Liberty Live (LLYVK) 10-Q 2020 Q2 Quarterly report

Exhibit 99.1

Unaudited Attributed Financial Information for Tracking Stock Groups

The following tables present our assets and liabilities as of June 30, 2020 and revenue and expenses for the three and six months ended June 30, 2020 and 2019 and cash flows for the six months ended June 30, 2020 and 2019. The tables further present our assets, liabilities, revenue, expenses and cash flows that are intended to be attributed to the Liberty SiriusXM Group, Liberty Braves Group (“Braves Group”) and the Liberty Formula One Group (“Formula One Group”), respectively. The reattribution, as described in note 1, is reflected in the attributed financial statements on a prospective basis from April 22, 2020. The financial information should be read in conjunction with our condensed consolidated financial statements for the six months ended June 30, 2020 included in this Quarterly Report on Form 10-Q.

Notwithstanding the following attribution of assets, liabilities, revenue, expenses and cash flows to the Liberty SiriusXM Group, Braves Group and the Formula One Group, our tracking stock capital structure does not affect the ownership or the respective legal title to our assets or responsibility for our liabilities. We and our subsidiaries are each responsible for our respective liabilities. Holders of Liberty SiriusXM common stock, Liberty Braves common stock and Liberty Formula One common stock are holders of our common stock and are subject to risks associated with an investment in our company and all of our businesses, assets and liabilities. The issuance of Liberty SiriusXM common stock, Liberty Braves and Liberty Formula One common stock does not affect the rights of our creditors.

1

SUMMARY ATTRIBUTED FINANCIAL DATA

Liberty SiriusXM Group

Summary Balance Sheet Data:

	June 30,		December 31,
	2020		2019
	amounts in millions
Cash and cash equivalents	$	1,924		493
Investments in affiliates, accounted for using the equity method	$	1,145		644
Intangible assets not subject to amortization	$	25,682		25,665
Intangible assets subject to amortization, net	$	1,520		1,603
Total assets	$	33,499		31,421
Deferred revenue	$	1,833		1,930
Long-term debt, including current portion	$	12,468		9,245
Deferred tax liabilities	$	1,992		1,890
Attributed net assets	$	9,630		10,678
Noncontrolling interest	$	5,475		5,628

Summary Statement of Operations Data:

	Three months ended			Six months ended
	June 30,			June 30,
	2020		2019	2020	2019
	amounts in millions
Revenue	$	1,874	1,977	3,826	3,721
Cost of services (1)	$	(866)	(882)	(1,716)	(1,630)
Other operating expenses (1)	$	(61)	(74)	(132)	(128)
Selling, general and administrative expense (1)	$	(350)	(361)	(692)	(687)
Operating income (loss)	$	383	413	825	720
Interest expense	$	(120)	(109)	(231)	(211)
Income tax (expense) benefit	$	10	(75)	(66)	(188)
Net earnings (loss) attributable to noncontrolling interests	$	64	76	142	107
Earnings (loss) attributable to Liberty stockholders	$	(88)	167	126	228

(1) Includes stock-based compensation expense as follows:

	Three months ended			Six months ended
	June 30,			June 30,
	2020		2019	2020	2019
	amounts in millions
Cost of services	$	10	10	21	19
Other operating expenses		9	13	20	22
Selling, general and administrative expense		35	39	71	76
	$	54	62	112	117

2

Braves Group

Summary Balance Sheet Data:

	June 30,		December 31,
	2020		2019
	amounts in millions
Cash and cash equivalents	$	308		142
Property and equipment, net	$	817		795
Investments in affiliates, accounted for using the equity method	$	96		99
Intangible assets not subject to amortization	$	323		323
Intangible assets subject to amortization, net	$	30		34
Total assets	$	1,702		1,593
Deferred revenue	$	121		70
Long-term debt, including current portion	$	714		554
Deferred tax liabilities	$	44		61
Attributed net assets	$	367		378

Summary Statement of Operations Data:

	Three months ended			Six months ended
	June 30,			June 30,
	2020		2019	2020	2019
	amounts in millions
Revenue	$	11	208	33	230
Selling, general and administrative expense (1)	$	—	(24)	(22)	(51)
Operating income (loss)	$	(33)	34	(77)	(15)
Share of earnings (losses) of affiliates, net	$	(1)	7	3	9
Unrealized gains (losses) on intergroup interest	$	(7)	(2)	88	(28)
Income tax (expense) benefit	$	9	(5)	24	6
Earnings (loss) attributable to Liberty stockholders	$	(38)	26	15	(45)

(1) Includes stock-based compensation benefit of $15 million and $12 million for the three and six months ended June 30, 2020, respectively, and stock-based compensation expense of $6 million and $9 million for the three and six months ended June 30, 2019, respectively.

