| Financial Information for Tracking Stock Groups |
BALANCE SHEET INFORMATION
September 30, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Attributed (note 1)
|
|
|
|
|
|
|
|
|
Liberty
|
|
Liberty
|
|
Liberty
|
|
|
|
|
|
|
|
|
SiriusXM
|
|
Braves
|
|
Media
|
|
Inter-Group
|
|
Consolidated
|
|
|
|
|
Group
|
|
Group
|
|
Group
|
|
Eliminations
|
|
Liberty
|
|
|
|
|
amounts in millions
|
|
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
611
|
|
109
|
|
220
|
|
—
|
|
940
|
|
|
Trade and other receivables, net
|
|
|
233
|
|
39
|
|
2
|
|
—
|
|
274
|
|
|
Other current assets
|
|
|
236
|
|
16
|
|
6
|
|
—
|
|
258
|
|
|
Total current assets
|
|
|
1,080
|
|
164
|
|
228
|
|
—
|
|
1,472
|
|
|
Intergroup interest in the Liberty Braves Group (note 2)
|
|
|
—
|
|
—
|
|
158
|
|
(158)
|
|
—
|
|
|
Investments in available-for-sale securities and other cost investments (note 3)
|
|
|
—
|
|
8
|
|
1,241
|
|
—
|
|
1,249
|
|
|
Investments in affiliates, accounted for using the equity method (note 4)
|
|
|
165
|
|
56
|
|
935
|
|
—
|
|
1,156
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property and equipment, at cost
|
|
|
2,038
|
|
783
|
|
159
|
|
—
|
|
2,980
|
|
|
Accumulated depreciation
|
|
|
(703)
|
|
(46)
|
|
(68)
|
|
—
|
|
(817)
|
|
|
|
|
|
1,335
|
|
737
|
|
91
|
|
—
|
|
2,163
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangible assets not subject to amortization
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Goodwill
|
|
|
14,165
|
|
180
|
|
—
|
|
—
|
|
14,345
|
|
|
FCC licenses
|
|
|
8,600
|
|
—
|
|
—
|
|
—
|
|
8,600
|
|
|
Other
|
|
|
930
|
|
143
|
|
—
|
|
—
|
|
1,073
|
|
|
|
|
|
23,695
|
|
323
|
|
—
|
|
—
|
|
24,018
|
|
|
Intangible assets subject to amortization, net
|
|
|
1,001
|
|
69
|
|
—
|
|
—
|
|
1,070
|
|
|
Other assets
|
|
|
156
|
|
12
|
|
294
|
|
(27)
|
|
435
|
|
|
Total assets
|
|
$
|
27,432
|
|
1,369
|
|
2,947
|
|
(185)
|
|
31,563
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intergroup payable (receivable) (note 7)
|
|
$
|
(6)
|
|
(1)
|
|
7
|
|
—
|
|
—
|
|
|
Accounts payable and accrued liabilities
|
|
|
732
|
|
66
|
|
26
|
|
—
|
|
824
|
|
|
Current portion of debt (note 5)
|
|
|
609
|
|
—
|
|
—
|
|
—
|
|
609
|
|
|
Deferred revenue
|
|
|
1,811
|
|
27
|
|
—
|
|
—
|
|
1,838
|
|
|
Other current liabilities
|
|
|
3
|
|
—
|
|
12
|
|
—
|
|
15
|
|
|
Total current liabilities
|
|
|
3,149
|
|
92
|
|
45
|
|
—
|
|
3,286
|
|
|
Long-term debt (note 5)
|
|
|
5,753
|
|
211
|
|
1,546
|
|
—
|
|
7,510
|
|
|
Deferred income tax liabilities
|
|
|
1,952
|
|
37
|
|
47
|
|
(27)
|
|
2,009
|
|
|
Redeemable intergroup interest (note 2)
|
|
|
—
|
|
158
|
|
—
|
|
(158)
|
|
—
|
|
|
Other liabilities
|
|
|
279
|
|
431
|
|
55
|
|
—
|
|
765
|
|
|
Total liabilities
|
|
|
11,133
|
|
929
|
|
1,693
|
|
(185)
|
|
13,570
|
|
|
Equity / Attributed net assets
|
|
|
10,026
|
|
425
|
|
1,254
|
|
—
|
|
11,705
|
|
|
Noncontrolling interests in equity of subsidiaries
|
|
|
6,273
|
|
15
|
|
—
|
|
—
|
|
6,288
|
|
|
Total liabilities and equity
|
|
$
|
27,432
|
|
1,369
|
|
2,947
|
