°΅ΊΪ±¬ΑΟΝψ

Quarterly report pursuant to Section 13 or 15(d)

Investments In Affiliates Accounted For Using The Equity Method

v3.23.3
Investments In Affiliates Accounted For Using The Equity Method
9 Months Ended
Sep. 30, 2023
Investments in Affiliates Accounted for Using the Equity Method Μύ
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 September 30, 2023 and the carrying amount at December 31, 2022:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

September 30, 2023

​

December 31, 2022

​

​

ΜύΜύΜύΜύ

Percentage

ΜύΜύΜύΜύ

FairΜύValue

ΜύΜύΜύΜύ

Carrying

ΜύΜύΜύΜύ

Carrying

Μύ

​

​

ownership

​

(LevelΜύ1)

​

amount

​

amount

​

​

​

dollarΜύamountsΜύinΜύmillions

​

Liberty SiriusXM Group

​

​

​

​

​

​

​

​

​

​

​

Sirius XM Canada

​

70

%

​

NA

​

$

604

Μύ

597

​

Live Nation (a)

​

​

​

​

NA

​

​

NA

​

158

​

Other

​

​

​

​

NA

​

​

101

​

68

​

Total Liberty SiriusXM Group

​

​

​

​

​

​

​

705

​

823

​

​

​

​

​

​

​

​

​

​

​

​

​

Formula One Group

​

​

​

​

​

​

​

​

​

​

​

Other (a)

Μύ

various

​

Μύ

NA

​

Μύ

43

Μύ

34

​

Total Formula One Group

​

​

​

​

​

​

​

43

​

34

​

​

​

​

​

​

​

​

​

​

​

​

​

Liberty Live Group

​

​

​

​

​

​

​

​

​

​

​

Live Nation (a)(b)

​

30

%

$

5,783

​

​

372

​

NA

​

Other (a)

​

​

​

​

NA

​

​

25

​

NA

​

Total Liberty Live Group

​

​

​

​

​

​

​

397

​

NA

​

​

​

​

​

​

​

​

​

​

​

​

​

Braves Group

​

​

​

​

​

​

​

​

​

​

​

Other

​

various

​

​

NA

​

​

NA

​

95

​

Total Braves Group

​

​

​

​

​

​

​

NA

​

95

​

Consolidated Liberty

​

​

​

​

​

​

$

1,145

Μύ

952

​

(a) Liberty’s interests in Live Nation and certain other equity affiliates were reattributed to the Liberty Live Group effective August 3, 2023.
(b) See note 7 for details regarding the number and fair value of shares pledged as collateral as of September 30, 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

​

Nine months ended

​

​

​

September 30,

​

September 30,

​

​

ΜύΜύΜύΜύ

2023

ΜύΜύΜύΜύ

2022

ΜύΜύΜύΜύ

2023

ΜύΜύΜύΜύ

2022

Μύ

​

​

amountsΜύinΜύmillions

​

Liberty SiriusXM Group

​

​

​

​

​

​

​

​

​

​

Sirius XM Canada

​

$

1

Μύ

(2)

Μύ

6

Μύ

4

​

Live Nation (a)

​

​

50

​

107

​

127

​

140

​

Other

​

​

(6)

​

(1)

​

(16)

​

(4)

​

Total Liberty SiriusXM Group

​

​

45

​

104

​

117

​

140

​

​

​

​

​

​

​

​

​

​

​

​

Formula One Group

​

​

​

​

​

​

​

​

​

​

Other (a)

​

Μύ

2

Μύ

1

Μύ

(1)

Μύ

β€”

​

Total Formula One Group

​

​

2

​

1

​

(1)

​

β€”

​

​

​

​

​

​

​

​

​

​

​

​

Liberty Live Group

​

​

​

​

​

​

​

​

​

​

Live Nation (a)

​

​

90

​

NA

​

90

​

NA

​

Other (a)

​

​

β€”

​

NA

​

β€”

​

NA

​

Total Liberty Live Group

​

​

90

​

NA

​

90

​

NA

​

​

​

​

​

​

​

​

​

​

​

​

Braves Group

​

​

​

​

​

​

​

​

​

​

Other

​

​

1

Μύ

6

​

12

​

18

​

Total Braves Group

​

​

1

​

6

​

12

​

18

​

Consolidated Liberty

​

$

138

Μύ

111

Μύ

218

Μύ

158

​

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

​

Sirius XM Canada

As of September 30, 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. 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

Sirius XM Holdings recorded approximately $27 million and $29 million in revenue during the three months ended September 30, 2023 and 2022, respectively, and $78 million and $84 million in revenue during the nine months ended September 30, 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 the three months ended September 30, 2023 and $1 million and less than $1 million during the nine months ended September 30, 2023 and 2022, respectively.

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 $14 million and $13 million for the three months ended September 30, 2023 and 2022, respectively, and $39 million and $40 million for the nine months ended September 30, 2023 and 2022, respectively. Sirius XM Holdings also had related party liabilities of $19 million as of both September 30, 2023 and December 31, 2022 related to this agreement.