Long-Term Debt - Narrative (Details)
|
|
|
|
|
|
|
|
|
|
|
|
1 Months Ended |
9 Months Ended |
12 Months Ended |
|
|
|
Sep. 01, 2017
USD ($)
|
Aug. 04, 2017
USD ($)
|
Jul. 27, 2017
USD ($)
|
Jan. 23, 2017
USD ($)
$ / shares
|
Jan. 20, 2017
USD ($)
|
Nov. 08, 2016
USD ($)
|
Oct. 31, 2016
USD ($)
|
Aug. 17, 2016
USD ($)
$ / shares
shares
|
Jun. 16, 2016
$ / shares
shares
|
Apr. 15, 2016
shares
|
Apr. 14, 2016
USD ($)
$ / shares
|
Oct. 31, 2016
USD ($)
|
Sep. 30, 2017
USD ($)
$ / shares
shares
|
Sep. 30, 2016
USD ($)
|
Dec. 31, 2016
USD ($)
|
Jul. 31, 2017
USD ($)
|
Oct. 17, 2013
USD ($)
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Long-term Debt |
|
|
|
|
|
|
|
|
|
|
|
|
$ 13,492,000,000
|
|
$ 8,018,000,000
|
|
|
| Borrowings of debt |
|
|
|
|
|
|
|
|
|
|
|
|
5,820,000,000
|
$ 2,019,000,000
|
|
|
|
| Repayments of Long-term Debt |
|
|
|
|
|
|
|
|
|
|
|
|
$ 4,819,000,000
|
876,000,000
|
|
|
|
| Sirius XM Senior Secured Revolving Credit Facility |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt instrument, unused borrowing capacity, fee, percent |
|
|
|
|
|
|
|
|
|
|
|
|
0.30%
|
|
|
|
|
| Line of Credit Facility, Remaining Borrowing Capacity |
|
|
|
|
|
|
|
|
|
|
|
|
$ 1,460,000,000
|
|
|
|
|
| 1.375 Cash Convertible Senior Notes Due 2023 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt face amount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 1,000,000,000
|
| Debt Instrument, Interest Rate, Stated Percentage |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.375%
|
| Debt instrument interest rate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.375%
|
| $750 million term loan due Oct 2018 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt face amount |
|
|
|
|
|
|
$ 250,000,000
|
|
|
|
|
$ 250,000,000
|
|
|
|
|
|
| Effective interest rate |
|
|
|
|
|
|
|
|
|
|
|
|
3.05%
|
|
|
|
|
| Line of Credit Facility, Maximum Borrowing Capacity |
|
|
|
|
|
|
$ 500,000,000
|
|
|
|
|
$ 500,000,000
|
|
|
|
|
|
| $750 million term loan due Oct 2018 | Revolving Credit Facility |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Line of Credit Facility, Remaining Borrowing Capacity |
|
|
|
|
|
|
|
|
|
|
|
|
$ 500,000,000
|
|
|
|
|
| Sirius XM Senior Secured Revolving Credit Facility |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Effective interest rate |
|
|
|
|
|
|
|
|
|
|
|
|
3.24%
|
|
|
|
|
| Sirius XM 3.875% Senior Notes due 2022 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt face amount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 1,000,000,000
|
|
| Debt Instrument, Interest Rate, Stated Percentage |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.875%
|
|
| Debt instrument interest rate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.875%
|
|
| Sirius XM 5.00% Senior Notes due 2027 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt face amount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 1,500,000,000
|
|
| Debt Instrument, Interest Rate, Stated Percentage |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5.00%
|
|
| Debt instrument interest rate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5.00%
|
|
| Liberty 1% Cash Convertible Notes Due 2023 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt face amount |
|
|
|
$ 450,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument, Interest Rate, Stated Percentage |
|
|
|
1.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt instrument, face amount per debenture |
|
|
|
$ 1,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Borrowings of debt |
|
|
|
$ 450,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt instrument interest rate |
|
|
|
1.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Live Nation Margin Loan |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt face amount |
|
|
|
|
|
$ 500,000,000
|
|
|
|
|
|
|
|
|
|
|
|
| Borrowings of debt |
|
|
|
|
$ 350,000,000
|
|
|
|
|
|
|
|
|
|
0
|
|
|
| Debt Instrument, Description of Variable Rate Basis |
|
|
|
|
|
LIBOR
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument, Basis Spread on Variable Rate |
|
|
|
|
|
2.25%
|
|
|
|
|
|
|
|
|
|
|
|
| Effective interest rate |
|
|
|
|
|
|
|
|
|
|
|
|
3.55%
|
|
|
|
|
| Debt instrument, unused borrowing capacity, fee, percent |
|
|
|
|
|
0.75%
|
|
|
|
|
|
|
|
|
|
|
|
| Line of Credit Facility, Remaining Borrowing Capacity |
|
|
|
|
|
|
|
|
|
|
|
|
$ 150,000,000
|
|
|
|
|
| Debt Instrument, Term |
|
|
