These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ý
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
o
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
State of Delaware
(State or other jurisdiction of
incorporation or organization)
|
|
37-1699499
(I.R.S. Employer
Identification No.)
|
|
12300 Liberty Boulevard
|
|
|
|
Englewood, Colorado
(Address of principal executive offices)
|
|
80112
(Zip Code)
|
|
Large accelerated filer
ý
|
|
Accelerated filer
o
|
|
Non-accelerated filer
o
(do not check if smaller
reporting company)
|
|
Smaller reporting company
o
|
|
Series A common stock
|
104,364,879
|
|
|
Series B common stock
|
9,876,578
|
|
|
|
|
|
September 30,
2013 |
|
December 31, 2012
|
|||
|
|
amounts in millions
|
|||||
|
Assets
|
|
|
|
|||
|
Current assets:
|
|
|
|
|||
|
Cash and cash equivalents
|
$
|
1,171
|
|
|
603
|
|
|
Trade and other receivables, net
|
225
|
|
|
25
|
|
|
|
Deferred income tax assets
|
878
|
|
|
—
|
|
|
|
Other current assets
|
207
|
|
|
211
|
|
|
|
Assets of discontinued operations - current (note 3)
|
—
|
|
|
1,372
|
|
|
|
Total current assets
|
2,481
|
|
|
2,211
|
|
|
|
Investments in available-for-sale securities and other cost investments (note 7)
|
1,275
|
|
|
1,392
|
|
|
|
Investments in affiliates, accounted for using the equity method (note 8)
|
3,363
|
|
|
3,341
|
|
|
|
|
|
|
|
|||
|
Property and equipment, at cost
|
2,090
|
|
|
329
|
|
|
|
Accumulated depreciation
|
(298
|
)
|
|
(172
|
)
|
|
|
|
1,792
|
|
|
157
|
|
|
|
Intangible assets not subject to amortization (note 9):
|
|
|
|
|||
|
Goodwill
|
14,203
|
|
|
200
|
|
|
|
FCC licenses
|
8,600
|
|
|
—
|
|
|
|
Other
|
1,073
|
|
|
144
|
|
|
|
|
23,876
|
|
|
344
|
|
|
|
Intangible assets subject to amortization, net (note 9)
|
964
|
|
|
108
|
|
|
|
Other assets, at cost, net of accumulated amortization
|
192
|
|
|
32
|
|
|
|
Assets of discontinued operations (note 3)
|
—
|
|
|
740
|
|
|
|
Total assets
|
$
|
33,943
|
|
|
8,325
|
|
|
|
September 30,
2013 |
|
December 31, 2012
|
|||
|
|
amounts in millions, except share amounts
|
|||||
|
Liabilities and Equity
|
|
|
|
|||
|
Current liabilities:
|
|
|
|
|||
|
Accounts payable and accrued liabilities
|
$
|
646
|
|
|
35
|
|
|
Current portion of debt (note 10)
|
496
|
|
|
—
|
|
|
|
Deferred revenue
|
1,527
|
|
|
24
|
|
|
|
Deferred credit on executory contracts
|
46
|
|
|
—
|
|
|
|
Other current liabilities
|
45
|
|
|
33
|
|
|
|
Liabilities of discontinued operations - current (note 3)
|
—
|
|
|
293
|
|
|
|
Total current liabilities
|
2,760
|
|
|
385
|
|
|
|
Long-term debt (note 10)
|
4,385
|
|
|
—
|
|
|
|
Deferred income tax liabilities
|
2,406
|
|
|
817
|
|
|
|
Deferred revenue
|
150
|
|
|
37
|
|
|
|
Other liabilities
|
263
|
|
|
90
|
|
|
|
Liabilities of discontinued operations (note 3)
|
—
|
|
|
564
|
|
|
|
Total liabilities
|
9,964
|
|
|
1,893
|
|
|
|
Stockholders' equity:
|
|
|
|
|||
|
Preferred stock, $.01 par value. Authorized 50,000,000 shares; no shares issued
|
—
|
|
|
—
|
|
|
|
Series A common stock, $.01 par value. Authorized 2,000,000,000 shares; issued and outstanding 110,630,488 shares at September 30, 2013 and 111,852,001 shares at December 31, 2012
|
1
|
|
|
1
|
|
|
|
Series B common stock, $.01 par value. Authorized 75,000,000 shares; issued and outstanding 9,876,578 shares at September 30, 2013 and 9,886,838 shares at December 31, 2012
|
—
|
|
|
—
|
|
|
|
