Stock-Based Compensation (Tables)
|
12 Months Ended |
Dec. 31, 2019 |
|---|
| Schedule of options granted and weighted average grant date fair value |
​
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
​ |
​ |
³Û±ð²¹°ù²õÌý±ð²Ô»å±ð»åÌý¶Ù±ð³¦±ð³¾²ú±ð°ùÌý31, |
Ìý |
​ |
​ |
2019 |
​ |
2018 |
​ |
2017 |
Ìý |
​ |
​ |
Options |
​ |
Weighted |
​ |
Options |
​ |
Weighted |
​ |
Options |
​ |
Weighted |
Ìý |
​ |
​ |
granted |
​ |
average |
​ |
granted |
​ |
average |
​ |
granted |
​ |
average |
Ìý |
​ |
​ |
(000's) |
​ |
GDFV |
​ |
(000's) |
​ |
GDFV |
​ |
(000's) |
​ |
GDFV |
​ |
SeriesÌýC Â鶹×îгöÆ· SiriusXM common stock, Â鶹×îгöÆ· employees and directors (1) |
​ |
179 |
​ |
$ |
11.62 |
​ |
33 |
​ |
$ |
11.09 |
​ |
263 |
​ |
$ |
10.39 |
​ |
SeriesÌýC Â鶹×îгöÆ· SiriusXM common stock, Â鶹×îгöÆ· CEO (2) |
​ |
1,419 |
​ |
$ |
11.23 |
​ |
633 |
​ |
$ |
11.56 |
​ |
920 |
​ |
$ |
8.50 |
​ |
SeriesÌýC Â鶹×îгöÆ· Formula One common stock, Â鶹×îгöÆ· employees and directors (1) |
​ |
139 |
​ |
$ |
12.70 |
​ |
21 |
​ |
$ |
8.99 |
​ |
153 |
​ |
$ |
9.42 |
​ |
SeriesÌýC Â鶹×îгöÆ· Formula One common stock, Â鶹×îгöÆ· CEO (2) |
​ |
815 |
​ |
$ |
11.67 |
​ |
139 |
​ |
$ |
8.80 |
​ |
171 |
​ |
$ |
8.96 |
​ |
SeriesÌýC Â鶹×îгöÆ· Formula One common stock, Formula 1 employees (3) |
​ |
2,005 |
​ |
$ |
9.79 |
​ |
1,888 |
​ |
$ |
8.64 |
​ |
2,015 |
​ |
$ |
8.16 |
​ |
SeriesÌýC Â鶹×îгöÆ· Braves common stock, Â鶹×îгöÆ· employees and directors (1) |
​ |
62 |
​ |
$ |
7.33 |
​ |
5 |
​ |
$ |
7.14 |
​ |
35 |
​ |
$ |
6.14 |
​ |
SeriesÌýC Â鶹×îгöÆ· Braves common stock, Â鶹×îгöÆ· CEO (2) |
​ |
320 |
​ |
$ |
7.36 |
​ |
46 |
​ |
$ |
6.44 |
​ |
149 |
​ |
$ |
6.02 |
​ |
| (1) |
Mainly vests between three and five years for employees and in one year for directors.
|
| (2) |
Grants made in March 2019 mainly cliff vested in December 2019, and grants made in December 2019 in connection with the CEO’s new employment agreement cliff vest in December 2023. Grants in 2018 and 2017 mainly vested in December 2018 and December 2017, respectively. |
| (3) |
Vest monthly over one year.
