Exhibit 99.1

Unaudited Attributed Financial Information for Tracking Stock Groups

The following tables present our assets and liabilities as of June 30, 2020 and revenue and expenses for the three and six months ended June 30, 2020 and 2019 and cash flows for the six months ended June 30, 2020 and 2019. The tables further present our assets, liabilities, revenue, expenses and cash flows that are intended to be attributed to the Liberty SiriusXM Group, Liberty Braves Group (“Braves Group”) and the Liberty Formula One Group (“Formula One Group”), respectively. The reattribution, as described in note 1, is reflected in the attributed financial statements on a prospective basis from April 22, 2020. The financial information should be read in conjunction with our condensed consolidated financial statements for the six months ended June 30, 2020 included in this Quarterly Report on Form 10-Q.

Notwithstanding the following attribution of assets, liabilities, revenue, expenses and cash flows to the Liberty SiriusXM Group, Braves Group and the Formula One Group, our tracking stock capital structure does not affect the ownership or the respective legal title to our assets or responsibility for our liabilities. We and our subsidiaries are each responsible for our respective liabilities. Holders of Liberty SiriusXM common stock, Liberty Braves common stock and Liberty Formula One common stock are holders of our common stock and are subject to risks associated with an investment in our company and all of our businesses, assets and liabilities. The issuance of Liberty SiriusXM common stock, Liberty Braves and Liberty Formula One common stock does not affect the rights of our creditors.

1

SUMMARY ATTRIBUTED FINANCIAL DATA

Liberty SiriusXM Group

Summary Balance Sheet Data:

June 30,

December 31,

2020

2019

amounts in millions

Cash and cash equivalents

$

1,924

493

Investments in affiliates, accounted for using the equity method

$

1,145

644

Intangible assets not subject to amortization

$

25,682

25,665

Intangible assets subject to amortization, net

$

1,520

1,603

Total assets

$

33,499

31,421

Deferred revenue

$

1,833

1,930

Long-term debt, including current portion

$

12,468

9,245

Deferred tax liabilities

$

1,992

1,890

Attributed net assets

$

9,630

10,678

Noncontrolling interest

$

5,475

5,628

Summary Statement of Operations Data:

Three months ended

Six months ended

June 30,

June 30,

2020

2019

2020

2019

amounts in millions

Revenue

$

1,874

1,977

3,826

3,721

Cost of services (1)

$

(866)

(882)

(1,716)

(1,630)

Other operating expenses (1)

$

(61)

(74)

(132)

(128)

Selling, general and administrative expense (1)

$

(350)

(361)

(692)

(687)

Operating income (loss)

$

383

413

825

720

Interest expense

$

(120)

(109)

(231)

(211)

Income tax (expense) benefit

$

10

(75)

(66)

(188)

Net earnings (loss) attributable to noncontrolling interests

$

64

76

142

107

Earnings (loss) attributable to Liberty stockholders

$

(88)

167

126

228

(1)Includes stock-based compensation expense as follows:

Three months ended

Six months ended

June 30,

June 30,

2020

2019

2020

2019

amounts in millions

Cost of services

$

10

10

21

19

Other operating expenses

9

13

20

22

Selling, general and administrative expense

35

39

71

76

$

54

62

112

117

2

Braves Group

Summary Balance Sheet Data:

June 30,

December 31,

2020

2019

amounts in millions

Cash and cash equivalents

$

308

142

Property and equipment, net

$

817

795

Investments in affiliates, accounted for using the equity method

$

96

99

Intangible assets not subject to amortization

$

323

323

Intangible assets subject to amortization, net

$

30

34

Total assets

$

1,702

1,593

Deferred revenue

$

121

70

Long-term debt, including current portion

$

714

554

Deferred tax liabilities

$

44

61

Attributed net assets

$

367

378

Summary Statement of Operations Data:

Three months ended

Six months ended

June 30,

June 30,

2020

2019

2020

2019

amounts in millions

Revenue

$

11

208

33

230

Selling, general and administrative expense (1)

$

(24)

(22)

(51)

Operating income (loss)

$

(33)

34

(77)

(15)

Share of earnings (losses) of affiliates, net

$

(1)

7

3

9

Unrealized gains (losses) on intergroup interest

$

(7)

(2)

88

(28)

Income tax (expense) benefit

$

9

(5)

24

6

Earnings (loss) attributable to Liberty stockholders

$

(38)

26

15

(45)

(1)Includes stock-based compensation benefit of $15 million and $12 million for the three and six months ended June 30, 2020, respectively, and stock-based compensation expense of $6 million and $9 million for the three and six months ended June 30, 2019, respectively.