|
|
|
2 years
|
|
|
|
|
|
|
|
|
|
|
|
| Line of Credit Facility, Maximum Borrowing Capacity |
|
|
|
|
|
$ 500,000,000
|
|
|
|
|
|
|
|
|
|
|
|
| Viacom, Inc. | Live Nation Margin Loan |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Shares Pledged As Collateral Under Loan | shares |
|
|
|
|
|
|
|
|
|
|
|
|
1,900,000
|
|
|
|
|
| Share value |
|
|
|
|
|
|
|
|
|
|
|
|
$ 52,000,000
|
|
|
|
|
| SIRIUS XM | $750 million margin loan due 2018 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Shares Pledged As Collateral Under Loan | shares |
|
|
|
|
|
|
|
|
|
|
|
|
1,138,400,000
|
|
|
|
|
| Share value |
|
|
|
|
|
|
|
|
|
|
|
|
$ 6,284,000,000
|
|
|
|
|
| Live Nation | Live Nation Margin Loan |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Shares Pledged As Collateral Under Loan | shares |
|
|
|
|
|
|
|
|
|
|
|
|
53,700,000
|
|
|
|
|
| Share value |
|
|
|
|
|
|
|
|
|
|
|
|
$ 2,341,000,000
|
|
|
|
|
| SIRIUS XM | Sirius XM Senior Secured Revolving Credit Facility |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Line of Credit Facility, Maximum Borrowing Capacity |
|
|
|
|
|
|
|
|
|
|
|
|
$ 1,750,000,000
|
|
|
|
|
| Delta Topco | Liberty 1% Cash Convertible Notes Due 2023 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Consideration payable |
|
|
|
$ 400,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Common Class A | 1.375% Convertible Notes Bond Hedge Transaction |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Securities Basket price per share | $ / shares |
|
|
|
|
|
|
|
|
|
|
|
|
$ 53.78
|
|
|
|
|
| Common Class A | Warrant transaction |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Securities Basket price per share | $ / shares |
|
|
|
|
|
|
|
|
|
|
|
|
$ 53.78
|
|
|
|
|
| Class of Warrant or Right, Exercise Price of Warrants or Rights | $ / shares |
|
|
|
|
|
|
|
|
$ 61.16
|
|
|
|
|
|
|
|
|
| Liberty Media Corporation | 1.375 Cash Convertible Senior Notes Due 2023 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt instrument, face amount per debenture |
|
|
|
|
|
|
|
|
|
|
$ 1,000
|
|
|
|
|
|
|
| Liberty Media Corporation | $750 million term loan due Oct 2018 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument, Description of Variable Rate Basis |
|
|
|
|
|
|
|
|
|
|
|
LIBOR
|
|
|
|
|
|
| Debt Instrument, Basis Spread on Variable Rate |
|
|
|
|
|
|
|
|
|
|
|
1.75%
|
|
|
|
|
|
| Debt instrument, unused borrowing capacity, fee, percent |
|
|
|
|
|
|
0.75%
|
|
|
|
|
|
|
|
|
|
|
| Liberty Media Corporation | 2.25% Exchangeable Senior Debentures due 2046 | Senior Notes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt face amount |
|
|
|
|
|
|
|
$ 445,000,000
|
|
|
|
|
|
|
|
|
|
| Debt Instrument, Interest Rate, Stated Percentage |
|
|
|
|
|
|
|
2.25%
|
|
|
|
|
|
|
|
|
|
| Debt instrument interest rate |
|
|
|
|
|
|
|
2.25%
|
|
|
|
|
|
|
|
|
|
| Liberty Media Corporation | Time Warner, Inc. | 2.25% Exchangeable Senior Debentures due 2046 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Shares underlying the debentures | shares |
|
|
|
|
|
|
|
4,250,000
|
|
|
|
|
|
|
|
|
|
| Liberty Media Corporation | Time Warner, Inc. | 2.25% Exchangeable Senior Debentures due 2046 | Senior Notes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Exchange Price of Shares Attributable to Debentures | $ / shares |
|
|
|
|
|
|
|
$ 104.55
|
|
|
|
|
|
|
|
|
|
| Liberty Media Corporation | Common Class A | 1.375 Cash Convertible Senior Notes Due 2023 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument, Convertible, Conversion Ratio |
|
|
|
|
|
|
|
|
|
|
21.0859
|
|
|
|
|
|
|
| conversion price for exchangeable debt | $ / shares |
|
|
|
|
|
|
|
|
|
|
$ 47.43
|
|
|
|
|
|
|
| Liberty Sirius XM Group |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Long-term Debt |
|
|
|
|
|
|
|
|
|
|
|
|
$ 6,982,000,000
|
|
6,107,000,000
|
|
|
| Number of tracking stock shares received in the Recapitalization for one share of Liberty Media common stock | shares |
|
|
|
|
|
|
|
|
|
1
|
|
|
|
|
|
|
|
| Borrowings of debt |
|
|
|
|
|
|
|
|
|
|
|
|
3,933,000,000
|
1,387,000,000
|
|
|
|
| Repayments of Long-term Debt |
|
|
|
|
|
|
|
|
|
|
|
|
3,103,000,000
|
749,000,000
|
|
|
|
| Liberty Sirius XM Group | Sirius XM Senior Secured Revolving Credit Facility |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Long-term Debt |
|
|
|
|
|
|
|
|
|
|
|
|
290,000,000
|
|
390,000,000
|
|
|
