jvidÊÓƵ

Quarterly report pursuant to Section 13 or 15(d)

Long-Term Debt (Tables)

v3.10.0.1
Long-Term Debt (Tables)
6 Months Ended
Jun. 30, 2018
Debt Ìý
Schedule of Long-term Debt Instruments

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Outstanding

Ìý

CarryingÌývalue

Ìý

Ìý

ÌýÌýÌýÌý

Principal

ÌýÌýÌýÌý

June 30,

ÌýÌýÌýÌý

December 31,

Ìý

Ìý

Ìý

June 30, 2018

Ìý

2018

Ìý

2017

Ìý

Ìý

Ìý

amountsÌýinÌýmillions

Ìý

Liberty SiriusXM Group

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Corporate level notes and loans:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

2.125% Exchangeable Senior Debentures due 2048 (1)

Ìý

$

400

Ìý

Ìý

397

Ìý

Ìý—

Ìý

Margin Loans

Ìý

Ìý

450

Ìý

Ìý

450

Ìý

750

Ìý

Subsidiary notes and loans:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

SIRIUS XM 3.875% Senior Notes due 2022

Ìý

Ìý

1,000

Ìý

Ìý

993

Ìý

992

Ìý

SIRIUS XM 4.625% Senior Notes due 2023

Ìý

Ìý

500

Ìý

Ìý

497

Ìý

497

Ìý

SIRIUS XM 6% Senior Notes due 2024

Ìý

Ìý

1,500

Ìý

Ìý

1,489

Ìý

1,488

Ìý

SIRIUS XM 5.375% Senior Notes due 2025

Ìý

Ìý

1,000

Ìý

Ìý

992

Ìý

991

Ìý

SIRIUS XM 5.375% Senior Notes due 2026

Ìý

Ìý

1,000

Ìý

Ìý

990

Ìý

990

Ìý

SIRIUS XM 5.0% Senior Notes due 2027

Ìý

Ìý

1,500

Ìý

Ìý

1,487

Ìý

1,486

Ìý

SIRIUS XM Senior Secured Revolving Credit Facility

Ìý

Ìý

Ìý—

Ìý

Ìý

Ìý—

Ìý

300

Ìý

SIRIUS XM leases

Ìý

Ìý

Ìý8

Ìý

Ìý

Ìý8

Ìý

11

Ìý

Deferred financing costs

Ìý

Ìý

Ìý

Ìý

Ìý

(11)

Ìý

(9)

Ìý

Total Liberty SiriusXM Group

Ìý

Ìý

7,358

Ìý

Ìý

7,292

Ìý

7,496

Ìý

Braves Group

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Subsidiary notes and loans:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Notes and loans

Ìý

Ìý

629

Ìý

Ìý

629

Ìý

667

Ìý

Deferred financing costs

Ìý

Ìý

Ìý

Ìý

Ìý

(4)

Ìý

(5)

Ìý

Total Braves Group

Ìý

Ìý

629

Ìý

Ìý

625

Ìý

662

Ìý

Formula One Group

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Corporate level notes and loans:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

1.375% Cash Convertible Notes due 2023 (1)

Ìý

Ìý

1,000

Ìý

Ìý

1,244

Ìý

1,146

Ìý

1% Cash Convertible Notes due 2023 (1)

Ìý

Ìý

450

Ìý

Ìý

526

Ìý

505

Ìý

2.25% Exchangeable Senior Debentures due 2046 (1)

Ìý

Ìý

216

Ìý

Ìý

234

Ìý

464

Ìý

Live Nation Margin Loan

Ìý

Ìý

350

Ìý

Ìý

350

Ìý

350

Ìý

Other

Ìý

Ìý

34

Ìý

Ìý

34

Ìý

35

Ìý

Subsidiary notes and loans:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Senior Loan Facility

Ìý

Ìý

2,977

Ìý

Ìý

2,986

Ìý

3,314

Ìý

Deferred financing costs

Ìý

Ìý

Ìý

Ìý

Ìý

(21)

Ìý

(18)

Ìý

Total Formula One Group

Ìý

Ìý

5,027

Ìý

Ìý

5,353

Ìý

5,796

Ìý

Total debt

Ìý

$

13,014

Ìý

Ìý

13,270

Ìý

13,954

Ìý

Debt classified as current

Ìý

Ìý

Ìý

Ìý

Ìý

(18)

Ìý

(768)

Ìý

Total long-term debt

Ìý

Ìý

Ìý

Ìý

$

13,252

Ìý

13,186

Ìý


(1) Measured at fair value

Schedule of Braves Holdings Debt

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

CarryingÌývalue

Ìý

As of June 30, 2018

Ìý

Ìý

Ìý

Ìý

June 30,

ÌýÌýÌýÌý

DecemberÌý31,

Ìý

Borrowing

Ìý

Weighted avg

Ìý

Maturity

Ìý

Ìý

2018

Ìý

2017

Ìý

Capacity

Ìý

interest rate

Ìý

Date

Ìý

Ìý

amounts in millions

Ìý

Ìý

Ìý

Ìý

Ìý

Operating credit facilities

$

46

Ìý

98

Ìý

185

Ìý

3.45%

Ìý

various

Ìý

Ballpark funding

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Term loan

Ìý

54

Ìý

55

Ìý

NA

Ìý

3.61%

Ìý

August 2021

Ìý

Senior secured note

Ìý

197

Ìý

200

Ìý

NA

Ìý

3.77%

Ìý

September 2041

Ìý

Floating rate notes

Ìý

73

Ìý

75

Ìý

NA

Ìý

4.10%

Ìý

September 2029

Ìý

Mixed-use credit facilities (a)

Ìý

234

Ìý

200

Ìý

237

Ìý

3.98%

Ìý

various

Ìý

Spring training credit facility

Ìý

25

Ìý

39

Ìý

40

Ìý

3.52%

Ìý

December 2022

Ìý

Total Braves Holdings

$

629

Ìý

667

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý


As discussed in note 8, 225 thousand AT&T shares with a fair value of $7 million were pledged as collateral to certain mixed-use facilities as of June 30, 2018. In addition, $8 million of cash is pledged as collateral to certain mixed-use facilities.

Fair Value of Debt

The fair value, based on quoted market prices of the same instruments but not considered to be active markets (LevelÌý2), of SIRIUS XM's publicly traded debt securities, not reported at fair value, are as follows (amounts in millions):

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

ÌýÌýÌýÌý

June 30, 2018

Ìý

SIRIUS XM 3.875% Senior Notes due 2022

Ìý

$

963

Ìý

SIRIUS XM 4.625% Senior Notes due 2023

Ìý

$

490

Ìý

SIRIUS XM 6% Senior Notes due 2024

Ìý

$

1,532

Ìý

SIRIUS XM 5.375% Senior Notes due 2025

Ìý

$

986

Ìý

SIRIUS XM 5.375% Senior Notes due 2026

Ìý

$

965

Ìý

SIRIUS XM 5.0% Senior Notes due 2027

Ìý

$

1,399

Ìý

Ìý