3

Formula One Group

Summary Balance Sheet Data:

	June 30,		December 31,
	2020		2019
	amounts in millions
Cash and cash equivalents	$	1,767		587
Investments in affiliates, accounted for using the equity method	$	33		882
Intangible assets not subject to amortization	$	3,956		3,956
Intangible assets subject to amortization, net	$	4,103		4,303
Total assets	$	11,583		11,505
Long-term debt, including current portion	$	3,672		5,677
Attributed net assets	$	6,613		5,239

Summary Statement of Operations Data:

	Three months ended			Six months ended
	June 30,			June 30,
	2020		2019	2020	2019
	amounts in millions
Revenue	$	24	620	63	866
Cost of Formula 1 revenue	$	(16)	(441)	(59)	(589)
Selling, general and administrative expense (1)	$	(40)	(51)	(84)	(97)
Operating income (loss)	$	(136)	14	(288)	(44)
Interest expense	$	(37)	(51)	(83)	(101)
Share of earnings (losses) of affiliates, net	$	(46)	34	(110)	16
Realized and unrealized gains (losses) on financial instruments, net	$	5	(100)	20	(197)
Unrealized gains (losses) on intergroup interest	$	(29)	2	(155)	28
Income tax (expense) benefit	$	27	10	52	54
Earnings (loss) attributable to Liberty stockholders	$	(200)	(77)	(543)	(225)

(1) Includes stock-based compensation of $6 million and $8 million for the three months ended June 30, 2020 and 2019, respectively, and $12 million and $15 million for the six months ended June 30, 2020 and 2019, respectively.

4

BALANCE SHEET INFORMATION

June 30, 2020

(unaudited)

		Attributed (note 1)
	Liberty
	SiriusXM		Braves	Formula One	Inter-Group	Consolidated
	Group		Group	Group	Eliminations	Liberty
	amounts in millions
Assets
Current assets:
Cash and cash equivalents	$	1,924	308	1,767	—	3,999
Trade and other receivables, net		497	29	147	—	673
Other current assets		227	29	663	(210)	709
Total current assets		2,648	366	2,577	(210)	5,381
Intergroup interests (note 1)		200	—	134	(334)	—
Investments in affiliates, accounted for using the equity method (note 1)		1,145	96	33	—	1,274
Property and equipment, at cost		2,689	972	188	—	3,849
Accumulated depreciation		(1,388)	(155)	(61)	—	(1,604)
		1,301	817	127	—	2,245
Intangible assets not subject to amortization
Goodwill		15,820	180	3,956	—	19,956
FCC licenses		8,600	—	—	—	8,600
Other		1,262	143	—	—	1,405
		25,682	323	3,956	—	29,961
Intangible assets subject to amortization, net		1,520	30	4,103	—	5,653
Other assets		1,003	70	653	(32)	1,694
Total assets	$	33,499	1,702	11,583	(576)	46,208
Liabilities and Equity
Current liabilities:
Intergroup payable (receivable) (note 3)	$	(19)	(19)	38	—	—
Accounts payable and accrued liabilities		1,160	70	171	—	1,401
Current portion of debt		1,492	382	—	—	1,874
Deferred revenue		1,833	121	684	—	2,638
Other current liabilities		289	4	19	(210)	102
Total current liabilities		4,755	558	912	(210)	6,015
Long-term debt (note 1)		10,976	332	3,672	—	14,980
Deferred income tax liabilities		1,992	44	—	(32)	2,004
Redeemable intergroup interests (note 1)		—	180	154	(334)	—
Other liabilities		671	221	229	—	1,121
Total liabilities		18,394	1,335	4,967	(576)	24,120
Equity / Attributed net assets		9,630	367	6,613	—	16,610
Noncontrolling interests in equity of subsidiaries		5,475	—	3	—	5,478
Total liabilities and equity	$	33,499	1,702	11,583	(576)	46,208