Series C common stock, $.01 par value. Authorized 2,000,000,000 shares; zero issued and outstanding shares at September 30, 2013 and December 31, 2012
|
—
|
|
|
—
|
|
|
|
Additional paid-in capital
|
3,115
|
|
|
3,348
|
|
|
|
Accumulated other comprehensive earnings (loss), net of taxes
|
(4
|
)
|
|
12
|
|
|
|
Retained earnings
|
11,307
|
|
|
3,079
|
|
|
|
Total stockholders' equity
|
14,419
|
|
|
6,440
|
|
|
|
Noncontrolling interests in equity of subsidiaries
|
9,560
|
|
|
(8
|
)
|
|
|
Total equity
|
23,979
|
|
|
6,432
|
|
|
|
Commitments and contingencies (note 11)
|
|
|
|
|||
|
Total liabilities and equity
|
$
|
33,943
|
|
|
8,325
|
|
|
|
Three months ended
September 30, |
|
Nine months ended
September 30, |
|||||||||
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
|||||
|
|
amounts in millions
|
|||||||||||
|
Revenue:
|
|
|
|
|
|
|
|
|||||
|
Subscriber revenue
|
$
|
832
|
|
|
—
|
|
|
2,280
|
|
|
—
|
|
|
Other revenue
|
278
|
|
|
154
|
|
|
697
|
|
|
324
|
|
|
|
Total Revenue
|
1,110
|
|
|
154
|
|
|
2,977
|
|
|
324
|
|
|
|
Operating costs and expenses:
|
|
|
|
|
|
|
|
|||||
|
Cost of subscriber services (note 4):
|
|
|
|
|
|
|
|
|||||
|
Revenue share and royalties
|
175
|
|
|
—
|
|
|
469
|
|
|
—
|
|
|
|
Programming and content
|
64
|
|
|
—
|
|
|
179
|
|
|
—
|
|
|
|
Customer service and billing
|
77
|
|
|
—
|
|
|
224
|
|
|
—
|
|
|
|
Other
|
25
|
|
|
—
|
|
|
74
|
|
|
—
|
|
|
|
Subscriber acquisition costs
|
131
|
|
|
—
|
|
|
367
|
|
|
—
|
|
|
|
Other operating expense (note 4)
|
104
|
|
|
95
|
|
|
254
|
|
|
201
|
|
|
|
Selling, general and administrative (note 4)
|
207
|
|
|
37
|
|
|
548
|
|
|
111
|
|
|
|
Depreciation and amortization
|
79
|
|
|
12
|
|
|
237
|
|
|
32
|
|
|
|
|
862
|
|
|
144
|
|
|
2,352
|
|
|
344
|
|
|
|
Operating income (loss)
|
248
|
|
|
10
|
|
|
625
|
|
|
(20
|
)
|
|
|
Other income (expense):
|
|
|
|
|
|
|
|
|||||
|
Interest expense
|
(39
|
)
|
|
(1
|
)
|
|
(78
|
)
|
|
(6
|
)
|
|
|
Dividend and interest income
|
12
|
|
|
22
|
|
|
37
|
|
|
65
|
|
|
|
Share of earnings (losses) of affiliates, net (note 8)
|
(8
|
)
|
|
14
|
|
|
(12
|
)
|
|
1,307
|
|
|
|
Realized and unrealized gains (losses) on financial instruments, net (note 5)
|
64
|
|
|
135
|
|
|
222
|
|
|
173
|
|
|
|
Gains (losses) on transactions, net (note 1 and 7)
|
—
|
|
|
21
|
|
|
7,481
|
|
|
21
|
|
|
|
Other, net
|
(67
|
)
|
|
49
|
|
|
(73
|
)
|
|
59
|
|
|
|
|
(38
|
)
|
|
240
|
|
|
7,577
|
|
|
1,619
|
|
|
|
Earnings (loss) from continuing operations before income taxes
|
210
|
|
|
250
|
|
|
8,202
|
|
|
1,599
|
|
|
|
Income tax (expense) benefit
|
(94
|
)
|
|
(88
|
)
|
|
170
|
|
|
(498
|
)
|
|
|
Earnings (loss) from continuing operations
|
116
|
|
|
162
|
|
|
8,372
|
|
|
1,101
|
|
|
|
Earnings (loss) from discontinued operations, net of taxes (note 3)
|
—
|
|
|
58
|
|
|
—
|
|
|
208
|
|
|
|
Net earnings (loss)
|
116
|
|
|
220
|
|
|
8,372
|
|
|
1,309
|
|
|
|
Less net earnings (loss) attributable to the noncontrolling interests
|
40
|
|
|
(1
|
)
|
|
144
|
|
|
1
|
|
|
|
Net earnings (loss) attributable to Liberty stockholders
|
$
|
76
|
|
|
221
|
|
|
8,228
|
|
|
1,308
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
Three months ended
September 30, |
|
Nine months ended
September 30, |
|||||||||
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
|||||
|
|
amounts in millions,
except per share amounts
|
|||||||||||
|
