jvidÊÓƵ

Quarterly report pursuant to Section 13 or 15(d)

Condensed Consolidated Statements of Equity

v3.21.2
Condensed Consolidated Statements of Equity - USD ($)
$ in Millions
Liberty SiriusXM Group
Common Stock
Common Class A
Liberty SiriusXM Group
Common Stock
Series C
Formula One Group
Common Stock
Series C
Additional Paid-in Capital
Accumulated Other Comprehensive Income (Loss)
Retained Earnings
Noncontrolling Interest
Total
Balance at Dec. 31, 2019 $ 1 $ 2 $ 2 $ 2,575 $ (33) $ 13,748 $ 5,630 $ 21,925
Stockholders' equity rollforward Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Net earnings (loss) (excludes net earnings (loss) attributable to redeemable noncontrolling interest) Ìý Ìý Ìý Ìý Ìý (516) 213 (303)
Other comprehensive earnings (loss) Ìý Ìý Ìý Ìý 52 Ìý (3) 49
Stock-based compensation Ìý Ìý Ìý 144 Ìý Ìý 49 193
Withholding taxes on net share settlements of stock-based compensation Ìý Ìý Ìý (86) Ìý Ìý Ìý (86)
Liberty stock repurchases Ìý Ìý Ìý (204) Ìý Ìý Ìý (204)
Shares repurchased by subsidiary Ìý Ìý Ìý (184) Ìý Ìý (710) (894)
Shares issued by subsidiary Ìý Ìý Ìý (58) Ìý Ìý 58 Ìý
Common stock issued pursuant to the Series C Liberty SiriusXM common stock rights offering Ìý Ìý Ìý 754 Ìý Ìý Ìý 754
Other, net Ìý Ìý Ìý 2 Ìý (7) (49) (54)
Balance at Sep. 30, 2020 1 2 2 2,943 19 13,225 5,188 21,380
Balance at Jun. 30, 2020 1 2 2 3,110 156 13,339 5,478 22,088
Stockholders' equity rollforward Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Net earnings (loss) (excludes net earnings (loss) attributable to redeemable noncontrolling interest) Ìý Ìý Ìý Ìý Ìý (114) 71 (43)
Other comprehensive earnings (loss) Ìý Ìý Ìý Ìý (137) Ìý 3 (134)
Stock-based compensation Ìý Ìý Ìý 56 Ìý Ìý 17 73
Withholding taxes on net share settlements of stock-based compensation Ìý Ìý Ìý (40) Ìý Ìý Ìý (40)
Liberty stock repurchases Ìý Ìý Ìý (66) Ìý Ìý Ìý (66)
Shares repurchased by subsidiary Ìý Ìý Ìý (92) Ìý Ìý (394) (486)
Shares issued by subsidiary Ìý Ìý Ìý (30) Ìý Ìý 30 Ìý
Other, net Ìý Ìý Ìý 5 Ìý Ìý (17) (12)
Balance at Sep. 30, 2020 1 2 2 2,943 19 13,225 5,188 21,380
Balance at Dec. 31, 2020 1 2 2 2,688 78 12,320 4,510 19,601
Stockholders' equity rollforward Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Net earnings (loss) (excludes net earnings (loss) attributable to redeemable noncontrolling interest) Ìý Ìý Ìý Ìý Ìý 629 234 863
Other comprehensive earnings (loss) Ìý Ìý Ìý Ìý (92) Ìý 1 (91)
Stock-based compensation Ìý Ìý Ìý 163 Ìý Ìý 36 199
Withholding taxes on net share settlements of stock-based compensation Ìý Ìý Ìý (93) Ìý Ìý Ìý (93)
Liberty stock repurchases Ìý Ìý Ìý (398) Ìý Ìý Ìý (398)
Shares repurchased by subsidiary Ìý Ìý Ìý (316) Ìý Ìý (852) (1,168)
Shares issued by subsidiary Ìý Ìý Ìý (89) Ìý Ìý 95 6
Dividends paid by subsidiary Ìý Ìý Ìý Ìý Ìý Ìý (41) (41)
Other, net Ìý Ìý Ìý 16 Ìý Ìý Ìý 16
Balance at Sep. 30, 2021 1 2 2 1,971 (14) 12,949 3,983 18,894
Balance at Jun. 30, 2021 1 2 2 2,225 37 12,621 4,120 19,008
Stockholders' equity rollforward Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Net earnings (loss) (excludes net earnings (loss) attributable to redeemable noncontrolling interest) Ìý Ìý Ìý Ìý Ìý 328 74 402
Other comprehensive earnings (loss) Ìý Ìý Ìý Ìý (51) Ìý (2) (53)
Stock-based compensation Ìý Ìý Ìý 57 Ìý Ìý 12 69
Withholding taxes on net share settlements of stock-based compensation Ìý Ìý Ìý (48) Ìý Ìý Ìý (48)
Liberty stock repurchases Ìý Ìý Ìý (155) Ìý Ìý Ìý (155)
Shares repurchased by subsidiary Ìý Ìý Ìý (86) Ìý Ìý (238) (324)
Shares issued by subsidiary Ìý Ìý Ìý (31) Ìý Ìý 31 Ìý
Dividends paid by subsidiary Ìý Ìý Ìý Ìý Ìý Ìý (13) (13)
Other, net Ìý Ìý Ìý 9 Ìý Ìý (1) 8
Balance at Sep. 30, 2021 $ 1 $ 2 $ 2 $ 1,971 $ (14) $ 12,949 $ 3,983 $ 18,894