Annual report pursuant to Section 13 and 15(d)

Investments In Affiliates Accounted For Using The Equity Method

v3.24.0.1
Investments In Affiliates Accounted For Using The Equity Method
12 Months Ended
Dec. 31, 2023
Investments in Affiliates Accounted for Using the Equity Method  
Investments In Affiliates Accounted For Using The Equity Method

(7)  Investments in Affiliates Accounted for Using the Equity Method

Liberty has various investments accounted for using the equity method. The following table includes the Company’s carrying amount and percentage ownership and market value (Level 1) of the more significant investments in affiliates at December 31, 2023, and the carrying amount at December 31, 2022:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

December 31, 2023

​

December 31, 2022

 

​

    

Percentage

    

Fair Value

    

Carrying

    

Carrying

 

​

​

ownership

​

(Level 1)

​

amount

​

amount

 

​

​

dollar amounts in millions

 

Liberty SiriusXM Group

​

​

​

​

​

​

​

​

​

​

​

Sirius XM Canada

​

70%

​

$

NA

 

$

611

 

597

​

Live Nation (a)

​

​

​

​

NA

​

​

NA

​

158

​

Other

​

​

​

​

​

​

​

104

​

68

​

Total Liberty SiriusXM Group

​

​

​

​

​

​

​

715

​

823

​

​

​

​

​

​

​

​

​

​

​

​

​

Formula One Group

​

​

​

​

​

​

​

​

​

​

​

Other (a)

 

various

​

 

NA

 

​

41

 

34

​

Total Formula One Group

​

​

​

​

​

​

​

41

 

34

​

​

​

​

​

​

​

​

​

​

​

​

​

Liberty Live Group

​

​

​

​

​

​

​

​

​

​

​

Live Nation (a)

​

30%

​

​

6,519

 

​

307

​

NA

​

Other (a)

​

​

​

​

NA

​

​

26

​

NA

​

Total Liberty Live Group

​

​

​

​

​

​

​

333

​

NA

​

​

​

​

​

​

​

​

​

​

​

​

​

Braves Group

​

​

​

​

​

​

​

​

​

​

​

Other

​

​

​

​

NA

​

​

NA

​

95

​

Total Braves Group

​

​

​

​

​

​

​

NA

​

95

​

Consolidated Liberty

​

​

​

​

​

​

$

1,089

​

952

​

(a) Liberty’s interests in Live Nation and certain other equity affiliates were reattributed to the Liberty Live Group effective August 3, 2023. Liberty’s share of earnings (losses) related to these affiliates were reflected in the results of the Liberty SiriusXM Group and the Formula One Group prior to the Reclassification and are reflected in the results of the Liberty Live Group following the Reclassification.

​

The following table presents the Company’s share of earnings (losses) of affiliates:

​

​

​

​

​

​

​

​

​

​

​

Years ended December 31,

 

​

    

2023

    

2022

    

2021

 

​

​

amounts in millions

 

Liberty SiriusXM Group

​

​

​

​

​

​

​

​

Sirius XM Canada

​

$

2

 

—

 

4

​

Live Nation (a)

​

​

127

​

72

​

(235)

​

Other

​

​

(21)

​

(5)

​

(22)

​

Total Liberty SiriusXM Group

​

​

108

​

67

​

(253)

​

​

​

​

​

​

​

​

​

​

Formula One Group

​

​

​

​

​

​

​

​

Other (a)

​

 

(4)

 

—

 

23

​

Total Formula One Group

​

​

(4)

​

—

​

23

​

​

​

​

​

​

​

​

​

​

Liberty Live Group

​

​

​

​

​

​

​

​

Live Nation (a)

​

​

21

​

NA

​

NA

​

Other (a)

​

​

1

​

NA

​

NA

​

Total Liberty Live Group

​

​

22

​

NA

​

NA

​

​

​

​

​

​

​

​

​

​

Braves Group

​

​

​

​

​

​

​

​

Other

​

​

12

​

32

​

30

​

Total Braves Group

​

​

12

​

32

​

30

​

Consolidated Liberty

​

$

138

 

99

 

(200)

​

(a) Liberty’s interests in Live Nation and certain other equity affiliates were reattributed to the Liberty Live Group effective August 3, 2023.

​

Live Nation

Live Nation is considered the world’s leading live entertainment company and seeks to innovate and enhance the live entertainment experience for artists and fans before, during and after the show.

Due to the impact of COVID-19, Live Nation recorded significant losses during the year ended December 31, 2021. In September 2021, Live Nation completed an offering of approximately 5.2 million shares of its common stock, resulting in a gain on dilution of our investment in Live Nation. See note 9 for details regarding the number and fair value of Live Nation common stock pledged as collateral pursuant to the margin loan secured by shares of Live Nation (“Live Nation Margin Loan”) as of December 31, 2023.

