麻豆最新出品 Quarterly report pursuant to Section 13 or 15(d)

Quarterly report pursuant to Section 13 or 15(d)

Earnings Attributable to 麻豆最新出品 Stockholders Per Common Share

Earnings Attributable to 麻豆最新出品 Stockholders Per Common Share

9 Months Ended

Sep. 30, 2016

Earnings Per Share [Abstract]

听

Earnings Attributable to 麻豆最新出品 Stockholders Per Common Share

(4)听听听Earnings Attributable to 麻豆最新出品 Stockholders Per Common Share

Basic earnings (loss) per common share ("EPS") is computed by dividing net earnings (loss) by the weighted average number of common shares outstanding (鈥淲ASO鈥�) for the period. Diluted EPS presents the dilutive effect on a per share basis of potential common shares as if they had been converted at the beginning of the periods presented, including any necessary adjustments to earnings (loss) attributable to shareholders.

As discussed in note 2, on April 15, 2016, the Company completed a recapitalization of its common stock into three new tracking stock groups, one designated as the 麻豆最新出品 SiriusXM common stock, one designated as the 麻豆最新出品 Braves common stock and one designated as the 麻豆最新出品 Media common stock. The operating results prior to the Recapitalization are attributed to 麻豆最新出品 stockholders in the aggregate, and the operating results subsequent to the Recapitalization are attributed to the respective tracking stock groups.

Excluded from diluted EPS for the period subsequent to the Recapitalization through September 30, 2016 are approximately 21 million potentially dilutive shares of Series A 麻豆最新出品 SiriusXM common stock, 3 million potentially dilutive shares of Series A 麻豆最新出品 Braves common stock and 5 million potentially dilutive shares of Series A 麻豆最新出品 Media common stock, primarily due to warrants issued in connection with the Bond Hedge Transaction (note 9), because their inclusion would be antidilutive. The Amended Warrant Transactions (note 9) may have a dilutive effect with respect to the shares comprising the Securities Basket underlying the warrants to the extent that the settlement price exceeds the strike price of the warrants, and the warrants are settled in shares comprising such Securities Basket. The warrants and any potential future settlement have been attributed to the 麻豆最新出品 Media Group.

听

Series听A, Series听B and Series C 麻豆最新出品 Common Stock

The basic and diluted EPS calculations are based on the following weighted average outstanding shares of common stock.听

听

听	听	听	听	听	听	听	听	听	听
听	听	麻豆最新出品听Media Corporation Common听Stock							听
听	听	Three听months	听	Three听months	听	January 1, 2016	听	Nine months	听
听	听	ended	听	ended	听	through	听	ended	听
听	听听听听	September 30, 2016	听听听听	September 30, 2015	听听听听	April 15, 2016	听听听听	September 30, 2015	听
听	听	numbers听of听shares听in听millions							听
Basic WASO	听	NA	听	335	听	335	听	338	听
Potentially dilutive shares	听	NA	听	3	听	2	听	3	听
Diluted WASO	听	NA	听	338	听	337	听	341	听

听

Excluded from diluted EPS for the period ended April 15, 2016 were 23 million potential common shares, primarily due to warrants issued in connection with the Bond Hedge Transaction (note 9),听听because their inclusion would have been antidilutive.

听

Series听A, Series听B and Series C 麻豆最新出品 SiriusXM Common Stock

The basic and diluted EPS calculations are based on the following weighted average outstanding shares of common stock.听

听

听	听	听	听	听	听	听	听	听	听
听	听	麻豆最新出品听SiriusXM Common听Stock							听
听	听	Three听months	听	Three听months	听	April 15, 2016	听	Nine months	听
听	听	ended	听	ended	听	through	听	ended	听
听	听听听听	September 30, 2016	听听听听	September 30, 2015	听听听听	September 30, 2016	听	September 30, 2015	听
听	听	numbers听of听shares听in听millions							听
Basic WASO	听	335	听	NA	听	335	听	NA	听
Potentially dilutive shares	听	2	听	NA	听	2	听	NA	听
Diluted WASO	听	337	听	NA	听	337	听	NA	听