3

Formula One Group

Summary Balance Sheet Data:

June 30,

December 31,

2020

2019

amounts in millions

Cash and cash equivalents

$

1,767

587

Investments in affiliates, accounted for using the equity method

$

33

882

Intangible assets not subject to amortization

$

3,956

3,956

Intangible assets subject to amortization, net

$

4,103

4,303

Total assets

$

11,583

11,505

Long-term debt, including current portion

$

3,672

5,677

Attributed net assets

$

6,613

5,239

Summary Statement of Operations Data:

Three months ended

Six months ended

June 30,

June 30,

2020

2019

2020

2019

amounts in millions

Revenue

$

24

620

63

866

Cost of Formula 1 revenue

$

(16)

(441)

(59)

(589)

Selling, general and administrative expense (1)

$

(40)

(51)

(84)

(97)

Operating income (loss)

$

(136)

14

(288)

(44)

Interest expense

$

(37)

(51)

(83)

(101)

Share of earnings (losses) of affiliates, net

$

(46)

34

(110)

16

Realized and unrealized gains (losses) on financial instruments, net

$

5

(100)

20

(197)

Unrealized gains (losses) on intergroup interest

$

(29)

2

(155)

28

Income tax (expense) benefit

$

27

10

52

54

Earnings (loss) attributable to Liberty stockholders

$

(200)

(77)

(543)

(225)

(1)Includes stock-based compensation of $6 million and $8 million for the three months ended June 30, 2020 and 2019, respectively, and $12 million and $15 million for the six months ended June 30, 2020 and 2019, respectively.

4

BALANCE SHEET INFORMATION

June 30, 2020

(unaudited)

Attributed (note 1)

Liberty

SiriusXM

Braves

Formula One

Inter-Group

Consolidated

    

Group

Group

Group

Eliminations

Liberty

    

amounts in millions

Assets

Current assets:

Cash and cash equivalents

$

1,924

308

1,767

3,999

 

Trade and other receivables, net

 

497

29

147

673

 

Other current assets

 

227

29

663

(210)

709

 

Total current assets

 

2,648

366

2,577

(210)

5,381

 

Intergroup interests (note 1)

200

134

(334)

Investments in affiliates, accounted for using the equity method (note 1)

 

1,145

96

33

1,274

 

Property and equipment, at cost

 

2,689

972

188

3,849

 

Accumulated depreciation

 

(1,388)

(155)

(61)

(1,604)

 

 

1,301

817

127

2,245

 

Intangible assets not subject to amortization

Goodwill

 

15,820

180

3,956

19,956

 

FCC licenses

 

8,600

8,600

 

Other

 

1,262

143

1,405

 

 

25,682

323

3,956

29,961

 

Intangible assets subject to amortization, net

 

1,520

30

4,103

5,653

 

Other assets

 

1,003

70

653

(32)

1,694

 

Total assets

$

33,499

1,702

11,583

(576)

46,208

 

Liabilities and Equity

Current liabilities:

Intergroup payable (receivable) (note 3)

$

(19)

(19)

38

Accounts payable and accrued liabilities

1,160

 

70

171

1,401

Current portion of debt

1,492

382

1,874

Deferred revenue

 

1,833

 

121

684

2,638

Other current liabilities

 

289

 

4

19

(210)

102

Total current liabilities

 

4,755

 

558

912

(210)

6,015

Long-term debt (note 1)

 

10,976

 

332

3,672

14,980

Deferred income tax liabilities

 

1,992

 