Basic net earnings (loss) from continuing operations attributable to Liberty stockholders per common share (note 5):
|
|
|
|
|
|
|
|
|||||
|
Series A and Series B common stock
|
$
|
0.64
|
|
|
1.36
|
|
|
69.14
|
|
|
9.18
|
|
|
Diluted net earnings (loss) from continuing operations attributable to Liberty stockholders per common share (note 5):
|
|
|
|
|
|
|
|
|||||
|
Series A and Series B common stock
|
$
|
0.63
|
|
|
1.32
|
|
|
68.00
|
|
|
8.88
|
|
|
Basic net earnings (loss) attributable to Liberty stockholders per common share (note 5):
|
|
|
|
|
|
|
|
|
||||
|
Series A and Series B common stock
|
$
|
0.64
|
|
|
1.86
|
|
|
69.14
|
|
|
10.90
|
|
|
Diluted net earnings (loss) attributable to Liberty stockholders per common share (note 5):
|
|
|
|
|
|
|
|
|
||||
|
Series A and Series B common stock
|
$
|
0.63
|
|
|
1.80
|
|
|
68.00
|
|
|
10.55
|
|
|
|
Three months ended
September 30, |
|
Nine months ended
September 30, |
|||||||||
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
|||||
|
|
amounts in millions
|
|||||||||||
|
Net earnings (loss)
|
$
|
116
|
|
|
220
|
|
|
8,372
|
|
|
1,309
|
|
|
Other comprehensive earnings (loss), net of taxes:
|
|
|
|
|
|
|
|
|||||
|
Foreign currency translation adjustments
|
8
|
|
|
—
|
|
|
2
|
|
|
—
|
|
|
|
Unrealized holding gains (losses) arising during the period
|
2
|
|
|
3
|
|
|
4
|
|
|
1
|
|
|
|
Recognition of previously unrealized (gains) losses on available-for-sale securities, net
|
1
|
|
|
(13
|
)
|
|
(25
|
)
|
|
(13
|
)
|
|
|
Other
|
—
|
|
|
(5
|
)
|
|
—
|
|
|
(6
|
)
|
|
|
Other comprehensive earnings (loss)
|
11
|
|
|
(15
|
)
|
|
(19
|
)
|
|
(18
|
)
|
|
|
Comprehensive earnings (loss)
|
127
|
|
|
205
|
|
|
8,353
|
|
|
1,291
|
|
|
|
Less comprehensive earnings (loss) attributable to the noncontrolling interests
|
34
|
|
|
(1
|
)
|
|
144
|
|
|
1
|
|
|
|
Comprehensive earnings (loss) attributable to Liberty stockholders
|
$
|
93
|
|
|
206
|
|
|
8,209
|
|
|
1,290
|
|
|
|
Nine months ended
September 30, |
|||||
|
|
2013
|
|
2012
|
|||
|
|
amounts in millions
|
|||||
|
Cash flows from operating activities:
|
|
|
|
|||
|
Net earnings
|
$
|
8,372
|
|
|
1,309
|
|
|
Adjustments to reconcile net earnings to net cash provided by operating activities:
|
|
|
|
|||
|
(Earnings) loss from discontinued operations
|
—
|
|
|
(208
|
)
|
|
|
Depreciation and amortization
|
237
|
|
|
32
|
|
|
|
Stock-based compensation
|
141
|
|
|
18
|
|
|
|
Cash payments for stock-based compensation
|
(2
|
)
|
|
(17
|
)
|
|
|
Share of (earnings) loss of affiliates, net
|
12
|
|
|
(1,307
|
)
|
|
|
Realized and unrealized (gains) losses on financial instruments, net
|
(222
|
)
|
|
(173
|
)
|
|
|
Losses (gains) on transactions, net
|
(7,481
|
)
|
|
(21
|
)
|
|
|
Deferred income tax expense (benefit)
|
(190
|
)
|
|
501
|
|
|
|
Noncash interest expense
|
(54
|
)
|
|
—
|
|
|
|
Other, net
|
70
|
|
|
79
|
|
|
|
Changes in operating assets and liabilities
|
|
|
|
|||
|
Current and other assets
|
142
|
|
|
(114
|
)
|
|
|
Payables and other liabilities
|
(136
|
)
|
|
(46
|
)
|
|
|
Net cash provided (used) by operating activities
|
889
|
|
|
53
|
|
|
|
Cash flows from investing activities:
|
|
|
|
|||
|
Cash proceeds from dispositions
|
12
|
|
|
360
|
|
|
|
Cash (paid) for acquisitions, net of cash acquired
|
408
|
|
|
—
|
|
|
|
Investments in and loans to cost and equity investees
|
(2,584
|
)
|
|
(1,423
|
)
|
|
|