5

STATEMENT OF OPERATIONS INFORMATION

Three months ended June 30, 2020

(unaudited)

		Attributed (note 1)
	Liberty
	SiriusXM		Braves	Formula One	Consolidated
	Group		Group	Group	Liberty
	amounts in millions
Revenue:
Sirius XM Holdings revenue	$	1,874	—	—	1,874
Formula 1 revenue		—	—	24	24
Other revenue		—	11	—	11
Total revenue		1,874	11	24	1,909
Operating costs and expenses, including stock-based compensation (note 2):
Cost of services (exclusive of depreciation shown separately below):
Revenue share and royalties		587	—	—	587
Programming and content		110	—	—	110
Customer service and billing		122	—	—	122
Other		47	—	—	47
Cost of Formula 1 revenue		—	—	16	16
Subscriber acquisition costs		48	—	—	48
Other operating expenses		61	24	—	85
Selling, general and administrative		350	—	40	390
Acquisition and restructuring		24	—	—	24
Depreciation and amortization		142	20	104	266
		1,491	44	160	1,695
Operating income (loss)		383	(33)	(136)	214
Other income (expense):
Interest expense		(120)	(6)	(37)	(163)
Intergroup interest (expense) income		(7)	—	7	—
Share of earnings (losses) of affiliates, net		(146)	(1)	(46)	(193)
Realized and unrealized gains (losses) on financial instruments, net		(184)	(1)	5	(180)
Unrealized gains (losses) on intergroup interests (note 1)		36	(7)	(29)	—
Other, net		4	1	9	14
		(417)	(14)	(91)	(522)
Earnings (loss) before income taxes		(34)	(47)	(227)	(308)
Income tax (expense) benefit		10	9	27	46
Net earnings (loss)		(24)	(38)	(200)	(262)
Less net earnings (loss) attributable to the noncontrolling interests		64	—	—	64
Net earnings (loss) attributable to Liberty stockholders	$	(88)	(38)	(200)	(326)

6

STATEMENT OF OPERATIONS INFORMATION

Three months ended June 30, 2019

(unaudited)

		Attributed (note 1)
	Liberty
	SiriusXM		Braves	Formula One	Consolidated
	Group		Group	Group	Liberty
	amounts in millions
Revenue:
Sirius XM Holdings revenue	$	1,977	—	—	1,977
Formula 1 revenue		—	—	620	620
Other revenue		—	208	—	208
Total revenue		1,977	208	620	2,805
Operating costs and expenses, including stock-based compensation (note 2):
Cost of services (exclusive of depreciation shown separately below):
Revenue share and royalties		600	—	—	600
Programming and content		116	—	—	116
Customer service and billing		119	—	—	119
Other		47	—	—	47
Cost of Formula 1 revenue		—	—	441	441
Subscriber acquisition costs		104	—	—	104
Other operating expenses		74	129	—	203
Selling, general and administrative		361	24	51	436
Acquisition and restructuring		7	—	—	7
Depreciation and amortization		136	21	114	271
		1,564	174	606	2,344
Operating income (loss)		413	34	14	461
Other income (expense):
Interest expense		(109)	(7)	(51)	(167)
Share of earnings (losses) of affiliates, net		(7)	7	34	34
Realized and unrealized gains (losses) on financial instruments, net		15	(2)	(100)	(87)
Unrealized gains (losses) on intergroup interests (note 1)		—	(2)	2	—
Other, net		6	1	14	21
		(95)	(3)	(101)	(199)
Earnings (loss) before income taxes		318	31	(87)	262
Income tax (expense) benefit		(75)	(5)	10	(70)
Net earnings (loss)		243	26	(77)	192
Less net earnings (loss) attributable to the noncontrolling interests		76	—	—	76
Net earnings (loss) attributable to Liberty stockholders	$	167	26	(77)	116

7

STATEMENT OF OPERATIONS INFORMATION

Six months ended June 30, 2020

(unaudited)

