Definitive proxy statements

Pay vs Performance Disclosure

v3.25.1
Pay vs Performance Disclosure
 12 Months Ended
Dec. 31, 2024
USD ($)
Dec. 31, 2023
USD ($)
Dec. 31, 2022
USD ($)
Dec. 31, 2021
USD ($)
Dec. 31, 2020
USD ($)
Pay vs Performance Disclosure          
Pay vs Performance Disclosure, Table
PAY VERSUS PERFORMANCE
This section provides information about the relationship between compensation actually paid to our Principal Executive Officer and other named executive officers and certain financial performance measures of our company. For purposes of this section, the amount of compensation actually paid to our Principal Executive Officer and other named executive officers is determined using the valuation methods prescribed by the SEC in Item 402(v) of Regulation S-K. Although the rules describe such amount as compensation actually paid, these amounts are not reflective of the taxable compensation actually paid to our named executive officers in a covered year. As described in more detail below, to determine the amount of compensation actually paid in a covered year, Item 402(v) of Regulation S-K requires that in each covered year we (1) deduct the grant date value of equity awards reported in the Stock Awards or Option Awards columns in the Summary Compensation Table from the Total column in the Summary Compensation Table; (2) add, for awards granted in the covered year, the fair value of the equity awards (i) as of the end of a covered year or (ii) as of the vesting date, as applicable; and (3) add or subtract, for awards granted in, and outstanding at the end of, a prior year (i) the change in the fair value from the end of the prior year to the end of the current year or (ii) from the end of the prior year to the date the awards vest in the covered year, as applicable.
​ ​ ​ ​
PEO(1)
​ ​
Non-PEO NEOs(1)
​ ​
Value of initial fixed $100
investment based on:
​ ​
(millions)
​
​
Year
​ ​
Summary
Compensation
Table Total for
PEO ($)(2)
​ ​
Compensation
Actually
Paid to
PEO ($)(3)
​ ​
Average
Summary
Compensation
Table Total for
non-PEO NEOs
($)(2)
​ ​
Average
Compensation
Actually Paid to
non-PEO NEOs
($)(3)
​ ​
Total
Shareholder
Return (“TSR”)
($)(4)
​ ​
Peer
Group
TSR ($)(5)
​ ​
Net
Income
($)(6)
​ ​
Adjusted
OIBDA
($)(7)
​
​ 2024 ​ ​ ​ ​ 24,291,922 ​ ​ ​ ​ ​ 43,550,114 ​ ​ ​ ​ ​ 2,425,443 ​ ​ ​ ​ ​ 3,749,394 ​ ​ ​ ​ ​ FWONA ​ ​ ​ ​ ​ 200.30 ​ ​ ​ ​ ​ 90.83 ​ ​ ​ ​ ​ (2,475) ​ ​ ​ ​ ​ 1,517 ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ FWONK ​ ​ ​ ​ ​ 208.60 ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ LSXMA ​ ​ ​ ​ ​ 62.76 ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ LSXMB ​ ​ ​ ​ ​ 46.26 ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ LSXMK ​ ​ ​ ​ ​ 59.79 ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ LLYVA ​ ​ ​ ​ ​ 186.29 ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ LLYVK ​ ​ ​ ​ ​ 180.63 ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 2023 ​ ​ ​ ​ 28,655,193 ​ ​ ​ ​ ​ 34,310,721 ​ ​ ​ ​ ​ 4,104,109 ​ ​ ​ ​ ​ 4,166,004 ​ ​ ​ ​ ​ FWONA ​ ​ ​ ​ ​ 138.19 ​ ​ ​ ​ ​ 97.61 ​ ​ ​ ​ ​ 962 ​ ​ ​ ​ ​ 4,086 ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ FWONK ​ ​ ​ ​ ​ 142.12 ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ LSXMA ​ ​ ​ ​ ​ 80.93 ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ LSXMB ​ ​ ​ ​ ​ 59.15 ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ LSXMK ​ ​ ​ ​ ​ 77.20 ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ LLYVA ​ ​ ​ ​ ​ 102.29 ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ LLYVK ​ ​ ​ ​ ​ 99.23 ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ BATRA ​ ​ ​ ​ ​ 146.27 ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ BATRK ​ ​ ​ ​ ​ 142.15 ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 2022 ​ ​ ​ ​ 22,363,007 ​ ​ ​ ​ ​ 7,979,878 ​ ​ ​ ​ ​ 1,935,773 ​ ​ ​ ​ ​ 1,489,203 ​ ​ ​ ​ ​ FWONA ​ ​ ​ ​ ​ 122.04 ​ ​ ​ ​ ​ 81.00 ​ ​ ​ ​ ​ 2,029 ​ ​ ​ ​ ​ 3,941 ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ FWONK ​ ​ ​ ​ ​ 130.06 ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ LSXMA ​ ​ ​ ​ ​ 81.32 ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ LSXMB ​ ​ ​ ​ ​ 80.21 ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ LSXMK ​ ​ ​ ​ ​ 81.28 ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ BATRA ​ ​ ​ ​ ​ 110.19 ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ BATRK ​ ​ ​ ​ ​ 109.11 ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​
PEO(1)
​ ​
Non-PEO NEOs(1)
​ ​
Value of initial fixed $100
investment based on:
​ ​
(millions)
​
​
Year
​ ​
Summary
Compensation
Table Total for
PEO ($)(2)
​ ​
Compensation
Actually
Paid to
PEO ($)(3)
​ ​
Average
Summary
Compensation
Table Total for
non-PEO NEOs
($)(2)
​ ​
Average
Compensation
Actually Paid to
non-PEO NEOs
($)(3)
​ ​
Total
Shareholder
Return (“TSR”)
($)(4)
​ ​
Peer
Group
TSR ($)(5)
​ ​
Net
Income
($)(6)
​ ​
Adjusted
OIBDA
($)(7)
​
​ 2021 ​ ​ ​ ​ 21,575,769 ​ ​ ​ ​ ​ 48,418,806 ​ ​ ​ ​ ​ 1,773,064 ​ ​ ​ ​ ​ 2,770,504 ​ ​ ​ ​ ​ FWONA ​ ​ ​ ​ ​ 135.54 ​ ​ ​ ​ ​ 115.71 ​ ​ ​ ​ ​ 744 ​ ​ ​ ​ ​ 3,481 ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ FWONK ​ ​ ​ ​ ​ 137.58 ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ LSXMA ​ ​ ​ ​ ​ 105.19 ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ LSXMB ​ ​ ​ ​ ​ 105.20 ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ LSXMK ​ ​ ​ ​ ​ 105.63 ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ BATRA ​ ​ ​ ​ ​ 96.96 ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ BATRK ​ ​ ​ ​ ​ 95.13 ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 2020 ​ ​ ​ ​ 47,123,063 ​ ​ ​ ​ ​ 41,599,984 ​ ​ ​ ​ ​ 2,738,499 ​ ​ ​ ​ ​ 2,305,483 ​ ​ ​ ​ ​ FWONA ​ ​ ​ ​ ​ 86.77 ​ ​ ​ ​ ​ 115.31 ​ ​ ​ ​ ​ (1,391) ​ ​ ​ ​ ​ 2,247 ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ FWONK ​ ​ ​ ​ ​ 92.68 ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ LSXMA ​ ​ ​ ​ ​ 89.35 ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ LSXMB ​ ​ ​ ​ ​ 88.97 ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ LSXMK ​ ​ ​ ​ ​ 90.38 ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ BATRA ​ ​ ​ ​ ​ 83.88 ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ BATRK ​ ​ ​ ​ ​ 84.22 ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​
(1)
Our Principal Executive Officer (PEO) for each of the fiscal years indicated was Mr. Maffei. Our named executive officers other than our PEO (non-PEO NEOs) for (a) each of the fiscal years 2020, 2021, 2022 and 2023 were Messrs. Malone, Wendling and Albert Rosenthaler (our company’s former Chief Corporate Development Officer) and Ms. Wilm and (b) 2024 were Messrs. Malone and Wendling and Ms. Wilm.
​
(2)
Reflects, for Mr. Maffei, the total compensation reported in the Summary Compensation Table and for the non-PEO NEOs, the average total compensation reported in the Summary Compensation Table in each of the fiscal years indicated.