44

(32)

2,004

Redeemable intergroup interests (note 1)

180

154

(334)

Other liabilities

 

671

 

221

229

1,121

Total liabilities

 

18,394

 

1,335

4,967

(576)

24,120

Equity / Attributed net assets

 

9,630

 

367

6,613

16,610

Noncontrolling interests in equity of subsidiaries

 

5,475

 

3

5,478

Total liabilities and equity

$

33,499

 

1,702

11,583

(576)

46,208

5

STATEMENT OF OPERATIONS INFORMATION

Three months ended June 30, 2020

(unaudited)

Attributed (note 1)

Liberty

SiriusXM

Braves

Formula One

Consolidated

Group

Group

Group

Liberty

amounts in millions

Revenue:

Sirius XM Holdings revenue

$

1,874

 

1,874

Formula 1 revenue

24

24

Other revenue

 

 

11

11

Total revenue

 

1,874

 

11

24

1,909

Operating costs and expenses, including stock-based compensation (note 2):

Cost of services (exclusive of depreciation shown separately below):

Revenue share and royalties

 

587

 

587

Programming and content

 

110

 

110

Customer service and billing

 

122

 

122

Other

 

47

 

47

Cost of Formula 1 revenue

16

16

Subscriber acquisition costs

 

48

 

48

Other operating expenses

 

61

 

24

85

Selling, general and administrative

 

350

 

40

390

Acquisition and restructuring

24

 

24

Depreciation and amortization

 

142

 

20

104

266

 

1,491

 

44

160

1,695

Operating income (loss)

 

383

 

(33)

(136)

214

Other income (expense):

Interest expense

 

(120)

 

(6)

(37)

(163)

Intergroup interest (expense) income

(7)

 

7

Share of earnings (losses) of affiliates, net

 

(146)

 

(1)

(46)

(193)

Realized and unrealized gains (losses) on financial instruments, net

 

(184)

 

(1)

5

(180)

Unrealized gains (losses) on intergroup interests (note 1)

36

(7)

(29)

Other, net

 

4

 

1

9

14

 

(417)

 

(14)

(91)

(522)

Earnings (loss) before income taxes

 

(34)

 

(47)

(227)

(308)

Income tax (expense) benefit

 

10

 

9

27

46

Net earnings (loss)

 

(24)

 

(38)

(200)

(262)

Less net earnings (loss) attributable to the noncontrolling interests

 

64

 

64

Net earnings (loss) attributable to Liberty stockholders

$

(88)

 

(38)

(200)

(326)

6

STATEMENT OF OPERATIONS INFORMATION

Three months ended June 30, 2019

(unaudited)

Attributed (note 1)

Liberty

SiriusXM

Braves

Formula One

Consolidated

Group

Group

Group

Liberty

amounts in millions

Revenue:

Sirius XM Holdings revenue

$

1,977

 

1,977

Formula 1 revenue

620

620

Other revenue

 

 

208

208

Total revenue

 

1,977

 

208

620

2,805

Operating costs and expenses, including stock-based compensation (note 2):

Cost of services (exclusive of depreciation shown separately below):

Revenue share and royalties

 

600

 

600

Programming and content

 

116

 

116

Customer service and billing

 

119

 

119

Other

 

47

 

47

Cost of Formula 1 revenue

441

441

Subscriber acquisition costs

 

104

 

104

Other operating expenses

 

74

 

129

203

Selling, general and administrative

 

361

 

24

51

436

Acquisition and restructuring

7

 

7

Depreciation and amortization

 

136

 

21

114

271

 

1,564

 

174

606

2,344

Operating income (loss)

 

413

 

34

14

461

Other income (expense):

Interest expense

 

(109)

 

(7)

(51)

(167)

Share of earnings (losses) of affiliates, net

 

(7)

 

7

34

34

Realized and unrealized gains (losses) on financial instruments, net

 

15

 

(2)

(100)

(87)

Unrealized gains (losses) on intergroup interests (note 1)

(2)

2

Other, net

 

6

 

1

14

21

 

(95)

 

(3)

(101)

(199)