		Attributed (note 1)
	Liberty
	SiriusXM		Braves	Formula One	Consolidated
	Group		Group	Group	Liberty
	amounts in millions
Revenue:
Sirius XM Holdings revenue	$	3,826	—	—	3,826
Formula 1 revenue		—	—	63	63
Other revenue		—	33	—	33
Total revenue		3,826	33	63	3,922
Operating costs and expenses, including stock-based compensation (note 2):
Cost of subscriber services (exclusive of depreciation shown separately below):
Revenue share and royalties		1,157	—	—	1,157
Programming and content		228	—	—	228
Customer service and billing		240	—	—	240
Other		91	—	—	91
Cost of Formula 1 revenue		—	—	59	59
Subscriber acquisition costs		147	—	—	147
Other operating expenses		132	53	—	185
Selling, general and administrative		692	22	84	798
Acquisition and restructuring		24	—	—	24
Depreciation and amortization		290	35	208	533
		3,001	110	351	3,462
Operating income (loss)		825	(77)	(288)	460
Other income (expense):
Interest expense		(231)	(13)	(83)	(327)
Intergroup interest (expense) income		(7)	—	7	—
Share of earnings (losses) of affiliates, net		(148)	3	(110)	(255)
Realized and unrealized gains (losses) on financial instruments, net		(189)	(10)	20	(179)
Unrealized gains (losses) on intergroup interest (note 1)		67	88	(155)	—
Other, net		17	—	14	31
		(491)	68	(307)	(730)
Earnings (loss) before income taxes		334	(9)	(595)	(270)
Income tax (expense) benefit		(66)	24	52	10
Net earnings (loss)		268	15	(543)	(260)
Less net earnings (loss) attributable to the noncontrolling interests		142	—	—	142
Net earnings (loss) attributable to Liberty stockholders	$	126	15	(543)	(402)

8

STATEMENT OF OPERATIONS INFORMATION

Six months ended June 30, 2019

(unaudited)

		Attributed (note 1)
	Liberty
	SiriusXM		Braves	Formula One	Consolidated
	Group		Group	Group	Liberty
	amounts in millions
Revenue:
Sirius XM Holdings revenue	$	3,721	—	—	3,721
Formula 1 revenue		—	—	866	866
Other revenue		—	230	—	230
Total revenue		3,721	230	866	4,817
Operating costs and expenses, including stock-based compensation (note 2):
Cost of services (exclusive of depreciation shown separately below):
Revenue share and royalties		1,092	—	—	1,092
Programming and content		222	—	—	222
Customer service and billing		232	—	—	232
Other		84	—	—	84
Cost of Formula 1 revenue		—	—	589	589
Subscriber acquisition costs		212	—	—	212
Other operating expenses		128	160	—	288
Selling, general and administrative		687	51	97	835
Acquisition and restructuring		83	—	—	83
Depreciation and amortization		261	34	224	519
		3,001	245	910	4,156
Operating income (loss)		720	(15)	(44)	661
Other income (expense):
Interest expense		(211)	(14)	(101)	(326)
Share of earnings (losses) of affiliates, net		(11)	9	16	14
Realized and unrealized gains (losses) on financial instruments, net		16	(4)	(197)	(185)
Unrealized gains (losses) on intergroup interests (note 1)		—	(28)	28	—
Other, net		9	1	19	29
		(197)	(36)	(235)	(468)
Earnings (loss) before income taxes		523	(51)	(279)	193
Income tax (expense) benefit		(188)	6	54	(128)
Net earnings (loss)		335	(45)	(225)	65
Less net earnings (loss) attributable to the noncontrolling interests		107	—	—	107
Net earnings (loss) attributable to Liberty stockholders	$	228	(45)	(225)	(42)

9

STATEMENT OF CASH FLOWS INFORMATION

Six months ended June 30, 2020

(unaudited)