​
(3)
Represents the compensation actually paid to Mr. Maffei and the non-PEO NEOs in each of the fiscal years indicated as computed in accordance with Item 402(v) of Regulation S-K and related SEC guidance, as set forth below:
​
​
Compensation actually paid to PEO and Non-PEO NEOs
​
​ ​ ​ ​
As Reported in Summary
Compensation Table(a)
​ ​
Equity Award Adjustments(b)
​ ​ ​ ​ ​ ​ ​
​
Year
​ ​
Total
​ ​
Stock
Awards
​ ​
Option
Awards
​ ​
Fair Value at
Year End of
Awards
Granted
During Year
that Remain
Outstanding
and
Unvested at
Year End(c)
​ ​
Year-over-
Year Change
in Fair Value
of Awards
Granted in
Prior Year
that Remain
Outstanding
and Unvested
at Year End(d)
​ ​
Fair Value at
Vesting
Date of
Awards
Granted and
Vested in
Same Year(e)
​ ​
Change in
Fair Value
from Prior
Year End to
Vesting Date
of Awards
Granted in
Prior Year and
Vested in
Covered Year(f)
​ ​
Total
Compensation
Actually Paid
​
​
PEO
​
​
2024
​ ​ ​ ​ 24,291,922 ​ ​ ​ ​ ​ (8,731,320) ​ ​ ​ ​ ​ (1,126,049) ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ 12,731,550 ​ ​ ​ ​ ​ 16,384,011 ​ ​ ​ ​ ​ 43,550,114 ​ ​
​
2023
​ ​ ​ ​ 28,655,193 ​ ​ ​ ​ ​ (7,131,983) ​ ​ ​ ​ ​ (3,822,432) ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ (458,726) ​ ​ ​ ​ ​ 12,272,955 ​ ​ ​ ​ ​ 4,795,713 ​ ​ ​ ​ ​ 34,310,721 ​ ​
​
2022
​ ​ ​ ​ 22,363,007 ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ (7,800,250) ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ (14,301,548) ​ ​ ​ ​ ​ 7,718,670 ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ 7,979,878 ​ ​
​
2021
​ ​ ​ ​ 21,575,769 ​ ​ ​ ​ ​ (3,954,951) ​ ​ ​ ​ ​ (3,521,474) ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ 25,523,112 ​ ​ ​ ​ ​ 8,796,350 ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ 48,418,806 ​ ​
​
2020
​ ​ ​ ​ 47,123,063 ​ ​ ​ ​ ​ (8,343,047) ​ ​ ​ ​ ​ (24,981,192) ​ ​ ​ ​ ​ 17,748,123 ​ ​ ​ ​ ​ (8,070,339) ​ ​ ​ ​ ​ 18,123,375 ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ 41,599,984 ​ ​
​
Compensation actually paid to PEO and Non-PEO NEOs
​
​ ​ ​ ​
As Reported in Summary
Compensation Table(a)
​ ​
Equity Award Adjustments(b)
​ ​ ​ ​ ​ ​ ​
​
Year
​ ​
Total
​ ​
Stock
Awards
​ ​
Option
Awards
​ ​
Fair Value at
Year End of
Awards
Granted
During Year
that Remain
Outstanding
and
Unvested at
Year End(c)
​ ​
Year-over-
Year Change
in Fair Value
of Awards
Granted in
Prior Year
that Remain
Outstanding
and Unvested
at Year End(d)
​ ​
Fair Value at
Vesting
Date of
Awards
Granted and
Vested in
Same Year(e)
​ ​
Change in
Fair Value
from Prior
Year End to
Vesting Date
of Awards
Granted in
Prior Year and
Vested in
Covered Year(f)
​ ​
Total
Compensation
Actually Paid
​
​
Non-PEO NEOs
​
​
2024
​ ​ ​ ​ 2,425,443 ​ ​ ​ ​ ​ (598,222) ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ 819,086 ​ ​ ​ ​ ​ 727,827 ​ ​ ​ ​ ​ 375,259 ​ ​ ​ ​ ​ 3,749,394 ​ ​
​
2023
​ ​ ​ ​ 4,104,109 ​ ​ ​ ​ ​ (1,772,621) ​ ​ ​ ​ ​ (603,174) ​ ​ ​ ​ ​ 1,773,120 ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ 605,132 ​ ​ ​ ​ ​ 59,439 ​ ​ ​ ​ ​ 4,166,004 ​ ​
​
2022
​ ​ ​ ​ 1,935,773 ​ ​ ​ ​ ​ (395,466) ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ (236,242) ​ ​ ​ ​ ​ 396,740 ​ ​ ​ ​ ​ (211,602) ​ ​ ​ ​ ​ 1,489,203 ​ ​
​
2021
​ ​ ​ ​ 1,773,064 ​ ​ ​ ​ ​ (388,774) ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ 919,194 ​ ​ ​ ​ ​ 467,020 ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ 2,770,504 ​ ​
​
2020
​ ​ ​ ​ 2,738,499 ​ ​ ​ ​ ​ (418,577) ​ ​ ​ ​ ​ (791,685) ​ ​ ​ ​ ​ 737,071 ​ ​ ​ ​ ​ (219,227) ​ ​ ​ ​ ​ 485,746 ​ ​ ​ ​ ​ (226,345) ​ ​ ​ ​ ​ 2,305,483 ​ ​
​
(a)
Reflects, for Mr. Maffei, the applicable amounts reported in the Summary Compensation Table and for the non-PEO NEOs, the average of the applicable amounts reported in the Summary Compensation Table in each of the fiscal years indicated.
​
(b)
The adjustments made to the fair value of equity awards in accordance with Item 402(v) of Regulation S-K do not include adjustments for dividends paid or the fair value of equity awards received in lieu of cash compensation foregone at a named executive officer’s election where such amounts are reported in the Salary, Bonus or All Other Compensation columns of the Summary Compensation Table in accordance with SEC guidance.
​
(c)
Reflects, with respect to Mr. Maffei, the fair value and, with respect to the non-PEO NEOs, the average of the fair values, as of the end of the covered fiscal year of awards granted in, and remaining outstanding and unvested (in whole or in part) as of the end of, the covered fiscal year.
