Quarterly report pursuant to Section 13 or 15(d)

Stock-Based Compensation

v3.19.3
Stock-Based Compensation
9 Months Ended
Sep. 30, 2019
Stock-Based Compensation

(4)   Stock-Based Compensation

Liberty grants, to certain of its directors, employees and employees of its subsidiaries, restricted stock, restricted stock units (“RSUs”) and stock options to purchase shares of its common stock (collectively, "Awards"). The Company measures the cost of employee services received in exchange for an equity classified Award (such as stock options and restricted stock) based on the grant-date fair value (“GDFV”) of the Award, and recognizes that cost over the period during which the employee is required to provide service (usually the vesting period of the Award). The Company measures the cost of employee services received in exchange for a liability classified Award based on the current fair value of the Award, and remeasures the fair value of the Award at each reporting date.

Included in the accompanying condensed consolidated statements of operations are the following amounts of stock-based compensation, as discussed below:

Three months ended

Nine months ended

September 30,

September 30,

    

2019

    

2018

    

2019

    

2018

 

(amounts in millions)

Cost of services:

Programming and content

$

8

 

3

 

22

 

21

Customer service and billing

 

1

 

1

 

3

 

3

Other

 

1

 

1

 

4

 

4

Other operating expense

 

15

 

5

 

37

 

13

Selling, general and administrative

 

51

 

36

 

151

 

104

$

76

 

46

 

217

 

145

Liberty—Grants of stock options

Awards granted during the nine months ended September 30, 2019 are summarized as follows:

Nine Months Ended

September 30, 2019

Options

Weighted

granted

average

(000's)

GDFV

Series C Liberty SiriusXM common stock, Liberty CEO (1)

491

$

11.21

Series C Liberty Braves common stock, Liberty CEO (1)

7

$

7.62

Series C Liberty Formula One common stock, Liberty CEO (1)

226

$

9.79

Series C Liberty Formula One common stock, Formula 1 employees (2)

2,005

$

9.79

(1) Grants mainly cliff vest on December 31, 2019. Grants were made in connection with the CEO’s employment agreement.
(2) Grants vest monthly over one year.

In addition to the stock option grants to the Liberty CEO and in connection with his employment agreement, during the nine months ended September 30, 2019, Liberty granted 40 thousand and 72 thousand RSUs of Series C Liberty Braves common stock and Series C Liberty Formula One common stock, respectively, of which 38 thousand and 60 thousand, respectively, were performance-based. Such RSUs had a GDFV of $27.73 per share and $33.94 per share, respectively, at the time they were granted. The time-based RSUs cliff vested on March 11, 2019 and the performance-based RSUs cliff vest one year from the month of grant, subject to satisfaction of certain performance objectives. Performance objectives, which are subjective, are considered in determining the timing and amount of the compensation expense recognized. As the satisfaction of the performance objectives becomes probable, the Company records compensation expense. The probability of satisfying the performance objectives is assessed at the end of each reporting period.

The Company did not grant any options to purchase Series A or Series B Liberty SiriusXM, Liberty Braves or Liberty Formula One common stock during the nine months ended September 30, 2019.

Liberty calculates the GDFV for all of its equity classified awards and the subsequent remeasurement of its liability classified and certain performance-based awards using the Black-Scholes Model. Liberty estimates the expected term of the Awards based on historical exercise and forfeiture data. The volatility used in the calculation for Awards is based on

the historical volatility of Liberty common stock and the implied volatility of publicly traded Liberty options. Liberty uses a zero dividend rate and the risk-free rate for Treasury Bonds with a term similar to that of the subject Awards.

Liberty—Outstanding Awards

The following tables present the number and weighted average exercise price ("WAEP") of Awards to purchase Liberty common stock granted to certain officers, employees and directors of the Company and certain Awards of employees of Lions Gate Entertainment Corp. (formerly employees of Starz).

