Stock-Based Compensation (Tables)
|
12 Months Ended |
Dec. 31, 2016 |
|---|
| Share-based Compensation Arrangement by Share-based Payment Award, Options, Grants in Period, Weighted Average Grant Date Fair Value |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years ended December 31,
|
|
|
|
|
2016
|
|
2015
|
|
2014
|
|
|
|
|
|
|
Weighted
|
|
|
|
Weighted
|
|
|
|
Weighted
|
|
|
|
|
Options
|
|
average
|
|
Options
|
|
average
|
|
Options
|
|
average
|
|
|
|
|
granted
|
|
grant-date
|
|
granted
|
|
grant-date
|
|
granted
|
|
grant-date
|
|
|
|
|
(000's)
|
|
fair value
|
|
(000's)
|
|
fair value
|
|
(000's)
|
|
fair value
|
|
|
Series A Liberty Media Corporation common stock
|
|
—
|
|
$
|
—
|
|
—
|
|
$
|
—
|
|
1
|
|
$
|
38.86
|
|
|
Series C Liberty Media Corporation common stock
|
|
785
|
|
$
|
8.90
|
|
2,476
|
|
$
|
13.37
|
|
3,359
|
|
$
|
11.09
|
|
|
Series C Liberty Formula One common stock
|
|
101
|
|
$
|
4.89
|
|
NA
|
|
|
NA
|
|
NA
|
|
|
NA
|
|
|
Series C Liberty SiriusXM common stock
|
|
415
|
|
$
|
7.50
|
|
NA
|
|
|
NA
|
|
NA
|
|
|
NA
|
|
|
Series C Liberty Braves common stock
|
|
41
|
|
$
|
3.79
|
|
NA
|
|
|
NA
|
|
NA
|
|
|
NA
|
|
|
| Schedule of Share-based Payment Award, Stock Options, Valuation Assumptions |
|
|
|
|
|
|
|
|
|
|
|
Volatility
|
|
|
2016 grants
|
|
|
|
|
|
|
|
Liberty options
|
|
22.6
|
%
|
-
|
26.8
|
%
|
|
2015 grants
|
|
|
|
|
|
|
|
Liberty options
|
|
24.7
|
%
|
-
|
36.7
|
%
|
|
2014 grants
|
|
|
|
|
|
|
|
Liberty options
|
|
28.2
|
%
|
-
|
31.3
|
%
|
|
| Liberty Sirius XM Group | Common Class A |
|
| Schedule of Stock-Based Compensation Activity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Series A
|
|
|
|
|
|
|
|
|
Weighted
|
|
Aggregate
|
|
|
|
|
|
|
|
|
average
|
|
intrinsic
|
|
|
|
|
Liberty
|
|
|
|
remaining
|
|
value
|
|
|
|
|
Awards (000's)
|
|
WAEP
|
|
life
|
|
(in millions)
|
|
|
Outstanding at January 1, 2016
|
|
—
|
|
$
|
—
|
|
|
|
|
|
|
|
|
Recapitalization adjustment
|
|
2,235
|
|
$
|
19.33
|
|
|
|
|
|
|
|
|
Granted
|
|
—
|
|
$
|
—
|
|
|
|
|
|
|
|
|
Exercised
|
|
(217)
|
|
$
|
18.78
|
|
|
|
|
|
|
|
|
Forfeited/Cancelled
|
|
—
|
|
$
|
—
|
|
|
|
|
|
|
|
|
Outstanding at December 31, 2016
|
|
2,018
|
|
$
|
19.39
|
|
2.9
|
years
|
|
$
|
31
|
|
|
Exercisable at December 31, 2016
|
|
1,991
|
|
$
|
19.30
|
|
2.9
|
years
|
|
$
|
30
|
|
|
| Liberty Sirius XM Group | Common Class C |
|
| Schedule of Stock-Based Compensation Activity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Series C
|
|
|
|
|
|
|
|
|
Weighted
|
|
Aggregate
|
|
|
|
|
|
|
|
|
average
|
|
intrinsic
|
|
|
|
|
Liberty
|
|
|
|
remaining
|
|
value
|
|
|
|
|
Awards (000's)
|
|
WAEP
|
|
life
|
|
(in millions)
|
