Stock-Based Compensation (Tables)
|
12 Months Ended |
Dec. 31, 2019 |
|---|
| Schedule of options granted and weighted average grant date fair value |
​
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
​ |
​ |
³Û±ð²¹°ù²õÌý±ð²Ô»å±ð»åÌý¶Ù±ð³¦±ð³¾²ú±ð°ùÌý31, |
Ìý |
​ |
​ |
2019 |
​ |
2018 |
​ |
2017 |
Ìý |
​ |
​ |
Options |
​ |
Weighted |
​ |
Options |
​ |
Weighted |
​ |
Options |
​ |
Weighted |
Ìý |
​ |
​ |
granted |
​ |
average |
​ |
granted |
​ |
average |
​ |
granted |
​ |
average |
Ìý |
​ |
​ |
(000's) |
​ |
GDFV |
​ |
(000's) |
​ |
GDFV |
​ |
(000's) |
​ |
GDFV |
​ |
SeriesÌýC ÎçҹѰ»¨ SiriusXM common stock, ÎçҹѰ»¨ employees and directors (1) |
​ |
179 |
​ |
$ |
11.62 |
​ |
33 |
​ |
$ |
11.09 |
​ |
263 |
​ |
$ |
10.39 |
​ |
SeriesÌýC ÎçҹѰ»¨ SiriusXM common stock, ÎçҹѰ»¨ CEO (2) |
​ |
1,419 |
​ |
$ |
11.23 |
​ |
633 |
​ |
$ |
11.56 |
​ |
920 |
​ |
$ |
8.50 |
​ |
SeriesÌýC ÎçҹѰ»¨ Formula One common stock, ÎçҹѰ»¨ employees and directors (1) |
​ |
139 |
​ |
$ |
12.70 |
​ |
21 |
​ |
$ |
8.99 |
​ |
153 |
​ |
$ |
9.42 |
​ |
SeriesÌýC ÎçҹѰ»¨ Formula One common stock, ÎçҹѰ»¨ CEO (2) |
​ |
815 |
​ |
$ |
11.67 |
​ |
139 |
​ |
$ |
8.80 |
​ |
171 |
​ |
$ |
8.96 |
​ |
SeriesÌýC ÎçҹѰ»¨ Formula One common stock, Formula 1 employees (3) |
​ |
2,005 |
​ |
$ |
9.79 |
​ |
1,888 |
​ |
$ |
8.64 |
​ |
2,015 |
​ |
$ |
8.16 |
​ |
SeriesÌýC ÎçҹѰ»¨ Braves common stock, ÎçҹѰ»¨ employees and directors (1) |
​ |
62 |
​ |
$ |
7.33 |
​ |
5 |
​ |
$ |
7.14 |
​ |
35 |
​ |
$ |
6.14 |
​ |
SeriesÌýC ÎçҹѰ»¨ Braves common stock, ÎçҹѰ»¨ CEO (2) |
​ |
320 |
​ |
$ |
7.36 |
​ |
46 |
​ |
$ |
6.44 |
​ |
149 |
​ |
$ |
6.02 |
​ |
| (1) |
Mainly vests between three and five years for employees and in one year for directors.
|
| (2) |
Grants made in March 2019 mainly cliff vested in December 2019, and grants made in December 2019 in connection with the CEO’s new employment agreement cliff vest in December 2023. Grants in 2018 and 2017 mainly vested in December 2018 and December 2017, respectively. |
| (3) |
Vest monthly over one year.
