Annual report pursuant to Section 13 and 15(d)

Investments In Affiliates Accounted For Using The Equity Method

v3.19.3.a.u2
Investments In Affiliates Accounted For Using The Equity Method
12 Months Ended
Dec. 31, 2019
Investments In Affiliates Accounted For Using The Equity Method

(7)  Investments 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 and market value (Level 1) of the more significant investments in affiliates at December 31, 2019, and the carrying amount at December 31, 2018:

December 31, 2019

December 31, 2018

 

    

Percentage

    

Fair Value

    

Carrying

    

Carrying

 

ownership

(Level 1)

amount

amount

 

dollar amounts in millions

 

Liberty SiriusXM Group

Sirius XM Canada

70%

$

NA

 

$

636

 

613

Other

8

16

Total Liberty SiriusXM Group

644

629

Braves Group

Other

NA

NA

99

92

Total Braves Group

99

92

Formula One Group

Live Nation (a)

33%

$

4,978

 

746

 

743

Other

 

various

 

NA

 

136

 

177

Total Formula One Group

882

 

920

Consolidated Liberty

$

1,625

1,641

(a) See note 9 for details regarding the number and value of shares pledged as collateral pursuant to the Live Nation Margin Loan as of December 31, 2019.

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

Years ended December 31,

 

    

2019

    

2018

    

2017

 

amounts in millions

 

Liberty SiriusXM Group

Sirius XM Canada

$

(3)

 

(1)

 

29

Other

(21)

(10)

Total Liberty SiriusXM Group

(24)

(11)

29

Braves Group

Other (a)

18

12

78

Total Braves Group

18

12

78

Formula One Group

Live Nation

 

4

 

3

 

(18)

Other

 

8

 

14

 

15

Total Formula One Group

12

17

(3)

Consolidated Liberty

$

6

 

18

 

104

(a) During the year ended December 31, 2017, an equity method affiliate of Braves Holdings sold a controlling interest in a subsidiary, resulting in Braves Holdings recording its portion of the gain of $69 million.

Sirius XM Canada

On May 25, 2017, Sirius XM Holdings completed a recapitalization of Sirius XM Canada Holdings, Inc. (“Sirius XM Canada”), which is now a privately held corporation. As of December 31, 2019, Sirius XM Holdings holds a 70% equity interest and 33% voting interest in Sirius XM Canada, with the remainder of Sirius XM Canada’s voting and equity interests held by two shareholders. 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. The total consideration from Sirius XM Holdings to Sirius XM Canada, excluding transaction costs, during the year ended December 31, 2017 was $309 million, which included $130 million in cash and Sirius XM Holdings issued 35 million shares of its common stock with an aggregate value of $179 million to the holders of the shares of Sirius XM Canada acquired in the transaction.

Sirius XM Holdings has a loan to Sirius XM Canada in the aggregate amount of $131 million as of December 31, 2019. The loan is denominated in Canadian dollars and is considered a long-term investment with any unrealized gains or losses reported within Accumulated other comprehensive (loss) income. Such loan has a term of fifteen years, bears interest at a rate of 7.62% per annum and includes customary covenants and events of default, including an event of default relating to Sirius XM Canada’s failure to maintain specified leverage ratios.

Sirius XM Holdings also entered into a Services Agreement and an Advisory Services Agreement with Sirius XM Canada. Each agreement has a thirty year term. Pursuant to the Services Agreement, Sirius XM Canada currently pays Sirius XM Holdings 25% of its gross revenue on a monthly basis and pursuant to the Advisory Services Agreement, Sirius XM Canada pays Sirius XM Holdings 5% of its gross revenue on a monthly basis.

Sirius XM Holdings had approximately $22 million and $11 million in related party current assets as of December 31, 2019 and 2018, respectively. At December 31, 2019 and 2018, Sirius XM Holdings had approximately

$4 million and $9 million in related party liabilities, respectively, which are recorded in current and noncurrent other liabilities in the Company’s consolidated balance sheets. Sirius XM Holdings recorded approximately $98 million, $97 million and $87 million in revenue for the years ended December 31, 2019, 2018 and 2017, respectively, associated with these various agreements. Sirius XM Canada paid dividends to Sirius XM Holdings of $2 million, $2 million and $4 million during the years ended December 31, 2019, 2018 and 2017, respectively.