Exhibit 99.1

Unaudited Attributed Financial Information for Tracking Stock Groups

The following tables present our assets and liabilities as of September 30, 2021 and revenue and expenses for the three and nine months ended September 30, 2021 and 2020 and cash flows for the nine months ended September 30, 2021 and 2020. 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 nine months ended September 30, 2021 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:

September 30,

December 31,

2021

2020

amounts in millions

Cash and cash equivalents

$

529

996

Investments in affiliates, accounted for using the equity method

$

874

886

Intangible assets not subject to amortization

$

24,952

24,924

Intangible assets subject to amortization, net

$

1,310

1,471

Total assets

$

31,497

32,081

Deferred revenue

$

1,500

1,721

Long-term debt, including current portion

$

13,754

13,000

Deferred tax liabilities

$

2,206

2,116

Attributed net assets

$

8,130

8,250

Noncontrolling interest

$

3,959

4,505

Summary Statement of Operations Data:

Three months ended

Nine months ended

September 30,

September 30,

2021

2020

2021

2020

amounts in millions

Revenue

$

2,198

2,025

6,415

5,851

Cost of Sirius XM Holdings services (1)

$

(998)

(895)

(2,920)

(2,611)

Other operating expenses (1)

$

(67)

(64)

(197)

(196)

Selling, general and administrative expense (1)

$

(402)

(363)

(1,122)

(1,055)

Operating income (loss)

$

604

451

1,467

1,276

Interest expense

$

(130)

(116)

(373)

(347)

Gains (losses) on dilution of investment in affiliate

$

142

152

1

Income tax (expense) benefit

$

(108)

(22)

(126)

(88)

Net earnings (loss) attributable to noncontrolling interests

$

71

68

215

210

Earnings (loss) attributable to Liberty stockholders

$

342

12

668

138

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

Three months ended

Nine months ended

September 30,

September 30,

2021

2020

2021

2020

amounts in millions

Cost of services

$

11

11

33

32

Other operating expenses

9

11

26

31

Selling, general and administrative expense

34

39

99

110

$

54

61

158

173

2

Braves Group

Summary Balance Sheet Data:

September 30,

December 31,

2021

2020

amounts in millions

Cash and cash equivalents

$

134

151

Property and equipment, net

$

777

799

Investments in affiliates, accounted for using the equity method

$

108

94

Intangible assets not subject to amortization

$

323

323

Intangible assets subject to amortization, net

$

22

24

Total assets

$

1,625

1,571

Deferred revenue

$

73

90

Long-term debt, including current portion

$

718

670

Deferred tax liabilities

$

63

52

Attributed net assets

$

300

291

Summary Statement of Operations Data:

Three months ended

Nine months ended

September 30,

September 30,

2021

2020

2021

2020

amounts in millions

Revenue

$

234

110

466

143

Selling, general and administrative expense (1)

$

(28)

(17)

(73)

(39)

Operating income (loss)

$

30

(16)

21

(93)

Share of earnings (losses) of affiliates, net

$

9

(5)

20

(2)

Unrealized gains (losses) on intergroup interest

$

12

(10)

(15)

78

Income tax (expense) benefit

$

(10)

7

(8)

31

Earnings (loss) attributable to Liberty stockholders

$

36

(31)

2

(16)

(1)Includes stock-based compensation expense of $3 million and $9 million for the three and nine months ended September 30, 2021, respectively, and stock-based compensation expense of $2 million and benefit of $10 million for the three and nine months ended September 30, 2020, respectively.

3

Formula One Group

Summary Balance Sheet Data:

September 30,

December 31,

2021

2020

amounts in millions

Cash and cash equivalents

$

2,195

1,684

Investments in affiliates, accounted for using the equity method

$

34

38

Intangible assets not subject to amortization

$

3,957

3,956

Intangible assets subject to amortization, net

$

3,601

3,883

Total assets

$

11,835

11,191

Long-term debt, including current portion

$

3,626

3,759

Redeemable noncontrolling interests in equity of subsidiary

$

575

Attributed net assets

$

6,481

6,550

Summary Statement of Operations Data:

Three months ended

Nine months ended

September 30,

September 30,

2021

2020

2021

2020

amounts in millions

Revenue

$

668

597

1,349

660

Cost of Formula 1 revenue

$

(449)

(551)

(931)

(610)

Selling, general and administrative expense (1)

$

(51)

(43)

(141)

(127)

Operating income (loss)

$

68

(115)

(22)

(403)

Interest expense

$

(32)

(31)

(93)

(114)

Share of earnings (losses) of affiliates, net

$

(2)

1

27

(109)

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

$

2

55

107

75

Unrealized gains (losses) on intergroup interest

$

(32)

(15)

(37)

(170)

Income tax (expense) benefit

$

(55)

8

36

60

Earnings (loss) attributable to Liberty stockholders

$

(50)

(95)

(41)

(638)

(1)Includes stock-based compensation of $8 million and $5 million for the three months ended September 30, 2021 and 2020, respectively, and $21 million and $17 million for the nine months ended September 30, 2021 and 2020, respectively.

