Stock-Based Compensation (Tables)
|
9 Months Ended |
Sep. 30, 2019 |
|---|
| Schedule of Stock-Based Compensation Allocation of Expense |
​
|
|
|
|
|
|
|
|
|
|
|
​ |
​ |
Three months ended |
​ |
Nine months ended |
​ |
​ |
​ |
September 30, |
​ |
September 30, |
​ |
​ |
ÌýÌýÌýÌý |
2019 |
ÌýÌýÌýÌý |
2018 |
ÌýÌýÌýÌý |
2019 |
ÌýÌýÌýÌý |
2018 |
Ìý |
​ |
​ |
(amountsÌýinÌýmillions) |
​ |
Cost of services: |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
Programming and content |
​ |
$ |
8 |
Ìý |
3 |
Ìý |
22 |
Ìý |
21 |
​ |
Customer service and billing |
​ |
Ìý |
1 |
Ìý |
1 |
Ìý |
3 |
Ìý |
3 |
​ |
Other |
​ |
Ìý |
1 |
Ìý |
1 |
Ìý |
4 |
Ìý |
4 |
​ |
Other operating expense |
​ |
Ìý |
15 |
Ìý |
5 |
Ìý |
37 |
Ìý |
13 |
​ |
Selling, general and administrative |
​ |
Ìý |
51 |
Ìý |
36 |
Ìý |
151 |
Ìý |
104 |
​ |
​ |
​ |
$ |
76 |
Ìý |
46 |
Ìý |
217 |
Ìý |
145 |
​ |
|
| Share-based Compensation Arrangement by Share-based Payment Award, Options, Grants in Period, Weighted Average Grant Date Fair Value |
​
|
|
|
|
|
|
​ |
Nine Months Ended |
​ |
​ |
September 30, 2019 |
​ |
​ |
Options |
​ |
Weighted |
​ |
​ |
granted |
​ |
average |
​ |
​ |
(000's) |
​ |
GDFV |
​ |
SeriesÌýC Â鶹×îгöÆ· SiriusXM common stock, Â鶹×îгöÆ· CEO (1) |
491 |
​ |
$ |
11.21 |
​ |
SeriesÌýC Â鶹×îгöÆ· Braves common stock, Â鶹×îгöÆ· CEO (1) |
7 |
​ |
$ |
7.62 |
​ |
SeriesÌýC Â鶹×îгöÆ· Formula One common stock, Â鶹×îгöÆ· CEO (1) |
226 |
​ |
$ |
9.79 |
​ |
SeriesÌýC Â鶹×îгöÆ· Formula One common stock, Formula 1 employees (2) |
2,005 |
​ |
$ |
9.79 |
​ |
|
(1) |
Grants mainly cliff vest on December 31, 2019. Grants were made in connection with the CEO’s employment agreement. |
|
(2) |
Grants vest monthly over one year.
|
​
|
| Â鶹×îгöÆ· Sirius XM Group |
Ìý
|
| Schedule Of Outstanding Options To Purchase Â鶹×îгöÆ· Common Stock |
​
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
SeriesÌýA |
​ |
SeriesÌýC |
​ |
​ |
ÌýÌýÌýÌý |
ÌýÌýÌýÌý |
ÌýÌýÌýÌý |
​ |
ÌýÌýÌýÌý |
Weighted |
ÌýÌýÌýÌý |
Aggregate |
Ìý |
ÌýÌýÌýÌý |
ÌýÌýÌýÌý |
​ |
ÌýÌýÌýÌý |
Weighted |
ÌýÌýÌýÌý |
Aggregate |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
average |
​ |
intrinsic |
​ |
​ |
​ |
​ |
​ |
average |
​ |
intrinsic |
​ |
​ |
​ |
Â鶹×îгöÆ· |
​ |
​ |
​ |
remaining |
​ |
value |
​ |
Â鶹×îгöÆ· |
​ |
​ |
​ |
remaining |
​ |
value |
​ |
​ |
​ |
AwardsÌý(000's) |
​ |
WAEP |
​ |
life |
​ |
(millions) |
​ |
AwardsÌý(000's) |
​ |
WAEP |
​ |
life |
​ |
(millions) |
​ |
Outstanding at JanuaryÌý1, 2019 |
Ìý |
1,403 |
​ |
$ |
19.84 |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
11,495 |
​ |
$ |
28.85 |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
Granted |
Ìý |
— |
​ |
$ |
— |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
491 |
​ |
$ |
40.53 |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
Exercised |
Ìý |
(197) |
​ |
$ |
19.97 |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
(342) |
​ |
$ |
21.33 |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
Forfeited/Cancelled |
​ |
— |
​ |
$ |
— |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
(353) |
​ |
$ |
31.69 |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
Outstanding at September 30, 2019 |
Ìý |
1,206 |
​ |
$ |
19.82 |
Ìý |
0.2 |
years |
​ |
$ |
26 |
​ |
11,291 |
​ |
$ |
29.50 |
​ |
2.8 |
years |
