jvidÊÓƵ

Quarterly report pursuant to Section 13 or 15(d)

Financial Information for Tracking Stock Groups - Statement of Cash Flows (Details)

v3.7.0.1
Financial Information for Tracking Stock Groups - Statement of Cash Flows (Details) - USD ($)
$ in Millions
3 Months Ended 12 Months Ended
Mar. 31, 2017
Mar. 31, 2016
Dec. 31, 2016
Cash flows from operating activities: Ìý Ìý Ìý
Net earnings (loss) $ 44 $ 427 Ìý
Adjustments to Reconcile Net Income (Loss) to Cash Provided by (Used in) Operating Activities [Abstract] Ìý Ìý Ìý
Depreciation and amortization 164 87 Ìý
Stock-based compensation 44 34 Ìý
Share of (earnings) loss of affiliates, net 4 12 Ìý
Realized and unrealized (gains) losses on financial instruments, net 12 8 Ìý
Noncash interest expense 2 2 Ìý
Losses (gains) on dilution of investment in affiliate (2) 2 Ìý
Deferred income tax expense (benefit) 126 114 Ìý
Other, net 4 1 Ìý
Changes in operating assets and liabilities Ìý Ìý Ìý
Current and other assets 8 (23) Ìý
Payables and other current liabilities (3) 223 Ìý
Net cash provided (used) by operating activities 403 887 Ìý
Cash flows from investing activities: Ìý Ìý Ìý
Net cash paid for the acquisition of Formula 1 (1,647) Ìý Ìý
Investments in and loans to cost and equity investees (5) (11) Ìý
Capital expended for property and equipment (156) (67) Ìý
Purchases of short term investments and other marketable securities Ìý (99) Ìý
Sales of short term investments and other marketable securities Ìý 53 Ìý
Other investing activities, net 11 (1) Ìý
Net cash provided (used) by investing activities (1,797) (125) Ìý
Cash flows from financing activities: Ìý Ìý Ìý
Borrowings of debt 1,844 335 Ìý
Repayments of debt (1,154) (111) Ìý
Shares repurchased by subsidiary (306) (594) Ìý
Cash dividends paid by subsidiary (15) Ìý Ìý
Proceeds from issuance of Series C Formula One common stock 1,550 Ìý Ìý
Taxes paid in lieu of shares issued for stock-based compensation (22) (4) Ìý
Other financing activities, net 5 13 Ìý
Net cash provided (used) by financing activities 1,902 (361) Ìý
Effect of Exchange Rate on Cash and Cash Equivalents 1 Ìý Ìý
Net increase (decrease) in cash and cash equivalents 509 401 Ìý
Cash and cash equivalents at beginning of period 562 201 $ 201
Cash and cash equivalents at end of period 1,071 602 562
Liberty Sirius XM Group Ìý Ìý Ìý
Cash flows from operating activities: Ìý Ìý Ìý
Net earnings (loss) 189 161 Ìý
Adjustments to Reconcile Net Income (Loss) to Cash Provided by (Used in) Operating Activities [Abstract] Ìý Ìý Ìý
Depreciation and amortization 90 79 Ìý
Stock-based compensation 34 24 Ìý
Share of (earnings) loss of affiliates, net (3) (7) Ìý
Noncash interest expense 2 2 Ìý
Deferred income tax expense (benefit) 107 97 Ìý
Intergroup tax allocation (5) (1) Ìý
Other, net 4 4 Ìý
Changes in operating assets and liabilities Ìý Ìý Ìý
Current and other assets (14) (13) Ìý
Payables and other current liabilities (100) 10 Ìý
Net cash provided (used) by operating activities 304 356 Ìý
Cash flows from investing activities: Ìý Ìý Ìý
Capital expended for property and equipment (54) (30) Ìý
Other investing activities, net (7) (4) Ìý
Net cash provided (used) by investing activities (61) (34) Ìý
Cash flows from financing activities: Ìý Ìý Ìý
Borrowings of debt 330 330 Ìý
Repayments of debt (194) (72) Ìý
Intergroup (payments) receipts Ìý 6 Ìý
Shares repurchased by subsidiary (306) (594) Ìý
Cash dividends paid by subsidiary (15) Ìý Ìý
Taxes paid in lieu of shares issued for stock-based compensation (20) (2) Ìý
Other financing activities, net 5 Ìý Ìý