|
|
| Schedule of Share-based Payment Award, Stock Options, Valuation Assumptions |
​
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
Volatility |
Ìý |
2019 grants |
ÌýÌýÌýÌý |
ÌýÌýÌýÌý |
​ |
ÌýÌýÌýÌý |
ÌýÌýÌýÌý |
​ |
ÎçҹѰ»¨ options |
Ìý |
21.8 |
% |
- |
27.5 |
% |
2018 grants |
ÌýÌýÌýÌý |
ÌýÌýÌýÌý |
​ |
ÌýÌýÌýÌý |
ÌýÌýÌýÌý |
​ |
ÎçҹѰ»¨ options |
Ìý |
23.5 |
% |
- |
26.0 |
% |
2017 grants |
ÌýÌýÌýÌý |
ÌýÌýÌýÌý |
​ |
ÌýÌýÌýÌý |
ÌýÌýÌýÌý |
​ |
ÎçҹѰ»¨ options |
Ìý |
22.6 |
% |
- |
29.8 |
% |
|
| ÎçҹѰ»¨ Sirius XM Group | Common Class A |
Ìý
|
| Schedule of stock awards activity |
​
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
SeriesÌýA |
​ |
​ |
ÌýÌýÌýÌý |
ÌýÌýÌýÌý |
ÌýÌýÌýÌý |
​ |
ÌýÌýÌýÌý |
Weighted |
ÌýÌýÌýÌý |
Aggregate |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
average |
​ |
intrinsic |
​ |
​ |
​ |
ÎçҹѰ»¨ |
​ |
​ |
​ |
remaining |
​ |
value |
​ |
​ |
​ |
AwardsÌý(000's) |
​ |
WAEP |
​ |
life |
​ |
(in millions) |
​ |
Outstanding at JanuaryÌý1, 2019 |
Ìý |
1,403 |
​ |
$ |
19.84 |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
Granted |
Ìý |
— |
​ |
$ |
— |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
Exercised |
Ìý |
(1,381) |
​ |
$ |
19.79 |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
Forfeited/Cancelled |
​ |
— |
​ |
$ |
— |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
Outstanding at December 31, 2019 |
Ìý |
22 |
​ |
$ |
22.62 |
Ìý |
0.4 |
years |
​ |
$ |
1 |
​ |
Exercisable at DecemberÌý31, 2019 |
Ìý |
22 |
​ |
$ |
22.62 |
Ìý |
0.4 |
years |
​ |
$ |
1 |
​ |
|
| ÎçҹѰ»¨ Sirius XM Group | Common Class C |
Ìý
|
| Schedule of stock awards activity |
​
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
SeriesÌýC |
​ |
​ |
ÌýÌýÌýÌý |
ÌýÌýÌýÌý |
ÌýÌýÌýÌý |
​ |
ÌýÌýÌýÌý |
Weighted |
ÌýÌýÌýÌý |
Aggregate |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
average |
​ |
intrinsic |
​ |
​ |
​ |
ÎçҹѰ»¨ |
​ |
​ |
​ |
remaining |
​ |
value |
​ |
​ |
​ |
AwardsÌý(000's) |
​ |
WAEP |
​ |
life |
​ |
(in millions) |
​ |
Outstanding at JanuaryÌý1, 2019 |
Ìý |
11,495 |
​ |
$ |
28.85 |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
Granted |
Ìý |
1,598 |
​ |
$ |
45.08 |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
Exercised |
Ìý |
(2,923) |
​ |
$ |
20.42 |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
Forfeited/Cancelled |
​ |
(353) |
​ |
$ |
31.69 |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
Outstanding at December 31, 2019 |
Ìý |
9,817 |
​ |
$ |
33.90 |
Ìý |
3.6 |
years |
​ |
$ |
140 |
​ |
Exercisable at DecemberÌý31, 2019 |
Ìý |
7,997 |
​ |
$ |
32.18 |
Ìý |
3.2 |
years |
​ |
$ |
128 |
​ |
|
| Braves Group | Common Class A |
Ìý
|
| Schedule of stock awards activity |
​
|
|
|
|
|
|
|
|
|
|
|
|
|
​ |
​ |
SeriesÌýA |
​ |
​ |
ÌýÌýÌýÌý |
ÌýÌýÌýÌý |
ÌýÌýÌýÌý |
​ |
ÌýÌýÌýÌý |
Weighted |
ÌýÌýÌýÌý |
Aggregate |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
average |
​ |
intrinsic |
​ |
​ |
​ |
ÎçҹѰ»¨ |
​ |
​ |
​ |
remaining |
​ |
value |
​ |
​ |
​ |
AwardsÌý(000's) |
​ |
WAEP |
​ |
life |
​ |
(in millions) |
​ |
Outstanding at JanuaryÌý1, 2019 |
Ìý |
177 |
​ |
$ |
11.44 |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
Granted |
Ìý |
— |
​ |
$ |
— |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
Exercised |
Ìý |
(175) |
​ |
$ |
11.43 |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
Forfeited/Cancelled |
​ |
— |
​ |
$ |
