Â鶹×îгöÆ·

Quarterly report pursuant to Section 13 or 15(d)

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

v3.22.1
Earnings Attributable to Â鶹×îгöÆ· Stockholders Per Common Share (Tables)
3 Months Ended
Mar. 31, 2022
Â鶹×îгöÆ· SiriusXM Group Ìý
Schedule for reconciliation of basic and diluted weighted average shares

​

​

​

​

​

​

​

​

Three months ended March 31,

​

​

2022

ÌýÌýÌýÌý

2021

​

​

​

numbersÌýofÌýsharesÌýinÌýmillions

​

Basic WASO

Ìý

332

Ìý

338

​

Potentially dilutive shares (a)

Ìý

20

Ìý

1

​

Diluted WASO (b)

Ìý

352

Ìý

339

​

(a) Potentially dilutive shares are excluded from the computation of EPS during period in which net losses are reported since the result would be antidilutive.
(b) For periods in which share settlement of the 2.125% Exchangeable Senior Debentures and 2.75% Exchangeable Senior Debentures, which may be settled in shares of Series C Â鶹×îгöÆ· SirusXM common stock, is 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. Additionally, a hypothetical mark to market adjustment on the shares of Series A Â鶹×îгöÆ· Sirius XM common stock included in the Securities Basket underlying the warrants is included in the numerator adjustment in periods in which cash settlement of the warrants would be more dilutive than share settlement.

​

​

​

​

​

​

​

Three months ended March 31,

​

​

2022

ÌýÌýÌýÌý

2021

​

​

ÌýÌýÌýÌý

amountsÌýinÌýmillions

​

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

$

288

​

(11)

​

Adjustments

​

1

​

—

​

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

$

289

​

(11)

​

Braves Group Ìý
Schedule for reconciliation of basic and diluted weighted average shares

​

​

​

​

​

​

​

​

Three months ended March 31,

​

​

2022

ÌýÌýÌýÌý

2021

​

​

​

numbersÌýofÌýsharesÌýinÌýmillions

​

Basic WASO

Ìý

53

Ìý

52

​

Potentially dilutive shares (a)(b)

Ìý

—

Ìý

9

​

Diluted WASO (b)

Ìý

53

Ìý

61

​

(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) The number of notional shares representing the intergroup interest in the Braves Group held by the Formula One Group is 6,792,903 and the number of notional shares representing the intergroup interest in the Braves Group held by the Â鶹×îгöÆ· SiriusXM Group is 2,292,037 as of March 31, 2022.

The intergroup interests are quasi-equity interests which are not represented by outstanding shares of common stock; rather, the Formula One Group and the Â鶹×îгöÆ· SiriusXM Group have attributed values in the Braves Group which are generally stated in terms of a number of shares of stock issuable to the Formula One Group and the Â鶹×îгöÆ· SiriusXM Group with respect to their interests in the Braves Group. Each reporting period, the notional shares representing the intergroup interests are marked to fair value. As the notional shares underlying the intergroup interests are not represented by outstanding shares of common stock, such shares have not been officially designated Series A, B or C Â鶹×îгöÆ· Braves common stock. However, Â鶹×îгöÆ· has assumed that the notional shares (if and when issued) related to the Formula One Group interest in the Braves Group would be comprised of Series C Â鶹×îгöÆ· Braves common stock in order to not dilute voting percentages and the notional shares (if and when issued) related to the Â鶹×îгöÆ· SiriusXM Group interest in the Braves Group would be comprised of Series A Â鶹×îгöÆ· Braves common stock since Series A Â鶹×îгöÆ· Braves common stock underlie the Convertible Notes. Therefore, the market prices of Series C Â鶹×îгöÆ· Braves and Series A Â鶹×îгöÆ· Braves common stock are used for the quarterly mark-to-market adjustment for the intergroup interests held by Formula One Group and Â鶹×îгöÆ· SiriusXM Group, respectively, through the unaudited attributed condensed consolidated statements of operations. The notional shares representing the intergroup interests have no impact on the basic WASO. However, if dilutive, the notional shares representing the intergroup interests are included in the diluted WASO as if the shares had been issued and outstanding during the period. For periods in which share settlement of the intergroup interests are dilutive, an adjustment is also made to the numerator in the diluted earnings per share calculation for the unrealized gain or loss incurred from marking the intergroup interests to fair value during the period. Additionally, a hypothetical mark to market adjustment on the shares of Series A Â鶹×îгöÆ· Braves common stock included in the Securities Basket underlying the warrants is included in the numerator adjustment in periods in which cash settlement of the warrants would be more dilutive than share settlement.