​
(d)
Reflects, with respect to Mr. Maffei, the change in fair value, and with respect to the non-PEO NEOs, the average of the change in fair values, from the end of the prior fiscal year to the end of the covered fiscal year of awards granted in prior fiscal years that remained outstanding and unvested (in whole or in part) as of the end of the covered fiscal year.
​
(e)
Reflects, with respect to Mr. Maffei, the fair value, and with respect to the non-PEO NEOs, the average of the fair values, as of the day awards became vested in the covered fiscal year, when such awards were also granted in the covered fiscal year.
​
(f)
Reflects, with respect to Mr. Maffei, the change in fair value, and with respect to the non-PEO NEOs, the average of the change in fair values, from the end of the prior fiscal year to the day awards became vested in the covered fiscal year, when such awards were granted in a prior fiscal year.
​
(4)
Represents the cumulative total stockholder return on an initial fixed $100 investment:
​
(a)
for each covered fiscal year, in each of our Series A and Series C Liberty Formula One common stock (Nasdaq: FWONA, FWONK) from December 31, 2019 through December 31 of each covered fiscal year;
​
(b)
for each covered fiscal year, in each of our Series A, Series B and Series C Liberty SiriusXM common stock (Nasdaq: LSXMA, LSXMB, LSXMK) from December 31, 2019 through December 31 of each of 2020, 2021, 2022 and 2023 and September 9, 2024 (the date of the Split-Off);
​
(c)
for 2020, 2021, 2022 and 2023, in each of our former Series A and Series C Liberty Braves common stock (Nasdaq: BATRA, BATRK) from December 31, 2019 through December 31 of each of 2020, 2021 and 2022 and July 18, 2023 (the date our company completed the split-off of Atlanta Braves Holdings); and
​
(d)
for 2023 and 2024, in each of LLYVA and LLYVK from August 4, 2023 through December 31 of each covered fiscal year.
​
(5)
For each covered fiscal year, represents the cumulative total stockholder return on an initial fixed $100 investment in the S&P 500 Media Index from December 31, 2019 through December 31 of each covered fiscal year.
​
(6)
Represents the amount of net income reflected in our consolidated financial statements for each covered fiscal year.
​
(7)
We define Adjusted OIBDA as operating income (loss) plus depreciation and amortization, stock-based compensation, separately reported litigation settlements, transaction related costs (including acquisition, restructuring, integration, and advisory fees), and impairment charges. For purposes of this disclosure, Adjusted OIBDA includes our attributable interests in our equity investments.
​
        
Company Selected Measure Name Adjusted OIBDA        
Named Executive Officers, Footnote
(1)
Our Principal Executive Officer (PEO) for each of the fiscal years indicated was Mr. Maffei. Our named executive officers other than our PEO (non-PEO NEOs) for (a) each of the fiscal years 2020, 2021, 2022 and 2023 were Messrs. Malone, Wendling and Albert Rosenthaler (our company’s former Chief Corporate Development Officer) and Ms. Wilm and (b) 2024 were Messrs. Malone and Wendling and Ms. Wilm.
​
(2)
Reflects, for Mr. Maffei, the total compensation reported in the Summary Compensation Table and for the non-PEO NEOs, the average total compensation reported in the Summary Compensation Table in each of the fiscal years indicated.
       
Peer Group Issuers, Footnote
(5)
For each covered fiscal year, represents the cumulative total stockholder return on an initial fixed $100 investment in the S&P 500 Media Index from December 31, 2019 through December 31 of each covered fiscal year.