|
|
Outstanding at January 1, 2016
|
|
—
|
|
$
|
—
|
|
|
|
|
|
|
|
|
Recapitalization adjustment
|
|
11,154
|
|
$
|
25.34
|
|
|
|
|
|
|
|
|
Granted
|
|
415
|
|
$
|
31.97
|
|
|
|
|
|
|
|
|
Exercised
|
|
(556)
|
|
$
|
18.98
|
|
|
|
|
|
|
|
|
Forfeited/Cancelled
|
|
(5)
|
|
$
|
30.37
|
|
|
|
|
|
|
|
|
Outstanding at December 31, 2016
|
|
11,008
|
|
$
|
25.91
|
|
4.7
|
years
|
|
$
|
88
|
|
|
Exercisable at December 31, 2016
|
|
5,361
|
|
$
|
22.23
|
|
3.7
|
years
|
|
$
|
63
|
|
|
| Liberty Braves Group | Common Class A |
|
| Schedule of Stock-Based Compensation Activity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Series A
|
|
|
|
|
|
|
|
|
Weighted
|
|
Aggregate
|
|
|
|
|
|
|
|
|
average
|
|
intrinsic
|
|
|
|
|
Liberty
|
|
|
|
remaining
|
|
value
|
|
|
|
|
Awards (000's)
|
|
WAEP
|
|
life
|
|
(in millions)
|
|
|
Outstanding at January 1, 2016
|
|
—
|
|
$
|
—
|
|
|
|
|
|
|
|
|
Recapitalization adjustment
|
|
207
|
|
$
|
11.30
|
|
|
|
|
|
|
|
|
Granted
|
|
—
|
|
$
|
—
|
|
|
|
|
|
|
|
|
Exercised
|
|
(18)
|
|
$
|
11.34
|
|
|
|
|
|
|
|
|
Forfeited/Cancelled
|
|
—
|
|
$
|
—
|
|
|
|
|
|
|
|
|
Outstanding at December 31, 2016
|
|
189
|
|
$
|
11.30
|
|
3.0
|
years
|
|
$
|
2
|
|
|
Exercisable at December 31, 2016
|
|
186
|
|
$
|
11.26
|
|
3.0
|
years
|
|
$
|
2
|
|
|
| Liberty Braves Group | Common Class C |
|
| Schedule of Stock-Based Compensation Activity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Series C
|
|
|
|
|
|
|
|
|
Weighted
|
|
Aggregate
|
|
|
|
|
|
|
|
|
average
|
|
intrinsic
|
|
|
|
|
Liberty
|
|
|
|
remaining
|
|
value
|
|
|
|
|
Awards (000's)
|
|
WAEP
|
|
life
|
|
(in millions)
|
|
|
Outstanding at January 1, 2016
|
|
—
|
|
$
|
—
|
|
|
|
|
|
|
|
|
Recapitalization adjustment
|
|
1,071
|
|
$
|
14.74
|
|
|
|
|
|
|
|
|
Granted
|
|
41
|
|
$
|
15.93
|
|
|
|
|
|
|
|
|
Exercised
|
|
(39)
|
|
$
|
11.12
|
|
|
|
|
|
|
|
|
Forfeited/Cancelled
|
|
—
|
|
$
|
—
|
|
|
|
|
|
|
|
|
Outstanding at December 31, 2016
|
|
1,073
|
|
$
|
14.92
|
|
4.7
|
years
|
|
$
|
6
|
|
|
Exercisable at December 31, 2016
|
|
518
|
|
$
|
12.94
|
|
3.8
|
years
|
|
$
|
4
|
|
|
| Liberty Formula One Group | Common Class A |
|
| Schedule of Stock-Based Compensation Activity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Series A
|
|
|
|
|
|
|
|
|
|
Weighted
|
|
Aggregate
|
|
|
|
|
|
|
|
|
|
average
|
|
intrinsic
|
|
|
|
|
Liberty
|
|
|
|
|
remaining
|
|
value
|
|
|
|
|
Awards (000's)
|
|
WAEP
|
|
life
|
|
(in millions)
|
|
|
Outstanding at January 1, 2016
|
|
—
|
|
$
|
—
|
|
|
|
|
|
|
|
|
Recapitalization adjustment
|
|
519
|
|
$
|
11.56
|
|
|
|
|
|
|
|
|
Granted
|
|
—
|
|
$
|
—
|
|
|
|
|
|
|
|
|
Exercised
|
|
(64)
|
|
$
|
11.63
|
|
|
|