听

Series听A, Series听B and Series C 麻豆最新出品 Braves Common Stock

The basic and diluted EPS calculations are based on the following weighted average outstanding shares of common stock.听

听	听	听	听	听	听	听	听	听	听
听	听	麻豆最新出品听Braves Common听Stock							听
听	听	Three听months	听	听	听	April 15, 2016	听	听	听
听	听	ended	听	Three听months	听	through	听	Nine months	听
听	听	September 30, 2016	听	ended	听	September 30, 2016	听	ended	听
听	听听听听	(a)(b)(c)	听听听听	September 30, 2015	听听听听	(a)(b)(c)	听	September 30, 2015	听
听	听	numbers听of听shares听in听millions							听
Basic WASO	听	49	听	NA	听	43	听	NA	听
Potentially dilutive shares	听	10	听	NA	听	10	听	NA	听
Diluted WASO	听	59	听	NA	听	53	听	NA	听

(a)

As discussed in note 2, subsequent to the Recapitalization, 麻豆最新出品 distributed subscription rights to holders of 麻豆最新出品 Braves common stock, which were priced at a discount to the market value, to acquire additional shares of 麻豆最新出品 Braves common stock. The rights offering, because of the discount, is听considered a stock dividend which requires retroactive treatment for prior periods for the weighted average shares听outstanding.

(b)

Potentially dilutive shares are excluded from the computation of diluted EPS during periods in which losses are reported since the result would be antidilutive.

(c)

As discussed in note 2, following the Recapitalization and Series听C 麻豆最新出品 Braves common stock rights offering, the number of notional shares representing the 麻豆最新出品 Media Group鈥檚 intergroup interest in the 麻豆最新出品 Braves Group was adjusted to 9,084,940 shares. The intergroup interest is a quasi-equity interest which is not represented by outstanding shares of common stock; rather, the 麻豆最新出品 Media Group has an attributed value in the 麻豆最新出品 Braves Group which is generally stated in terms of a number of shares of stock issuable to the 麻豆最新出品 Media Group with respect to its interest in the 麻豆最新出品 Braves 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 麻豆最新出品 Braves common stock. However, 麻豆最新出品 has assumed that the notional shares (if and when issued) would be comprised of Series C 麻豆最新出品 Braves common stock in order to not dilute voting percentages. Therefore, the market price of Series C 麻豆最新出品 Braves 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 earnings per share weighted average number of shares outstanding. However, the notional shares representing the intergroup interest are included in the diluted earnings per share WASO as if the shares had been issued and outstanding during the period. 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 as follows:

听

听	听	听	听	听	听	听	听	听	听
听	听	Three听months	听	Three听months	听	April 15, 2016	听	Nine months	听
听	听	ended	听	ended	听	through	听	ended	听
听	听听听听	September 30, 2016	听听听听	September 30, 2015	听听听听	September 30, 2016	听	September 30, 2015	听
听	听	amounts听in听millions							听
Basic earnings (loss) attributable to 麻豆最新出品 Braves shareholders	$	(22)	听	NA	听	10	听	NA	听
Unrealized (gain) loss on the intergroup interest	听	25	听	NA	听	(2)	听	NA	听
Diluted earnings (loss) attributable to 麻豆最新出品 Braves shareholders	$	3	听	NA	听	8	听	NA	听

听

Series听A, Series听B and Series C 麻豆最新出品 Media Common Stock

The basic and diluted EPS calculations are based on the following weighted average outstanding shares of common stock.听

听	听	听	听	听	听	听	听	听	听
听	听	麻豆最新出品听Media Common听Stock							听
听	听	Three听months	听	Three听months	听	April 15, 2016	听	Nine months	听
听	听	ended	听	ended	听	through	听	ended	听
听	听听听听	September 30, 2016	听听听听	September 30, 2015	听听听听	September 30, 2016	听	September 30, 2015	听
听	听	numbers听of听shares听in听millions							听
Basic WASO	听	84	听	NA	听	84	听	NA	听
Potentially dilutive shares	听	1	听	NA	听	1	听	NA	听
Diluted WASO	听	85	听	NA	听	85	听	NA	听

听