jvid视频 Quarterly report pursuant to Section 13 or 15(d)

Quarterly report pursuant to Section 13 or 15(d)

Information jvid视频 Liberty's Operating Segments (Tables)

Information jvid视频 Liberty's Operating Segments (Tables)

9 Months Ended

Sep. 30, 2017

Information jvid视频 Liberty's Operating Segments

听

听	听	听	听	听	听	听	听	听	听	听
听	听	Three months ended听听September 30,								听
听	听	2017				听	2016			听
听	听听听听	听	听	听听听听	Adjusted	听听听听	听	听听听听	Adjusted	听
听	听	Revenue		听	OIBDA	听	Revenue	听	OIBDA	听
听	听	amounts听in听millions								听
Liberty SiriusXM Group	听	听	听	听	听	听	听	听	听	听
SIRIUS XM	听	$	1,379	听	549	听	1,276	听	490	听
Corporate and other	听	听	听鈥�	听	(6)	听	听鈥�	听	(8)	听
Total Liberty SiriusXM Group	听	听	1,379	听	543	听	1,276	听	482	听
Braves Group	听	听	听	听	听	听	听	听	听	听
Corporate and other	听	听	185	听	48	听	109	听	16	听
Total Braves Group	听	听	185	听	48	听	109	听	16	听
Formula One Group	听	听	听	听	听	听	听	听	听	听
Formula 1	听	听	501	听	106	听	NA	听	NA	听
Corporate and other	听	听	听鈥�	听	(2)	听	听鈥�	听	(13)	听
Total Formula One Group	听	听	501	听	104	听	听鈥�	听	(13)	听
Consolidated Liberty	听	$	2,065	听	695	听	1,385	听	485	听

听

听	听	听	听	听	听	听	听	听	听	听
听	听	Nine months ended September 30,								听
听	听	2017				听	2016			听
听	听听听听	听	听	听听听听	Adjusted	听听听听	听	听听听听	Adjusted	听
听	听	Revenue		听	OIBDA	听	Revenue	听	OIBDA	听
听	听	amounts听in听millions								听
Liberty SiriusXM Group	听	听	听	听	听	听	听	听	听	听
SIRIUS XM	听	$	4,021	听	1,568	听	3,711	听	1,380	听
Corporate and other	听	听	听鈥�	听	(13)	听	听鈥�	听	(9)	听
Total Liberty SiriusXM Group	听	听	4,021	听	1,555	听	3,711	听	1,371	听
Braves Group	听	听	听	听	听	听	听	听	听	听
Corporate and other	听	听	366	听	46	听	244	听	(8)	听
Total Braves Group	听	听	366	听	46	听	244	听	(8)	听
Formula One Group	听	听	听	听	听	听	听	听	听	听
Formula 1	听	听	1,213	听	288	听	NA	听	NA	听
Corporate and other	听	听	听鈥�	听	(29)	听	听鈥�	听	(32)	听
Total Formula One Group	听	听	1,213	听	259	听	听鈥�	听	(32)	听
Consolidated Liberty	听	$	5,600	听	1,860	听	3,955	听	1,331	听

听

Other Information By Segment

听	听	听	听	听	听	听	听	听
听	听	September 30, 2017						听
听	听听听听	Total		听听听听	Investments	听听听听	Capital	听
听	听	assets		听	in听affiliates	听	expenditures	听
听	听	amounts听in听millions						听
Liberty SiriusXM Group	听	听	听	听	听	听	听	听
SIRIUS XM	听	$	27,926	听	680	听	207	听
Corporate and other	听	听	191	听	听鈥�	听	听鈥�	听
Total Liberty SiriusXM Group	听	听	28,117	听	680	听	207	听
Braves Group	听	听	听	听	听	听	听	听
Corporate and other	听	听	1,803	听	111	听	190	听
Total Braves Group	听	听	1,803	听	111	听	190	听
Formula One Group	听	听	听	听	听	听	听	听
Formula 1	听	听	9,629	听	听鈥�	听	听8	听
Corporate and other	听	听	2,564	听	981	听	听2	听
Total Formula One Group	听	听	12,193	听	981	听	10	听
Elimination (1)	听	听	(260)	听	听鈥�	听	听鈥�	听
Consolidated Liberty	听	$	41,853	听	1,772	听	407	听

(1)

This is primarily the intergroup interest in the Braves Group held by the Formula One Group, as discussed in note 2. The intergroup interest attributable to the Formula One Group is presented as an asset and the intergroup interest attributable to the Braves Group is presented as a liability in the attributed financial statements and the offsetting amounts between tracking stock groups are eliminated in consolidation.

Reconciliation of segment Adjusted OIBDA to earnings (loss) from continuing operations before income tax

听	听	听	听	听	听	听	听	听	听	听
听	听	Three months ended听				听	Nine months ended			听
听	听	September 30,				听	September 30,			听
听	听听听听	2017		听听听听	2016	听听听听	2017	听听听听	2016	听
听	听	amounts听in听millions								听
Consolidated segment Adjusted OIBDA	听	$	695	听	485	听	1,860	听	1,331	听
Legal settlement, net (note 11)	听	听	听鈥�	听	听鈥�	听	听鈥�	听	511	听
Stock-based compensation	听	听	(85)	听	(41)	听	(182)	听	(109)	听
Depreciation and amortization	听	听	(228)	听	(92)	听	(615)	听	(272)	听
Operating income (loss)	听	听	382	听	352	听	1,063	听	1,461	听
Interest expense	听	听	(159)	听	(98)	听	(448)	听	(272)	听
Share of earnings (losses) of affiliates, net	听	听	155	听	37	听	167	听	43	听
Realized and unrealized gains (losses) on financial instruments, net	听	听	18	听	听7	听	(43)	听	(33)	听
Other, net	听	听	(11)	听	听5	听	听2	听	17	听
Earnings (loss) before income taxes	听	$	385	听	303	听	741	听	1,216	听

听