Annual report pursuant to Section 13 and 15(d)

Consolidated Statement Of Equity

v3.22.0.1
Consolidated Statement Of Equity - USD ($)
$ in Millions
Liberty SiriusXM Group
Common Stock
Common Class A
Liberty SiriusXM Group
Common Stock
Series C
Formula One Group
Common Stock
Series C
Additional Paid-in Capital
Accumulated Other Comprehensive Income (Loss)
Retained Earnings
Cumulative Effect, Period of Adoption, Adjustment
Retained Earnings
Noncontrolling Interest
Cumulative Effect, Period of Adoption, Adjustment
Total
Balance at Dec. 31, 2018 $ 1 $ 2 $ 2 $ 2,984 $ (38)   $ 13,644 $ 5,103   $ 21,698
Stockholders' equity rollforward                    
Net earnings (loss) (excludes net earnings (loss) attributable to redeemable noncontrolling interest)             106 241   347
Other comprehensive earnings (loss)         5     6   11
Stock-based compensation       246       79   325
Withholding taxes on net share settlements of stock-based compensation       (211)           (211)
Issuance of common stock upon exercise of stock options       10           10
Liberty stock repurchases       (443)           (443)
Subsidiary shares issued as consideration in subsidiary acquisition       657       1,698   2,355
Equity component of 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, net       (8)       6   (2)
Balance at Dec. 31, 2019 1 2 2 2,575 (33) $ (2) 13,748 5,630 $ (2) 21,925
Stockholders' equity rollforward                    
Net earnings (loss) (excludes net earnings (loss) attributable to redeemable noncontrolling interest)             (1,421) 30   (1,391)
Other comprehensive earnings (loss)         111     2   113
Stock-based compensation       213       64   277
Withholding taxes on net share settlements of stock-based compensation       (120)           (120)
Liberty stock repurchases       (318)           (318)
Shares repurchased by subsidiary       (346)       (1,228)   (1,574)
Shares issued by subsidiary       (75)       75    
Dividends paid by subsidiary               (64)   (64)
Common stock issued pursuant to the Series C Liberty SiriusXM common stock rights offering       754           754
Other, net       5     (7) 1   (1)
Balance at Dec. 31, 2020 1 2 2 2,688 78   12,320 4,510   19,601
Stockholders' equity rollforward                    
Net earnings (loss) (excludes net earnings (loss) attributable to redeemable noncontrolling interest)             398 295   693
Other comprehensive earnings (loss)         (83)         (83)
Stock-based compensation       222       47   269
Withholding taxes on net share settlements of stock-based compensation       (154)           (154)
Liberty stock repurchases       (555)           (555)
Shares repurchased by subsidiary       (404)       (1,108)   (1,512)
Shares issued by subsidiary       (96)       106   10
Dividends paid by subsidiary               (58)   (58)
Exchange of Series A Liberty SiriusXM common stock for shares of subsidiary       203       (203)    
Other, net       50       1   51
Balance at Dec. 31, 2021 $ 1 $ 2 $ 2 $ 1,954 $ (5)   $ 12,718 $ 3,590   $ 18,262