Repayment of loans by cost and equity investees
|
71
|
|
|
35
|
|
|
|
Capital expended for property and equipment
|
(132
|
)
|
|
(5
|
)
|
|
|
Purchases of short term investments and other marketable securities
|
(178
|
)
|
|
(331
|
)
|
|
|
Sales of short term investments and other marketable securities
|
229
|
|
|
620
|
|
|
|
Net (increase) decrease in restricted cash
|
—
|
|
|
700
|
|
|
|
Other investing activities, net
|
(66
|
)
|
|
(74
|
)
|
|
|
Net cash provided (used) by investing activities
|
(2,240
|
)
|
|
(118
|
)
|
|
|
Cash flows from financing activities:
|
|
|
|
|||
|
Borrowings of debt
|
4,211
|
|
|
—
|
|
|
|
Repayments of debt
|
(1,731
|
)
|
|
(750
|
)
|
|
|
Repurchases of Liberty common stock
|
(140
|
)
|
|
(242
|
)
|
|
|
Subsidiary shares repurchased by subsidiary
|
(1,602
|
)
|
|
—
|
|
|
|
Other financing activities, net
|
(19
|
)
|
|
10
|
|
|
|
Net cash provided (used) by financing activities
|
719
|
|
|
(982
|
)
|
|
|
Net cash provided (used) by discontinued operations:
|
|
|
|
|||
|
Cash provided (used) by operating activities
|
—
|
|
|
175
|
|
|
|
Cash provided (used) by investing activities
|
—
|
|
|
(15
|
)
|
|
|
Cash provided (used) by financing activities
|
550
|
|
|
(14
|
)
|
|
|
Change in available cash held by discontinued operations
|
650
|
|
|
254
|
|
|
|
Net cash provided (used) by discontinued operations
|
1,200
|
|
|
400
|
|
|
|
Net increase (decrease) in cash and cash equivalents
|
568
|
|
|
(647
|
)
|
|
|
Cash and cash equivalents at beginning of period
|
603
|
|
|
970
|
|
|
|
Cash and cash equivalents at end of period
|
$
|
1,171
|
|
|
323
|
|
|
|
Stockholders' equity
|
|
|
|
|
|||||||||||||||||||||||||||||||
|
|
|
Preferred Stock
|
|
Series A
|
|
Series B
|
|
Series C
|
|
Additional Paid-in Capital
|
|
Accumulated
other
comprehensive
earnings
|
|
Retained
earnings
|
|
Noncontrolling
interest in
equity of
subsidiaries
|
|
Total equity
|
||||||||||||||||||
|
|
amounts in millions
|
|||||||||||||||||||||||||||||||||||
|
Balance at January 1, 2013
|
|
$
|
—
|
|
|
$
|
1
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
3,348
|
|
|
$
|
12
|
|
|
$
|
3,079
|
|
|
$
|
(8
|
)
|
|
$
|
6,432
|
|
|
Net earnings
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
8,228
|
|
|
144
|
|
|
8,372
|
|
|||||||||
|
Other comprehensive loss
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(19
|
)
|
|
—
|
|
|
—
|
|
|
(19
|
)
|
|||||||||
|
Stock-based compensation
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
86
|
|
|
—
|
|
|
—
|
|
|
46
|
|
|
132
|
|
|||||||||
|
Series A stock repurchases
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(140
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(140
|
)
|
|||||||||
|
Non-controlling interest recognized with acquisition of a controlling interest in a subsidiary
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
10,841
|
|
|
10,841
|
|
|||||||||
|
Shares repurchased by subsidiary
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(12
|
)
|
|
—
|
|
|
—
|
|
|
(1,590
|
)
|
|
(1,602
|
)
|
|||||||||
|
Shares issued by subsidiary
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(79
|
)
|
|
—
|
|
|
—
|
|
|
118
|
|
|
39
|
|
|||||||||
|
Distribution to stockholders for split-off of Starz
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(88
|
)
|
|
3
|
|
|
—
|
|
|
9
|
|
|
(76
|
)
|
|||||||||
|
Balance at September 30, 2013
|
|
$
|
—
|
|
|
$
|
1
