Quarterly report pursuant to Section 13 or 15(d)

Condensed Consolidated Statements of Equity

v3.21.2
Condensed Consolidated Statements of Equity - USD ($)
$ in Millions
Liberty SiriusXM Group
Common Stock
Common Class A
Liberty SiriusXM Group
Common Stock
Common Class C
Formula One Group
Common Stock
Common Class C
Additional Paid-in Capital
Accumulated Other Comprehensive Earnings
Retained Earnings
Noncontrolling Interest in Equity of Subsidiaries
Total
Balance at Dec. 31, 2019 $ 1 $ 2 $ 2 $ 2,575 $ (33) $ 13,748 $ 5,630 $ 21,925
Stockholders' equity rollforward                
Net earnings (loss) (excludes net earnings (loss) attributable to redeemable noncontrolling interest)           (402) 142 (260)
Other Comprehensive loss         189   (6) 183
Stock-based compensation       88     32 120
Withholding taxes on net share settlements of stock-based compensation       (46)       (46)
Liberty SiriusXM stock repurchases       (138)       (138)
Shares repurchased by subsidiary       (92)     (316) (408)
Shares issued by subsidiary       (28)     28  
Common stock issued pursuant to the Series C Liberty SiriusXM common stock rights offering       754       754
Other, net       (3)   (7) (32) (42)
Balance at Jun. 30, 2020 1 2 2 3,110 156 13,339 5,478 22,088
Balance at Mar. 31, 2020 1 2 2 2,371 120 13,671 5,535 21,702
Stockholders' equity rollforward                
Net earnings (loss) (excludes net earnings (loss) attributable to redeemable noncontrolling interest)           (326) 64 (262)
Other Comprehensive loss         36   4 40
Stock-based compensation       34     15 49
Withholding taxes on net share settlements of stock-based compensation       (8)       (8)
Shares repurchased by subsidiary       (32)     (133) (165)
Shares issued by subsidiary       (8)     8  
Common stock issued pursuant to the Series C Liberty SiriusXM common stock rights offering       754       754
Other, net       (1)   (6) (15) (22)
Balance at Jun. 30, 2020 1 2 2 3,110 156 13,339 5,478 22,088
Balance at Dec. 31, 2020 1 2 2 2,688 78 12,320 4,510 19,601
Stockholders' equity rollforward                
Net earnings (loss) (excludes net earnings (loss) attributable to redeemable noncontrolling interest)           301 160 461
Other Comprehensive loss         (41)   3 (38)
Stock-based compensation       106     24 130
Withholding taxes on net share settlements of stock-based compensation       (45)       (45)
Liberty SiriusXM stock repurchases       (243)       (243)
Shares repurchased by subsidiary       (230)     (614) (844)
Shares issued by subsidiary       (58)     64 6
Dividends paid by subsidiary             (28) (28)
Other, net       7     1 8
Balance at Jun. 30, 2021 1 2 2 2,225 37 12,621 4,120 19,008
Balance at Mar. 31, 2021 1 2 2 2,428 33 12,204 4,228 18,898
Stockholders' equity rollforward                
Net earnings (loss) (excludes net earnings (loss) attributable to redeemable noncontrolling interest)           417 111 528
Other Comprehensive loss         4   2 6
Stock-based compensation       54     10 64
Withholding taxes on net share settlements of stock-based compensation       (23)       (23)
Liberty SiriusXM stock repurchases       (136)       (136)
Shares repurchased by subsidiary       (92)     (236) (328)
Shares issued by subsidiary       (13)     19 6
Dividends paid by subsidiary             (14) (14)
Other, net       7       7
Balance at Jun. 30, 2021 $ 1 $ 2 $ 2 $ 2,225 $ 37 $ 12,621 $ 4,120 $ 19,008