| Liberty Sirius XM Group | Sirius XM 5.25% Senior Secured Notes due 2022 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Repayments of Long-term Debt |
$ 411,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Loss on extinguishment of debt |
$ (14,000,000)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Liberty Sirius XM Group | Sirius X M 4.25 Senior Notes Due 2020 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Repayments of Long-term Debt |
|
|
$ 510,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Loss on extinguishment of debt |
|
|
$ (8,000,000)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Liberty Sirius XM Group | Sirius XM 5.75% Senior Notes Due 2021 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Repayments of Long-term Debt |
|
$ 618,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Loss on extinguishment of debt |
|
$ (21,000,000)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Liberty Sirius XM Group | Common Class A |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Securities basket conversion ratio from shares of Liberty Media Corporation common stock |
|
|
|
|
|
|
|
|
|
1.0
|
|
|
|
|
|
|
|
| Liberty Sirius XM Group | Common Class A | 1.375% Convertible Notes Bond Hedge Transaction |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Forward contract, number of underlying shares | shares |
|
|
|
|
|
|
|
|
|
21,085,900
|
|
|
|
|
|
|
|
| Liberty Sirius XM Group | Common Class A | Warrant transaction |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Class of Warrant or Right, Outstanding | shares |
|
|
|
|
|
|
|
|
|
21,085,900
|
|
|
|
|
|
|
|
| Braves Group |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Long-term Debt |
|
|
|
|
|
|
|
|
|
|
|
|
576,000,000
|
|
328,000,000
|
|
|
| Number of tracking stock shares received in the Recapitalization for one share of Liberty Media common stock | shares |
|
|
|
|
|
|
|
|
|
0.1
|
|
|
|
|
|
|
|
| Borrowings of debt |
|
|
|
|
|
|
|
|
|
|
|
|
288,000,000
|
194,000,000
|
|
|
|
| Repayments of Long-term Debt |
|
|
|
|
|
|
|
|
|
|
|
|
42,000,000
|
126,000,000
|
|
|
|
| Braves Group | Common Class A |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Securities basket conversion ratio from shares of Liberty Media Corporation common stock |
|
|
|
|
|
|
|
|
0.1087
|
0.10
|
|
|
|
|
|
|
|
| Braves Group | Common Class A | 1.375% Convertible Notes Bond Hedge Transaction |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Forward contract, number of underlying shares | shares |
|
|
|
|
|
|
|
|
2,292,037
|
2,108,590
|
|
|
|
|
|
|
|
| Braves Group | Common Class A | Warrant transaction |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Class of Warrant or Right, Outstanding | shares |
|
|
|
|
|
|
|
|
2,292,037
|
2,108,590
|
|
|
|
|
|
|
|
| Formula One Group |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Long-term Debt |
|
|
|
|
|
|
|
|
|
|
|
|
5,934,000,000
|
|
$ 1,583,000,000
|
|
|
| Borrowings of debt |
|
|
|
|
|
|
|
|
|
|
|
|
1,599,000,000
|
438,000,000
|
|
|
|
| Repayments of Long-term Debt |
|
|
|
|
|
|
|
|
|
|
|
|
$ 1,674,000,000
|
$ 1,000,000
|
|
|
|
| Consideration payable |
|
|
|
$ 400,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Formula One Group | Common Class A |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Securities basket conversion ratio from shares of Liberty Media Corporation common stock |
|
|
|
|
|
|
|
|
|
0.25
|
|
|
|
|
|
|
|
| Formula One Group | Common Class A | 1.375% Convertible Notes Bond Hedge Transaction |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Forward contract, number of underlying shares | shares |
|
|
|
|
|
|
|
|
|
5,271,475
|
|
|
|
|
|
|
|
| Formula One Group | Common Class A | Warrant transaction |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Class of Warrant or Right, Outstanding | shares |
|
|
|
|
|
|
|
|
|
5,271,475
|
|
|
|
|
|
|
|
| Formula One Group | Common Class C | Liberty 1% Cash Convertible Notes Due 2023 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument, Convertible, Conversion Ratio |
|
|
|
27.1091
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| conversion price for exchangeable debt | $ / shares |
|
|
|
$ 36.89
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Liberty Media Group |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Number of tracking stock shares received in the Recapitalization for one share of Liberty Media common stock | shares |
|
|
|
|
|
|
|
|
|
0.25
|
|
|
|
|
|
|
|