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
3,115
|
|
|
$
|
(4
|
)
|
|
$
|
11,307
|
|
|
$
|
9,560
|
|
|
$
|
23,979
|
|
|
Fair value of SIRIUS XM equity interests
|
$
|
10,372
|
|
|
Fair value of SIRIUS XM debt securities
|
253
|
|
|
|
Noncontrolling interest
|
10,841
|
|
|
|
|
$
|
21,466
|
|
|
|
|
||
|
Cash and cash equivalents
|
$
|
569
|
|
|
Receivables
|
210
|
|
|
|
Property, plant and equipment
|
1,714
|
|
|
|
Goodwill
|
14,003
|
|
|
|
FCC Licenses
|
8,600
|
|
|
|
Tradenames
|
930
|
|
|
|
Intangible assets subject to amortization
|
930
|
|
|
|
Other assets
|
480
|
|
|
|
Debt
|
(2,490
|
)
|
|
|
Deferred revenue
|
(1,565
|
)
|
|
|
Deferred income tax liabilities, net
|
(911
|
)
|
|
|
Other liabilities assumed
|
(1,004
|
)
|
|
|
|
$
|
21,466
|
|
|
|
December 31, 2012
|
||
|
|
amounts in millions
(unaudited)
|
||
|
Current assets
|
$
|
4,039
|
|
|
Investments in equity method affiliates
|
$
|
851
|
|
|
Property, plant and equipment, net
|
$
|
1,871
|
|
|
Intangible assets not subject to amortization
|
$
|
23,877
|
|
|
Intangible assets subject to amortization, net
|
$
|
1,038
|
|
|
Other assets
|
$
|
1,939
|
|
|
Total assets
|
$
|
33,615
|
|
|
Long-term debt
|
$
|
2,486
|
|
|
Deferred tax liabilities, net
|
$
|
2,933
|
|
|
Other liabilities
|
$
|
3,656
|
|
|
Noncontrolling interests in equity of subsidiaries
|
$
|
10,833
|
|
|
Stockholders' Equity
|
$
|
13,707
|
|
|
|
Three months ended September 30, 2012
|
|
Nine months ended September 30, 2012
|
||||
|
|
amounts in millions
(unaudited)
|
||||||
|
Revenue
|
$
|
1,019
|
|
|
2,827
|
|
|
|
Operating income (loss)
|
185
|
|
|
536
|
|
||
|
Interest expense
|
(47
|
)
|
|
(153
|
)
|
||
|
Share of earnings (loss) of affiliates
|
(17
|
)
|
|
(33
|
)
|
||
|
Earnings (loss) attributable to the noncontrolling interests
|
26
|
|
|
1,655
|
|
||
|
Net Earnings (loss) from continuing operations attributable to Liberty stockholders
|
171
|
|
|
1,923
|
|
||
|
|
|
|
|
|
|||
|
Pro Forma basic net earnings (loss) from continuing operations attributable to Liberty stockholders per common share (note 5):
|
|
|
|
||||
|
|
Series A and B common stock
|
$
|
1.44
|
|
|
16.03
|
|
|
Pro Forma diluted net earnings (loss) from continuing operations attributable to Liberty stockholders per common share (note 5):
|
|
|
|
||||
|
|
Series A and B common stock
|
$
|
1.39
|
|
|
15.51
|
|
|
|
|
Three months ended September 30, 2012
|
|
Nine months ended September 30, 2012
|
|||
|
|
|
amounts in millions
|
|||||
|
Revenue
|
|
$
|
400
|
|
|
1,208
|
|
|
Earnings (loss) before income taxes
|
|
$
|
91
|
|
|
307
|
|
|
|
December 31, 2012
|
||
|
|
amounts in millions
|
||
|
Assets
|
|
||
|
Cash and cash equivalents
|
$
|
750
|
|
|
Trade and other receivables, net
|
$
|
261
|
|
|
Program rights, including current portion
|
$
|
679
|
|
|
|
|
||
|
Liabilities
|
|
||
|
Accrued liabilities
|
$
|
245
|
|
|
Debt, including current portion
|
$
|
540
|
|
|
|
Three months ended September 30, 2012
|
|
Nine months ended September 30, 2012
|
|||
|
Basic earnings (losses) from discontinued operations attributable to Liberty shareholders per common share (note 5):
|
|
|||||
|
Series A and Series B common stock
|
$
|
0.50
|
|
|
1.72
|
|
|
Diluted earnings (losses) from discontinued operations attributable to Liberty shareholders per common share (note 5):
|
|
|
|
|||
|
Series A and Series B common stock
|
$
|
0.48
|
|
|
1.67
|
|
|
i.