Liberty SiriusXM

Series A

Series C

    

    

    

    

Weighted

    

Aggregate

 

    

    

    

Weighted

    

Aggregate

average

intrinsic

average

intrinsic

Liberty

remaining

value

Liberty

remaining

value

Awards (000's)

WAEP

life

(millions)

Awards (000's)

WAEP

life

(millions)

Outstanding at January 1, 2019

 

1,403

$

19.84

11,495

$

28.85

Granted

 

$

491

$

40.53

Exercised

 

(197)

$

19.97

(342)

$

21.33

Forfeited/Cancelled

$

(353)

$

31.69

Outstanding at September 30, 2019

 

1,206

$

19.82

 

0.2

years

$

26

11,291

$

29.50

2.8

years

$

141

Exercisable at September 30, 2019

 

1,206

$

19.82

 

0.2

years

$

26

7,848

$

28.74

 

2.5

years

$

104

Liberty Braves

Series A

Series C

    

    

    

    

Weighted

    

Aggregate

 

    

    

    

Weighted

    

Aggregate

average

intrinsic

average

intrinsic

Liberty

remaining

value

Liberty

remaining

value

Awards (000's)

WAEP

life

(millions)

Awards (000's)

WAEP

life

(millions)

Outstanding at January 1, 2019

 

177

$

11.44

1,276

$

16.58

Granted

 

$

7

$

27.73

Exercised

 

(53)

$

11.46

(106)

$

11.51

Forfeited/Cancelled

$

(33)

$

15.19

Outstanding at September 30, 2019

 

124

$

11.43

 

0.2

years

$

2

1,144

$

17.15

2.7

years

$

12

Exercisable at September 30, 2019

 

124

$

11.43

 

0.2

years

$

2

833

$

17.06

 

2.6

years

$

9

Liberty Formula One

Series A

Series C

    

    

    

    

Weighted

    

Aggregate

 

    

    

    

Weighted

    

Aggregate

average

intrinsic

average

intrinsic

Liberty

remaining

value

Liberty

remaining

value

Awards (000's)

WAEP

life

(millions)

Awards (000's)

WAEP

life

(millions)

Outstanding at January 1, 2019

 

360

$

11.71

6,684

$

26.92

Granted

 

$

2,231

$

33.94

Exercised

 

(65)

$

11.85

(408)

$

31.35

Forfeited/Cancelled

$

(86)

$

19.26

Outstanding at September 30, 2019

 

295

$

11.68

 

0.2

years

$

8

8,421

$

28.64

4.6

years

$

109

Exercisable at September 30, 2019

 

295

$

11.68

 

0.2

years

$

8

5,983

$

28.53

 

4.3

years

$

78

As of September 30, 2019, the total unrecognized compensation cost related to unvested Awards was approximately $19 million. Such amount will be recognized in the Company's condensed consolidated statements of operations over a weighted average period of approximately 1.6 years.

As of September 30, 2019, Liberty reserved 12.5 million, 1.3 million and 8.7 million shares of Series A and Series C common stock of Liberty SiriusXM, Liberty Braves and Liberty Formula One, respectively, for issuance under exercise privileges of outstanding stock Awards.

SIRIUS XM Holdings — Stock-based Compensation

SIRIUS XM Holdings granted various types of stock awards to its employees during the nine months ended September 30, 2019. As of September 30, 2019, SIRIUS XM Holdings has approximately 228 million options outstanding of which approximately 159 million are exercisable, each with a WAEP per share of $4.39 and $3.93, respectively. The aggregate intrinsic value of SIRIUS XM Holdings options outstanding and exercisable as of September 30, 2019 is $440 million and $374 million, respectively. During the nine months ended September 30, 2019, SIRIUS XM Holdings granted approximately 37 million nonvested RSUs with a GDFV per share of $5.97. In addition, 48 million nonvested RSUs with a GDFV per share of $5.83 were granted during the nine months ended September 30, 2019 in connection with the Pandora acquisition. The stock-based compensation expense related to SIRIUS XM Holdings was $65 million and $30 million for the three months ended September 30, 2019 and 2018, respectively, and $171 million and $100 million for the nine months ended September 30, 2019 and 2018, respectively. In addition, the acquisition and other related costs recognized by SIRIUS XM Holdings during the nine months ended September 30, 2019 includes $21 million of stock-based compensation. As of September 30, 2019, the total unrecognized compensation cost related to unvested SIRIUS XM Holdings stock options and RSUs was $476 million. The SIRIUS XM Holdings unrecognized compensation cost will be recognized in the Company's condensed consolidated statements of operations over a weighted average period of approximately 2.3 years.