jvidÊÓƵ

Quarterly report pursuant to Section 13 or 15(d)

Investments In Affiliates Accounted For Using The Equity Method

v2.4.0.8
Investments In Affiliates Accounted For Using The Equity Method
9 Months Ended
Sep. 30, 2014
Investments In Affiliates Accounted For Using The Equity Method Ìý
Investments In Affiliates Accounted For Using The Equity Method

Ìý

Ìý

Ìý

Ìý

Ìý

(6)ÌýÌýÌýInvestments in Affiliates Accounted for Using the Equity Method

Liberty has various investments accounted for using the equity method. The following table includes the Company's carrying amount and percentage ownership of the more significant investments in affiliates at September 30, 2014 and the carrying amount at December 31, 2013:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

September 30, 2014

Ìý

December 31, 2013

Ìý

Ìý

ÌýÌýÌýÌý

Percentage

ÌýÌýÌýÌý

FairÌýValue

ÌýÌýÌýÌý

Carrying

ÌýÌýÌýÌý

Carrying

Ìý

Ìý

Ìý

ownership

Ìý

(LevelÌý1)

Ìý

amount

Ìý

amount

Ìý

Ìý

Ìý

dollarÌýamountsÌýinÌýmillions

Ìý

Charter (a)

Ìý

25Ìý

%ÌýÌý

$

4,201Ìý

Ìý

$

2,376Ìý

Ìý

2,395Ìý

Ìý

Live Nation (b) (c)

Ìý

27Ìý

%

$

1,291Ìý

Ìý

Ìý

452Ìý

Ìý

409Ìý

Ìý

SIRIUS XM Canada

Ìý

37Ìý

%

$

304Ìý

Ìý

Ìý

239Ìý

Ìý

273Ìý

Ìý

Other

Ìý

various

Ìý

Ìý

NA

Ìý

Ìý

231Ìý

Ìý

222Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

$

3,298Ìý

Ìý

3,299Ìý

Ìý

Ìý

The following table presents the Company's share of earnings (losses) of affiliates:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Three months endedÌý

Ìý

Nine months ended

Ìý

Ìý

Ìý

September 30,

Ìý

September 30,

Ìý

Ìý

ÌýÌýÌýÌý

2014

ÌýÌýÌýÌý

2013

ÌýÌýÌýÌý

2014

ÌýÌýÌýÌý

2013

Ìý

Ìý

Ìý

amountsÌýinÌýmillions

Ìý

Charter (a)

Ìý

$

(34)

Ìý

(37)

Ìý

(87)

Ìý

(74)

Ìý

SIRIUS XM

Ìý

Ìý

Ìý—

Ìý

Ìý—

Ìý

—

Ìý

8Ìý

Ìý

Live Nation

Ìý

Ìý

21Ìý

Ìý

13Ìý

Ìý

18Ìý

Ìý

5Ìý

Ìý

SIRIUS XM Canada

Ìý

Ìý

2Ìý

Ìý

2Ìý

Ìý

3Ìý

Ìý

3Ìý

Ìý

Other

Ìý

Ìý

5Ìý

Ìý

14Ìý

Ìý

13Ìý

Ìý

46Ìý

Ìý

Ìý

Ìý

$

(6)

Ìý

(8)

Ìý

(53)

Ìý

(12)

Ìý

Ìý


(a)

As discussed below, Liberty acquired its interest in Charter during theÌýnine months endedÌýSeptember 30, 2013 for approximately $2.6 billion. Additionally, during the nine months endedÌýSeptember 30, 2014 Liberty acquired 896,845 shares of Charter for $124 million.

(b)

See note 8 for details regarding the number and fair value of shares pledged as collateral pursuant to certain margin loan agreements as of September 30, 2014. Ìý

(c)

During the nine months endedÌýSeptember 30, 2014, Liberty acquired approximately 1.7 million shares of Live Nation for approximately $39 million.

Ìý

Charter Communications, Inc.

Ìý

In May 2013, Liberty completed a transaction with investment funds managed by, or affiliated with, Apollo Management, Oaktree Capital Management and Crestview Partners to acquire approximately 26.9 million shares of common stock and approximately 1.1 million warrants in Charter for approximately $2.6 billion, which represented an approximate 27% beneficial ownership, including warrants on an as if converted basis, in Charter, at the time of purchase, and a price per share of $95.50.ÌýÌýÌýLiberty accounts for the investment in Charter as an equity method affiliate based on the ownership interest obtained and the board seats held by Liberty appointed individuals.ÌýÌýLiberty allocated the purchase price between the shares of common stock and the warrants acquired in the transaction by determining the fair value of the publicly traded warrants and allocating the remaining balance to the shares acquired, which resulted in an excess basis in the investment of $2.5 billion.ÌýÌýThe excess basis was primarily allocated to franchise fees, customer relationships, debt and goodwill based on a valuation of Charter's assets and liabilities. Due to the amortization of amortizable assets acquired and losses due to warrant and stock option exercises at Charter, the excess basis has decreased to $2.4 billion as of September 30, 2014.ÌýÌýDuring the three and nine months ended September 30, 2014, the Company recognized $11 million and $61 million, respectively, in losses in its investment in Charter shares and warrants due to warrant and stock option exercises at Charter below Liberty's book basis per share. Liberty recognized $55 million in dilution losses on its investment in Charter shares and warrants during the three and nine months ended September 30, 2013. Dilution losses are included in the other, net line in the accompanying condensed consolidated statements of operations.Ìý

Ìý

SIRIUS XM Canada

Ìý

In 2005, SIRIUS XM entered into agreements to provide SIRIUS XM Canada with the right to offer SIRIUS XM satellite radio service in Canada. The agreements have an initial ten year term and Sirius XM Canada has the unilateral option to extend the agreements for an additional five year term. SIRIUS XM receives a percentage based royalty for certain types of subscription revenue earned by SIRIUS XM Canada each month for the distribution of Sirius and XM channels, royalties for activation fees and reimbursement for other charges. At September 30, 2014, SIRIUS XM has approximately $6 millionÌýand $18 million in related party assets and liabilities, respectively, related to these agreements described above with SIRIUS XM Canada which are recorded in other assets and other liabilities, respectively, in the condensed consolidated balance sheet.ÌýÌýAdditionally, SIRIUS XM recorded approximately $12 million and $36 million in revenue, for the three and nine months ended September 30, 2014, associated with these various agreements in the other revenue line in the condensed consolidated statements of operations.ÌýÌýSIRIUS XM Canada declared dividends to SIRIUS XM of $5 million during the three months endedÌýSeptember 30, 2014 and 2013, and $39 million and $12 million for the nine months endedÌýSeptember 30, 2014 and 2013, respectively.