|
an adjustment to the exercise price or base price, as applicable, and number of shares relating to the Liberty Capital Award (as so adjusted, a "Liberty Award") and
|
|
ii.
|
an equity award relating to shares of Starz common stock (a "Starz Award").
|
|
|
Three months ended
September 30, |
|
Nine months ended
September 30, |
|||||||||
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
|||||
|
|
(amounts in millions)
|
|||||||||||
|
Cost of subscriber services:
|
|
|
|
|
|
|
|
|||||
|
Programming and content
|
$
|
4
|
|
|
—
|
|
|
11
|
|
|
—
|
|
|
Customer service and billing
|
1
|
|
|
—
|
|
|
3
|
|
|
—
|
|
|
|
Other
|
2
|
|
|
—
|
|
|
5
|
|
|
—
|
|
|
|
Other operating expense
|
4
|
|
|
—
|
|
|
10
|
|
|
—
|
|
|
|
Selling, general and administrative
|
41
|
|
|
7
|
|
|
112
|
|
|
18
|
|
|
|
|
$
|
52
|
|
|
7
|
|
|
141
|
|
|
18
|
|
|
|
Series A
|
|||||
|
|
Liberty
|
|
WAEP
|
|||
|
|
numbers of Awards in thousands
|
|||||
|
Outstanding at January 1, 2013
|
5,219
|
|
|
$
|
98.77
|
|
|
Granted
|
—
|
|
|
$
|
—
|
|
|
Exercised
|
(139
|
)
|
|
$
|
66.01
|
|
|
Forfeited/Cancelled/Exchanged
|
(4
|
)
|
|
$
|
69.06
|
|
|
Spin-Off adjustment
|
(1,195
|
)
|
|
$
|
83.25
|
|
|
Outstanding at September 30, 2013
|
3,881
|
|
|
$
|
91.36
|
|
|
Exercisable at September 30, 2013
|
1,811
|
|
|
$
|
87.87
|
|
|
|
No. of
outstanding
Awards
(000's)
|
|
WAEP of
outstanding
Awards
|
|
Weighted
average
remaining
life
|
|
Aggregate
intrinsic
value
(000's)
|
|
No. of
exercisable
Awards
(000's)
|
|
WAEP of
exercisable
Awards
|
|
Weighted
average
remaining
life
|
|
Aggregate
intrinsic
value
(000's)
|
||||||||||
|
Series A
|
3,881
|
|
|
$
|
91.36
|
|
|
5.4 years
|
|
$
|
216,521
|
|
|
1,811
|
|
|
$
|
87.87
|
|
|
5.2 years
|
|
$
|
107,390
|
|
|
|
Liberty Common Stock
|
||||||||||
|
|
Three months ended September 30, 2013
|
|
Nine months ended September 30, 2013
|
|
Three months ended September 30, 2012
|
|
Nine months ended September 30, 2012
|
||||
|
|
numbers of shares in millions
|
||||||||||
|
Basic EPS
|
119
|
|
|
119
|
|
|
119
|
|
|
120
|
|
|
Potentially dilutive shares
|
2
|
|
|
2
|
|
|
4
|
|
|
4
|
|
|
Diluted EPS
|
121
|
|
|
121
|
|
|
123
|
|
|
124
|
|
|
|
|
|
Fair Value Measurements at September 30, 2013
|
||||||
|
Description
|
Total
|
|
Quoted prices
in active markets
for identical assets
(Level 1)
|
|
Significant other
observable
inputs
(Level 2)
|
||||
|
|
|
|
amounts in millions
|
||||||
|
Cash equivalents
|
$
|
367
|
|
|
367
|
|
|
—
|
|
|
Available-for-sale securities
|
$
|
1,244
|
|
|
955
|
|
|
289
|
|
|
|
Three months ended
September 30, |
|
Nine months ended
September 30, |
|||||||||
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
|||||
|
|
amounts in millions
|
|||||||||||
|
Fair Value Option Securities
|
$
|
53
|
|
|
126
|
|
|
189
|
|
|
257
|
|
|
Other derivatives
|
11
|
|
|
9
|
|
|
33
|
|
|
(84
|
)
|
|
|
|
$
|
64
|
|
|
135
|
|
|
222
|
|
|
173
|
|
|
|
September 30,
2013 |
|
December 31,
2012 |
|||
|
|
amounts in millions
|
|||||
|
Fair Value Option Securities
|
|
|
|
|||
|
Time Warner, Inc. (a)
|
$
|
291
|
|
|
211
|
|
|
Time Warner Cable, Inc. (a)
|
264
|
|
|
230
|
|
|
|
Viacom, Inc. (a)
|
303
|
|
|
192
|
|
|
|
CenturyLink, Inc. (a)
|
57
|
|
|
70
|
|
|
|
Barnes & Noble, Inc.
