Exhibit 99.1

Unaudited Attributed Financial Information for Tracking Stock Groups

The following tables present our assets and liabilities as of June 30, 2023 and revenue and expenses for the three and six months ended June 30, 2023 and 2022 and cash flows for the six months ended June 30, 2023 and 2022. 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 financial information should be read in conjunction with our condensed consolidated financial statements for the three and six months ended June 30, 2023 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.

See note 2 to the accompanying condensed consolidated financial statements for information regarding transactions completed subsequent to June 30, 2023. Such transactions will be reflected in the Company’s consolidated financial statements and these attributed financial statements on a prospective basis.

1

SUMMARY ATTRIBUTED FINANCIAL DATA

Liberty SiriusXM Group

Summary Balance Sheet Data:

June 30,

December 31,

2023

2022

amounts in millions

Cash and cash equivalents

$

311

362

Investments in affiliates, accounted for using the equity method

$

960

823

Intangible assets not subject to amortization

$

25,051

25,501

Intangible assets subject to amortization, net

$

1,032

1,101

Total assets

$

30,225

30,479

Deferred revenue

$

1,287

1,321

Long-term debt, including current portion

$

12,730

13,143

Deferred tax liabilities

$

2,011

2,054

Attributed net assets

$

9,150

8,759

Noncontrolling interest

$

2,960

3,138

Summary Statement of Operations Data:

Three months ended

Six months ended

June 30,

June 30,

2023

2022

2023

2022

amounts in millions

Revenue

$

2,250

2,254

4,394

4,440

Cost of Sirius XM Holdings services (1)

$

(1,063)

(1,047)

(2,087)

(2,036)

Other operating expenses (1)

$

(83)

(72)

(162)

(139)

Selling, general and administrative expense (1)

$

(387)

(419)

(772)

(823)

Operating income (loss)

$

452

472

825

956

Interest expense

$

(137)

(125)

(273)

(247)

Income tax (expense) benefit

$

(46)

(168)

(115)

(269)

Net earnings (loss) attributable to noncontrolling interests

$

51

51

88

107

Earnings (loss) attributable to Liberty stockholders

$

166

447

349

735

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

Three months ended

Six months ended

June 30,

June 30,

2023

2022

2023

2022

amounts in millions

Cost of services

$

11

12

20

22

Other operating expenses

11

9

22

17

Selling, general and administrative expense

24

29

52

60

$

46

50

94

99

2

Braves Group

Summary Balance Sheet Data:

June 30,

December 31,

2023

2022

amounts in millions

Cash and cash equivalents

$

131

151

Property and equipment, net

$

738

730

Investments in affiliates, accounted for using the equity method

$

99

95

Intangible assets not subject to amortization

$

300

300

Intangible assets subject to amortization, net

$

23

24

Total assets

$

1,500

1,477

Deferred revenue

$

142

105

Long-term debt, including current portion

$

539

542

Deferred tax liabilities

$

51

54

Attributed net assets

$

203

294

Summary Statement of Operations Data:

Three months ended

Six months ended

June 30,

June 30,

2023

2022

2023

2022

amounts in millions

Revenue

$

270

260

301

283

Selling, general and administrative expense (1)

$

(34)

(33)

(60)

(55)

Operating income (loss)

$

19

35

(30)

(5)

Share of earnings (losses) of affiliates, net

$

12

8

11

12

Unrealized gains (losses) on intergroup interest

$

(50)

35

(63)

36

Income tax (expense) benefit

$

(8)

(10)

5

(7)

Earnings (loss) attributable to Liberty stockholders

$

(29)

64

(88)

51

(1)Includes stock-based compensation expense of $3 million for each of the three months ended June 30, 2023 and 2022, and $6 million for each of the six months ended June 30, 2023 and 2022.

3

Formula One Group

Summary Balance Sheet Data:

June 30,

December 31,

2023

2022

amounts in millions

Cash and cash equivalents

$

1,489

1,733

Investments in affiliates, accounted for using the equity method

$

67

34

Intangible assets not subject to amortization

$

3,956

3,956

Intangible assets subject to amortization, net

$

3,004

3,163

Total assets

$

11,133

11,016

Long-term debt, including current portion

$

2,950

2,947

Attributed net assets

$

6,931

6,910

Summary Statement of Operations Data:

Three months ended

Six months ended

June 30,

June 30,

2023

2022

2023

2022

amounts in millions

Revenue

$

724

744

1,105

1,104

Cost of Formula 1 revenue

$

(519)

(534)

(725)

(729)

Selling, general and administrative expense (1)

$

(69)

(68)

(144)

(124)

Operating income (loss)

$

52

49

68

68

Interest expense

$

(54)

(30)

(105)

(59)

Share of earnings (losses) of affiliates, net

$

(1)

(1)

(3)

(1)

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

$

64

83

17

76

Unrealized gains (losses) on intergroup interest

$

40

(1)

(21)

Income tax (expense) benefit

$

(10)

(6)

(4)

(8)

Earnings (loss) attributable to Liberty stockholders

$

116

111

7

76

(1)Includes stock-based compensation of $5 million and $4 million for the three months ended June 30, 2023 and 2022, respectively, and $10 million and $7 million for the six months ended June 30, 2023 and 2022, respectively.