|
(185)
|
|
31,563
|
|
STATEMENT OF OPERATIONS INFORMATION
Three months ended September 30, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Attributed (note 1)
|
|
|
|
|
|
|
Liberty
|
|
Liberty
|
|
Liberty
|
|
|
|
|
|
|
SiriusXM
|
|
Braves
|
|
Media
|
|
Consolidated
|
|
|
|
|
Group
|
|
Group
|
|
Group
|
|
Liberty
|
|
|
|
|
amounts in millions
|
|
|
Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
Subscriber revenue
|
|
$
|
1,069
|
|
—
|
|
—
|
|
1,069
|
|
|
Other revenue
|
|
|
207
|
|
109
|
|
—
|
|
316
|
|
|
Total revenue
|
|
|
1,276
|
|
109
|
|
—
|
|
1,385
|
|
|
Operating costs and expenses, including stock-based compensation (note 6):
|
|
|
|
|
|
|
|
|
|
|
|
Cost of subscriber services (exclusive of depreciation shown separately below):
|
|
|
|
|
|
|
|
|
|
|
|
Revenue share and royalties
|
|
|
273
|
|
—
|
|
—
|
|
273
|
|
|
Programming and content
|
|
|
90
|
|
—
|
|
—
|
|
90
|
|
|
Customer service and billing
|
|
|
95
|
|
—
|
|
—
|
|
95
|
|
|
Other
|
|
|
31
|
|
—
|
|
—
|
|
31
|
|
|
Subscriber acquisition costs
|
|
|
121
|
|
—
|
|
—
|
|
121
|
|
|
Other operating expenses
|
|
|
18
|
|
78
|
|
—
|
|
96
|
|
|
Selling, general and administrative
|
|
|
202
|
|
18
|
|
15
|
|
235
|
|
|
Depreciation and amortization
|
|
|
79
|
|
12
|
|
1
|
|
92
|
|
|
|
|
|
909
|
|
108
|
|
16
|
|
1,033
|
|
|
Operating income (loss)
|
|
|
367
|
|
1
|
|
(16)
|
|
352
|
|
|
Other income (expense):
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
(93)
|
|
—
|
|
(5)
|
|
(98)
|
|
|
Share of earnings (losses) of affiliates, net
|
|
|
2
|
|
2
|
|
33
|
|
37
|
|
|
Realized and unrealized gains (losses) on financial instruments, net
|
|
|
—
|
|
—
|
|
7
|
|
7
|
|
|
Unrealized gains (losses) on intergroup interest (note 2)
|
|
|
—
|
|
(25)
|
|
25
|
|
—
|
|
|
Other, net
|
|
|
1
|
|
1
|
|
3
|
|
5
|
|
|
|
|
|
(90)
|
|
(22)
|
|
63
|
|
(49)
|
|
|
Earnings (loss) before income taxes
|
|
|
277
|
|
(21)
|
|
47
|
|
303
|
|
|
Income tax (expense) benefit
|
|
|
(127)
|
|
(1)
|
|
(6)
|
|
(134)
|
|
|
Net earnings (loss)
|
|
|
150
|
|
(22)
|
|
41
|
|
169
|
|
|
Less net earnings (loss) attributable to the noncontrolling interests
|
|
|
54
|
|
—
|
|
—
|
|
54
|
|
|
Net earnings (loss) attributable to Liberty stockholders
|
|
$
|
96
|
|
(22)
|
|
41
|
|
115
|
|
STATEMENT OF OPERATIONS INFORMATION
Three months ended September 30, 2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Attributed (note 1)
|
|
|
|
|
|
|
Liberty
|
|
Liberty
|
|
Liberty
|
|
|
|
|
|
|
SiriusXM
|
|
Braves
|
|
Media
|
|
Consolidated
|
|
|
|
|
Group
|
|
Group
|
|
Group
|
|
Liberty
|
|
|
|
|
amounts in millions
|
|
|
Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
Subscriber revenue
|
|
$
|
969
|
|
—
|
|
—
|
|
969
|
|
|
Other revenue
|
|
|
196
|
|
119
|
|
—
|
|
315
|
|
|
Total revenue
|
|
|
1,165
|
|
119
|
|
—
|
|
1,284
|
|
|
Operating costs and expenses, including stock-based compensation (note 6):
|
|
|
|
|
|
|
|
|
|
|
|
Cost of subscriber services (exclusive of depreciation shown separately below):
|
|
|
|
|
|
|
|
|
|
|
|
