°΅ΊΪ±¬ΑΟΝψ

Quarterly report pursuant to Section 13 or 15(d)

Investments In Affiliates Accounted For Using The Equity Method

v3.23.1
Investments In Affiliates Accounted For Using The Equity Method
3 Months Ended
Mar. 31, 2023
Investments In Affiliates Accounted For Using The Equity Method

(6)ΜύΜύΜύInvestments 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 of the more significant investments in affiliates at March 31, 2023 and the carrying amount at December 31, 2022:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

March 31, 2023

​

December 31, 2022

​

​

ΜύΜύΜύΜύ

Percentage

ΜύΜύΜύΜύ

Ήσ²ΉΎ±°ωΜύ³Υ²Ή±τ³ά±π

ΜύΜύΜύΜύ

Carrying

ΜύΜύΜύΜύ

Carrying

Μύ

​

​

ownership

​

(LevelΜύ1)

​

amount

​

amount

​

​

​

dollarΜύamountsΜύinΜύmillions

​

Liberty SiriusXM Group

​

​

​

​

​

​

​

​

​

​

​

Live Nation (a)

​

30

%

$

4,875

​

$

157

​

158

​

Sirius XM Canada

​

70

%

$

NA

​

​

601

Μύ

597

​

Other

​

​

​

​

NA

​

​

104

​

68

​

Total Liberty SiriusXM Group

​

​

​

​

​

​

​

862

​

823

​

​

​

​

​

​

​

​

​

​

​

​

​

Braves Group

​

​

​

​

​

​

​

​

​

​

​

Other

​

various

​

​

NA

​

​

94

​

95

​

Total Braves Group

​

​

​

​

​

​

​

94

​

95

​

​

​

​

​

​

​

​

​

​

​

​

​

Formula One Group

​

​

​

​

​

​

​

​

​

​

​

Other

Μύ

various

​

Μύ

NA

​

Μύ

37

Μύ

34

​

Total Formula One Group

​

​

​

​

​

​

​

37

​

34

​

Consolidated Liberty

​

​

​

​

​

​

$

993

Μύ

952

​

(a) See note 7 for details regarding the number and fair value of shares pledged as collateral as of March 31, 2023 pursuant to Liberty’s margin loan secured by shares of Live Nation (the β€œLive Nation Margin Loan”).

​

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

​

​

​

​

​

​

​

​

​

​

Three months ended

​

​

​

March 31,

​

​

ΜύΜύΜύΜύ

2023

ΜύΜύΜύΜύ

2022

Μύ

​

​

amountsΜύinΜύmillions

​

Liberty SiriusXM Group

​

​

​

​

​

​

Live Nation

​

$

(6)

​

(21)

​

Sirius XM Canada

​

​

4

Μύ

3

​

Other

​

​

(5)

​

β€”

​

Total Liberty SiriusXM Group

​

​

(7)

​

(18)

​

​

​

​

​

​

​

​

Braves Group

​

​

​

​

​

​

Other

​

​

(1)

Μύ

4

​

Total Braves Group

​

​

(1)

​

4

​

​

​

​

​

​

​

​

Formula One Group

​

​

​

​

​

​

Other

​

Μύ

(2)

Μύ

β€”

​

Total Formula One Group

​

​

(2)

​

β€”

​

Consolidated Liberty

​

$

(10)

Μύ

(14)

​

​

Sirius XM Canada

As of March 31, 2023, Sirius XM Holdings holds a 70% equity interest and 33% voting interest in Sirius XM Canada Holdings Inc. (β€œSirius 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 which modified the existing Services Agreement and terminated the existing Advisory Agreement, each dated as of May 25, 2017. Pursuant to the amended and restated services and distribution agreement, 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 expected to be evaluated annually based on comparable companies. In accordance with the amended and restated services and distribution agreement, the fee is payable on a monthly basis, in arrears, beginning January 1, 2022. Μύ

In May 2017, Sirius XM Holdings extended a loan to Sirius XM Canada in the principal amount of $131 million. ΜύPrior to the March 2022 amendment, cumulative note repayments by Sirius XM Canada were $10 million. In connection with the execution of the amended and restated services and distribution agreement, Sirius XM Holdings forgave $113 million in principal amount of such loan to Sirius XM Canada, leaving an outstanding principal amount of $8 million on such loan as of March 31, 2023. The principal amount that was forgiven by Sirius XM Holdings was considered satisfied as contributed capital to Sirius XM Canada.

Sirius XM Holdings recorded approximately $26 million and $27 million in revenue during the three months ended March 31, 2023 and 2022, respectively, associated with these various agreements. Sirius XM Canada paid gross dividends to Sirius XM Holdings of less than $1 million during each of the three months ended March 31, 2023 and 2022.

SoundCloud

In February 2020, Sirius XM Holdings completed a $75 million investment in Series G Membership Units of SoundCloud Holdings, LLC (β€œSoundCloud”). 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 across the Pandora and SoundCloud platforms. Sirius XM Holdings recorded revenue share expense related to this agreement of $12 million and $13 million for the three months ended March 31, 2023 and 2022, respectively. Sirius XM Holdings also had related party liabilities of $17 million and $19 million as of March 31, 2023 and December 31, 2022, respectively, related to this agreement.