4

BALANCE SHEET INFORMATION

June 30, 2023

(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

$

311

131

1,489

1,931

 

Trade and other receivables, net

 

660

52

110

822

 

Other current assets

 

354

72

355

781

 

Total current assets

 

1,325

255

1,954

3,534

 

Intergroup interests (note 1)

143

269

(412)

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

 

960

99

67

1,126

 

Property and equipment, at cost

 

2,975

1,037

747

4,759

 

Accumulated depreciation

 

(1,785)

(299)

(118)

(2,202)

 

 

1,190

738

629

2,557

 

Intangible assets not subject to amortization

Goodwill

 

15,209

176

3,956

19,341

 

FCC licenses

 

8,600

8,600

 

Other

 

1,242

124

1,366

 

 

25,051

300

3,956

29,307

 

Intangible assets subject to amortization, net

 

1,032

23

3,004

4,059

 

Other assets

 

524

85

1,254

(4)

1,859

 

Total assets

$

30,225

1,500

11,133

(416)

42,442

 

Liabilities and Equity

Current liabilities:

Intergroup payable (receivable) (note 3)

$

57

(2)

(55)

Accounts payable and accrued liabilities

1,374

 

65

315

1,754

Current portion of debt

753

7

27

787

Deferred revenue

 

1,287

 

142

724

2,153

Other current liabilities

 

69

 

3

27

99

Total current liabilities

 

3,540

 

215

1,038

4,793

Long-term debt (note 1)

 

11,977

 

532

2,923

15,432

Deferred income tax liabilities

 

2,011

 

51

(4)

2,058

Redeemable intergroup interests (note 1)

341

71

(412)

Other liabilities

 

587

 

147

146

880

Total liabilities

 

18,115

 

1,286

4,178

(416)

23,163

Equity / Attributed net assets

 

9,150

 

203

6,931

16,284

Noncontrolling interests in equity of subsidiaries

 

2,960

 

11

24

2,995

Total liabilities and equity

$

30,225

 

1,500

11,133

(416)

42,442

5

STATEMENT OF OPERATIONS INFORMATION

Three months ended June 30, 2023

(unaudited)

Attributed (note 1)

Liberty

SiriusXM

Braves

Formula One

Consolidated

Group

Group

Group

Liberty

amounts in millions

Revenue:

Sirius XM Holdings revenue

$

2,250

 

2,250

Formula 1 revenue

724

724

Other revenue

 

 

270

270

Total revenue

 

2,250

 

270

724

3,244

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

 

732

 

732

Programming and content

 

153

 

153

Customer service and billing

 

124

 

124

Other

 

54

 

54

Cost of Formula 1 revenue (exclusive of depreciation shown separately below)

519

519

Subscriber acquisition costs

 

93

 

93

Other operating expenses

 

83

 

197

280

Selling, general and administrative

 

387

 

34

69

490

Impairment, restructuring and acquisition costs, net of recoveries

18

 

1

19

Depreciation and amortization

 

154

 

19

84

257

 

1,798

 

251

672

2,721

Operating income (loss)

 

452

 

19

52

523

Other income (expense):

Interest expense

 

(137)

 

(9)

(54)

(200)

Share of earnings (losses) of affiliates, net

 

79

 

12

(1)

90

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

 

(164)

 

4

64

(96)

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

10

(50)

40

Other, net

 

23

 

3

24

50

 

(189)

 

(40)

73

(156)

Earnings (loss) before income taxes

 

263

 

(21)

125

367

Income tax (expense) benefit

 

(46)

 

(8)

(10)

(64)

Net earnings (loss)

 

217

 

(29)

115

303

Less net earnings (loss) attributable to the noncontrolling interests

 

51

 

(1)

50

Net earnings (loss) attributable to Liberty stockholders

$

166

 

(29)

116

253

6

STATEMENT OF OPERATIONS INFORMATION

Six months ended June 30, 2023

(unaudited)

Attributed (note 1)

Liberty

SiriusXM

Braves

Formula One

Consolidated

Group

Group

Group

Liberty

amounts in millions

Revenue:

Sirius XM Holdings revenue

$

4,394

 

4,394

Formula 1 revenue

1,105

1,105

Other revenue

 

 

301

301

Total revenue

 

