jvidÊÓƵ

Annual report pursuant to Section 13 and 15(d)

Debt (Tables)

v3.6.0.2
Debt (Tables)
12 Months Ended
Dec. 31, 2016
Debt 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

DecemberÌý31,

ÌýÌýÌýÌý

DecemberÌý31,

Ìý

Ìý

Ìý

DecemberÌý31,Ìý2016

Ìý

Ìý2016

Ìý

Ìý2015

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

Ìý—

Ìý

Ìý

Ìý—

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

1,487

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

390

Ìý

Ìý

390

Ìý

340

Ìý

SIRIUS XM leases

Ìý

Ìý

14

Ìý

Ìý

14

Ìý

13

Ìý

Less deferred financing costs

Ìý

Ìý

Ìý

Ìý

Ìý

(7)

Ìý

(7)

Ìý

Total Liberty SiriusXM Group

Ìý

Ìý

6,154

Ìý

Ìý

6,107

Ìý

5,709

Ìý

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

338

Ìý

Ìý

338

Ìý

147

Ìý

Less deferred financing costs

Ìý

Ìý

Ìý

Ìý

Ìý

(10)

Ìý

(8)

Ìý

Total Braves Group

Ìý

Ìý

338

Ìý

Ìý

328

Ìý

139

Ìý

Formula One 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

1,076

Ìý

995

Ìý

2.25% Exchangeable Senior Debentures due 2046

Ìý

Ìý

445

Ìý

Ìý

470

Ìý

Ìý—

Ìý

Other

Ìý

Ìý

36

Ìý

Ìý

37

Ìý

38

Ìý

Total Formula One Group

Ìý

Ìý

1,481

Ìý

Ìý

1,583

Ìý

1,033

Ìý

Total debt

Ìý

$

7,973

Ìý

Ìý

8,018

Ìý

6,881

Ìý

Less debt classified as current

Ìý

Ìý

Ìý

Ìý

Ìý

(5)

Ìý

(255)

Ìý

Total long-term debt

Ìý

Ìý

Ìý

Ìý

$

8,013

Ìý

6,626

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 (Level 2), of SIRIUS XM's publicly traded debt securities is as follows (amounts in millions):

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

ÌýÌýÌýÌý

DecemberÌý31,

Ìý

Ìý

Ìý

2016

Ìý

SIRIUS XM 5.75% Senior Notes due 2021

Ìý

$

627

Ìý

SIRIUS XM 5.25% Senior Secured Notes due 2022

Ìý

$

419

Ìý

SIRIUS XM 4.25% Senior Notes due 2020

Ìý

$

508

Ìý

SIRIUS XM 4.625% Senior Notes due 2023

Ìý

$

496

Ìý

SIRIUS XM 6% Senior Notes due 2024

Ìý

$

1,574

Ìý

SIRIUS XM 5.375% Senior Notes due 2025

Ìý

$

1,001

Ìý

SIRIUS XM 5.375% Senior Notes due 2026

Ìý

$

979

Ìý

Ìý

Schedule of Maturities of Long-term Debt

The annual principal maturities of outstanding debt obligations for each of the next five years is as follows (amounts in millions):

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

2017

ÌýÌýÌýÌý

$

7

Ìý

2018

Ìý

$

355

Ìý

2019

Ìý

$

40

Ìý

2020

Ìý

$

912

Ìý

2121

Ìý

$

607

Ìý

Ìý