Stock-Based Compensation (Tables)
|
12 Months Ended |
Dec. 31, 2024 |
|---|
| Schedule of options granted and weighted average grant date fair value |
​
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
³Û±ð²¹°ù²õÌý±ð²Ô»å±ð»åÌý¶Ù±ð³¦±ð³¾²ú±ð°ùÌý31, |
Ìý |
​ |
​ |
2024 |
​ |
2023 |
​ |
2022 |
Ìý |
​ |
​ |
Options |
​ |
Weighted |
​ |
Options |
​ |
Weighted |
​ |
Options |
​ |
Weighted |
Ìý |
​ |
​ |
granted |
​ |
average |
​ |
granted |
​ |
average |
​ |
granted |
​ |
average |
Ìý |
​ |
​ |
(000's) |
​ |
GDFV |
​ |
(000's) |
​ |
GDFV |
​ |
(000's) |
​ |
GDFV |
​ |
SeriesÌýC Liberty Formula One common stock, Liberty employees and directors (1) |
​ |
20 |
​ |
$ |
35.63 |
​ |
246 |
​ |
$ |
25.78 |
​ |
34 |
​ |
$ |
23.94 |
​ |
SeriesÌýC Liberty Formula One common stock, former CEO (2) |
​ |
— |
​ |
$ |
— |
​ |
— |
​ |
$ |
— |
​ |
181 |
​ |
$ |
21.31 |
​ |
SeriesÌýC Liberty Formula One common stock, subsidiary employees (3) |
​ |
83 |
​ |
$ |
29.77 |
​ |
71 |
​ |
$ |
30.70 |
​ |
86 |
​ |
$ |
21.31 |
​ |
SeriesÌýC Liberty Live common stock, Liberty employees and directors (1) |
​ |
6 |
​ |
$ |
25.59 |
​ |
74 |
​ |
$ |
13.71 |
​ |
NA |
​ |
​ |
NA |
​ |
SeriesÌýC Liberty Live common stock, former CEO (4) |
​ |
70 |
​ |
$ |
16.07 |
​ |
— |
​ |
$ |
— |
​ |
NA |
​ |
​ |
NA |
​ |
SeriesÌýC Liberty Braves common stock, Liberty employees and directors (1) |
​ |
NA |
​ |
​ |
NA |
​ |
3 |
​ |
$ |
14.24 |
​ |
10 |
​ |
$ |
12.40 |
​ |
SeriesÌýC Liberty Braves common stock, former CEO (2) |
​ |
NA |
​ |
​ |
NA |
​ |
— |
​ |
$ |
— |
​ |
95 |
​ |
$ |
9.16 |
​ |
| (1) |
Mainly vests between one and three years for employees and in one year for directors.
|
| (2) |
Grants made in March 2022 cliff vested in December 2022. See discussion in note 12 regarding the compensation agreement with the Company’s former CEO. |
| (3) |
Grants made in 2024, 2023 and 2022 mainly vested in equal quarterly installments over one year.
|
| (4) |
Grant made in March 2024 cliff vested in December 2024. See discussion in note 12 regarding the compensation agreement with the Company’s former CEO. |
|
| Schedule of share-based payment award, stock options, valuation assumptions |
​
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
Volatility |
Ìý |
2024 grants |
Ìý |
34.6 |
% |
- |
37.3 |
% |
2023 grants |
Ìý |
33.3 |
% |
- |
37.3 |
% |
2022 grants |
Ìý |
33.3 |
% |
- |
37.4 |
% |
|
| Formula One Group |
Ìý
|
| Schedule of stock awards activity |
​
|
|
|
|
|
|
|
|
|
|
|
|
|
​ |
​ |
SeriesÌýC |
​ |
​ |
ÌýÌýÌýÌý |
​ |
ÌýÌýÌýÌý |
​ |
​ |
ÌýÌýÌýÌý |
Weighted |
ÌýÌýÌýÌý |
Aggregate |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
average |
​ |
intrinsic |
​ |
​ |
​ |
Liberty |
​ |
​ |
​ |
​ |
remaining |
​ |
value |
​ |
​ |
​ |
ÌýOptionsÌý(000's) |
​ |
WAEP |
​ |
life |
​ |
(in millions) |
​ |
Outstanding at JanuaryÌý1, 2024 |
Ìý |
6,599 |
​ |
$ |
37.62 |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
Granted |
Ìý |
103 |
​ |
$ |
75.83 |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
Exercised |
Ìý |
(2,564) |
​ |
$ |
36.07 |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
Forfeited/Cancelled |
Ìý |
— |
​ |
$ |
— |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
Outstanding at December 31, 2024 |
Ìý |
4,138 |
​ |
$ |
39.53 |
Ìý |
2.5 |
years |
​ |
$ |
220 |
​ |
Exercisable at DecemberÌý31, 2024 |
Ìý |
3,939 |
​ |
$ |
38.18 |
Ìý |
2.3 |
years |
​ |
$ |
215 |
​ |
|
| Liberty Live Group |
Ìý
|
| Schedule of stock awards activity |
​
|
|
|
|
|
|
|
|
|
|
|
|
|
​ |
​ |
SeriesÌýC |
​ |
​ |
ÌýÌýÌýÌý |
ÌýÌýÌýÌý |
ÌýÌýÌýÌý |
​ |
ÌýÌýÌýÌý |
Weighted |
ÌýÌýÌýÌý |
Aggregate |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
average |
​ |
intrinsic |
​ |
​ |
​ |
Liberty |
​ |
​ |
​ |
remaining |
​ |
value |
​ |
​ |
​ |
OptionsÌý(000's) |
​ |
WAEP |
​ |
life |
​ |
(in millions) |
​ |
Outstanding at JanuaryÌý1, 2024 |
Ìý |
1,652 |
​ |
$ |
42.36 |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
Granted |
Ìý |
76 |
​ |
$ |
41.87 |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
Exercised |
Ìý |
(488) |
​ |
$ |
41.45 |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
Forfeited/Cancelled |
​ |
(10) |
​ |
$ |
42.29 |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
Outstand | |