(5)听听听Earnings Attributable to jvid视频 Stockholders Per Common Share
Basic earnings (loss) per common share ("EPS") is computed by dividing net earnings (loss) by the weighted average number of common shares outstanding (鈥淲ASO鈥) for the period. Diluted EPS presents the dilutive effect on a per share basis of potential common shares as if they had been converted at the beginning of the periods presented, including any necessary adjustments to earnings (loss) attributable to shareholders.
As discussed in note 2, on April 15, 2016, the Company completed a recapitalization of its common stock into three new tracking stock groups, one designated as the Liberty SiriusXM common stock, one designated as the Liberty Braves common stock and one designated as the jvid视频 common stock. As further discussed in note 2, the jvid视频 common stock was renamed Liberty Formula One common stock on January 24, 2017 shortly after the Second Closing. The operating results prior to the Recapitalization are attributed to jvid视频 stockholders in the aggregate, and the operating results subsequent to the Recapitalization are attributed to the respective tracking stock groups.
Excluded from diluted EPS for the three months ended March 31, 2017 are approximately 21 million potentially dilutive shares of Series A Liberty SiriusXM common stock, 2 million potentially dilutive shares of Series A Liberty Braves common stock and 8 million potentially dilutive shares of Series A Liberty Formula One common stock, primarily due to warrants issued in connection with the Bond Hedge Transaction (note 10), because their inclusion would be antidilutive. The Amended Warrant Transactions (note 10) may have a dilutive effect with respect to the shares comprising the Securities Basket underlying the warrants to the extent that the settlement price exceeds the strike price of the warrants, and the warrants are settled in shares comprising such Securities Basket. The warrants and any potential future settlement have been attributed to the Formula One Group. 听Additionally, the Delta Topco Exchangeable Notes may have a dilutive effect to the extent that the settlement price exceeds the strike price of the notes, and the Delta Topco Exchangeable Notes are settled in shares of Series C Liberty Formula One common stock. 听
Series听A, Series听B and Series C jvid视频 Common Stock
The basic and diluted EPS calculations are based on the following weighted average outstanding shares of common stock.听
听
|
听
|
听
|
听
|
听
|
听
|
听
|
|
听
|
听
|
Liberty听Media Corporation Common听Stock
|
听
|
|
听
|
听
|
Three听months
|
听
|
Three听months
|
听
|
|
听
|
听
|
ended
|
听
|
ended
|
听
|
|
听
|
听听听听
|
March 31, 2017
|
听听听听
|
March 31, 2016
|
听
|
|
听
|
听
|
numbers听of听shares听in听millions
|
听
|
|
Basic WASO
|
听
|
NA
|
听
|
335
|
听
|
|
Potentially dilutive shares
|
听
|
NA
|
听
|
听2
|
听
|
|
Diluted WASO
|
听
|
NA
|
听
|
337
|
听
|
Series听A, Series听B and Series C Liberty SiriusXM Common Stock
The basic and diluted EPS calculations are based on the following weighted average outstanding shares of common stock.听
听
|
听
|
听
|
听
|
听
|
听
|
听
|
|
听
|
听
|
Liberty听SiriusXM Common听Stock
|
听
|
|
听
|
听
|
Three听months
|
听
|
Three听months
|
听
|
|
听
|
听
|
ended
|
听
|
ended
|
听
|
|
听
|
听听听听
|
March 31, 2017
|
听听听听
|
March 31, 2016
|
听
|
|
听
|
听
|
numbers听of听shares听in听millions
|
听
|
|
Basic WASO
|
听
|
335
|
听
|
NA
|
听
|
|
Potentially dilutive shares
|
听
|
听4
|
听
|
NA
|
听
|
|
Diluted WASO
|
听
|
339
|
听
|
NA
|
听
|
Series听A, Series听B and Series C Liberty Braves Common Stock
The basic and diluted EPS calculations are based on the following weighted average outstanding shares of common stock.听
|
听
|
听
|
听
|
听
|
听
|
听
|
|
听
|
听
|
Liberty听Braves Common听Stock
|
听
|
|
听
|
听
|
Three听months
|
听
|
Three听months
|
听
|
|
听
|
听
|
ended
|
听
|
ended
|
听
|
|
听
|
听听听听
|
March 31, 2017 (a)(b)
|
听听听听
|
March 31, 2016
|
听
|
|
听
|
听
|
numbers听of听shares听in听millions
|
听
|
|
Basic WASO
|
听
|
49
|
听
|
NA
|
听
|
|
Potentially dilutive shares
|
听
|
10
|
听
|
NA
|
听
|
|
Diluted WASO
|
听
|
59
|
听
|
NA
|
听
|
|
(a)
|
|
Potentially dilutive shares are excluded from the computation of diluted EPS during periods in which losses are reported since the result would be antidilutive.