Revenue share and royalties
|
|
|
239
|
|
—
|
|
—
|
|
239
|
|
|
Programming and content
|
|
|
68
|
|
—
|
|
—
|
|
68
|
|
|
Customer service and billing
|
|
|
94
|
|
—
|
|
—
|
|
94
|
|
|
Other
|
|
|
33
|
|
—
|
|
—
|
|
33
|
|
|
Subscriber acquisition costs
|
|
|
133
|
|
—
|
|
—
|
|
133
|
|
|
Other operating expenses
|
|
|
18
|
|
75
|
|
—
|
|
93
|
|
|
Selling, general and administrative
|
|
|
170
|
|
17
|
|
20
|
|
207
|
|
|
Depreciation and amortization
|
|
|
82
|
|
11
|
|
3
|
|
96
|
|
|
|
|
|
837
|
|
103
|
|
23
|
|
963
|
|
|
Operating income (loss)
|
|
|
328
|
|
16
|
|
(23)
|
|
321
|
|
|
Other income (expense):
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
(80)
|
|
(1)
|
|
(3)
|
|
(84)
|
|
|
Share of earnings (losses) of affiliates, net
|
|
|
1
|
|
2
|
|
26
|
|
29
|
|
|
Realized and unrealized gains (losses) on financial instruments, net
|
|
|
—
|
|
—
|
|
(200)
|
|
(200)
|
|
|
Other, net
|
|
|
—
|
|
—
|
|
4
|
|
4
|
|
|
|
|
|
(79)
|
|
1
|
|
(173)
|
|
(251)
|
|
|
Earnings (loss) before income taxes
|
|
|
249
|
|
17
|
|
(196)
|
|
70
|
|
|
Income tax (expense) benefit
|
|
|
(97)
|
|
(7)
|
|
75
|
|
(29)
|
|
|
Net earnings (loss)
|
|
|
152
|
|
10
|
|
(121)
|
|
41
|
|
|
Less net earnings (loss) attributable to the noncontrolling interests
|
|
|
63
|
|
—
|
|
—
|
|
63
|
|
|
Net earnings (loss) attributable to Liberty stockholders
|
|
$
|
89
|
|
10
|
|
(121)
|
|
(22)
|
|
STATEMENT OF OPERATIONS INFORMATION
Nine months ended September 30, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Attributed (note 1)
|
|
|
|
|
|
|
Liberty
|
|
Liberty
|
|
Liberty
|
|
|
|
|
|
|
SiriusXM
|
|
Braves
|
|
Media
|
|
Consolidated
|
|
|
|
|
Group
|
|
Group
|
|
Group
|
|
Liberty
|
|
|
|
|
amounts in millions
|
|
|
Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
Subscriber revenue
|
|
$
|
3,110
|
|
—
|
|
—
|
|
3,110
|
|
|
Other revenue
|
|
|
601
|
|
244
|
|
—
|
|
845
|
|
|
Total revenue
|
|
|
3,711
|
|
244
|
|
—
|
|
3,955
|
|
|
Operating costs and expenses, including stock-based compensation (note 6):
|
|
|
|
|
|
|
|
|
|
|
|
Cost of subscriber services (exclusive of depreciation shown separately below):
|
|
|
|
|
|
|
|
|
|
|
|
Revenue share and royalties
|
|
|
789
|
|
—
|
|
—
|
|
789
|
|
|
Programming and content
|
|
|
258
|
|
—
|
|
—
|
|
258
|
|
|
Customer service and billing
|
|
|
286
|
|
—
|
|
—
|
|
286
|
|
|
Other
|
|
|
109
|
|
—
|
|
—
|
|
109
|
|
|
Subscriber acquisition costs
|
|
|
382
|
|
—
|
|
—
|
|
382
|
|
|
Other operating expenses
|
|
|
57
|
|
208
|
|
—
|
|
265
|
|
|
Selling, general and administrative
|
|
|
549
|
|
51
|
|
44
|
|
644
|
|
|
Legal settlement, net
|
|
|
—
|
|
—
|
|
(511)
|
|
(511)
|
|
|
Depreciation and amortization
|
|
|
235
|
|
30
|
|
7
|
|
272
|
|
|
|
|
|
2,665
|
|
289
|
|
(460)
|
|
2,494
|
|
|
Operating income (loss)
|
|
|
1,046
|
|
(45)
|
|
460
|
|
1,461
|
|
|
Other income (expense):
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
(260)
|
|
—
|
|
(12)
|
|
(272)
|
|
|
Share of earnings (losses) of affiliates, net
|
|
|
11
|
|
6
|
|
26
|
|
43
|
|
|