       
PEO Total Compensation Amount $ 24,291,922 $ 28,655,193 $ 22,363,007 $ 21,575,769 $ 47,123,063
PEO Actually Paid Compensation Amount $ 43,550,114 34,310,721 7,979,878 48,418,806 41,599,984
Adjustment To PEO Compensation, Footnote
(3)
Represents the compensation actually paid to Mr. Maffei and the non-PEO NEOs in each of the fiscal years indicated as computed in accordance with Item 402(v) of Regulation S-K and related SEC guidance, as set forth below:
​
​
Compensation actually paid to PEO and Non-PEO NEOs
​
​ ​ ​ ​
As Reported in Summary
Compensation Table(a)
​ ​
Equity Award Adjustments(b)
​ ​ ​ ​ ​ ​ ​
​
Year
​ ​
Total
​ ​
Stock
Awards
​ ​
Option
Awards
​ ​
Fair Value at
Year End of
Awards
Granted
During Year
that Remain
Outstanding
and
Unvested at
Year End(c)
​ ​
Year-over-
Year Change
in Fair Value
of Awards
Granted in
Prior Year
that Remain
Outstanding
and Unvested
at Year End(d)
​ ​
Fair Value at
Vesting
Date of
Awards
Granted and
Vested in
Same Year(e)
​ ​
Change in
Fair Value
from Prior
Year End to
Vesting Date
of Awards
Granted in
Prior Year and
Vested in
Covered Year(f)
​ ​
Total
Compensation
Actually Paid
​
​
PEO
​
​
2024
​ ​ ​ ​ 24,291,922 ​ ​ ​ ​ ​ (8,731,320) ​ ​ ​ ​ ​ (1,126,049) ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ 12,731,550 ​ ​ ​ ​ ​ 16,384,011 ​ ​ ​ ​ ​ 43,550,114 ​ ​
​
2023
​ ​ ​ ​ 28,655,193 ​ ​ ​ ​ ​ (7,131,983) ​ ​ ​ ​ ​ (3,822,432) ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ (458,726) ​ ​ ​ ​ ​ 12,272,955 ​ ​ ​ ​ ​ 4,795,713 ​ ​ ​ ​ ​ 34,310,721 ​ ​
​
2022
​ ​ ​ ​ 22,363,007 ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ (7,800,250) ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ (14,301,548) ​ ​ ​ ​ ​ 7,718,670 ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ 7,979,878 ​ ​
​
2021
​ ​ ​ ​ 21,575,769 ​ ​ ​ ​ ​ (3,954,951) ​ ​ ​ ​ ​ (3,521,474) ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ 25,523,112 ​ ​ ​ ​ ​ 8,796,350 ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ 48,418,806 ​ ​
​
2020
​ ​ ​ ​ 47,123,063 ​ ​ ​ ​ ​ (8,343,047) ​ ​ ​ ​ ​ (24,981,192) ​ ​ ​ ​ ​ 17,748,123 ​ ​ ​ ​ ​ (8,070,339) ​ ​ ​ ​ ​ 18,123,375 ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ 41,599,984 ​ ​
​
Compensation actually paid to PEO and Non-PEO NEOs
​
​ ​ ​ ​
As Reported in Summary
Compensation Table(a)
​ ​
Equity Award Adjustments(b)
​ ​ ​ ​ ​ ​ ​
​
Year
​ ​
Total
​ ​
Stock
Awards
​ ​
Option
Awards
​ ​
Fair Value at
Year End of
Awards
Granted
During Year
that Remain
Outstanding
and
Unvested at
Year End(c)
​ ​
Year-over-
Year Change
in Fair Value
of Awards
Granted in
Prior Year
that Remain
Outstanding
and Unvested
at Year End(d)
​ ​
Fair Value at
Vesting
Date of
Awards
Granted and
Vested in
Same Year(e)
​ ​
Change in
Fair Value
from Prior
Year End to
Vesting Date
of Awards
Granted in
Prior Year and
Vested in
Covered Year(f)
​ ​
Total
Compensation
Actually Paid
​
​
Non-PEO NEOs
​
​
2024
​ ​ ​ ​ 2,425,443 ​ ​ ​ ​ ​ (598,222) ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ 819,086 ​ ​ ​ ​ ​ 727,827 ​ ​ ​ ​ ​ 375,259 ​ ​ ​ ​ ​ 3,749,394 ​ ​
​
2023
​ ​ ​ ​ 4,104,109 ​ ​ ​ ​ ​ (1,772,621) ​ ​ ​ ​ ​ (603,174) ​ ​ ​ ​ ​ 1,773,120 ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ 605,132 ​ ​ ​ ​ ​ 59,439 ​ ​ ​ ​ ​ 4,166,004 ​ ​
​
2022
​ ​ ​ ​ 1,935,773 ​ ​ ​ ​ ​ (395,466) ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ (236,242) ​ ​ ​ ​ ​ 396,740 ​ ​ ​ ​ ​ (211,602) ​ ​ ​ ​ ​ 1,489,203 ​ ​
​
2021
​ ​ ​ ​ 1,773,064 ​ ​ ​ ​ ​ (388,774) ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ 919,194 ​ ​ ​ ​ ​ 467,020 ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ 2,770,504 ​ ​
​
2020
​ ​ ​ ​ 2,738,499 ​ ​ ​ ​ ​ (418,577) ​ ​ ​ ​ ​ (791,685) ​ ​ ​ ​ ​ 737,071 ​ ​ ​ ​ ​ (219,227) ​ ​ ​ ​ ​ 485,746 ​ ​ ​ ​ ​ (226,345) ​ ​ ​ ​ ​ 2,305,483 ​ ​
​
(a)
Reflects, for Mr. Maffei, the applicable amounts reported in the Summary Compensation Table and for the non-PEO NEOs, the average of the applicable amounts reported in the Summary Compensation Table in each of the fiscal years indicated.