|
|
(b)
|
|
As discussed in note 2, following the Recapitalization and Series听C Liberty Braves common stock rights offering, the number of notional shares representing the听Formula One Group鈥檚 intergroup interest in the Braves Group was adjusted to 9,084,940 shares. The intergroup interest is a quasi-equity interest which is not represented by outstanding shares of common stock; rather, the Formula One Group has an attributed value in the Braves Group which is generally stated in terms of a number of shares of stock issuable to the Formula One Group with respect to its interest in the Braves Group. Each reporting period, the notional shares representing the intergroup interest are marked to fair value. As the notional shares underlying the intergroup interest are not represented by outstanding shares of common stock, such shares have not been officially designated Series A, B or C Liberty Braves common stock. However, Liberty has assumed that the notional shares (if and when issued) would be comprised of Series C Liberty Braves common stock in order to not dilute voting percentages. Therefore, the market price of Series C Liberty Braves common stock is used for the quarterly mark-to-market adjustment through the unaudited attributed condensed consolidated statements of operations. The notional shares representing the intergroup interest have no impact on the basic earnings per share weighted average number of shares outstanding. However, the notional shares representing the intergroup interest are included in the diluted earnings per share WASO as if the shares had been issued and outstanding during the period. An adjustment is also made to the numerator in the diluted earnings per share calculation for the unrealized gain or loss incurred from marking the intergroup interest to fair value during the period as follows:
|
|
听
|
听
|
听
|
听
|
听
|
听
|
|
听
|
听
|
Three听months
|
听
|
Three听months
|
听
|
|
听
|
听
|
ended
|
听
|
ended
|
听
|
|
听
|
听
|
March 31, 2017
|
听听听听
|
March 31, 2016
|
听
|
|
听
|
听听听听
|
amounts听in听millions
|
听
|
|
Basic earnings (loss) attributable to Liberty Braves shareholders
|
$
|
(49)
|
听
|
NA
|
听
|
|
Unrealized (gain) loss on the intergroup interest
|
听
|
28
|
听
|
NA
|
听
|
|
Diluted earnings (loss) attributable to Liberty Braves shareholders
|
$
|
(21)
|
听
|
NA
|
听
|
|
听
|
听
|
听
|
听
|
听
|
听
|
Series听A, Series听B and Series C Liberty Formula One Common Stock
The basic and diluted EPS calculations are based on the following weighted average outstanding shares of common stock.听
|
听
|
听
|
听
|
听
|
听
|
听
|
|
听
|
听
|
Liberty听Formula One Common听Stock
|
听
|
|
听
|
听
|
Three听months
|
听
|
Three听months
|
听
|
|
听
|
听
|
ended
|
听
|
ended
|
听
|
|
听
|
听听听听
|
March 31, 2017
|
听听听听
|
March 31, 2016
|
听
|
|
Basic WASO
|
听
|
numbers听of听shares听in听millions
|
听
|
|
Potentially dilutive shares
|
听
|
173
|
听
|
NA
|
听
|
|
Diluted WASO
|
听
|
听6
|
听
|
NA
|
听
|
|
听
|
听
|
179
|
听
|
NA
|
听
|
听