Realized and unrealized gains (losses) on financial instruments, net
|
|
|
—
|
|
—
|
|
(33)
|
|
(33)
|
|
|
Unrealized gains (losses) on intergroup interest (note 2)
|
|
|
—
|
|
2
|
|
(2)
|
|
—
|
|
|
Other, net
|
|
|
2
|
|
—
|
|
15
|
|
17
|
|
|
|
|
|
(247)
|
|
8
|
|
(6)
|
|
(245)
|
|
|
Earnings (loss) before income taxes
|
|
|
799
|
|
(37)
|
|
454
|
|
1,216
|
|
|
Income tax (expense) benefit
|
|
|
(328)
|
|
15
|
|
(165)
|
|
(478)
|
|
|
Net earnings (loss)
|
|
|
471
|
|
(22)
|
|
289
|
|
738
|
|
|
Less net earnings (loss) attributable to the noncontrolling interests
|
|
|
177
|
|
—
|
|
—
|
|
177
|
|
|
Net earnings (loss) attributable to Liberty stockholders
|
|
$
|
294
|
|
(22)
|
|
289
|
|
561
|
|
STATEMENT OF OPERATIONS INFORMATION
Nine months ended September 30, 2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Attributed (note 1)
|
|
|
|
|
|
|
Liberty
|
|
Liberty
|
|
Liberty
|
|
|
|
|
|
|
SiriusXM
|
|
Braves
|
|
Media
|
|
Consolidated
|
|
|
|
|
Group
|
|
Group
|
|
Group
|
|
Liberty
|
|
|
|
|
amounts in millions
|
|
|
Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
Subscriber revenue
|
|
$
|
2,812
|
|
—
|
|
—
|
|
2,812
|
|
|
Other revenue
|
|
|
548
|
|
227
|
|
—
|
|
775
|
|
|
Total revenue
|
|
|
3,360
|
|
227
|
|
—
|
|
3,587
|
|
|
Operating costs and expenses, including stock-based compensation (note 6):
|
|
|
|
|
|
|
|
|
|
|
|
Cost of subscriber services (exclusive of depreciation shown separately below):
|
|
|
|
|
|
|
|
|
|
|
|
Revenue share and royalties
|
|
|
783
|
|
—
|
|
—
|
|
783
|
|
|
Programming and content
|
|
|
191
|
|
—
|
|
—
|
|
191
|
|
|
Customer service and billing
|
|
|
280
|
|
—
|
|
—
|
|
280
|
|
|
Other
|
|
|
98
|
|
—
|
|
—
|
|
98
|
|
|
Subscriber acquisition costs
|
|
|
392
|
|
—
|
|
—
|
|
392
|
|
|
Other operating expenses
|
|
|
53
|
|
173
|
|
—
|
|
226
|
|
|
Selling, general and administrative
|
|
|
511
|
|
45
|
|
52
|
|
608
|
|
|
Depreciation and amortization
|
|
|
240
|
|
25
|
|
7
|
|
272
|
|
|
|
|
|
2,548
|
|
243
|
|
59
|
|
2,850
|
|
|
Operating income (loss)
|
|
|
812
|
|
(16)
|
|
(59)
|
|
737
|
|
|
Other income (expense):
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
(229)
|
|
(2)
|
|
(13)
|
|
(244)
|
|
|
Share of earnings (losses) of affiliates, net
|
|
|
(3)
|
|
6
|
|
(11)
|
|
(8)
|
|
|
Realized and unrealized gains (losses) on financial instruments, net
|
|
|
—
|
|
—
|
|
(188)
|
|
(188)
|
|
|
Other, net
|
|
|
—
|
|
—
|
|
12
|
|
12
|
|
|
|
|
|
(232)
|
|
4
|
|
(200)
|
|
(428)
|
|
|
Earnings (loss) before income taxes
|
|
|
580
|
|
(12)
|
|
(259)
|
|
309
|
|
|
Income tax (expense) benefit
|
|
|
(252)
|
|
3
|
|
99
|
|
(150)
|
|
|
Net earnings (loss)
|
|
|
328
|
|
(9)
|
|
(160)
|
|
159
|
|
|
Less net earnings (loss) attributable to the noncontrolling interests
|
|
|
139
|
|
—
|
|
—
|
|
139
|
|
|
Net earnings (loss) attributable to Liberty stockholders
|
|
$
|
189
|
|
(9)
|
|
(160)
|
|
20
|
|
STATEMENT OF CASH FLOWS INFORMATION
Nine months ended September 30, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Attributed (note 1)
|
|
|
|
|
|
|
Liberty