4,394

 

301

1,105

5,800

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

 

1,432

 

1,432

Programming and content

 

303

 

303

Customer service and billing

 

246

 

246

Other

 

106

 

106

Cost of Formula 1 revenue (exclusive of depreciation shown separately below)

725

725

Subscriber acquisition costs

 

183

 

183

Other operating expenses

 

162

 

236

398

Selling, general and administrative

 

772

 

60

144

976

Impairment, restructuring and acquisition costs, net of recoveries

50

 

1

51

Depreciation and amortization

 

315

 

34

168

517

 

3,569

 

331

1,037

4,937

Operating income (loss)

 

825

 

(30)

68

863

Other income (expense):

Interest expense

 

(273)

 

(18)

(105)

(396)

Share of earnings (losses) of affiliates, net

 

72

 

11

(3)

80

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

 

(162)

 

3

17

(142)

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

64

(63)

(1)

Other, net

 

26

 

4

34

64

 

(273)

 

(63)

(58)

(394)

Earnings (loss) before income taxes

 

552

 

(93)

10

469

Income tax (expense) benefit

 

(115)

 

5

(4)

(114)

Net earnings (loss)

 

437

 

(88)

6

355

Less net earnings (loss) attributable to the noncontrolling interests

 

88

 

(1)

87

Net earnings (loss) attributable to Liberty stockholders

$

349

 

(88)

7

268

7

STATEMENT OF OPERATIONS INFORMATION

Three months ended June 30, 2022

(unaudited)

Attributed (note 1)

Liberty

SiriusXM

Braves

Formula One

Consolidated

Group

Group

Group

Liberty

amounts in millions

Revenue:

Sirius XM Holdings revenue

$

2,254

 

2,254

Formula 1 revenue

744

744

Other revenue

 

 

260

260

Total revenue

 

2,254

 

260

744

3,258

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

 

711

 

711

Programming and content

 

152

 

152

Customer service and billing

 

126

 

126

Other

 

58

 

58

Cost of Formula 1 revenue (exclusive of depreciation shown separately below)

534

534

Subscriber acquisition costs

 

91

 

91

Other operating expenses

 

72

 

175

247

Selling, general and administrative

 

419

 

33

68

520

Impairment, restructuring and acquisition costs, net of recoveries

1

1

Depreciation and amortization

 

152

 

17

93

262

 

1,782

 

225

695

2,702

Operating income (loss)

 

472

 

35

49

556

Other income (expense):

Interest expense

 

(125)

 

(6)

(30)

(161)

Share of earnings (losses) of affiliates, net

 

54

 

8

(1)

61

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

 

296

 

1

83

380

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

(35)

35

Other, net

 

4

 

1

17

22

 

194

 

39

69

302

Earnings (loss) before income taxes

 

666

 

74

118

858

Income tax (expense) benefit

 

(168)

 

(10)

(6)

(184)

Net earnings (loss)

 

498

 

64

112

674

Less net earnings (loss) attributable to the noncontrolling interests

 

51

 

2

53

Less net earnings (loss) attributable to redeemable noncontrolling interest

(1)

(1)

Net earnings (loss) attributable to Liberty stockholders

$

447

 

64

111

622

8

STATEMENT OF OPERATIONS INFORMATION

Six months ended June 30, 2022

(unaudited)

Attributed (note 1)

Liberty

SiriusXM

Braves

Formula One

Consolidated

Group

Group

Group

Liberty

amounts in millions

Revenue:

Sirius XM Holdings revenue

$

4,440

 

4,440

Formula 1 revenue

1,104

1,104

Other revenue

 

 

283

283

Total revenue

 

4,440

 

283

1,104

5,827

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

 

1,381

 

1,381

Programming and content

 

292

 

292

Customer service and billing

 

251

 

251

Other

 

112

 

112

Cost of Formula 1 revenue (exclusive of depreciation shown separately below)

729

729

Subscriber acquisition costs

 

181

 

181

Other operating expenses

 

139

 

198

337

Selling, general and administrative

 

823

 

55

124

1,002

Impairment, restructuring and acquisition costs, net of recoveries

1

1

Depreciation and amortization

 

304

 

35

183

522

 

3,484

 

288

1,036

4,808

Operating income (loss)

 

956

 

(5)

68

1,019

Other income (expense):

Interest expense

 

(247)

 

(12)

(59)

(318)

Share of earnings (losses) of affiliates, net

 

36

 

12

(1)

47

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

 

357

 

6

76

439

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

(15)

36

(21)

Other, net

 

24

 

21

22

67

 

155

 

63

17

235

Earnings (loss) before income taxes

 

1,111

 

58

85

1,254

Income tax (expense) benefit

 

(269)

 

(7)

(8)

(284)