4

BALANCE SHEET INFORMATION

September 30, 2021

(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

$

529

134

2,195

2,858

 

Trade and other receivables, net

 

652

50

110

812

 

Other current assets

 

632

127

161

920

 

Total current assets

 

1,813

311

2,466

4,590

 

Intergroup interests (note 1)

310

179

(489)

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

 

874

108

34

1,016

 

Property and equipment, at cost

 

2,781

997

203

3,981

 

Accumulated depreciation

 

(1,645)

(220)

(85)

(1,950)

 

 

1,136

777

118

2,031

 

Intangible assets not subject to amortization

Goodwill

 

15,110

180

3,957

19,247

 

FCC licenses

 

8,600

8,600

 

Other

 

1,242

143

1,385

 

 

24,952

323

3,957

29,232

 

Intangible assets subject to amortization, net

 

1,310

22

3,601

4,933

 

Other assets

 

1,102

84

1,480

(49)

2,617

 

Total assets

$

31,497

1,625

11,835

(538)

44,419

 

Liabilities and Equity

Current liabilities:

Intergroup payable (receivable) (note 3)

$

(16)

(37)

53

Accounts payable and accrued liabilities

1,272

 

55

191

1,518

Current portion of debt

1,900

12

661

2,573

Deferred revenue

 

1,500

 

73

421

1,994

Other current liabilities

 

69

 

6

28

103

Total current liabilities

 

4,725

 

109

1,354

6,188

Long-term debt (note 1)

 

11,854

 

706

2,965

15,525

Deferred income tax liabilities

 

2,206

 

63

(49)

2,220

Redeemable intergroup interests (note 1)

241

248

(489)

Other liabilities

 

623

 

206

188

1,017

Total liabilities

 

19,408

 

1,325

4,755

(538)

24,950

Redeemable noncontrolling interests in equity of subsidiary

575

575

Equity / Attributed net assets

 

8,130

 

300

6,481

14,911

Noncontrolling interests in equity of subsidiaries

 

3,959

 

24

3,983

Total liabilities and equity

$

31,497

 

1,625

11,835

(538)

44,419

5

STATEMENT OF OPERATIONS INFORMATION

Three months ended September 30, 2021

(unaudited)

Attributed (note 1)

Liberty

SiriusXM

Braves

Formula One

Consolidated

Group

Group

Group

Liberty

amounts in millions

Revenue:

Sirius XM Holdings revenue

$

2,198

 

2,198

Formula 1 revenue

668

668

Other revenue

 

 

234

234

Total revenue

 

2,198

 

234

668

3,100

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

Cost of Sirius XM Holdings services (exclusive of depreciation shown separately below):

Revenue share and royalties

 

671

 

671

Programming and content

 

142

 

142

Customer service and billing

 

128

 

128

Other

 

57

 

57

Cost of Formula 1 revenue

449

449

Subscriber acquisition costs

 

70

 

70

Other operating expenses

 

67

 

154

221

Selling, general and administrative

 

402

 

28

51

481

Impairment, restructuring and acquisition costs, net of recoveries

(95)

 

(95)

Depreciation and amortization

 

152

 

22

100

274

 

1,594

 

204

600

2,398

Operating income (loss)

 

604

 

30

68

702

Other income (expense):

Interest expense

 

(130)

 

(6)

(32)

(168)

Share of earnings (losses) of affiliates, net

 

2

 

9

(2)

9

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

 

(42)

 

2

(40)

Gains (losses) on dilution of investment in affiliate

142

 

142

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

20

12

(32)

Other, net

 

(75)

 

1

2

(72)

 

(83)

 

16

(62)

(129)

Earnings (loss) before income taxes

 

521

 

46

6

573

Income tax (expense) benefit

 

(108)

 

(10)

(55)

(173)

Net earnings (loss)

 

413

 

36

(49)

400

Less net earnings (loss) attributable to the noncontrolling interests

 

71

 

3

74

Less net earnings (loss) attributable to redeemable noncontrolling interest

 

(2)

(2)

Net earnings (loss) attributable to Liberty stockholders

$

342

 

36

(50)

328

6

STATEMENT OF OPERATIONS INFORMATION

Three months ended September 30, 2020

(unaudited)

Attributed (note 1)

Liberty

SiriusXM

Braves

Formula One

Consolidated

Group

Group

Group

Liberty

amounts in millions

Revenue:

Sirius XM Holdings revenue

$

2,025

 

2,025

Formula 1 revenue

597

597

Other revenue

 

 

110

110

Total revenue

 

2,025

 

110

597

2,732

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

Cost of Sirius XM Holdings services (exclusive of depreciation shown separately below):

Revenue share and royalties

 

602

 

602

Programming and content

 

123

 

123

Customer service and billing

 

119

 

119

Other

 

51

 

51

Cost of Formula 1 revenue

551

551

Subscriber acquisition costs

 

110

 

110

Other operating expenses

 

64

 

90

154

Selling, general and administrative

 

363

 

17

43

423

Depreciation and amortization

 

142

 

19

118

279

 

1,574

 

126

712

2,412

Operating income (loss)

 

451

 

(16)

(115)

320

Other income (expense):

Interest expense

 

(116)

 

(6)

(31)

(153)

Share of earnings (losses) of affiliates, net

 

(183)

 

(5)

1

(187)

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

 

(39)

 

55

16

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

25

(10)

(15)

Other, net

 

(36)

 

(1)

5

(32)

 

(349)

 

(22)

15

(356)

Earnings (loss) before income taxes

 

102

 

(38)

(100)

(36)

Income tax (expense) benefit

 

(22)

 

7

8

(7)

Net earnings (loss)

 

80

 

(31)

(92)

(43)

Less net earnings (loss) attributable to the noncontrolling interests

 

68

 

3

71

Net earnings (loss) attributable to Liberty stockholders

$

12

 

(31)

(95)

(114)

7

STATEMENT OF OPERATIONS INFORMATION

Nine months ended September 30, 2021

(unaudited)

Attributed (note 1)

Liberty

SiriusXM

Braves

Formula One

Consolidated

Group

Group

Group

Liberty

amounts in millions

Revenue:

Sirius XM Holdings revenue

$

6,415

 

6,415

Formula 1 revenue

1,349

1,349

Other revenue

 

 

466

466

Total revenue

 

6,415

 

466

1,349

8,230

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

Cost of Sirius XM Holdings services (exclusive of depreciation shown separately below):

Revenue share and royalties

 

1,974

 

1,974

Programming and content

 

407

 

407

Customer service and billing

 

372

 

372

Other

 

167

 

167

Cost of Formula 1 revenue

931

931

Subscriber acquisition costs

 

245

 

245

Other operating expenses

 

197

 

316

513

Selling, general and administrative

 

1,122

 

73

141

1,336

Impairment, restructuring and acquisition costs, net of recoveries

13

 

13

Depreciation and amortization

 

451

 

56

299

806

 

4,948

 

445

1,371

6,764

Operating income (loss)

 

1,467

 

21

(22)

1,466

Other income (expense):

Interest expense

 

(373)

 

(18)

(93)

(484)

Share of earnings (losses) of affiliates, net

 

(181)

 

20

27

(134)

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

 

(42)

 

1

107

66

Gains (losses) on dilution of investment in affiliate

152

 

152

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

52

(15)

(37)

Other, net

 

(66)

 

1

11

(54)

 

(458)

 

(11)

15

(454)

Earnings (loss) before income taxes

 

1,009

 

10

(7)

1,012

Income tax (expense) benefit

 

(126)

 

(8)

36

(98)

Net earnings (loss)

 

883

 

2

29

914

Less net earnings (loss) attributable to the noncontrolling interests

 

215

 

19

234

Less net earnings (loss) attributable to redeemable noncontrolling interest

 

51

51

Net earnings (loss) attributable to Liberty stockholders

$

668

 

2

(41)

629

8

STATEMENT OF OPERATIONS INFORMATION

Nine months ended September 30, 2020

(unaudited)

Attributed (note 1)

Liberty

SiriusXM

Braves

Formula One

Consolidated

Group

Group

Group

Liberty

amounts in millions

Revenue:

Sirius XM Holdings revenue

$

5,851

 

5,851

Formula 1 revenue

660

660

Other revenue

 

 

143

143

Total revenue

 

5,851

 

143

660

6,654

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

Cost of Sirius XM Holdings services (exclusive of depreciation shown separately below):

Revenue share and royalties

 

1,759

 

1,759

Programming and content

 

351

 

351

Customer service and billing

 

359

 

359

Other

 

142

 

142

Cost of Formula 1 revenue

610

610

Subscriber acquisition costs

 

257

 

257

Other operating expenses

 

196

 

143

339

Selling, general and administrative

 

1,055

 

39

127

1,221

Impairment, restructuring and acquisition costs, net of recoveries

24

 

24

Depreciation and amortization

 

432

 

54

326

812

 

4,575

 

236

1,063

5,874

Operating income (loss)

 

1,276

 

(93)

(403)

780

Other income (expense):