		Attributed (note 1)
	Liberty
	SiriusXM		Braves	Formula One	Consolidated
	Group		Group	Group	Liberty
	amounts in millions
Cash flows from operating activities:
Net earnings (loss)	$	268	15	(543)	(260)
Adjustments to reconcile net earnings to net cash provided by operating activities:
Depreciation and amortization		290	35	208	533
Stock-based compensation		112	(12)	12	112
Share of (earnings) loss of affiliates, net		148	(3)	110	255
Unrealized (gains) losses on intergroup interests, net		(67)	(88)	155	—
Realized and unrealized (gains) losses on financial instruments, net		189	10	(20)	179
Deferred income tax expense (benefit)		29	(16)	(47)	(34)
Intergroup tax allocation		(1)	(8)	9	—
Other charges (credits), net		31	3	—	34
Changes in operating assets and liabilities
Current and other assets		204	6	(450)	(240)
Payables and other liabilities		(236)	59	467	290
Net cash provided (used) by operating activities		967	1	(99)	869
Cash flows from investing activities:
Investments in equity method affiliates and debt and equity securities		(86)	—	(1)	(87)
Return of investment in equity method affiliates		—	—	105	105
Cash proceeds from sale of investments		—	—	13	13
Cash (paid) received for acquisitions, net of cash acquired		(28)	—	—	(28)
Capital expended for property and equipment, including internal-use software and website development		(149)	(43)	(14)	(206)
Other investing activities, net		(2)	4	(2)	—
Net cash provided (used) by investing activities		(265)	(39)	101	(203)
Cash flows from financing activities:
Borrowings of debt		2,117	196	522	2,835
Repayments of debt		(238)	(37)	(609)	(884)
Intergroup Loan (repayment) borrowing		(750)	—	750	—
Liberty SiriusXM stock repurchases		(69)	—	(69)	(138)
Subsidiary shares repurchased by subsidiary		(399)	—	—	(399)
Reattribution between Liberty SiriusXM Group and Liberty Formula One Group		(608)	—	608	—
Proceeds from Liberty SiriusXM common stock rights offering		754	—	—	754
Cash dividends paid by subsidiary		(33)	—	—	(33)
Taxes paid in lieu of shares issued for stock-based compensation		(44)	—	(2)	(46)
Other financing activities, net		(4)	(4)	(12)	(20)
Net cash provided (used) by financing activities		726	155	1,188	2,069
Effect of foreign exchange rate changes on cash, cash equivalents and restricted cash		—	—	(10)	(10)
Net increase (decrease) in cash, cash equivalents and restricted cash		1,428	117	1,180	2,725
Cash, cash equivalents and restricted cash at beginning of period		507	212	587	1,306
Cash, cash equivalents and restricted cash at end of period	$	1,935	329	1,767	4,031

10

STATEMENT OF CASH FLOWS INFORMATION

Six months ended June 30, 2019

(unaudited)

		Attributed (note 1)
	Liberty
	SiriusXM		Braves	Formula One	Consolidated
	Group		Group	Group	Liberty
	amounts in millions
Cash flows from operating activities:
Net earnings (loss)	$	335	(45)	(225)	65
Adjustments to reconcile net earnings to net cash provided by operating activities:
Depreciation and amortization		261	34	224	519
Stock-based compensation		138	9	15	162
Share of (earnings) loss of affiliates, net		11	(9)	(16)	(14)
Unrealized (gains) losses on intergroup interests, net		—	28	(28)	—
Realized and unrealized (gains) losses on financial instruments, net		(16)	4	197	185
Deferred income tax expense (benefit)		178	—	(63)	115
Intergroup tax allocation		(1)	(6)	7	—
Intergroup tax (payments) receipts		(2)	22	(20)	—
Other charges (credits), net		4	5	(6)	3
Changes in operating assets and liabilities
Current and other assets		(14)	(34)	(35)	(83)
Payables and other liabilities		15	56	149	220
Net cash provided (used) by operating activities		909	64	199	1,172
Cash flows from investing activities:
Investments in equity method affiliates and debt and equity securities		(9)	(5)	(6)	(20)
Cash proceeds from sale of investments		373	—	—	373
Cash (paid) received for acquisitions, net of cash acquired		313	—	—	313
Capital expended for property and equipment, including internal-use software and website development		(160)	(50)	(11)	(221)
Sales of short term investments and other marketable securities		72	—	—	72
Other investing activities, net		(1)	—	(4)	(5)
Net cash provided (used) by investing activities		588	(55)	(21)	512
Cash flows from financing activities:
Borrowings of debt		2,878	1	—	2,879
Repayments of debt		(2,360)	(24)	(3)	(2,387)
Liberty SiriusXM stock repurchases		(306)	—	—	(306)
Subsidiary shares repurchased by subsidiary		(1,474)	—	—	(1,474)
Cash dividends paid by subsidiary		(36)	—	—	(36)
Taxes paid in lieu of shares issued for stock-based compensation		(50)	—	(7)	(57)
Other financing activities, net		(3)	(7)	6	(4)
Net cash provided (used) by financing activities		(1,351)	(30)	(4)	(1,385)
Net increase (decrease) in cash, cash equivalents and restricted cash		146	(21)	174	299
Cash, cash equivalents and restricted cash at beginning of period		102	190	160	452
Cash, cash equivalents and restricted cash at end of period	$	248	169	334	751