|
|
|
|
|
Forfeited/Cancelled
|
|
—
|
|
$
|
—
|
|
|
|
|
|
|
|
|
Outstanding at December 31, 2016
|
|
455
|
|
$
|
11.55
|
|
3.0
|
years
|
|
$
|
9
|
|
|
Exercisable at December 31, 2016
|
|
449
|
|
$
|
11.51
|
|
3.0
|
years
|
|
$
|
9
|
|
|
| Liberty Formula One Group | Common Class C |
|
| Schedule of Stock-Based Compensation Activity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Series C
|
|
|
|
|
|
|
|
|
|
Weighted
|
|
Aggregate
|
|
|
|
|
|
|
|
|
|
average
|
|
intrinsic
|
|
|
|
|
Liberty
|
|
|
|
|
remaining
|
|
value
|
|
|
|
|
Awards (000's)
|
|
WAEP
|
|
life
|
|
(in millions)
|
|
|
Outstanding at January 1, 2016
|
|
—
|
|
$
|
—
|
|
|
|
|
|
|
|
|
Recapitalization adjustment
|
|
2,675
|
|
$
|
14.73
|
|
|
|
|
|
|
|
|
Granted
|
|
101
|
|
$
|
20.45
|
|
|
|
|
|
|
|
|
Exercised
|
|
(165)
|
|
$
|
11.14
|
|
|
|
|
|
|
|
|
Forfeited/Cancelled
|
|
—
|
|
$
|
—
|
|
|
|
|
|
|
|
|
Outstanding at December 31, 2016
|
|
2,611
|
|
$
|
15.18
|
|
4.7
|
years
|
|
$
|
42
|
|
|
Exercisable at December 31, 2016
|
|
1,227
|
|
$
|
13.02
|
|
3.9
|
years
|
|
$
|
22
|
|
|
| Liberty Media Corporation | Common Class A |
|
| Schedule of Stock-Based Compensation Activity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Series A
|
|
|
|
|
|
|
|
|
|
Weighted
|
|
Aggregate
|
|
|
|
|
|
|
|
|
|
average
|
|
intrinsic
|
|
|
|
|
Liberty
|
|
|
|
|
remaining
|
|
value
|
|
|
|
|
Awards (000's)
|
|
WAEP
|
|
life
|
|
(in millions)
|
|
|
Outstanding at January 1, 2016
|
|
2,360
|
|
$
|
23.36
|
|
|
|
|
|
|
|
|
Granted
|
|
—
|
|
$
|
—
|
|
|
|
|
|
|
|
|
Exercised
|
|
(159)
|
|
$
|
22.73
|
|
|
|
|
|
|
|
|
Forfeited/Cancelled
|
|
—
|
|
$
|
—
|
|
|
|
|
|
|
|
|
Recapitalization adjustment
|
|
(2,201)
|
|
$
|
23.41
|
|
|
|
|
|
|
|
|
Outstanding at December 31, 2016
|
|
—
|
|
|
NA
|
|
|
NA
|
|
|
NA
|
|
|
Exercisable at December 31, 2016
|
|
—
|
|
|
NA
|
|
|
NA
|
|
|
NA
|
|
|
| Liberty Media Corporation | Common Class C |
|
| Schedule of Stock-Based Compensation Activity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Series C
|
|
|
|
|
|
|
|
|
|
Weighted
|
|
Aggregate
|
|
|
|
|
|
|
|
|
|
average
|
|
intrinsic
|
|
|
|
|
Liberty
|
|
|
|
|
remaining
|
|
value
|
|
|
|
|
Awards (000's)
|
|
WAEP
|
|
life
|
|
(in millions)
|
|
|
Outstanding at January 1, 2016
|
|
10,613
|
|
$
|
30.09
|
|
|
|
|
|
|
|
|
Granted
|
|
785
|
|
$
|
37.66
|
|
|
|
|
|
|
|
|
Exercised
|
|
(371)
|
|
$
|
22.50
|
|
|
|
|
|
|
|
|
Forfeited/Cancelled
|
|
(1)
|
|
$
|
36.95
|
|
|
|
|
|
|
|
|
Recapitalization adjustment
|
|
(11,026)
|
|
$
|
30.88
|
|
|
|
|
|
|
|
|
Outstanding at December 31, 2016
|
|
—
|
|
|
NA
|
|
|
NA
|
|
|
NA
|
|
|
Exercisable at December 31, 2016
|
|
—
|
|
|
NA
|
|
|
NA
|
|
|
NA
|
|
|