jvidÊÓƵ

Annual report pursuant to Section 13 and 15(d)

Acquisitions and Restructurings (Tables)

v3.20.4
Acquisitions and Restructurings (Tables) - Pandora
12 Months Ended
Dec. 31, 2020
Business Acquisition [Line Items] Ìý
Schedule of consideration paid with the acquisition

The table below shows the value of the consideration paid in connection with the acquisition (in millions, except for exchange ratio and price per share of Sirius XM Holdings common stock):

​

​

​

​

​

Pandora common stock outstanding at January 31, 2019

​

272

​

Exchange ratio

​

1.44

​

Sirius XM Holdings common stock issued

​

392

​

Price per share of Sirius XM Holdings common stock as of January 31, 2019

$

5.83

​

Value of Sirius XM Holdings common stock issued to Pandora stockholders pursuant to the transactions

​

2,285

​

Value of Sirius XM Holdings replacement equity awards attributable to pre-combination service

​

70

​

Sirius XM Holdings' Pandora preferred stock investment cancelled

​

524

​

Total consideration

$

2,879

​

Schedule of Purchase Price Allocation

The final acquisition price allocation for Pandora is as follows (in millions):

​

​

​

​

​

Cash and cash equivalents

​

$

313

​

Trade and other receivables, net

​

​

353

​

Other current assets

​

​

109

​

Property and equipment

​

​

41

​

Goodwill

​

​

1,553

​

Intangible assets not subject to amortization

​

​

331

​

Intangible assets subject to amortization, net

​

​

800

​

Other assets

​

​

213

​

Accounts payable and accrued liabilities

​

​

(324)

​

Current portion of debt

​

​

(151)

​

Deferred revenue

​

​

(37)

​

Other current liabilities

​

​

(28)

​

Long-term debt (a)

​

​

(218)

​

Other liabilities

​

​

(76)

​

​

​

$

2,879

​

(a) In order to present the assets acquired and liabilities assumed, the conversion feature associated with Pandora’s convertible notes for $62 million has been included within long-term debt in the table above and included within noncontrolling interest in equity of subsidiaries within the consolidated statement of equity. See note 9 for details regarding Pandora’s convertible notes.

Business Acquisition, Pro Forma Information

​

​

​

​

​

​

​

​

​

​

​

Years ended December 31,

​

​

​

2019

​

2018

​

​

​

​

amounts in millions

​

Revenue

​

$

10,419

​

9,617

​

​

Net earnings (loss)

​

$

371

​

533

​

​

Net earnings (loss) attributable to Liberty stockholders

​

$

123

​

294

​

​