|
|
| Schedule of Share-based Payment Award, Stock Options, Valuation Assumptions |
​
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
Volatility |
Ìý |
2019 grants |
ÌýÌýÌýÌý |
ÌýÌýÌýÌý |
​ |
ÌýÌýÌýÌý |
ÌýÌýÌýÌý |
​ |
Â鶹×îгöÆ· options |
Ìý |
21.8 |
% |
- |
27.5 |
% |
2018 grants |
ÌýÌýÌýÌý |
ÌýÌýÌýÌý |
​ |
ÌýÌýÌýÌý |
ÌýÌýÌýÌý |
​ |
Â鶹×îгöÆ· options |
Ìý |
23.5 |
% |
- |
26.0 |
% |
2017 grants |
ÌýÌýÌýÌý |
ÌýÌýÌýÌý |
​ |
ÌýÌýÌýÌý |
ÌýÌýÌýÌý |
​ |
Â鶹×îгöÆ· options |
Ìý |
22.6 |
% |
- |
29.8 |
% |
|
| Â鶹×îгöÆ· Sirius XM Group | Common Class A |
Ìý
|
| Schedule of stock awards activity |
​
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
SeriesÌýA |
​ |
​ |
ÌýÌýÌýÌý |
ÌýÌýÌýÌý |
ÌýÌýÌýÌý |
​ |
ÌýÌýÌýÌý |
Weighted |
ÌýÌýÌýÌý |
Aggregate |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
average |
​ |
intrinsic |
​ |
​ |
​ |
Â鶹×îгöÆ· |
​ |
​ |
​ |
remaining |
​ |
value |
​ |
​ |
​ |
AwardsÌý(000's) |
​ |
WAEP |
​ |
life |
​ |
(in millions) |
​ |
Outstanding at JanuaryÌý1, 2019 |
Ìý |
1,403 |
​ |
$ |
19.84 |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
Granted |
Ìý |
— |
​ |
$ |
— |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
Exercised |
Ìý |
(1,381) |
​ |
$ |
19.79 |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
Forfeited/Cancelled |
​ |
— |
​ |
$ |
— |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
Outstanding at December 31, 2019 |
Ìý |
22 |
​ |
$ |
22.62 |
Ìý |
0.4 |
years |
​ |
$ |
1 |
​ |
Exercisable at DecemberÌý31, 2019 |
Ìý |
22 |
​ |
$ |
22.62 |
Ìý |
0.4 |
years |
​ |
$ |
1 |
​ |
|
| Â鶹×îгöÆ· Sirius XM Group | Common Class C |
Ìý
|
| Schedule of stock awards activity |
​
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
SeriesÌýC |
​ |
​ |
ÌýÌýÌýÌý |
ÌýÌýÌýÌý |
ÌýÌýÌýÌý |
​ |
ÌýÌýÌýÌý |
Weighted |
ÌýÌýÌýÌý |
Aggregate |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
average |
​ |
intrinsic |
​ |
​ |
​ |
Â鶹×îгöÆ· |
​ |
​ |
​ |
remaining |
​ |
value |
​ |
​ |
​ |
AwardsÌý(000's) |
​ |
WAEP |
​ |
life |
​ |
(in millions) |
​ |
Outstanding at JanuaryÌý1, 2019 |
Ìý |
11,495 |
​ |
$ |
28.85 |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
Granted |
Ìý |
1,598 |
​ |
$ |
45.08 |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
Exercised |
Ìý |
(2,923) |
​ |
$ |
20.42 |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
Forfeited/Cancelled |
​ |
(353) |
​ |
$ |
31.69 |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
Outstanding at December 31, 2019 |
Ìý |
9,817 |
​ |
$ |
33.90 |
Ìý |
3.6 |
years |
​ |
$ |
140 |
​ |
Exercisable at DecemberÌý31, 2019 |
Ìý |
7,997 |
​ |
$ |
32.18 |
Ìý |
3.2 |
years |
​ |
$ |
128 |
​ |
|
| Braves Group | Common Class A |
Ìý
|
| Schedule of stock awards activity |
​
|
|
|
|
|
|
|
|
|
|
|
|
|
​ |
​ |
SeriesÌýA |
​ |
​ |
ÌýÌýÌýÌý |
ÌýÌýÌýÌý |
ÌýÌýÌýÌý |
​ |
ÌýÌýÌýÌý |
Weighted |
ÌýÌýÌýÌý |
Aggregate |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
average |
​ |
intrinsic |
​ |
​ |
​ |
Â鶹×îгöÆ· |
​ |
​ |
​ |
remaining |
​ |
value |
​ |
​ |
​ |
AwardsÌý(000's) |
​ |
WAEP |
​ |
life |
​ |
(in millions) |
​ |
Outstanding at JanuaryÌý1, 2019 |
Ìý |
177 |
​ |
$ |
11.44 |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
Granted |
Ìý |
— |
​ |
$ |
— |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
Exercised |
Ìý |
(175) |
​ |
$ |
11.43 |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
Forfeited/Cancelled |
​ |
— |