11

Notes to Attributed Financial Information (Continued)

(unaudited)

(1) A tracking stock is a type of common stock that the issuing company intends to reflect or "track" the economic performance of a particular business or "group," rather than the economic performance of the company as a whole. While the Liberty SiriusXM Group, Liberty Braves Group (the “Braves Group”) and Formula One Group have separate collections of businesses, assets and liabilities attributed to them, no group is a separate legal entity and therefore cannot own assets, issue securities or enter into legally binding agreements. Therefore, the Liberty SiriusXM Group, Braves Group and Formula One Group do not represent separate legal entities, but rather represent those businesses, assets and liabilities that have been attributed to each respective group. Holders of tracking stock have no direct claim to the group's stock or assets and therefore, do not own, by virtue of their ownership of a Liberty tracking stock, any equity or voting interest in a company, such as Sirius XM Holdings Inc. (“Sirius XM Holdings”), Live Nation Entertainment, Inc. (“Live Nation”), Formula 1 or Braves Holdings, in which Liberty holds an interest and that is attributed to a Liberty tracking stock group. Holders of tracking stock are also not represented by separate boards of directors. Instead, holders of tracking stock are stockholders of the parent corporation, with a single board of directors and subject to all of the risks and liabilities of the parent corporation.

On April 22, 2020, the Company’s board of directors approved the immediate reattribution of certain assets and liabilities between the Formula One Group and the Liberty SiriusXM Group (collectively, the “reattribution”).

The assets reattributed from the Formula One Group to the Liberty SiriusXM Group, valued at $2.8 billion, consisted of:

● Liberty’s entire Live Nation stake, consisting of approximately 69.6 million shares of Live Nation common stock;

● a newly-created Formula One Group intergroup interest, consisting of approximately 5.3 million notional shares of Liberty Formula One common stock, to cover exposure under Liberty’s 1.375% cash convertible senior notes due 2023 (the “Convertible Notes”);

● the bond hedge and warrants associated with the Convertible Notes;

● the entire Liberty SiriusXM Group intergroup interest, consisting of approximately 1.9 million notional shares of Liberty SiriusXM common stock, thereby eliminating the Liberty SiriusXM Group intergroup interest; and

● a portion, consisting of approximately 2.3 million notional shares of Liberty Braves common stock, of the Formula One Group’s intergroup interest in the Braves Group, to cover exposure under the Convertible Notes.

The reattributed liabilities, valued at $1.3 billion, consisted of:

● the Convertible Notes;

● Liberty’s 2.25% exchangeable senior debentures due 2048; and

● Liberty’s margin loan secured by shares of Live Nation (“Live Nation Margin Loan”).  

Similarly, $1.5 billion of net asset value has been reattributed from the Liberty SiriusXM Group to the Formula   One Group, comprised of:

● a call spread between the Formula One Group and the Liberty SiriusXM Group with respect to 34.8 million of the Live Nation shares that were reattributed to the Liberty SiriusXM Group; and

● a net cash payment of $1.4 billion from the Liberty SiriusXM Group to the Formula One Group, which was funded by a combination of (x) cash on hand, (y) an additional $400 million drawn from the Company’s existing margin loan secured by shares of common stock of Sirius XM Holdings, resulting in an aggregate outstanding balance of $750 million, and (z) the creation of an intergroup loan obligation from the Liberty SiriusXM Group to the Formula One Group in the principal amount of $750 million, plus interest thereon, which was repaid with the proceeds from the rights offering described below (the “Intergroup Loan”).

12

Notes to Attributed Financial Information (Continued)

(unaudited)

The reattribution is reflected in the Company’s financial statements on a prospective basis.