​ |
$ |
141 |
​ |
Exercisable at September 30, 2019 |
Ìý |
1,206 |
​ |
$ |
19.82 |
Ìý |
0.2 |
years |
​ |
$ |
26 |
​ |
7,848 |
​ |
$ |
28.74 |
Ìý |
2.5 |
years |
​ |
$ |
104 |
​ |
|
| Braves Group |
Ìý
|
| Schedule Of Outstanding Options To Purchase Â鶹×îгöÆ· Common Stock |
​
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
SeriesÌýA |
​ |
SeriesÌýC |
​ |
​ |
ÌýÌýÌýÌý |
ÌýÌýÌýÌý |
ÌýÌýÌýÌý |
​ |
ÌýÌýÌýÌý |
Weighted |
ÌýÌýÌýÌý |
Aggregate |
Ìý |
ÌýÌýÌýÌý |
ÌýÌýÌýÌý |
​ |
ÌýÌýÌýÌý |
Weighted |
ÌýÌýÌýÌý |
Aggregate |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
average |
​ |
intrinsic |
​ |
​ |
​ |
​ |
​ |
average |
​ |
intrinsic |
​ |
​ |
​ |
Â鶹×îгöÆ· |
​ |
​ |
​ |
remaining |
​ |
value |
​ |
Â鶹×îгöÆ· |
​ |
​ |
​ |
remaining |
​ |
value |
​ |
​ |
​ |
AwardsÌý(000's) |
​ |
WAEP |
​ |
life |
​ |
(millions) |
​ |
AwardsÌý(000's) |
​ |
WAEP |
​ |
life |
​ |
(millions) |
​ |
Outstanding at JanuaryÌý1, 2019 |
Ìý |
177 |
​ |
$ |
11.44 |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
1,276 |
​ |
$ |
16.58 |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
Granted |
Ìý |
— |
​ |
$ |
— |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
7 |
​ |
$ |
27.73 |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
Exercised |
Ìý |
(53) |
​ |
$ |
11.46 |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
(106) |
​ |
$ |
11.51 |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
Forfeited/Cancelled |
​ |
— |
​ |
$ |
— |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
(33) |
​ |
$ |
15.19 |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
Outstanding at September 30, 2019 |
Ìý |
124 |
​ |
$ |
11.43 |
Ìý |
0.2 |
years |
​ |
$ |
2 |
​ |
1,144 |
​ |
$ |
17.15 |
​ |
2.7 |
years |
​ |
$ |
12 |
​ |
Exercisable at September 30, 2019 |
Ìý |
124 |
​ |
$ |
11.43 |
Ìý |
0.2 |
years |
​ |
$ |
2 |
​ |
833 |
​ |
$ |
17.06 |
Ìý |
2.6 |
years |
​ |
$ |
9 |
​ |
|
| Formula One Group |
Ìý
|
| Schedule Of Outstanding Options To Purchase Â鶹×îгöÆ· Common Stock |
​
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
​ |
​ |
SeriesÌýA |
​ |
SeriesÌýC |
​ |
​ |
ÌýÌýÌýÌý |
ÌýÌýÌýÌý |
ÌýÌýÌýÌý |
​ |
ÌýÌýÌýÌý |
Weighted |
ÌýÌýÌýÌý |
Aggregate |
Ìý |
ÌýÌýÌýÌý |
ÌýÌýÌýÌý |
​ |
ÌýÌýÌýÌý |
Weighted |
ÌýÌýÌýÌý |
Aggregate |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
average |
​ |
intrinsic |
​ |
​ |
​ |
​ |
​ |
average |
​ |
intrinsic |
​ |
​ |
​ |
Â鶹×îгöÆ· |
​ |
​ |
​ |
remaining |
​ |
value |
​ |
Â鶹×îгöÆ· |
​ |
​ |
​ |
remaining |
​ |
value |
​ |
​ |
​ |
AwardsÌý(000's) |
​ |
WAEP |
​ |
life |
​ |
(millions) |
​ |
AwardsÌý(000's) |
​ |
WAEP |
​ |
life |
​ |
(millions) |
​ |
Outstanding at JanuaryÌý1, 2019 |
Ìý |
360 |
​ |
$ |
11.71 |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
6,684 |
​ |
$ |
26.92 |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
Granted |
Ìý |
— |
​ |
$ |
— |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
2,231 |
​ |
$ |
33.94 |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
Exercised |
Ìý |
(65) |
​ |
$ |
11.85 |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
(408) |
​ |
$ |
31.35 |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
Forfeited/Cancelled |
​ |
— |
​ |
$ |
— |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
(86) |
​ |
$ |
19.26 |
|