Stock-Based Compensation (Tables)
|
9 Months Ended |
Sep. 30, 2022 |
|---|
| Schedule of Stock-Based Compensation Allocation of Expense |
​
|
|
|
|
|
|
|
|
|
|
|
​ |
​ |
Three months ended |
​ |
Nine months ended |
​ |
​ |
​ |
September 30, |
​ |
September 30, |
​ |
​ |
ÌýÌýÌýÌý |
2022 |
ÌýÌýÌýÌý |
2021 |
ÌýÌýÌýÌý |
2022 |
ÌýÌýÌýÌý |
2021 |
Ìý |
|
​ |
​ |
amountsÌýinÌýmillions |
​ |
Cost of Sirius XM Holdings services: |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
Programming and content |
​ |
$ |
10 |
Ìý |
8 |
Ìý |
26 |
Ìý |
24 |
​ |
Customer service and billing |
​ |
Ìý |
1 |
Ìý |
2 |
Ìý |
4 |
Ìý |
5 |
​ |
Other |
​ |
Ìý |
1 |
Ìý |
1 |
Ìý |
4 |
Ìý |
4 |
​ |
Other operating expense |
​ |
Ìý |
10 |
Ìý |
9 |
Ìý |
27 |
Ìý |
26 |
​ |
Selling, general and administrative |
​ |
Ìý |
39 |
Ìý |
45 |
Ìý |
112 |
Ìý |
129 |
​ |
​ |
​ |
$ |
61 |
Ìý |
65 |
Ìý |
173 |
Ìý |
188 |
​ |
|
| Schedule of options granted and weighted average grant date fair value |
​
|
|
|
|
|
|
​ |
Nine Months Ended |
​ |
​ |
September 30, 2022 |
​ |
​ |
Options |
​ |
Weighted |
​ |
​ |
granted |
​ |
average |
​ |
​ |
(000's) |
​ |
GDFV |
​ |
SeriesÌýC Liberty SiriusXM common stock, Liberty CEO (1) |
212 |
​ |
$ |
14.45 |
​ |
SeriesÌýC Liberty Formula One common stock, Liberty CEO (1) |
181 |
​ |
$ |
21.31 |
​ |
SeriesÌýC Liberty Formula One common stock, Formula 1 employees (2) |
86 |
​ |
$ |
21.31 |
​ |
SeriesÌýC Liberty Braves common stock, Liberty CEO (1) |
95 |
​ |
$ |
9.16 |
​ |
|
(1) |
Grants cliff vest on December 30, 2022. Grants were made in connection with the CEO’s employment agreement. |
|
(2) |
Grants vest in equal quarterly installments over 2022. |
|
| Liberty SiriusXM Group |
Ìý
|
| Schedule Of Outstanding Options To Purchase Liberty Common Stock |
​
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
SeriesÌýC |
​ |
​ |
ÌýÌýÌýÌý |
ÌýÌýÌýÌý |
ÌýÌýÌýÌý |
​ |
ÌýÌýÌýÌý |
Weighted |
ÌýÌýÌýÌý |
Aggregate |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
average |
​ |
intrinsic |
​ |
​ |
​ |
Liberty |
​ |
​ |
​ |
remaining |
​ |
value |
​ |
​ |
​ |
AwardsÌý(000's) |
​ |
WAEP |
​ |
life |
​ |
(millions) |
​ |
Outstanding at JanuaryÌý1, 2022 |
Ìý |
7,369 |
​ |
$ |
38.79 |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
Granted |
Ìý |
212 |
​ |
$ |
44.80 |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
Exercised |
Ìý |
(536) |
​ |
$ |
31.36 |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
Forfeited/Cancelled |
​ |
— |
​ |
$ |
— |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
Outstanding at September 30, 2022 |
Ìý |
7,045 |
​ |
$ |
39.54 |
​ |
3.0 |
years |
​ |
$ |
12 |
​ |
Exercisable at September 30, 2022 |
Ìý |
4,723 |
​ |
$ |
37.06 |
Ìý |
2.0 |
years |
​ |
$ |
12 |
​ |
|
| Formula One Group |
Ìý
|
| Schedule Of Outstanding Options To Purchase Liberty Common Stock |
​
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
SeriesÌýC |
​ |
​ |
ÌýÌýÌýÌý |
ÌýÌýÌýÌý |
ÌýÌýÌýÌý |
​ |
ÌýÌýÌýÌý |
Weighted |
ÌýÌýÌýÌý |
Aggregate |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
average |
​ |
intrinsic |
​ |
​ |
​ |
Liberty |
​ |
​ |
​ |
remaining |
​ |
value |
​ |
​ |
​ |
AwardsÌý(000's) |
​ |
WAEP |
​ |
life |
​ |
(millions) |
​ |
Outstanding at JanuaryÌý1, 2022 |
Ìý |
9,114 |
​ |
$ |
34.38 |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
Granted |
Ìý |
267 |
​ |
$ |
57.67 |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
Exercised |
Ìý |
(2,057) |
​ |
$ |
32.00 |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
Forfeited/Cancelled |
​ |
— |
​ |
$ |
— |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
Outstanding at September 30, 2022 |
Ìý |
7,324 |
​ |
$ |
35.91 |
​ |
4.0 |
years |
​ |
$ |
166 |
​ |
Exercisable at September 30, 2022 |
Ìý |
5,552 |
​ |
$ |
32.95 |
Ìý |
3.6 |
years |
​ |
$ |
142 |
​ |
|
| Braves Group |
Ìý
|
| Schedule Of Outstanding Options To Purchase Liberty Common Stock |
​
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
SeriesÌýC |
​ |
​ |
ÌýÌýÌýÌý |
ÌýÌýÌýÌý |
ÌýÌýÌýÌý |
​ |
ÌýÌýÌýÌý |
Weighted |
ÌýÌýÌýÌý |
Aggregate |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
average |
​ |
intrinsic |
​ |
​ |
​ |
Liberty |
​ |
​ |
​ |
remaining |
​ |
value |
​ |
​ |
​ |
AwardsÌý(000's) |
​ |
WAEP |
​ |
life |
​ |
(millions) |
​ |
Outstanding at JanuaryÌý1, 2022 |
Ìý |
3,125 |
​ |
$ |
25.86 |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
Granted |
Ìý |
95 |
​ |
$ |
25.49 |
​ |
​ |
​ |
​ |
| |