​
(b)
The adjustments made to the fair value of equity awards in accordance with Item 402(v) of Regulation S-K do not include adjustments for dividends paid or the fair value of equity awards received in lieu of cash compensation foregone at a named executive officer’s election where such amounts are reported in the Salary, Bonus or All Other Compensation columns of the Summary Compensation Table in accordance with SEC guidance.
(c)
Reflects, with respect to Mr. Maffei, the fair value and, with respect to the non-PEO NEOs, the average of the fair values, as of the end of the covered fiscal year of awards granted in, and remaining outstanding and unvested (in whole or in part) as of the end of, the covered fiscal year.
​
(d)
Reflects, with respect to Mr. Maffei, the change in fair value, and with respect to the non-PEO NEOs, the average of the change in fair values, from the end of the prior fiscal year to the end of the covered fiscal year of awards granted in prior fiscal years that remained outstanding and unvested (in whole or in part) as of the end of the covered fiscal year.
​
(e)
Reflects, with respect to Mr. Maffei, the fair value, and with respect to the non-PEO NEOs, the average of the fair values, as of the day awards became vested in the covered fiscal year, when such awards were also granted in the covered fiscal year.
​
(f)
Reflects, with respect to Mr. Maffei, the change in fair value, and with respect to the non-PEO NEOs, the average of the change in fair values, from the end of the prior fiscal year to the day awards became vested in the covered fiscal year, when such awards were granted in a prior fiscal year.
       
Non-PEO NEO Average Total Compensation Amount $ 2,425,443 4,104,109 1,935,773 1,773,064 2,738,499
Non-PEO NEO Average Compensation Actually Paid Amount $ 3,749,394 4,166,004 1,489,203 2,770,504 2,305,483
Adjustment to Non-PEO NEO Compensation Footnote
(3)
Represents the compensation actually paid to Mr. Maffei and the non-PEO NEOs in each of the fiscal years indicated as computed in accordance with Item 402(v) of Regulation S-K and related SEC guidance, as set forth below:
​
​
Compensation actually paid to PEO and Non-PEO NEOs
​
​ ​ ​ ​
As Reported in Summary
Compensation Table(a)
​ ​
Equity Award Adjustments(b)
​ ​ ​ ​ ​ ​ ​
​
Year
​ ​
Total
​ ​
Stock
Awards
​ ​
Option
Awards
​ ​
Fair Value at
Year End of
Awards
Granted
During Year
that Remain
Outstanding
and
Unvested at
Year End(c)
​ ​
Year-over-
Year Change
in Fair Value
of Awards
Granted in
Prior Year
that Remain
Outstanding
and Unvested
at Year End(d)
​ ​
Fair Value at
Vesting
Date of
Awards
Granted and
Vested in
Same Year(e)
​ ​
Change in
Fair Value
from Prior
Year End to
Vesting Date
of Awards
Granted in
Prior Year and
Vested in
Covered Year(f)
​ ​
Total
Compensation
Actually Paid
​
​
PEO
​
​
2024
​ ​ ​ ​ 24,291,922 ​ ​ ​ ​ ​ (8,731,320) ​ ​ ​ ​ ​ (1,126,049) ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ 12,731,550 ​ ​ ​ ​ ​ 16,384,011 ​ ​ ​ ​ ​ 43,550,114 ​ ​
​
2023
​ ​ ​ ​ 28,655,193 ​ ​ ​ ​ ​ (7,131,983) ​ ​ ​ ​ ​ (3,822,432) ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ (458,726) ​ ​ ​ ​ ​ 12,272,955 ​ ​ ​ ​ ​ 4,795,713 ​ ​ ​ ​ ​ 34,310,721 ​ ​
​
2022
​ ​ ​ ​ 22,363,007 ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ (7,800,250) ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ (14,301,548) ​ ​ ​ ​ ​ 7,718,670 ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ 7,979,878 ​ ​
​
2021
​ ​ ​ ​ 21,575,769 ​ ​ ​ ​ ​ (3,954,951) ​ ​ ​ ​ ​ (3,521,474) ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ 25,523,112 ​ ​ ​ ​ ​ 8,796,350 ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ 48,418,806 ​ ​
​
2020
​ ​ ​ ​ 47,123,063 ​ ​ ​ ​ ​ (8,343,047) ​ ​ ​ ​ ​ (24,981,192) ​ ​ ​ ​ ​ 17,748,123 ​ ​ ​ ​ ​ (8,070,339) ​ ​ ​ ​ ​ 18,123,375 ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ 41,599,984 ​ ​
​
Compensation actually paid to PEO and Non-PEO NEOs
​
​ ​ ​ ​
As Reported in Summary
Compensation Table(a)
​ ​
Equity Award Adjustments(b)
​ ​ ​ ​ ​ ​ ​
​
Year
​ ​
Total
​ ​
Stock
Awards
​ ​
Option
Awards
​ ​
Fair Value at
Year End of
Awards
Granted
During Year
that Remain
Outstanding