Net cash provided (used) by financing activities (200) (332) Ìý
Net increase (decrease) in cash and cash equivalents 43 (10) Ìý
Cash and cash equivalents at beginning of period 287 112 112
Cash and cash equivalents at end of period 330 102 287
Braves Group Ìý Ìý Ìý
Cash flows from operating activities: Ìý Ìý Ìý
Net earnings (loss) (49) (25) Ìý
Adjustments to Reconcile Net Income (Loss) to Cash Provided by (Used in) Operating Activities [Abstract] Ìý Ìý Ìý
Depreciation and amortization 2 5 Ìý
Stock-based compensation 2 2 Ìý
Share of (earnings) loss of affiliates, net (3) (2) Ìý
Unrealized gains losses on intergroup interest 28 Ìý Ìý
Deferred income tax expense (benefit) 31 (9) Ìý
Intergroup tax allocation (37) (6) Ìý
Other, net Ìý 1 Ìý
Changes in operating assets and liabilities Ìý Ìý Ìý
Current and other assets (15) (12) Ìý
Payables and other current liabilities 53 76 Ìý
Net cash provided (used) by operating activities 12 30 Ìý
Cash flows from investing activities: Ìý Ìý Ìý
Investments in and loans to cost and equity investees (2) (8) Ìý
Capital expended for property and equipment (102) (37) Ìý
Other investing activities, net 18 Ìý Ìý
Net cash provided (used) by investing activities (86) (45) Ìý
Cash flows from financing activities: Ìý Ìý Ìý
Borrowings of debt 114 5 Ìý
Repayments of debt (32) (38) Ìý
Intergroup (payments) receipts Ìý 70 Ìý
Other financing activities, net Ìý 9 Ìý
Net cash provided (used) by financing activities 82 46 Ìý
Net increase (decrease) in cash and cash equivalents 8 31 Ìý
Cash and cash equivalents at beginning of period 107 13 13
Cash and cash equivalents at end of period 115 44 107
Formula One Group Ìý Ìý Ìý
Cash flows from operating activities: Ìý Ìý Ìý
Net earnings (loss) (96) 291 Ìý
Adjustments to Reconcile Net Income (Loss) to Cash Provided by (Used in) Operating Activities [Abstract] Ìý Ìý Ìý
Depreciation and amortization 72 3 Ìý
Stock-based compensation 8 8 Ìý
Share of (earnings) loss of affiliates, net 10 21 Ìý
Unrealized gains losses on intergroup interest (28) Ìý Ìý
Realized and unrealized (gains) losses on financial instruments, net 12 8 Ìý
Losses (gains) on dilution of investment in affiliate (2) 2 Ìý
Deferred income tax expense (benefit) (12) 26 Ìý
Intergroup tax allocation 42 7 Ìý
Other, net Ìý (4) Ìý
Changes in operating assets and liabilities Ìý Ìý Ìý
Current and other assets 37 2 Ìý
Payables and other current liabilities 44 137 Ìý
Net cash provided (used) by operating activities 87 501 Ìý
Cash flows from investing activities: Ìý Ìý Ìý
Net cash paid for the acquisition of Formula 1 (1,647) Ìý Ìý
Investments in and loans to cost and equity investees (3) (3) Ìý
Purchases of short term investments and other marketable securities Ìý (99) Ìý
Sales of short term investments and other marketable securities Ìý 53 Ìý
Other investing activities, net Ìý 3 Ìý
Net cash provided (used) by investing activities (1,650) (46) Ìý
Cash flows from financing activities: Ìý Ìý Ìý
Borrowings of debt 1,400 Ìý Ìý
Repayments of debt (928) (1) Ìý
Intergroup (payments) receipts Ìý (76) Ìý
Proceeds from issuance of Series C Formula One common stock 1,550 Ìý Ìý
Taxes paid in lieu of shares issued for stock-based compensation (2) (2) Ìý
Other financing activities, net Ìý 4 Ìý
Net cash provided (used) by financing activities 2,020 (75) Ìý
Effect of Exchange Rate on Cash and Cash Equivalents 1 Ìý Ìý
Net increase (decrease) in cash and cash equivalents 458 380 Ìý
Cash and cash equivalents at beginning of period 168 76 76
Cash and cash equivalents at end of period $ 626 $ 456 $ 168