Â鶹×îгöÆ·

Quarterly report [Sections 13 or 15(d)]

Earnings Attributable to Â鶹×îгöÆ· Stockholders Per Common Share (Tables)

v3.25.3
Earnings Attributable to Â鶹×îгöÆ· Stockholders Per Common Share (Tables)
 9 Months Ended
Sep. 30, 2025
Formula One Group Ìý
Schedule for reconciliation of basic and diluted weighted average shares

​

​

​

​

​

​

​

​

​

​

​

​

Three months ended September 30,

​

Nine months ended September 30,

​

​

2025

ÌýÌýÌýÌý

2024

ÌýÌýÌýÌý

2025

​

2024

​

​

​

numbersÌýofÌýsharesÌýinÌýmillions

​

Basic WASO

Ìý

250

Ìý

242

​

250

​

237

​

Potentially dilutive shares (a)

Ìý

11

Ìý

2

​

7

​

5

​

Diluted WASO (b)

Ìý

261

Ìý

244

​

257

​

242

​
(a) Potentially dilutive shares are excluded from the computation of diluted EPS during periods in which losses are reported since the result would be antidilutive.
(b) For periods in which share settlement of the 2.25% Convertible Senior Notes due 2027, which may be settled in shares of Series C Â鶹×îгöÆ· Formula One common stock, is dilutive, the numerator adjustment includes a reversal of the interest expense and the unrealized gain or loss recorded on the instrument during the period, net of tax where appropriate. In addition, for periods in which share settlement of the Shareholders Agreement, which may be partially settled in shares of Series C Â鶹×îгöÆ· Formula One common stock, is dilutive, the numerator adjustment includes a reversal of the share of earnings (loss) attributable to the noncontrolling interests, net of tax where appropriate.

​

​

​

​

​

​

​

​

​

​

​

Three months ended September 30,

​

Nine months ended September 30,

​

​

2025

ÌýÌýÌýÌý

2024

ÌýÌýÌýÌý

2025

ÌýÌýÌýÌý

2024

​

​

ÌýÌýÌýÌý

amountsÌýinÌýmillions

​

Basic earnings (loss) attributable to Â鶹×îгöÆ· Formula One stockholders

$

66

​

117

​

470

​

218

​

Adjustments

​

(3)

​

—

​

(11)

​

—

​

Diluted earnings (loss) attributable to Â鶹×îгöÆ· Formula One stockholders

$

63

​

117

​

459

​

218

​
Â鶹×îгöÆ· Live Group Ìý
Schedule for reconciliation of basic and diluted weighted average shares

​

​

​

​

​

​

​

​

​

​

​

​

Three months ended September 30,

​

Nine months ended September 30,

​

​

2025

ÌýÌýÌýÌý

2024

ÌýÌýÌýÌý

2025

​

2024

​

​

​

numbersÌýofÌýsharesÌýinÌýmillions

​

Basic WASO

Ìý

92

Ìý

92

​

92

​

92

​

Potentially dilutive shares (a)

Ìý

1

Ìý

—

​

—

​

—

​

Diluted WASO

Ìý

93

Ìý

92

​

92

​

92

​
(a) Potentially dilutive shares are excluded from the computation of diluted EPS during periods in which losses are reported since the result would be antidilutive.
Â鶹×îгöÆ· SiriusXM Group Ìý
Schedule for reconciliation of basic and diluted weighted average shares

​

​

​

​

​

​

​

​

​

​

​

​

Three months ended

​

July 1, 2024 to

​

Nine months ended

​

January 1, 2024 to

​

​

September 30, 2025

ÌýÌýÌýÌý

September 9, 2024

ÌýÌýÌýÌý

September 30, 2025

ÌýÌýÌýÌý

September 9, 2024

​

​

​

numbersÌýofÌýsharesÌýinÌýmillions

​

Basic WASO

Ìý

NA

Ìý

327

​

NA

​

327

​

Potentially dilutive shares (a)

Ìý

NA

Ìý

—

​

NA

​

13

​

Diluted WASO (b)

Ìý

NA

Ìý

327

​

NA

​

340

​
(a) Potentially dilutive shares are excluded from the computation of EPS during periods in which net losses are reported since the result would be antidilutive.
(b) For periods in which share settlement of the 2.75% Exchangeable Senior Debentures due 2049, which could have been settled in shares of Series C Â鶹×îгöÆ· SiriusXM common stock, and 3.75% Convertible Senior Notes due 2028, which could have been settled in shares of Series A Â鶹×îгöÆ· SiriusXM common stock, were dilutive, the numerator adjustment includes a reversal of the interest expense and the unrealized gain or loss recorded on the instruments during the period, net of tax where appropriate.

​

​

​

​

​

​

​

​

​

​

​

Three months ended

​

July 1, 2024 to

​

Nine months ended

​

January 1, 2024 to

​

​

September 30, 2025

ÌýÌýÌýÌý

September 9, 2024

ÌýÌýÌýÌý

September 30, 2025

ÌýÌýÌýÌý

September 9, 2024

​

​

ÌýÌýÌýÌý

amountsÌýinÌýmillions

​

Basic earnings (loss) from discontinued operations attributable to Â鶹×îгöÆ· SiriusXM stockholders

$

NA

​

(2,500)

​

NA

​

(2,002)

​

Adjustments

​

NA

​

—

​

NA

​

(93)

​

Diluted earnings (loss) from discontinued operations attributable to Â鶹×îгöÆ· SiriusXM stockholders

$

NA

​

(2,500)

​

NA

​

(2,095)

​

​