ÎçҹѰ»¨

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
ÎçҹѰ»¨ SiriusXM Group
Common Stock
Common Class A
ÎçҹѰ»¨ SiriusXM Group
Common Stock
Common Class C
Formula One Group
Common Stock
Common Class C
Additional Paid-in Capital
Accumulated Other Comprehensive Earnings
Retained Earnings
Noncontrolling Interest in Equity of Subsidiaries
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 (402) 142 (260)
Other Comprehensive loss Ìý Ìý Ìý Ìý 189 Ìý (6) 183
Stock-based compensation Ìý Ìý Ìý 88 Ìý Ìý 32 120
Withholding taxes on net share settlements of stock-based compensation Ìý Ìý Ìý (46) Ìý Ìý Ìý (46)
ÎçҹѰ»¨ SiriusXM stock repurchases Ìý Ìý Ìý (138) Ìý Ìý Ìý (138)
Shares repurchased by subsidiary Ìý Ìý Ìý (92) Ìý Ìý (316) (408)
Shares issued by subsidiary Ìý Ìý Ìý (28) Ìý Ìý 28 Ìý
Common stock issued pursuant to the Series C ÎçҹѰ»¨ SiriusXM common stock rights offering Ìý Ìý Ìý 754 Ìý Ìý Ìý 754
Other, net Ìý Ìý Ìý (3) Ìý (7) (32) (42)
Balance at Jun. 30, 2020 1 2 2 3,110 156 13,339 5,478 22,088
Balance at Mar. 31, 2020 1 2 2 2,371 120 13,671 5,535 21,702
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 (326) 64 (262)
Other Comprehensive loss Ìý Ìý Ìý Ìý 36 Ìý 4 40
Stock-based compensation Ìý Ìý Ìý 34 Ìý Ìý 15 49
Withholding taxes on net share settlements of stock-based compensation Ìý Ìý Ìý (8) Ìý Ìý Ìý (8)
Shares repurchased by subsidiary Ìý Ìý Ìý (32) Ìý Ìý (133) (165)
Shares issued by subsidiary Ìý Ìý Ìý (8) Ìý Ìý 8 Ìý
Common stock issued pursuant to the Series C ÎçҹѰ»¨ SiriusXM common stock rights offering Ìý Ìý Ìý 754 Ìý Ìý Ìý 754
Other, net Ìý Ìý Ìý (1) Ìý (6) (15) (22)
Balance at Jun. 30, 2020 1 2 2 3,110 156 13,339 5,478 22,088
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 301 160 461
Other Comprehensive loss Ìý Ìý Ìý Ìý (41) Ìý 3 (38)
Stock-based compensation Ìý Ìý Ìý 106 Ìý Ìý 24 130
Withholding taxes on net share settlements of stock-based compensation Ìý Ìý Ìý (45) Ìý Ìý Ìý (45)
ÎçҹѰ»¨ SiriusXM stock repurchases Ìý Ìý Ìý (243) Ìý Ìý Ìý (243)
Shares repurchased by subsidiary Ìý Ìý Ìý (230) Ìý Ìý (614) (844)
Shares issued by subsidiary Ìý Ìý Ìý (58) Ìý Ìý 64 6
Dividends paid by subsidiary Ìý Ìý Ìý Ìý Ìý Ìý (28) (28)
Other, net Ìý Ìý Ìý 7 Ìý Ìý 1 8
Balance at Jun. 30, 2021 1 2 2 2,225 37 12,621 4,120 19,008
Balance at Mar. 31, 2021 1 2 2 2,428 33 12,204 4,228 18,898
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 417 111 528
Other Comprehensive loss Ìý Ìý Ìý Ìý 4 Ìý 2 6
Stock-based compensation Ìý Ìý Ìý 54 Ìý Ìý 10 64
Withholding taxes on net share settlements of stock-based compensation Ìý Ìý Ìý (23) Ìý Ìý Ìý (23)
ÎçҹѰ»¨ SiriusXM stock repurchases Ìý Ìý Ìý (136) Ìý Ìý Ìý (136)
Shares repurchased by subsidiary Ìý Ìý Ìý (92) Ìý Ìý (236) (328)
Shares issued by subsidiary Ìý Ìý Ìý (13) Ìý Ìý 19 6
Dividends paid by subsidiary Ìý Ìý Ìý Ìý Ìý Ìý (14) (14)
Other, net Ìý Ìý Ìý 7 Ìý Ìý Ìý 7
Balance at Jun. 30, 2021 $ 1 $ 2 $ 2 $ 2,225 $ 37 $ 12,621 $ 4,120 $ 19,008