Earnings (loss) before income taxes

 

318

 

31

(87)

262

Income tax (expense) benefit

 

(75)

 

(5)

10

(70)

Net earnings (loss)

 

243

 

26

(77)

192

Less net earnings (loss) attributable to the noncontrolling interests

 

76

 

76

Net earnings (loss) attributable to Liberty stockholders

$

167

 

26

(77)

116

7

STATEMENT OF OPERATIONS INFORMATION

Six months ended June 30, 2020

(unaudited)

Attributed (note 1)

Liberty

SiriusXM

Braves

Formula One

Consolidated

Group

Group

Group

Liberty

amounts in millions

Revenue:

Sirius XM Holdings revenue

$

3,826

 

3,826

Formula 1 revenue

63

63

Other revenue

 

 

33

33

Total revenue

 

3,826

 

33

63

3,922

Operating costs and expenses, including stock-based compensation (note 2):

Cost of subscriber services (exclusive of depreciation shown separately below):

Revenue share and royalties

 

1,157

 

1,157

Programming and content

 

228

 

228

Customer service and billing

 

240

 

240

Other

 

91

 

91

Cost of Formula 1 revenue

59

59

Subscriber acquisition costs

 

147

 

147

Other operating expenses

 

132

 

53

185

Selling, general and administrative

 

692

 

22

84

798

Acquisition and restructuring

24

 

24

Depreciation and amortization

 

290

 

35

208

533

 

3,001

 

110

351

3,462

Operating income (loss)

 

825

 

(77)

(288)

460

Other income (expense):

Interest expense

 

(231)

 

(13)

(83)

(327)

Intergroup interest (expense) income

(7)

 

7

Share of earnings (losses) of affiliates, net

 

(148)

 

3

(110)

(255)

Realized and unrealized gains (losses) on financial instruments, net

 

(189)

 

(10)

20

(179)

Unrealized gains (losses) on intergroup interest (note 1)

67

88

(155)

Other, net

 

17

 

14

31

 

(491)

 

68

(307)

(730)

Earnings (loss) before income taxes

 

334

 

(9)

(595)

(270)

Income tax (expense) benefit

 

(66)

 

24

52

10

Net earnings (loss)

 

268

 

15

(543)

(260)

Less net earnings (loss) attributable to the noncontrolling interests

 

142

 

142

Net earnings (loss) attributable to Liberty stockholders

$

126

 

15

(543)

(402)

8

STATEMENT OF OPERATIONS INFORMATION

Six months ended June 30, 2019

(unaudited)

Attributed (note 1)

Liberty

SiriusXM

Braves

Formula One

Consolidated

Group

Group

Group

Liberty

amounts in millions

Revenue:

Sirius XM Holdings revenue

$

3,721

 

3,721

Formula 1 revenue

866

866

Other revenue

 

 

230

230

Total revenue

 

3,721

 

230

866

4,817

Operating costs and expenses, including stock-based compensation (note 2):

Cost of services (exclusive of depreciation shown separately below):

Revenue share and royalties

 

1,092

 

1,092

Programming and content

 

222

 

222

Customer service and billing

 

232

 

232

Other

 

84

 

84

Cost of Formula 1 revenue

589

589

Subscriber acquisition costs

 

212

 

212

Other operating expenses

 

128

 

160

288

Selling, general and administrative

 

687

 

51

97

835

Acquisition and restructuring

83

 

83

Depreciation and amortization

 

261

 

34

224

519

 

3,001

 

245

910

4,156

Operating income (loss)

 

720

 

(15)

(44)

661

Other income (expense):

Interest expense

 

(211)

 

(14)

(101)

(326)

Share of earnings (losses) of affiliates, net

 

(11)

 

9

16

14

Realized and unrealized gains (losses) on financial instruments, net

 

16

 

(4)

(197)

(185)

Unrealized gains (losses) on intergroup interests (note 1)

(28)

28

Other, net

 

9

 

1

19

29

 

(197)

 

(36)

(235)

(468)

Earnings (loss) before income taxes

 

523

 

(51)

(279)