​ |
$ |
— |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
Outstanding at December 31, 2019 |
Ìý |
2 |
​ |
$ |
11.89 |
Ìý |
2.5 |
years |
​ |
$ |
— |
​ |
Exercisable at DecemberÌý31, 2019 |
Ìý |
2 |
​ |
$ |
11.89 |
Ìý |
2.5 |
years |
​ |
$ |
— |
​ |
|
| Braves Group | Common Class C |
Ìý
|
| Schedule of stock awards activity |
​
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
SeriesÌýC |
​ |
​ |
ÌýÌýÌýÌý |
ÌýÌýÌýÌý |
ÌýÌýÌýÌý |
​ |
ÌýÌýÌýÌý |
Weighted |
ÌýÌýÌýÌý |
Aggregate |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
average |
​ |
intrinsic |
​ |
​ |
​ |
Â鶹×îгöÆ· |
​ |
​ |
​ |
remaining |
​ |
value |
​ |
​ |
​ |
AwardsÌý(000's) |
​ |
WAEP |
​ |
life |
​ |
(in millions) |
​ |
Outstanding at JanuaryÌý1, 2019 |
Ìý |
1,276 |
​ |
$ |
16.58 |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
Granted |
Ìý |
382 |
​ |
$ |
28.93 |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
Exercised |
Ìý |
(358) |
​ |
$ |
11.37 |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
Forfeited/Cancelled |
​ |
(33) |
​ |
$ |
15.19 |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
Outstanding at December 31, 2019 |
Ìý |
1,267 |
​ |
$ |
21.82 |
Ìý |
4.3 |
years |
​ |
$ |
10 |
​ |
Exercisable at DecemberÌý31, 2019 |
Ìý |
815 |
​ |
$ |
18.81 |
Ìý |
3.1 |
years |
​ |
$ |
9 |
​ |
|
| Formula One Group | Common Class A |
Ìý
|
| Schedule of stock awards activity |
​
|
|
|
|
|
|
|
|
|
|
|
|
|
​ |
​ |
SeriesÌýA |
Ìý |
​ |
ÌýÌýÌýÌý |
​ |
ÌýÌýÌýÌý |
​ |
​ |
ÌýÌýÌýÌý |
Weighted |
ÌýÌýÌýÌý |
Aggregate |
Ìý |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
average |
​ |
intrinsic |
Ìý |
​ |
​ |
Â鶹×îгöÆ· |
​ |
​ |
​ |
​ |
remaining |
​ |
value |
Ìý |
​ |
​ |
ÌýAwardsÌý(000's) |
​ |
WAEP |
​ |
life |
​ |
(in millions) |
Ìý |
Outstanding at JanuaryÌý1, 2019 |
Ìý |
360 |
​ |
$ |
11.71 |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
Granted |
Ìý |
— |
​ |
$ |
— |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
Exercised |
Ìý |
(359) |
​ |
$ |
11.71 |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
Forfeited/Cancelled |
Ìý |
— |
​ |
$ |
— |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
Outstanding at December 31, 2019 |
Ìý |
1 |
​ |
$ |
12.63 |
Ìý |
3.0 |
years |
​ |
$ |
— |
​ |
Exercisable at DecemberÌý31, 2019 |
Ìý |
1 |
​ |
$ |
12.63 |
Ìý |
3.0 |
years |
​ |
$ |
— |
​ |
|
| Formula One Group | Common Class C |
Ìý
|
| Schedule of stock awards activity |
​
|
|
|
|
|
|
|
|
|
|
|
|
|
​ |
​ |
SeriesÌýC |
​ |
​ |
ÌýÌýÌýÌý |
​ |
ÌýÌýÌýÌý |
​ |
​ |
ÌýÌýÌýÌý |
Weighted |
ÌýÌýÌýÌý |
Aggregate |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
average |
​ |
intrinsic |
​ |
​ |
​ |
Â鶹×îгöÆ· |
​ |
​ |
​ |
​ |
remaining |
​ |
value |
​ |
​ |
​ |
ÌýAwardsÌý(000's) |
​ |
WAEP |
​ |
life |
​ |
(in millions) |
​ |
Outstanding at JanuaryÌý1, 2019 |
Ìý |
6,684 |
​ |
$ |
26.92 |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
Granted |
Ìý |
2,959 |
​ |
$ |
36.38 |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
Exercised |
Ìý |
(1,273) |
​ |
$ |
21.80 |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
Forfeited/Cancelled |
Ìý |
(86) |
​ |
$ |
19.26 |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
Outstanding at December 31, 2019 |
Ìý |
8,284 |
​ |
$ |
31.16 |
Ìý |
4.9 |
years |
​ |
$ |
123 |
​ |
Exercisable at DecemberÌý31, 2019 |
Ìý |
6,427 |
​ |
$ |
29.61 |
Ìý |
4.5 |
years |
​ |
$ |
105 |
​ |
|