麻豆最新出品 Annual report [Section 13 and 15(d), not S-K Item 405]

Annual report [Section 13 and 15(d), not S-K Item 405]

Consolidated Statement Of Equity

Consolidated Statement Of Equity - USD ($) $ in Millions	Formula One Group Common Stock Common Class C	麻豆最新出品 Live Group Common Stock Common Class C	麻豆最新出品 SiriusXM Group Common Stock Common Class A	麻豆最新出品 SiriusXM 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, 2021	$ 2	听	$ 1	$ 2	$ 1,954	$ (5)	$ 12,718	$ 3,590	$ 18,262
Stockholders' equity rollforward	听	听	听	听	听	听	听	听	听
Net earnings (loss)	听	听	听	听	听	听	1,815	210	2,025
Other comprehensive earnings (loss)	听	听	听	听	听	(34)	听	(5)	(39)
Stock-based compensation	听	听	听	听	214	听	听	39	253
Withholding taxes on net share settlements of stock-based compensation	听	听	听	听	(123)	听	听	听	(123)
麻豆最新出品 stock repurchases	听	听	听	听	(395)	听	听	听	(395)
Shares repurchased by subsidiary	听	听	听	听	(172)	听	听	(467)	(639)
Shares issued by subsidiary	听	听	听	听	(73)	听	听	77	4
Dividends paid by subsidiary	听	听	听	听	听	听	听	(249)	(249)
Other, net	听	听	听	听	3	听	56	(32)	27
Balance at Dec. 31, 2022	2	听	1	2	1,408	(39)	14,589	3,163	19,126
Stockholders' equity rollforward	听	听	听	听	听	听	听	听	听
Net earnings (loss)	听	听	听	听	听	听	761	201	962
Other comprehensive earnings (loss)	听	听	听	听	听	51	听	1	52
Stock-based compensation	听	听	听	听	216	听	听	34	250
Withholding taxes on net share settlements of stock-based compensation	听	听	听	听	(74)	听	听	听	(74)
Shares repurchased by subsidiary	听	听	听	听	46	听	听	(320)	(274)
Shares issued by subsidiary	听	听	听	听	(61)	听	听	65	4
Dividends paid by subsidiary	听	听	听	听	听	听	听	(65)	(65)
Split-off	听	听	听	听	(180)	听	听	(11)	(191)
Formula One Distribution	听	听	听	听	听	听	(289)	听	(289)
Reclassification	听	$ 1	听	听	(1)	听	听	听	听
Other, net	听	听	听	听	(37)	听	听	(19)	(56)
Balance at Dec. 31, 2023	2	1	1	2	1,317	12	15,061	3,049	19,445
Stockholders' equity rollforward	听	听	听	听	听	听	听	听	听
Net earnings (loss)	听	听	听	听	听	听	(2,063)	(412)	(2,475)
Other comprehensive earnings (loss)	听	听	听	听	听	(196)	听	(2)	(198)
Stock-based compensation	听	听	听	听	158	听	听	24	182
Withholding taxes on net share settlements of stock-based compensation	听	听	听	听	(56)	听	听	听	(56)
Dividends paid by subsidiary	听	听	听	听	听	听	听	(52)	(52)
Issuance of Series C 麻豆最新出品 Formula One common stock	听	听	听	听	939	听	听	听	939
Split-off	听	听	$ (1)	$ (2)	(8,187)	31	听	(2,641)	(10,800)
Reclassification to additional paid-in capital	听	听	听	听	5,818	听	(5,818)	听	听
Other, net	听	听	听	听	$ 11	听	(1)	56	66
Balance at Dec. 31, 2024	$ 2	$ 1	听	听	听	$ (153)	$ 7,179	$ 22	$ 7,051