The Liberty SiriusXM Group is comprised of Liberty’s interests in Sirius XM Holdings and Live Nation, corporate cash, Liberty’s 1.375% Cash Convertible Notes due 2023 and related financial instruments, Liberty’s 2.125% Exchangeable Senior Debentures due 2048, Liberty’s 2.25% Exchangeable Senior Debentures due 2048, Liberty’s 2.75% Exchangeable Senior Debentures due 2049 and margin loan obligations incurred by wholly-owned special purpose subsidiaries of Liberty. The Liberty SiriusXM Group holds intergroup interests in the Formula One Group and the Braves Group as of June 30, 2020. As of June 30, 2020, the Liberty SiriusXM Group has cash and cash equivalents of approximately $1,924 million, which includes $1,770 million of subsidiary cash.

The Braves Group is comprised of our consolidated subsidiary, Braves Holdings, LLC (“Braves Holdings”), which indirectly owns the Atlanta Braves Major League Baseball Club (“ANLBC”) and certain assets and liabilities associated with ANLBC’s stadium and mixed use development project and cash. As of June 30, 2020, the Braves Group has cash and cash equivalents of approximately $308 million, which includes $230 million of subsidiary cash.

The Formula One Group is comprised of all of the businesses, assets and liabilities of Liberty other than those specifically attributed to the Liberty SiriusXM Group or the Braves Group, including Liberty’s interest in Formula 1, a minority equity investment in AT&T Inc., cash, an intergroup interest in the Braves Group, Liberty’s 1% Cash Convertible Notes due 2023 and Liberty’s 2.25% Exchangeable Senior Debentures due 2046. As of June 30, 2020, the Formula One Group has cash and cash equivalents of approximately $1,767 million, which includes $324 million of cash held by Formula 1.

The number of notional shares representing the intergroup interest in the Braves Group held by the Formula One Group is 6,792,903, representing an 11.3% intergroup interest at June 30, 2020. The number of notional shares representing the intergroup interest in the Braves Group held by the Liberty SiriusXM Group is 2,292,037, representing a 3.8% intergroup interest at June 30, 2020. The number of notional shares representing the intergroup interest in the Formula One Group held by the Liberty SiriusXM Group is 5,271,475, representing a 2.2% intergroup interest at June 30, 2020. The intergroup interests represent quasi-equity interests which are not represented by outstanding shares of common stock; rather, the Formula One Group and Liberty SiriusXM Group have attributed interests in the Braves Group, which are generally stated in terms of a number of shares of Liberty Braves common stock, and the Liberty SiriusXM Group also has an attributed interest in the Formula One Group, which is generally stated in terms of a number of shares of Liberty Formula One common stock. Each reporting period, the notional shares representing the intergroup interests are marked to fair value. The changes in fair value are recorded in the Unrealized gain (loss) on intergroup interests line item in the unaudited attributed condensed consolidated statements of operations.

The Braves Group intergroup interests attributable to the Formula One Group and the Liberty SiriusXM Group are reflected in the Investment in intergroup interests line item, and the Braves Group liabilities for the intergroup interests are reflected in the Redeemable intergroup interests line item in the unaudited attributed condensed consolidated balance sheets. Similarly, the Formula One Group intergroup interest attributable to the Liberty SiriusXM Group is reflected in the Investment in intergroup interests line item, and the Formula One Group liability for the intergroup interest is reflected in the Redeemable intergroup interests line item in the unaudited attributed condensed consolidated balance sheets. Both accounts are presented as noncurrent, as there are currently no plans for the settlement of the intergroup interests. Appropriate eliminating entries are recorded in the Company’s condensed consolidated financial statements.

As the notional shares underlying the intergroup interests are not represented by outstanding shares of common stock, such shares have not been officially designated Series A, B or C Liberty Braves common stock and Series A, B or C Liberty Formula One common stock, respectively. However, Liberty has assumed that the notional shares (if and when issued) related to the Formula One Group interest in the Braves Group would be comprised of Series C Liberty Braves common stock in order to not dilute voting percentages and the notional shares (if and when issued) related to the Liberty SiriusXM Group interest in the Braves Group would be comprised of Series A Liberty Braves common stock since Series A Liberty Braves common stock underly the 1.375% convertible bonds. Therefore, the market prices of Series C Liberty Braves and Series A Liberty Braves

13

Notes to Attributed Financial Information (Continued)

(unaudited)

common stock are used for the quarterly mark-to-market adjustment for the intergroup interests held by Formula One Group and Liberty SiriusXM Group, respectively, through the unaudited attributed condensed consolidated statements of operations. Liberty has assumed that the notional shares (if and when issued) related to the Liberty SiriusXM Group interest in the Formula One Group would be comprised of Series A Liberty Formula One common stock since Series A Formula One common stock underly the 1.375% convertible bonds.  Therefore, the market price of Series A Liberty Formula One common stock is used for the quarterly mark-to-market adjustment through the unaudited attributed condensed consolidated statements of operations.

