Long-Term Debt - Narrative (Details)
|
|
|
|
|
|
|
|
1 Months Ended |
3 Months Ended |
|
|
|
Mar. 06, 2018
USD ($)
$ / shares
shares
|
Dec. 12, 2017 |
Jan. 23, 2017
USD ($)
$ / shares
|
Jan. 20, 2017
USD ($)
|
Aug. 17, 2016
USD ($)
$ / shares
shares
|
Jun. 16, 2016
shares
|
Apr. 15, 2016
$ / shares
shares
|
Mar. 31, 2018
USD ($)
$ / shares
shares
|
Mar. 31, 2018
USD ($)
$ / shares
shares
|
Mar. 31, 2017
USD ($)
|
Dec. 31, 2017
USD ($)
|
Nov. 08, 2016
USD ($)
|
Oct. 17, 2013
USD ($)
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term Debt |
|
|
|
|
|
|
|
$ 14,113,000,000
|
$ 14,113,000,000
|
|
$ 13,954,000,000
|
|
|
Debt, Current |
|
|
|
|
|
|
|
36,000,000
|
36,000,000
|
|
768,000,000
|
|
|
Borrowings of debt |
|
|
|
|
|
|
|
|
1,317,000,000
|
$ 1,844,000,000
|
|
|
|
Repayments of Long-term Debt |
|
|
|
|
|
|
|
|
$ 1,154,000,000
|
1,154,000,000
|
|
|
|
Sirius XM Senior Secured Revolving Credit Facility |
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt instrument, unused borrowing capacity, fee, percent |
|
|
|
|
|
|
|
|
0.25%
|
|
|
|
|
Line of Credit Facility, Remaining Borrowing Capacity |
|
|
|
|
|
|
|
$ 1,385,000,000
|
$ 1,385,000,000
|
|
|
|
|
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%
|
1.375%
|
|
|
|
1.375%
|
Debt instrument interest rate |
|
|
|
|
|
|
|
1.375%
|
1.375%
|
|
|
|
1.375%
|
1.35 Billion Margin Loan Due 2020 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
Effective interest rate |
|
|
|
|
|
|
|
4.33%
|
4.33%
|
|
|
|
|
Margin loan | shares |
|
|
|
|
|
|
|
1,350,000,000
|
1,350,000,000
|
|
|
|
|
1.35 Billion Margin Loan Due 2020 | Term Loan |
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt face amount |
|
|
|
|
|
|
|
$ 250,000,000
|
$ 250,000,000
|
|
|
|
|
1.35 Billion Margin Loan Due 2020 | Revolving Credit Facility |
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt face amount |
|
|
|
|
|
|
|
500,000,000
|
500,000,000
|
|
|
|
|
Line of Credit Facility, Remaining Borrowing Capacity |
|
|
|
|
|
|
|
600,000,000
|
600,000,000
|
|
|
|
|
1.35 Billion Margin Loan Due 2020 | Delayed Draw Term Loan |
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt face amount |
|
|
|
|
|
|
|
$ 600,000,000
|
$ 600,000,000
|
|
|
|
|
Sirius XM Senior Secured Revolving Credit Facility |
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
Effective interest rate |
|
|
|
|
|
|
|
3.49%
|
3.49%
|
|
|
|
|
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 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%
|
|
|
|
|
|
|
|
|
|
|
2.125% Exchangeable Senior Debentures due 2048 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt face amount |
$ 400,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument, Interest Rate, Stated Percentage |
2.125%
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt instrument interest rate |
2.125%
|
|
|
|
|
|
|
|
|
|
|
|
|
Live Nation Margin Loan |
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt face amount |
|
|
|
|
|
|
|
|
|
|
|
$ 500,000,000
|
|
Borrowings of debt |
|
|
|
$ 350,000,000
|
|
|
|
|
|
|
|
|
|
Debt Instrument, Basis Spread on Variable Rate |
|
1.90%
|
|
|
|
|
|
|
|
|
|
|
|
Effective interest rate |
|
|
|
|
|
|
|
3.59%
|
3.59%
|
|
|
|
|
Debt instrument, unused borrowing capacity, fee, percent |
|
0.60%
|
|
|
|
|
|
|
|
|
|
|
|
Line of Credit Facility, Remaining Borrowing Capacity |
|
|
|
|
|
|
|
$ 150,000,000
|
$ 150,000,000
|
|
