Âé¶¹×îгöÆ·

Quarterly report [Sections 13 or 15(d)]

Condensed Consolidated Statements of Equity

v3.25.3
Condensed Consolidated Statements of Equity - USD ($)
$ in Millions
Formula One Group
Common Stock
Series C
Âé¶¹×îгöÆ· Live Group
Common Stock
Series C
Âé¶¹×îгöÆ· SiriusXM Group
Common Stock
Series A
Âé¶¹×îгöÆ· SiriusXM Group
Common Stock
Series C
Additional Paid-in Capital
Accumulated other comprehensive earnings (loss)
Retained earnings
Noncontrolling interest in equity of subsidiaries
Total
Balance at Dec. 31, 2023 $ 2 $ 1 $ 1 $ 2 $ 1,317 $ 12 $ 15,061 $ 3,049 $ 19,445
Stockholders' equity rollforward Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Net earnings (loss) Ìý Ìý Ìý Ìý Ìý Ìý (1,708) (410) (2,118)
Other comprehensive earnings (loss) Ìý Ìý Ìý Ìý Ìý (130) Ìý (2) (132)
Âé¶¹×îгöÆ· SiriusXM Holdings Split-Off Ìý Ìý (1) (2) (8,187) 31 Ìý (2,641) (10,800)
Issuance of Series C Âé¶¹×îгöÆ· Formula One common stock Ìý Ìý Ìý Ìý 939 Ìý Ìý Ìý 939
Stock-based compensation Ìý Ìý Ìý Ìý 151 Ìý Ìý 24 175
Withholding taxes on net share settlements of stock-based compensation Ìý Ìý Ìý Ìý (47) Ìý Ìý Ìý (47)
Dividends paid by subsidiary Ìý Ìý Ìý Ìý Ìý Ìý Ìý (52) (52)
Reclassification to additional paid-in capital Ìý Ìý Ìý Ìý 5,832 Ìý (5,832) Ìý Ìý
Other, net Ìý Ìý Ìý Ìý (5) Ìý (1) 55 49
Balance at Sep. 30, 2024 2 1 Ìý Ìý Ìý (87) 7,520 23 7,459
Balance at Jun. 30, 2024 2 1 1 2 1,387 (57) 15,724 3,147 20,207
Stockholders' equity rollforward Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Net earnings (loss) Ìý Ìý Ìý Ìý Ìý Ìý (2,368) (502) (2,870)
Other comprehensive earnings (loss) Ìý Ìý Ìý Ìý Ìý (61) Ìý Ìý (61)
Âé¶¹×îгöÆ· SiriusXM Holdings Split-Off Ìý Ìý $ (1) $ (2) (8,187) 31 Ìý (2,641) (10,800)
Issuance of Series C Âé¶¹×îгöÆ· Formula One common stock Ìý Ìý Ìý Ìý 939 Ìý Ìý Ìý 939
Stock-based compensation Ìý Ìý Ìý Ìý 48 Ìý Ìý 7 55
Withholding taxes on net share settlements of stock-based compensation Ìý Ìý Ìý Ìý (16) Ìý Ìý Ìý (16)
Dividends paid by subsidiary Ìý Ìý Ìý Ìý Ìý Ìý Ìý (18) (18)
Reclassification to additional paid-in capital Ìý Ìý Ìý Ìý 5,832 Ìý (5,832) Ìý Ìý
Other, net Ìý Ìý Ìý Ìý (3) Ìý (4) 30 23
Balance at Sep. 30, 2024 2 1 Ìý Ìý Ìý (87) 7,520 23 7,459
Balance at Dec. 31, 2024 2 1 Ìý Ìý Ìý (153) 7,179 22 7,051
Stockholders' equity rollforward Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Net earnings (loss) Ìý Ìý Ìý Ìý Ìý Ìý 222 Ìý 222
Other comprehensive earnings (loss) Ìý Ìý Ìý Ìý Ìý 86 Ìý Ìý 86
Stock-based compensation Ìý Ìý Ìý Ìý 18 Ìý Ìý Ìý 18
Withholding taxes on net share settlements of stock-based compensation Ìý Ìý Ìý Ìý (7) Ìý Ìý Ìý (7)
Issuance of common stock upon exercise of stock options Ìý Ìý Ìý Ìý 29 Ìý Ìý Ìý 29
Reclassification to additional paid-in capital Ìý Ìý Ìý Ìý (37) Ìý 37 Ìý Ìý
Other, net Ìý Ìý Ìý Ìý (3) Ìý 2 Ìý (1)
Balance at Sep. 30, 2025 2 1 Ìý Ìý Ìý (67) 7,440 22 7,398
Balance at Jun. 30, 2025 2 1 Ìý Ìý Ìý (81) 7,419 22 7,363
Stockholders' equity rollforward Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Net earnings (loss) Ìý Ìý Ìý Ìý Ìý Ìý 13 Ìý 13
Other comprehensive earnings (loss) Ìý Ìý Ìý Ìý Ìý 14 Ìý Ìý 14
Stock-based compensation Ìý Ìý Ìý Ìý 8 Ìý Ìý Ìý 8
Issuance of common stock upon exercise of stock options Ìý Ìý Ìý Ìý 1 Ìý Ìý Ìý 1
Reclassification to additional paid-in capital Ìý Ìý Ìý Ìý (7) Ìý 7 Ìý Ìý
Other, net Ìý Ìý Ìý Ìý $ (2) Ìý 1 Ìý (1)
Balance at Sep. 30, 2025 $ 2 $ 1 Ìý Ìý Ìý $ (67) $ 7,440 $ 22 $ 7,398