|
231
|
|
|
262
|
|
|
|
Other equity securities
|
40
|
|
|
58
|
|
|
|
Other debt securities
|
34
|
|
|
56
|
|
|
|
Total Fair Value Option Securities
|
1,220
|
|
|
1,079
|
|
|
|
AFS and cost investments
|
|
|
|
|||
|
SIRIUS XM debt securities (b)
|
—
|
|
|
249
|
|
|
|
Live Nation Entertainment, Inc. ("Live Nation") debt securities
|
24
|
|
|
25
|
|
|
|
Other AFS and cost investments
|
31
|
|
|
39
|
|
|
|
Total AFS and cost investments
|
55
|
|
|
313
|
|
|
|
|
$
|
1,275
|
|
|
1,392
|
|
|
(a)
|
See note 10 for details regarding the number and fair value of shares pledged as collateral pursuant to certain margin loan agreements as of
September 30, 2013
.
|
|
(b)
|
During the three months ended March 31, 2013, as discussed in note 2, Liberty acquired an additional
50 million
common shares and acquired a controlling interest in SIRIUS XM and as a result consolidates SIRIUS XM as of such date. Therefore, the related SIRIUS XM debt securities are considered effectively settled upon consolidation.
|
|
|
September 30, 2013
|
|
December 31, 2012
|
|||||||||
|
|
Equity
securities
|
|
Debt
securities
|
|
Equity
securities
|
|
Debt
securities
|
|||||
|
|
amounts in millions
|
|||||||||||
|
Gross unrealized holding gains
|
$
|
7
|
|
|
1
|
|
|
2
|
|
|
37
|
|
|
Gross unrealized holding losses
|
$
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
September 30, 2013
|
|
December 31, 2012
|
||||||||||
|
|
Percentage
ownership
|
|
Fair Value (Level 1)
|
|
Carrying
amount
|
|
Carrying
amount
|
||||||
|
|
|
|
dollar amounts in millions
|
||||||||||
|
Charter Communications (a) (d)
|
26
|
%
|
|
$
|
3,619
|
|
|
2,440
|
|
|
NA
|
|
|
|
SIRIUS XM (b)
|
NA
|
|
|
NA
|
|
|
NA
|
|
|
2,766
|
|
||
|
Live Nation (c) (d)
|
26
|
%
|
|
966
|
|
|
431
|
|
|
406
|
|
||
|
SIRIUS XM Canada (b)
|
38
|
%
|
|
385
|
|
|
274
|
|
|
NA
|
|
||
|
Other
|
various
|
|
|
N/A
|
|
|
218
|
|
|
169
|
|
||
|
|
|
|
|
|
|
|
$
|
3,363
|
|
|
3,341
|
|
|
|
|
Three months ended
September 30, |
|
Nine months ended
September 30, |
|||||||||
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
|||||
|
|
amounts in millions
|
|||||||||||
|
Charter Communications, Inc. (a)
|
$
|
(37
|
)
|
|
—
|
|
|
(74
|
)
|
|
—
|
|
|
SIRIUS XM (b)
|
—
|
|
|
(5
|
)
|
|
8
|
|
|
1,304
|
|
|
|
Live Nation
|
13
|
|
|
14
|
|
|
5
|
|
|
(2
|
)
|
|
|
SIRIUS XM Canada (b)
|
2
|
|
|
—
|
|
|
3
|
|
|
—
|
|
|
|
Other
|
14
|
|
|
5
|
|
|
46
|
|
|
5
|
|
|
|
|
$
|
(8
|
)
|
|
14
|
|
|
(12
|
)
|
|
1,307
|
|
|
(a)
|
As discussed below, Liberty acquired its interest in Charter Communications, Inc. during the three months ended June 30, 2013 for approximately
$2.6 billion
.
