Annual report pursuant to Section 13 and 15(d)

Condensed Consolidated Statements of Equity

v3.19.3.a.u2
Condensed Consolidated Statements of Equity - USD ($)
$ in Millions
Liberty Sirius XM Group
Common Stock
Common Class A
Liberty Sirius XM Group
Common Stock
Common Class C
Liberty Sirius XM Group
Braves Group
Formula One Group
Common Stock
Common Class C
Formula One Group
Additional Paid-in Capital
Accumulated Other Comprehensive Earnings
Retained Earnings
Noncontrolling Interest in Equity of Subsidiaries
Total
Balance at Dec. 31, 2016 $ 1 $ 2     $ 1   $ 87 $ (62) $ 11,727 $ 5,960 $ 17,716
Stockholders' equity rollforward                      
Net earnings     $ 1,659 $ (26)   $ 257     1,354 536 1,890
Other Comprehensive loss               27   8 35
Stock-based compensation             129     35 164
Withholding taxes on net share settlements of stock-based compensation             (135)       (135)
Shares issued in private placement transaction             1,938       1,938
Shares issued as consideration in acquisition of Formula 1         1   1,616       1,617
Initial Recognition of conversion option on Delta Topco Exchangeable Notes             173       173
Shares issued in exchange for Delta Topco Exchangeable Notes             352       352
Shares repurchased by subsidiary             (369)     (1,034) (1,403)
Shares issued by subsidiary             (7)     186 179
Other             108     (60) 48
Balance at Dec. 31, 2017 1 2     2   3,892 (35) 13,081 5,631 22,574
Stockholders' equity rollforward                      
Net earnings     1,004 11   (150)     531 334 865
Other Comprehensive loss               (5)   (10) (15)
Cumulative adjustment for change in accounting principle             22 2 36 12 72
Stock-based compensation             153     39 192
Withholding taxes on net share settlements of stock-based compensation             (130)       (130)
Series C Liberty SiriusXM stock repurchases             (466)       (466)
Shares repurchased by subsidiary             (416)     (881) (1,297)
Shares issued by subsidiary             (65)     65  
Other             (6)   (4) (87) (97)
Balance at Dec. 31, 2018 1 2     2   2,984 (38) 13,644 5,103 21,698
Stockholders' equity rollforward                      
Net earnings     $ 735 $ (77)   $ (311)     106 241 347
Other Comprehensive loss               5   6 11
Cumulative adjustment for change in accounting principle                 (2)   (2)
Stock-based compensation             246     79 325
Withholding taxes on net share settlements of stock-based compensation             (211)       (211)
Issuance of stock upon exercise of stock options             10       10
Series C Liberty SiriusXM stock repurchases             (443)       (443)
Subsidiary shares issued as consideration in subsidiary acquisition             657     1,698 2,355
Equity component of subsidiary convertible note                   62 62
Shares repurchased by subsidiary             (562)     (1,597) (2,159)
Shares issued by subsidiary             (92)     100 8
Dividends paid by subsidiary                   (68) (68)
Noncontrolling interest activity of equity affiliates             (6)       (6)
Other             (8)     6 (2)
Balance at Dec. 31, 2019 $ 1 $ 2     $ 2   $ 2,575 $ (33) $ 13,748 $ 5,630 $ 21,925