|
|
Liberty
|
|
Liberty
|
|
|
|
|
|
|
SiriusXM
|
|
Braves
|
|
Media
|
|
Consolidated
|
|
|
|
|
Group
|
|
Group
|
|
Group
|
|
Liberty
|
|
|
|
|
amounts in millions
|
|
|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings (loss)
|
|
$
|
471
|
|
(22)
|
|
289
|
|
738
|
|
|
Adjustments to reconcile net earnings to net cash provided by operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
235
|
|
30
|
|
7
|
|
272
|
|
|
Stock-based compensation
|
|
|
90
|
|
7
|
|
12
|
|
109
|
|
|
Share of (earnings) loss of affiliates, net
|
|
|
(11)
|
|
(6)
|
|
(26)
|
|
(43)
|
|
|
Unrealized (gains) losses on intergroup interest, net
|
|
|
—
|
|
(2)
|
|
2
|
|
—
|
|
|
Realized and unrealized (gains) losses on financial instruments, net
|
|
|
—
|
|
—
|
|
33
|
|
33
|
|
|
Deferred income tax expense (benefit)
|
|
|
319
|
|
(10)
|
|
98
|
|
407
|
|
|
Intergroup tax allocation
|
|
|
(9)
|
|
(4)
|
|
13
|
|
—
|
|
|
Intergroup tax (payments) receipts
|
|
|
2
|
|
7
|
|
(9)
|
|
—
|
|
|
Other charges (credits), net
|
|
|
27
|
|
3
|
|
5
|
|
35
|
|
|
Changes in operating assets and liabilities
|
|
|
|
|
|
|
|
|
|
|
|
Current and other assets
|
|
|
6
|
|
(39)
|
|
4
|
|
(29)
|
|
|
Payables and other liabilities
|
|
|
67
|
|
55
|
|
7
|
|
129
|
|
|
Net cash provided (used) by operating activities
|
|
|
1,197
|
|
19
|
|
435
|
|
1,651
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
Investments in and loans to cost and equity investees
|
|
|
—
|
|
(13)
|
|
(749)
|
|
(762)
|
|
|
Cash proceeds from sale of investments
|
|
|
—
|
|
—
|
|
61
|
|
61
|
|
|
Proceeds (payments) on financial instruments, net
|
|
|
—
|
|
—
|
|
(1)
|
|
(1)
|
|
|
Capital expended for property and equipment
|
|
|
(132)
|
|
(185)
|
|
(1)
|
|
(318)
|
|
|
Purchases of short term investments and other marketable securities
|
|
|
—
|
|
—
|
|
(258)
|
|
(258)
|
|
|
Sales of short term investments and other marketable securities
|
|
|
—
|
|
—
|
|
273
|
|
273
|
|
|
Other investing activities, net
|
|
|
(4)
|
|
(27)
|
|
26
|
|
(5)
|
|
|
Net cash provided (used) by investing activities
|
|
|
(136)
|
|
(225)
|
|
(649)
|
|
(1,010)
|
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
Borrowings of debt
|
|
|
1,387
|
|
194
|
|
438
|
|
2,019
|
|
|
Repayments of debt
|
|
|
(749)
|
|
(126)
|
|
(1)
|
|
(876)
|
|
|
Intergroup (payments) receipts
|
|
|
8
|
|
(34)
|
|
26
|
|
—
|
|
|
Shares repurchased by subsidiary
|
|
|
(1,225)
|
|
—
|
|
—
|
|
(1,225)
|
|
|
Proceeds from Liberty Braves common stock rights offering
|
|
|
—
|
|
203
|
|
—
|
|
203
|
|
|
Taxes paid in lieu of shares issued for stock-based compensation
|
|
|
(34)
|
|
—
|
|
(9)
|
|
(43)
|
|
|
Other financing activities, net
|
|
|
51
|
|
65
|
|
(96)
|
|
20
|
|
|
Net cash provided (used) by financing activities
|
|
|
(562)
|
|
302
|
|
358
|
|
98
|
|
|
Net increase (decrease) in cash and cash equivalents
|
|
|
499
|
|
96
|
|
144
|
|
739
|
|
|
Cash and cash equivalents at beginning of period
|
|
|
112
|
|
13
|
|
76
|
|
201
|
|
|
Cash and cash equivalents at end of period
|
|
$
|
611
|
|