​

​

​

​

​

​

​

Three months ended March 31,

​

​

2022

ÌýÌýÌýÌý

2021

​

​

ÌýÌýÌýÌý

amountsÌýinÌýmillions

​

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

$

(13)

​

(59)

​

Adjustments

​

—

​

28

​

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

$

(13)

​

(31)

​

Formula One Group Ìý
Schedule for reconciliation of basic and diluted weighted average shares

​

​

​

​

​

​

​

​

Three months ended March 31,

​

​

2022

ÌýÌýÌýÌý

2021

​

​

​

numbersÌýofÌýsharesÌýinÌýmillions

​

Basic WASO

Ìý

232

Ìý

232

​

Potentially dilutive shares (a)(b)

Ìý

4

Ìý

7

​

Diluted WASO (b)

Ìý

236

Ìý

239

​

(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) As discussed in note 2, the number of notional Formula One shares representing the Â鶹×îгöÆ· SiriusXM Group’s intergroup interest in the Formula One Group is 5,271,475 shares as of March 31, 2022. The intergroup interest is a quasi-equity interest which is not represented by outstanding shares of common stock; rather, the Â鶹×îгöÆ· SiriusXM Group has an attributed value in the Formula One Group which is generally stated in terms of a number of shares of stock issuable to the Â鶹×îгöÆ· SiriusXM Group with respect to its interest in the Formula One Group. Each reporting period, the notional shares representing the intergroup interest are marked to fair value. As the notional shares underlying the intergroup interest are not represented by outstanding shares of common stock, such shares have not been officially designated Series A, B or C Â鶹×îгöÆ· Formula One common stock. However, Â鶹×îгöÆ· has assumed that the notional shares (if and when issued) would be comprised of Series A Â鶹×îгöÆ· Formula One common stock since Series A Â鶹×îгöÆ· Formula One common stock underlie the Convertible Notes. Therefore, the market price of Series A Â鶹×îгöÆ· Formula One common stock is used for the quarterly mark-to-market adjustment through the unaudited attributed condensed consolidated statements of operations. The notional shares representing the intergroup interest have no impact on the basic WASO. However, if dilutive, the notional shares representing the intergroup interest are included in the diluted WASO as if the shares had been issued and outstanding during the period. For periods in which share settlement of the intergroup interest is dilutive, an adjustment is also made to the numerator in the diluted earnings per share calculation for the unrealized gain or loss incurred from marking the intergroup interest to fair value during the period. Additionally, an adjustment is also made to the numerator for a hypothetical mark to market adjustment on the shares of Series A Â鶹×îгöÆ· Formula One common stock included in the Securities Basket underlying the warrants in periods in which cash settlement would be more dilutive than share settlement.

​

​

​

​

​

​

​

Three months ended March 31,

​

​

2022

ÌýÌýÌýÌý

2021

​

​

ÌýÌýÌýÌý

amountsÌýinÌýmillions

​

Basic earnings (loss) attributable to Formula One stockholders

$

(35)

​

(46)

​

Adjustments

​

—

​

1

​

Diluted earnings (loss) attributable to Formula One stockholders

$

(35)

​

(45)

​