|
|
|
Line of Credit Facility, Maximum Borrowing Capacity |
|
|
|
|
|
|
|
|
|
|
|
$ 500,000,000
|
|
Viacom, Inc. | Live Nation Margin Loan |
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
Share value |
|
|
|
|
|
|
|
$ 57,000,000
|
$ 57,000,000
|
|
|
|
|
SIRIUS XM | 1.35 Billion Margin Loan Due 2020 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument, Basis Spread on Variable Rate |
|
|
|
|
|
|
|
2.05%
|
|
|
|
|
|
Debt instrument, unused borrowing capacity, fee, percent |
|
|
|
|
|
|
|
0.75%
|
|
|
|
|
|
Shares Pledged As Collateral Under Loan | shares |
|
|
|
|
|
|
|
1,000,000,000
|
1,000,000,000
|
|
|
|
|
Share value |
|
|
|
|
|
|
|
$ 6,240,000,000
|
$ 6,240,000,000
|
|
|
|
|
SIRIUS XM | 2.125% Exchangeable Senior Debentures due 2048 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares underlying the debentures | shares |
49,900,000
|
|
|
|
|
|
|
|
|
|
|
|
|
conversion price for exchangeable debt | $ / shares |
$ 8.02
|
|
|
|
|
|
|
|
|
|
|
|
|
Live Nation | Live Nation Margin Loan |
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares Pledged As Collateral Under Loan | shares |
|
|
|
|
|
|
|
53,700,000
|
53,700,000
|
|
|
|
|
Share value |
|
|
|
|
|
|
|
$ 2,265,000,000
|
$ 2,265,000,000
|
|
|
|
|
Time Warner, Inc. | 2.25% Exchangeable Senior Debentures due 2046 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares underlying the debentures | shares |
|
|
|
|
4,250,000
|
|
|
|
|
|
|
|
|
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
|
|
|
|
|
|
|
|
|
SIRIUS XM | Sirius XM Senior Secured Revolving Credit Facility |
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
Line of Credit Facility, Maximum Borrowing Capacity |
|
|
|
|
|
|
|
$ 1,750,000,000
|
$ 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 |
|
|
|
|
|
|
|
$ 50.89
|
$ 50.89
|
|
|
|
|
Common Class A | Warrant transaction |
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
Securities Basket price per share | $ / shares |
|
|
|
|
|
|
|
$ 50.89
|
$ 50.89
|
|
|
|
|
Class of Warrant or Right, Exercise Price of Warrants or Rights | $ / shares |
|
|
|
|
|
|
$ 61.16
|
|
|
|
|
|
|
Liberty Sirius XM Group |
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term Debt |
|
|
|
|
|
|
|
$ 7,956,000,000
|
$ 7,956,000,000
|
|
7,496,000,000
|
|
|
Debt, Current |
|
|
|
|
|
|
|
5,000,000
|
5,000,000
|
|
|
|
|
Borrowings of debt |
|
|
|
|
|
|
|
|
1,021,000,000
|
330,000,000
|
|
|
|
Repayments of Long-term Debt |
|
|
|
|
|
|
|
|
569,000,000
|
194,000,000
|
|
|
|
Liberty Sirius XM Group | Sirius XM Senior Secured Revolving Credit Facility |
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term Debt |
|
|
|
|
|
|
|
365,000,000
|
365,000,000
|
|
300,000,000
|
|
|
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 |
|
|
|
|
|
|
|
599,000,000
|
599,000,000
|
|
662,000,000
|
|
|
Debt, Current |
|
|
|
|
|
|
|
31,000,000
|
31,000,000
|
|
|
|
|
Borrowings of debt |
|
|
|
|
|
|
|
|
7,000,000
|
114,000,000
|
|
|
|
Repayments of Long-term Debt |
|
|
|
|
|
|
|
|
89,000,000
|
32,000,000
|
|
|
|
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 |
|
|
|
|
|
|
|
$ 5,558,000,000
|
5,558,000,000
|
|
$ 5,796,000,000
|
|
|
Borrowings of debt |
|
|
|
|
|
|
|
|
289,000,000
|
1,400,000,000
|
|
|
|
Repayments of Long-term Debt |
|
|
|
|
|
|
|
|
$ 496,000,000
|
$ 928,000,000
|
|
|
|
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
|
|
|
|
|
|
|
|
|
|
|