109
|
|
220
|
|
940
|
|
STATEMENT OF CASH FLOWS INFORMATION
September 30, 2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Attributed (note 1)
|
|
|
|
|
|
|
Liberty
|
|
Liberty
|
|
Liberty
|
|
|
|
|
|
|
SiriusXM
|
|
Braves
|
|
Media
|
|
Consolidated
|
|
|
|
|
Group
|
|
Group
|
|
Group
|
|
Liberty
|
|
|
|
|
amounts in millions
|
|
|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings (loss)
|
|
$
|
328
|
|
(9)
|
|
(160)
|
|
159
|
|
|
Adjustments to reconcile net earnings to net cash provided by operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
240
|
|
25
|
|
7
|
|
272
|
|
|
Stock-based compensation
|
|
|
115
|
|
5
|
|
27
|
|
147
|
|
|
Share of (earnings) loss of affiliates, net
|
|
|
3
|
|
(6)
|
|
11
|
|
8
|
|
|
Realized and unrealized (gains) losses on financial instruments, net
|
|
|
—
|
|
—
|
|
188
|
|
188
|
|
|
Deferred income tax expense (benefit)
|
|
|
225
|
|
(5)
|
|
(122)
|
|
98
|
|
|
Intergroup tax allocation
|
|
|
(3)
|
|
2
|
|
1
|
|
—
|
|
|
Intergroup tax (payments) receipts
|
|
|
—
|
|
1
|
|
(1)
|
|
—
|
|
|
Other charges (credits), net
|
|
|
16
|
|
3
|
|
1
|
|
20
|
|
|
Changes in operating assets and liabilities
|
|
|
|
|
|
|
|
|
|
|
|
Current and other assets
|
|
|
(154)
|
|
12
|
|
1
|
|
(141)
|
|
|
Payables and other liabilities
|
|
|
113
|
|
(8)
|
|
37
|
|
142
|
|
|
Net cash provided (used) by operating activities
|
|
|
883
|
|
20
|
|
(10)
|
|
893
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
Cash proceeds from dispositions of investments
|
|
|
—
|
|
24
|
|
151
|
|
175
|
|
|
Proceeds (payments) from settlement of financial instruments, net
|
|
|
—
|
|
—
|
|
(88)
|
|
(88)
|
|
|
Capital expended for property and equipment
|
|
|
(91)
|
|
(84)
|
|
(1)
|
|
(176)
|
|
|
Purchases of short term investments and other marketable securities
|
|
|
—
|
|
—
|
|
(51)
|
|
(51)
|
|
|
Sales of short term investments and other marketable securities
|
|
|
—
|
|
—
|
|
231
|
|
231
|
|
|
Other investing activities, net
|
|
|
—
|
|
(10)
|
|
(30)
|
|
(40)
|
|
|
Net cash provided (used) by investing activities
|
|
|
(91)
|
|
(70)
|
|
212
|
|
51
|
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
Borrowings of debt
|
|
|
1,579
|
|
200
|
|
—
|
|
1,779
|
|
|
Repayments of debt
|
|
|
(688)
|
|
(130)
|
|
—
|
|
(818)
|
|
|
Intergroup (payments) receipts
|
|
|
9
|
|
—
|
|
(9)
|
|
—
|
|
|
Repurchases of Liberty common stock
|
|
|
—
|
|
—
|
|
(303)
|
|
(303)
|
|
|
Shares repurchased by subsidiary
|
|
|
(1,648)
|
|
—
|
|
—
|
|
(1,648)
|
|
|
Taxes paid in lieu of shares issued for stock-based compensation
|
|
|
(39)
|
|
—
|
|
(12)
|
|
(51)
|
|
|
Other financing activities, net
|
|
|
—
|
|
—
|
|
4
|
|
4
|
|
|
Net cash provided (used) by financing activities
|
|
|
(787)
|
|
70
|
|
(320)
|
|
(1,037)
|
|
|
Net increase (decrease) in cash and cash equivalents
|
|
|
5
|
|
20
|
|
(118)
|
|
(93)
|
|
|
Cash and cash equivalents at beginning of period
|
|
|
148
|
|
11
|
|
522
|
|
681
|
|
|
Cash and cash equivalents at end of period
|
|
$
|
153
|
|
31
|
|
404
|
|
588
|
|
|