— |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
Outstanding at December 31, 2019 |
Ìý |
2 |
​ |
$ |
11.89 |
Ìý |
2.5 |
years |
​ |
$ |
— |
​ |
Exercisable at DecemberÌý31, 2019 |
Ìý |
2 |
​ |
$ |
11.89 |
Ìý |
2.5 |
years |
​ |
$ |
— |
​ |
|
| Braves Group | Common Class C |
Ìý
|
| Schedule of stock awards activity |
​
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
SeriesÌýC |
​ |
​ |
ÌýÌýÌýÌý |
ÌýÌýÌýÌý |
ÌýÌýÌýÌý |
​ |
ÌýÌýÌýÌý |
Weighted |
ÌýÌýÌýÌý |
Aggregate |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
average |
​ |
intrinsic |
​ |
​ |
​ |
ÎçҹѰ»¨ |
​ |
​ |
​ |
remaining |
​ |
value |
​ |
​ |
​ |
AwardsÌý(000's) |
​ |
WAEP |
​ |
life |
​ |
(in millions) |
​ |
Outstanding at JanuaryÌý1, 2019 |
Ìý |
1,276 |
​ |
$ |
16.58 |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
Granted |
Ìý |
382 |
​ |
$ |
28.93 |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
Exercised |
Ìý |
(358) |
​ |
$ |
11.37 |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
Forfeited/Cancelled |
​ |
(33) |
​ |
$ |
15.19 |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
Outstanding at December 31, 2019 |
Ìý |
1,267 |
​ |
$ |
21.82 |
Ìý |
4.3 |
years |
​ |
$ |
10 |
​ |
Exercisable at DecemberÌý31, 2019 |
Ìý |
815 |
​ |
$ |
18.81 |
Ìý |
3.1 |
years |
​ |
$ |
9 |
​ |
|
| Formula One Group | Common Class A |
Ìý
|
| Schedule of stock awards activity |
​
|
|
|
|
|
|
|
|
|
|
|
|
|
​ |
​ |
SeriesÌýA |
Ìý |
​ |
ÌýÌýÌýÌý |
​ |
ÌýÌýÌýÌý |
​ |
​ |
ÌýÌýÌýÌý |
Weighted |
ÌýÌýÌýÌý |
Aggregate |
Ìý |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
average |
​ |
intrinsic |
Ìý |
​ |
​ |
ÎçҹѰ»¨ |
​ |
​ |
​ |
​ |
remaining |
​ |
value |
Ìý |
​ |
​ |
ÌýAwardsÌý(000's) |
​ |
WAEP |
​ |
life |
​ |
(in millions) |
Ìý |
Outstanding at JanuaryÌý1, 2019 |
Ìý |
360 |
​ |
$ |
11.71 |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
Granted |
Ìý |
— |
​ |
$ |
— |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
Exercised |
Ìý |
(359) |
​ |
$ |
11.71 |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
Forfeited/Cancelled |
Ìý |
— |
​ |
$ |
— |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
Outstanding at December 31, 2019 |
Ìý |
1 |
​ |
$ |
12.63 |
Ìý |
3.0 |
years |
​ |
$ |
— |
​ |
Exercisable at DecemberÌý31, 2019 |
Ìý |
1 |
​ |
$ |
12.63 |
Ìý |
3.0 |
years |
​ |
$ |
— |
​ |
|
| Formula One Group | Common Class C |
Ìý
|
| Schedule of stock awards activity |
​
|
|
|
|
|
|
|
|
|
|
|
|
|
​ |
​ |
SeriesÌýC |
​ |
​ |
ÌýÌýÌýÌý |
​ |
ÌýÌýÌýÌý |
​ |
​ |
ÌýÌýÌýÌý |
Weighted |
ÌýÌýÌýÌý |
Aggregate |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
average |
​ |
intrinsic |
​ |
​ |
​ |
ÎçҹѰ»¨ |
​ |
​ |
​ |
​ |
remaining |
​ |
value |
​ |
​ |
​ |
ÌýAwardsÌý(000's) |
​ |
WAEP |
​ |
life |
​ |
(in millions) |
​ |
Outstanding at JanuaryÌý1, 2019 |
Ìý |
6,684 |
​ |
$ |
26.92 |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
Granted |
Ìý |
2,959 |
​ |
$ |
36.38 |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
Exercised |
Ìý |
(1,273) |
​ |
$ |
21.80 |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
Forfeited/Cancelled |
Ìý |
(86) |
​ |
$ |
19.26 |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
Outstanding at December 31, 2019 |
Ìý |
8,284 |
​ |
$ |
31.16 |
Ìý |
4.9 |
years |
​ |
$ |
123 |
​ |
Exercisable at DecemberÌý31, 2019 |
Ìý |
6,427 |
​ |
$ |
29.61 |
Ìý |
4.5 |
years |
​ |
$ |
105 |
​ |
|