and
Unvested at
Year End(c)
​ ​
Year-over-
Year Change
in Fair Value
of Awards
Granted in
Prior Year
that Remain
Outstanding
and Unvested
at Year End(d)
​ ​
Fair Value at
Vesting
Date of
Awards
Granted and
Vested in
Same Year(e)
​ ​
Change in
Fair Value
from Prior
Year End to
Vesting Date
of Awards
Granted in
Prior Year and
Vested in
Covered Year(f)
​ ​
Total
Compensation
Actually Paid
​
​
Non-PEO NEOs
​
​
2024
​ ​ ​ ​ 2,425,443 ​ ​ ​ ​ ​ (598,222) ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ 819,086 ​ ​ ​ ​ ​ 727,827 ​ ​ ​ ​ ​ 375,259 ​ ​ ​ ​ ​ 3,749,394 ​ ​
​
2023
​ ​ ​ ​ 4,104,109 ​ ​ ​ ​ ​ (1,772,621) ​ ​ ​ ​ ​ (603,174) ​ ​ ​ ​ ​ 1,773,120 ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ 605,132 ​ ​ ​ ​ ​ 59,439 ​ ​ ​ ​ ​ 4,166,004 ​ ​
​
2022
​ ​ ​ ​ 1,935,773 ​ ​ ​ ​ ​ (395,466) ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ (236,242) ​ ​ ​ ​ ​ 396,740 ​ ​ ​ ​ ​ (211,602) ​ ​ ​ ​ ​ 1,489,203 ​ ​
​
2021
​ ​ ​ ​ 1,773,064 ​ ​ ​ ​ ​ (388,774) ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ 919,194 ​ ​ ​ ​ ​ 467,020 ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ 2,770,504 ​ ​
​
2020
​ ​ ​ ​ 2,738,499 ​ ​ ​ ​ ​ (418,577) ​ ​ ​ ​ ​ (791,685) ​ ​ ​ ​ ​ 737,071 ​ ​ ​ ​ ​ (219,227) ​ ​ ​ ​ ​ 485,746 ​ ​ ​ ​ ​ (226,345) ​ ​ ​ ​ ​ 2,305,483 ​ ​
​
(a)
Reflects, for Mr. Maffei, the applicable amounts reported in the Summary Compensation Table and for the non-PEO NEOs, the average of the applicable amounts reported in the Summary Compensation Table in each of the fiscal years indicated.
​
(b)
The adjustments made to the fair value of equity awards in accordance with Item 402(v) of Regulation S-K do not include adjustments for dividends paid or the fair value of equity awards received in lieu of cash compensation foregone at a named executive officer’s election where such amounts are reported in the Salary, Bonus or All Other Compensation columns of the Summary Compensation Table in accordance with SEC guidance.
(c)
Reflects, with respect to Mr. Maffei, the fair value and, with respect to the non-PEO NEOs, the average of the fair values, as of the end of the covered fiscal year of awards granted in, and remaining outstanding and unvested (in whole or in part) as of the end of, the covered fiscal year.
​
(d)
Reflects, with respect to Mr. Maffei, the change in fair value, and with respect to the non-PEO NEOs, the average of the change in fair values, from the end of the prior fiscal year to the end of the covered fiscal year of awards granted in prior fiscal years that remained outstanding and unvested (in whole or in part) as of the end of the covered fiscal year.
​
(e)
Reflects, with respect to Mr. Maffei, the fair value, and with respect to the non-PEO NEOs, the average of the fair values, as of the day awards became vested in the covered fiscal year, when such awards were also granted in the covered fiscal year.
​
(f)
Reflects, with respect to Mr. Maffei, the change in fair value, and with respect to the non-PEO NEOs, the average of the change in fair values, from the end of the prior fiscal year to the day awards became vested in the covered fiscal year, when such awards were granted in a prior fiscal year.
       
Compensation Actually Paid vs. Total Shareholder Return
Relationship Between Compensation Actually Paid and Cumulative Total Shareholder Return
[MISSING IMAGE: bc_totalsharepeo-pn.jpg]
[MISSING IMAGE: bc_totalshareneo-pn.jpg]
       
Compensation Actually Paid vs. Net Income
Relationship Between Compensation Actually Paid and Net Income
[MISSING IMAGE: bc_netincpeo-pn.jpg]
[MISSING IMAGE: bc_netincneo-pn.jpg]
       
Compensation Actually Paid vs. Company Selected Measure
Relationship Between Compensation Actually Paid and Adjusted OIBDA
[MISSING IMAGE: bc_oibdapeo-pn.jpg]
[MISSING IMAGE: bc_oibdaneo-pn.jpg]
       
Total Shareholder Return Vs Peer Group
[MISSING IMAGE: bc_totalsharepeo-pn.jpg]
[MISSING IMAGE: bc_totalshareneo-pn.jpg]
       
Tabular List, Table
2024 Key Performance Measures
The table below contains an unranked list of the most important financial performance measures we use to link executive compensation actually paid to performance.