Summarized financial information for Live Nation is as follows:

Consolidated Balance Sheets

​

​

​

​

​

​

​

​

​

December 31,

​

​

    

2023

    

2022

    

​

​

amounts in millions

​

Current assets

​

$

9,578

 

8,160

 

Property, plant and equipment, net

​

 

2,101

 

1,488

 

Intangible assets

​

​

1,539

​

1,419

​

Goodwill

​

 

2,691

 

2,529

 

Other assets

​

​

3,165

​

2,865

​

Total assets

​

$

19,074

 

16,461

 

​

​

​

​

​

​

​

Current liabilities

​

$

9,960

​

8,303

​

Long-term debt, net

​

​

5,459

​

5,283

​

Other liabilities

​

​

2,174

​

2,111

​

Redeemable noncontrolling interests

​

​

894

​

670

​

Equity

​

​

587

​

94

​

Total liabilities and equity

​

$

19,074

​

16,461

​

​

Consolidated Statements of Operations

​

​

​

​

​

​

​

​

​

​

​

Years ended December 31,

​

​

​

2023

    

2022

    

2021

​

​

​

amounts in millions

​

Revenue

​

$

22,749

 

16,681

 

6,268

​

Operating expenses:

​

 

​

​

​

​

​

​

Direct operating expenses

​

​

17,292

​

12,337

​

4,356

​

Selling, general and administrative expenses

​

 

3,557

 

2,956

 

1,755

​

Depreciation and amortization

​

​

517

​

450

​

416

​

Other operating expenses

​

​

317

​

206

​

159

​

​

​

​

21,683

 

15,949

 

6,686

​

Operating income (loss)

​

​

1,066

​

732

​

(418)

​

Interest expense

​

​

(350)

​

(278)

​

(282)

​

Other income (expense), net

​

​

178

​

51

​

89

​

Earnings (loss) before income taxes

​

​

894

​

505

​

(611)

​

Income tax (expense) benefit

​

​

(160)

​

(96)

​

2

​

Net earnings (loss)

​

​

734

​

409

​

(609)

​

Less net earnings (loss) attributable to noncontrolling interests

​

​

171

​

113

​

42

​

Net earnings (loss) attributable to Live Nation stockholders

​

$

563

​

296

​

(651)

​

​

Sirius XM Canada

As of December 31, 2023, Sirius XM Holdings holds a 70% equity interest and 33% voting interest in Sirius XM Canada Holdings, Inc. (“Sirius XM Canada”). Sirius XM Canada is accounted for as an equity method investment as Sirius XM Holdings does not have the ability to direct the most significant activities that impact Sirius XM Canada’s economic performance.

On March 15, 2022, Sirius XM Holdings and Sirius XM Canada entered into an amended and restated services and distribution agreement, pursuant to which, the fee payable by Sirius XM Canada to Sirius XM Holdings was modified from a fixed percentage of revenue to a variable fee, based on a target operating profit for Sirius XM Canada. Such variable fee is evaluated annually based on comparable companies and is payable on a monthly basis, in arrears.

Sirius XM Holdings extended a loan to Sirius XM Canada. The principal amount outstanding on the loan was $8 million as of December 31, 2023.

Sirius XM Holdings had approximately $36 million and $42 million in related party current assets as of December 31, 2023 and 2022, respectively. At December 31, 2023, Sirius XM Holdings had approximately $8 million in related party liabilities, which are recorded in other current liabilities in the consolidated balance sheet. Sirius XM Holdings recorded approximately $104 million, $111 million and $101 million in revenue for the years ended December 31, 2023, 2022 and 2021, respectively, associated with these various agreements. Sirius XM Canada paid dividends to Sirius XM Holdings of $1 million, $9 million and $2 million during the years ended December 31, 2023, 2022 and 2021, respectively.

SoundCloud

In February 2020, Sirius XM Holdings completed a $75 million investment in Series G Membership Units of SoundCloud Holdings, LLC (“SoundCloud”). The Series G Units are convertible at the option of the holders at any time into shares of ordinary membership units of SoundCloud at a ratio of one ordinary membership unit for each Series G Unit. The investment in SoundCloud is accounted for as an equity method investment as Sirius XM Holdings does not have the ability to direct the most significant activities that impact SoundCloud's economic performance.

In addition to Sirius XM Holdings’ investment in SoundCloud, Pandora has an agreement with SoundCloud to be its exclusive ad sales representative in the U.S. and certain European countries. Through this arrangement, Pandora offers advertisers the ability to execute campaigns in the U.S. across the Pandora and SoundCloud platforms. Sirius XM Holdings recorded revenue share expense related to this agreement of $54 million, $55 million and $60 million during years ended December 31, 2023, 2022 and 2021, respectively.  Sirius XM Holdings also had related party liabilities of $20 million and $19 million as of December 31, 2023 and 2022, respectively, related to this agreement.