The intergroup interests will remain outstanding until the redemption of the outstanding interests, at the discretion of the Company’s Board of Directors, through transfer of securities, cash and/or other assets from the Braves Group or Formula One Group, respectively, to the respective tracking stock group.

On April 22, 2020, the Company’s board of directors authorized management of the Company to cause subscription rights (the “Series C Liberty SiriusXM Rights”) to purchase shares of Series C Liberty SiriusXM common stock, par value $0.01 per share (“LSXMK”), in a rights offering (the “LSXMK rights offering”) to be distributed to holders of Series A Liberty SiriusXM common stock, par value $0.01 per share, Series B Liberty SiriusXM common stock, par value $0.01 per share, and LSXMK. In the LSXMK rights offering, Liberty distributed 0.0939 of a Series C Liberty SiriusXM Right for each share of Series A, Series B or Series C Liberty SiriusXM common stock held as of 5:00 p.m., New York City time, on May 13, 2020. Fractional Series C Liberty SiriusXM Rights were rounded up to the nearest whole right. Each whole Series C Liberty SiriusXM Right entitled the holder to purchase, pursuant to the basic subscription privilege, one share of LSXMK at a subscription price of $25.47, which was equal to an approximate 20% discount to the volume weighted average trading price of LSXMK for the 3-day trading period ending on and including May 8, 2020. Each Series C Liberty SiriusXM Right also entitled the holder to subscribe for additional shares of LSXMK that were unsubscribed for in the LSXMK rights offering pursuant to an oversubscription privilege. The LSXMK rights offering commenced on May 18, 2020, which was also the ex-dividend date for the distribution of the Series C Liberty SiriusXM Rights. The LSXMK rights offering expired at 5:00 p.m. New York City time, on June 5, 2020 and was fully subscribed with 29,594,089 shares of LSXMK issued to those rightsholders exercising basic and, if applicable, oversubscription privileges. The proceeds from the LSXMK rights offering, which aggregated approximately $754 million, were used to repay the outstanding balance on the Intergroup Loan and accrued interest.

For information relating to investments in affiliates accounted for using the equity method and debt, see notes 7 and 9, respectively, of the accompanying condensed consolidated financial statements.

(2) Cash compensation expense for our corporate employees is allocated among the Liberty SiriusXM Group, Braves Group and the Formula One Group based on the estimated percentage of time spent providing services for each group. On an annual basis estimated time spent is determined through an interview process and a review of personnel duties unless transactions significantly change the composition of companies and investments in either respective group which would require a timelier reevaluation of estimated time spent. Other general and administrative expenses are charged directly to the groups whenever possible and are otherwise allocated based on estimated usage or some other reasonably determined methodology. Following the Recapitalization, stock compensation related to each tracking stock is calculated based on actual awards outstanding.

While we believe that this allocation method is reasonable and fair to each group, we may elect to change the allocation methodology or percentages used to allocate general and administrative expenses in the future.

(3) The intergroup balance at June 30, 2020 and December 31, 2019 is primarily a result of timing of tax benefits.

(4) The Liberty SiriusXM common stock, Liberty Braves common stock and Liberty Formula One common stock have voting and conversion rights under our restated charter. Following is a summary of those rights. Holders of Series A common stock of each group are entitled to one vote per share, and holders of Series B common stock of each group are entitled to ten votes per share. Holders of Series C common stock of each group are entitled to 1/100th of a vote per share in certain limited cases and will otherwise not be entitled to vote. In general, holders of Series A and Series B common stock vote as a single class. In certain limited circumstances,

14

Notes to Attributed Financial Information (Continued)

(unaudited)

the board may elect to seek the approval of the holders of only Series A and Series B Liberty SiriusXM common stock, only Series A and Series B Liberty Braves common stock, or only Series A and Series B Liberty Formula One common stock.

At the option of the holder, each share of Series B common stock of each group will be convertible into one share of Series A common stock of the same group. At the discretion of our board, the common stock related to one group may be converted into common stock of the same series that is related to another other group.

15