jvidÊÓƵ

Quarterly report pursuant to Section 13 or 15(d)

Debt (Tables)

v3.5.0.2
Debt (Tables)
9 Months Ended
Sep. 30, 2016
Long-term Debt, Unclassified [Abstract] Ìý
Schedule of Long-term Debt Instruments

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Outstanding

Ìý

CarryingÌývalue

Ìý

Ìý

ÌýÌýÌýÌý

Principal

ÌýÌýÌýÌý

September 30,

ÌýÌýÌýÌý

December 31,

Ìý

Ìý

Ìý

September 30, 2016

Ìý

2016

Ìý

2015

Ìý

Ìý

Ìý

amountsÌýinÌýmillions

Ìý

Liberty SiriusXM Group

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Corporate level notes and loans:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Margin Loans

Ìý

$

250

Ìý

Ìý

250

Ìý

250

Ìý

Subsidiary notes and loans:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

SIRIUS XM 5.875% Senior Notes due 2020

Ìý

Ìý

650

Ìý

Ìý

646

Ìý

645

Ìý

SIRIUS XM 5.75% Senior Notes due 2021

Ìý

Ìý

600

Ìý

Ìý

596

Ìý

596

Ìý

SIRIUS XM 5.25% Senior Secured Notes due 2022

Ìý

Ìý

400

Ìý

Ìý

405

Ìý

406

Ìý

SIRIUS XM 4.25% Senior Notes due 2020

Ìý

Ìý

500

Ìý

Ìý

497

Ìý

496

Ìý

SIRIUS XM 4.625% Senior Notes due 2023

Ìý

Ìý

500

Ìý

Ìý

496

Ìý

496

Ìý

SIRIUS XM 6% Senior Notes due 2024

Ìý

Ìý

1,500

Ìý

Ìý

1,486

Ìý

1,485

Ìý

SIRIUS XM 5.375% Senior Notes due 2025

Ìý

Ìý

1,000

Ìý

Ìý

990

Ìý

989

Ìý

SIRIUS XM 5.375% Senior Notes due 2026

Ìý

Ìý

1,000

Ìý

Ìý

989

Ìý

Ìý—

Ìý

SIRIUS XM Credit Facility

Ìý

Ìý

Ìý—

Ìý

Ìý

Ìý—

Ìý

340

Ìý

SIRIUS XM leases

Ìý

Ìý

14

Ìý

Ìý

14

Ìý

13

Ìý

Less deferred financing costs

Ìý

Ìý

(7)

Ìý

Ìý

(7)

Ìý

(7)

Ìý

Total Liberty SiriusXM Group

Ìý

Ìý

6,407

Ìý

Ìý

6,362

Ìý

5,709

Ìý

Liberty Braves Group

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Subsidiary notes and loans:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Notes and loans

Ìý

Ìý

220

Ìý

Ìý

220

Ìý

147

Ìý

Less deferred financing costs

Ìý

Ìý

(9)

Ìý

Ìý

(9)

Ìý

(8)

Ìý

Total Liberty Braves Group

Ìý

Ìý

211

Ìý

Ìý

211

Ìý

139

Ìý

jvidÊÓƵ Group

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Corporate level notes and loans:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Liberty 1.375% Cash Convertible Notes due 2023

Ìý

Ìý

1,000

Ìý

Ìý

1,048

Ìý

995

Ìý

2.25% Exchangeable Senior Debentures due 2046

Ìý

Ìý

445

Ìý

Ìý

462

Ìý

Ìý—

Ìý

Other

Ìý

Ìý

36

Ìý

Ìý

36

Ìý

38

Ìý

Total jvidÊÓƵ Group

Ìý

Ìý

1,481

Ìý

Ìý

1,546

Ìý

1,033

Ìý

Total debt

Ìý

$

8,099

Ìý

Ìý

8,119

Ìý

6,881

Ìý

Less debt classified as current

Ìý

Ìý

Ìý

Ìý

Ìý

(609)

Ìý

(255)

Ìý

Total long-term debt

Ìý

Ìý

Ìý

Ìý

$

7,510

Ìý

6,626

Ìý

Ìý

Value of shares pledged as collateral pursuant to the margin loan agreements

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

ÌýÌýÌýÌý

NumberÌýofÌýSharesÌýPledged

ÌýÌýÌýÌý

Ìý

Ìý

Ìý

Ìý

Ìý

asÌýCollateralÌýasÌýof

Ìý

ShareÌývalueÌýasÌýof

Ìý

Investment

Ìý

September 30, 2016

Ìý

September 30, 2016

Ìý

Ìý

Ìý

amountsÌýinÌýmillions

Ìý

SIRIUS XM

Ìý

145.4

Ìý

$

606

Ìý

Live Nation

Ìý

4.2

Ìý

$

116

Ìý

Ìý

Fair Value of Debt

The fair value, based on quoted market prices of the same instruments but not considered to be active markets (LevelÌý2), of SIRIUS XM's publicly traded debt securities, not reported at fair value, are as follows (amounts in millions):

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

ÌýÌýÌýÌý

September 30, 2016

Ìý

SIRIUS XM 5.875% Senior Notes due 2020

Ìý

$

669

Ìý

SIRIUS XM 5.75% Senior Notes due 2021

Ìý

$

629

Ìý

SIRIUS XM 5.25% Senior Secured Notes due 2022

Ìý

$

422

Ìý

SIRIUS XM 4.25% Senior Notes due 2020

Ìý

$

512

Ìý

SIRIUS XM 4.625% Senior Notes due 2023

Ìý

$

503

Ìý

SIRIUS XM 6% Senior Notes due 2024

Ìý

$

1,606

Ìý

SIRIUS XM 5.375% Senior Notes due 2025

Ìý

$

1,038

Ìý

SIRIUS XM 5.375% Senior Notes due 2026

Ìý

$

1,030

Ìý

Ìý