​
Key Financial Performance Measures
Revenue
Adjusted OIBDA
Free Cash Flow
​
       
Peer Group Total Shareholder Return Amount $ 90.83 97.61 81 115.71 115.31
Net Income (Loss) $ (2,475) $ 962,000,000 $ 2,029,000,000 $ 744,000,000 $ (1,391,000,000)
Company Selected Measure Amount 1,517 4,086,000,000 3,941,000,000 3,481,000,000 2,247,000,000
PEO Name Mr. Maffei        
Total Shareholder Return Amount FWONA $ 200.3 $ 138.19 $ 122.04 $ 135.54 $ 86.77
Total Shareholder Return Amount FWONK 208.6 142.12 130.06 137.58 92.68
Total Shareholder Return Amount LSXMA 62.76 80.93 81.32 105.19 89.35
Total Shareholder Return Amount LSXMB 46.26 59.15 80.21 105.2 88.97
Total Shareholder Return Amount LSXMK 59.79 77.2 81.28 105.63 90.38
Total Shareholder Return Amount LLYVA 186.29 102.29      
Total Shareholder Return Amount LLYVK $ 180.63 99.23      
Total Shareholder Return Amount BATRA   146.27 110.19 96.96 83.88
Total Shareholder Return Amount BATRK   142.15 109.11 95.13 84.22
Measure:: 1          
Pay vs Performance Disclosure          
Name Revenue        
Measure:: 2          
Pay vs Performance Disclosure          
Name Adjusted OIBDA        
Non-GAAP Measure Description
(7)
We define Adjusted OIBDA as operating income (loss) plus depreciation and amortization, stock-based compensation, separately reported litigation settlements, transaction related costs (including acquisition, restructuring, integration, and advisory fees), and impairment charges. For purposes of this disclosure, Adjusted OIBDA includes our attributable interests in our equity investments.
       
Measure:: 3          
Pay vs Performance Disclosure          
Name Free Cash Flow        
PEO | Year-end Fair Value of Equity Awards Granted in Covered Year that are Outstanding and Unvested          
Pay vs Performance Disclosure          
Adjustment to Compensation, Amount 17,748,123
PEO | Year-over-Year Change in Fair Value of Equity Awards Granted in Prior Years That are Outstanding and Unvested          
Pay vs Performance Disclosure          
Adjustment to Compensation, Amount (458,726) (14,301,548) 25,523,112 (8,070,339)
PEO | Vesting Date Fair Value of Equity Awards Granted and Vested in Covered Year          
Pay vs Performance Disclosure          
Adjustment to Compensation, Amount 12,731,550 12,272,955 7,718,670 8,796,350 18,123,375
PEO | Change in Fair Value as of Vesting Date of Prior Year Equity Awards Vested in Covered Year          
Pay vs Performance Disclosure          
Adjustment to Compensation, Amount 16,384,011 4,795,713
PEO | Stock Awards [Member]          
Pay vs Performance Disclosure          
Adjustment to Compensation, Amount (8,731,320) (7,131,983) (3,954,951) (8,343,047)
PEO | Option Awards [Member]          
Pay vs Performance Disclosure          
Adjustment to Compensation, Amount (1,126,049) (3,822,432) (7,800,250) (3,521,474) (24,981,192)
Non-PEO NEO | Year-end Fair Value of Equity Awards Granted in Covered Year that are Outstanding and Unvested          
Pay vs Performance Disclosure          
Adjustment to Compensation, Amount 1,773,120 737,071
Non-PEO NEO | Year-over-Year Change in Fair Value of Equity Awards Granted in Prior Years That are Outstanding and Unvested          
Pay vs Performance Disclosure          
Adjustment to Compensation, Amount 819,086 (236,242) 919,194 (219,227)
Non-PEO NEO | Vesting Date Fair Value of Equity Awards Granted and Vested in Covered Year          
Pay vs Performance Disclosure          
Adjustment to Compensation, Amount 727,827 605,132 396,740 467,020 485,746
Non-PEO NEO | Change in Fair Value as of Vesting Date of Prior Year Equity Awards Vested in Covered Year          
Pay vs Performance Disclosure          
Adjustment to Compensation, Amount 375,259 59,439 (211,602) (226,345)
Non-PEO NEO | Stock Awards [Member]          
Pay vs Performance Disclosure          
Adjustment to Compensation, Amount (598,222) (1,772,621) (395,466) (388,774) (418,577)
Non-PEO NEO | Option Awards [Member]          
Pay vs Performance Disclosure          
Adjustment to Compensation, Amount $ (603,174) $ (791,685)