Annual report pursuant to Section 13 and 15(d)

Debt (Tables)

v3.6.0.2
Debt (Tables)
12 Months Ended
Dec. 31, 2016
Debt  
Schedule of Long-term Debt Instruments

 

 

 

 

 

 

 

 

 

 

 

 

Outstanding

 

Carrying value

 

 

    

Principal

    

December 31,

    

December 31,

 

 

 

December 31, 2016

 

 2016

 

 2015

 

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

 

 

 —

 

 

 —

 

645

 

SIRIUS XM 5.75% Senior Notes due 2021

 

 

600

 

 

596

 

596

 

SIRIUS XM 5.25% Senior Secured Notes due 2022

 

 

400

 

 

405

 

406

 

SIRIUS XM 4.25% Senior Notes due 2020

 

 

500

 

 

497

 

496

 

SIRIUS XM 4.625% Senior Notes due 2023

 

 

500

 

 

496

 

496

 

SIRIUS XM 6% Senior Notes due 2024

 

 

1,500

 

 

1,487

 

1,485

 

SIRIUS XM 5.375% Senior Notes due 2025

 

 

1,000

 

 

990

 

989

 

SIRIUS XM 5.375% Senior Notes due 2026

 

 

1,000

 

 

989

 

 —

 

SIRIUS XM Credit Facility

 

 

390

 

 

390

 

340

 

SIRIUS XM leases

 

 

14

 

 

14

 

13

 

Less deferred financing costs

 

 

 

 

 

(7)

 

(7)

 

Total Liberty SiriusXM Group

 

 

6,154

 

 

6,107

 

5,709

 

Braves Group

 

 

 

 

 

 

 

 

 

Subsidiary notes and loans:

 

 

 

 

 

 

 

 

 

Notes and loans

 

 

338

 

 

338

 

147

 

Less deferred financing costs

 

 

 

 

 

(10)

 

(8)

 

Total Braves Group

 

 

338

 

 

328

 

139

 

Formula One Group

 

 

 

 

 

 

 

 

 

Corporate level notes and loans:

 

 

 

 

 

 

 

 

 

Liberty 1.375% Cash Convertible Notes due 2023

 

 

1,000

 

 

1,076

 

995

 

2.25% Exchangeable Senior Debentures due 2046

 

 

445

 

 

470

 

 —

 

Other

 

 

36

 

 

37

 

38

 

Total Formula One Group

 

 

1,481

 

 

1,583

 

1,033

 

Total debt

 

$

7,973

 

 

8,018

 

6,881

 

Less debt classified as current

 

 

 

 

 

(5)

 

(255)

 

Total long-term debt

 

 

 

 

$

8,013

 

6,626

 

 

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 is as follows (amounts in millions):

 

 

 

 

 

 

 

    

December 31,

 

 

 

2016

 

SIRIUS XM 5.75% Senior Notes due 2021

 

$

627

 

SIRIUS XM 5.25% Senior Secured Notes due 2022

 

$

419

 

SIRIUS XM 4.25% Senior Notes due 2020

 

$

508

 

SIRIUS XM 4.625% Senior Notes due 2023

 

$

496

 

SIRIUS XM 6% Senior Notes due 2024

 

$

1,574

 

SIRIUS XM 5.375% Senior Notes due 2025

 

$

1,001

 

SIRIUS XM 5.375% Senior Notes due 2026

 

$

979

 

 

Schedule of Maturities of Long-term Debt

The annual principal maturities of outstanding debt obligations for each of the next five years is as follows (amounts in millions):

 

 

 

 

 

 

 

2017

    

$

7

 

2018

 

$

355

 

2019

 

$

40

 

2020

 

$

912

 

2121

 

$

607