Quarterly report pursuant to Section 13 or 15(d)

Debt (Tables)

v3.4.0.3
Debt (Tables)
3 Months Ended
Mar. 31, 2016
Long-term Debt, Unclassified [Abstract]  
Schedule of Long-term Debt Instruments

 

 

 

 

 

 

 

 

 

 

 

Outstanding

 

Carrying value

 

    

Principal

    

March 31,

    

December 31,

 

 

March 31, 2016

 

2016

 

2015

 

 

amounts in millions

Liberty SiriusXM Group

 

 

 

 

 

 

 

 

Corporate level notes and loans:

 

 

 

 

 

 

 

 

Margin Loans

 

$

250

 

 

250

 

250

Subsidiary notes and loans:

 

 

 

 

 

 

 

 

SIRIUS XM 5.875% Senior Notes due 2020

 

 

650

 

 

645

 

645

SIRIUS XM 5.75% Senior Notes due 2021

 

 

600

 

 

596

 

596

SIRIUS XM 5.25% Senior Secured Notes due 2022

 

 

400

 

 

406

 

406

SIRIUS XM 4.25% Senior Notes due 2020

 

 

500

 

 

496

 

496

SIRIUS XM 4.625% Senior Notes due 2023

 

 

500

 

 

496

 

496

SIRIUS XM 6% Senior Notes due 2024

 

 

1,500

 

 

1,485

 

1,485

SIRIUS XM 5.375% Senior Notes due 2025

 

 

1,000

 

 

990

 

989

SIRIUS XM Credit Facility

 

 

600

 

 

600

 

340

SIRIUS XM leases

 

 

18

 

 

18

 

13

Less deferred financing costs

 

 

(7)

 

 

(7)

 

(7)

Total Liberty SiriusXM Group

 

 

6,011

 

 

5,975

 

5,709

Liberty Braves Group

 

 

 

 

 

 

 

 

Subsidiary notes and loans:

 

 

 

 

 

 

 

 

Notes and loans

 

 

115

 

 

115

 

147

Less deferred financing costs

 

 

(7)

 

 

(7)

 

(8)

Total Liberty Braves Group

 

 

108

 

 

108

 

139

Liberty Media Group

 

 

 

 

 

 

 

 

Corporate level notes and loans:

 

 

 

 

 

 

 

 

Liberty 1.375% Cash Convertible Notes due 2023

 

 

1,000

 

 

998

 

995

Other

 

 

37

 

 

37

 

38

Total Liberty Media Group

 

 

1,037

 

 

1,035

 

1,033

Total debt

 

$

7,156

 

 

7,118

 

6,881

Less debt classified as current

 

 

 

 

 

(256)

 

(255)

Total long-term debt

 

 

 

 

$

6,862

 

6,626

 

 

 

 

 

 

 

 

 

 

Value of shares pledged as collateral pursuant to the margin loan agreements

 

 

 

 

 

 

 

 

    

Number of Shares Pledged

    

 

 

 

 

 

as Collateral as of

 

Share value as of

 

Investment

 

March 31, 2016

 

March 31, 2016

 

 

 

amounts in millions

 

SIRIUS XM

 

145.4

 

$

574

 

Live Nation

 

4.2

 

$

95

 

 

Fair Value of Debt

The fair value, based on quoted market prices of the same instruments but not considered to be active markets (Level 2), of SIRIUS XM's publicly traded debt securities, not reported at fair value, are as follows (amounts in millions):

 

 

 

 

 

 

 

    

March 31, 2016

 

SIRIUS XM 5.875% Senior Notes due 2020

 

$

681

 

SIRIUS XM 5.75% Senior Notes due 2021

 

$

629

 

SIRIUS XM 5.25% Senior Secured Notes due 2022

 

$

420

 

SIRIUS XM 4.25% Senior Notes due 2020

 

$

510

 

SIRIUS XM 4.625% Senior Notes due 2023

 

$

493

 

SIRIUS XM 6% Senior Notes due 2024

 

$

1,576

 

SIRIUS XM 5.375% Senior Notes due 2025

 

$

1,019