|
|
(b)
|
On January 18, 2013, as discussed in note 2, Liberty acquired an additional
50 million
common shares and acquired a controlling interest in SIRIUS XM and as a result consolidates SIRIUS XM as of such date. SIRIUS XM has an investment in SIRIUS XM Canada that was recorded at fair value in purchase accounting. See discussion below of SIRIUS XM Canada.
|
|
(c)
|
During the first quarter of 2013, Liberty acquired an additional
1.7 million
shares of Live Nation for approximately
$19 million
.
|
|
(d)
|
See note 10 for details regarding the number and fair value of shares pledged as collateral pursuant to certain margin loan agreements as of
September 30, 2013
.
|
|
|
SIRIUS XM
|
|
ANLBC
|
|
Other
|
|
Total
|
|||||
|
|
amounts in millions
|
|||||||||||
|
Balance at January 1, 2013
|
$
|
—
|
|
|
180
|
|
|
20
|
|
|
200
|
|
|
Acquisitions (1)
|
14,003
|
|
|
—
|
|
|
—
|
|
|
14,003
|
|
|
|
Balance at September 30, 2013
|
$
|
14,003
|
|
|
180
|
|
|
20
|
|
|
14,203
|
|
|
(1)
|
The increase to SIRIUS XM goodwill was the result of the acquisition of a controlling interest in SIRIUS XM in January 2013, see note 2 for further discussion.
During the three months ended September 30, 2013, Liberty adjusted the carrying value of certain contract fair values that resulted in a change to the initial purchase price allocation to SIRIUS XM goodwill of
$18 million
. This change resulted in a change to the recognition of the contract value through the Statement of Operations in prior periods and has been reflected retroactively in the appropriate periods.
|
|
|
September 30, 2013
|
|
December 31, 2012
|
|||||||||||||||
|
|
Gross
carrying
amount
|
|
Accumulated
amortization
|
|
Net
carrying
amount
|
|
Gross
carrying
amount
|
|
Accumulated
amortization
|
|
Net
carrying
amount
|
|||||||
|
|
amounts in millions
|
|||||||||||||||||
|
Customer relationships
|
$
|
621
|
|
|
(55
|
)
|
|
566
|
|
|
51
|
|
|
(23
|
)
|
|
28
|
|
|
Licensing agreements
|
328
|
|
|
(35
|
)
|
|
293
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
Other
|
558
|
|
|
(453
|
)
|
|
105
|
|
|
515
|
|
|
(435
|
)
|
|
80
|
|
|
|
Total
|
$
|
1,507
|
|
|
(543
|
)
|
|
964
|
|
|
566
|
|
|
(458
|
)
|
|
108
|
|
|
Remainder of 2013
|
$
|
29
|
|
|
2014
|
$
|
117
|
|
|
2015
|
$
|
92
|
|
|
2016
|
$
|
83
|
|
|
2017
|
$
|
80
|
|
|
|
|
|
Carrying value
|
|||||||
|
|
Outstanding Principal September 30, 2013
|
|
||||||||
|
|
September 30,
2013 |
|
December 31,
2012 |
|||||||
|
|
amounts in millions
|
|||||||||
|
SIRIUS XM 8.75% Senior Notes due 2015
|
$
|
—
|
|
|
—
|
|
|
—
|
|
|
|
SIRIUS XM 7% Exchangeable Senior Subordinated Notes due 2014
|
491
|
|
|
528
|
|
|
—
|
|
||
|
SIRIUS XM 7.625% Senior Notes due 2018
|
489
|
|
|
542
|
|
|
—
|
|
||
|
SIRIUS XM 5.875% Senior Notes due 2020
|
650
|
|
|
643
|
|
|
—
|
|
||
|
SIRIUS XM 5.75% Senior Notes due 2021
|
600
|
|
|
594
|
|
|
—
|
|
||
|
SIRIUS XM 5.25% Senior Notes due 2022
|
400
|
|
|
408
|
|
|
—
|
|
||
|
SIRIUS XM 4.25% Senior Notes due 2020
|
500
|
|
|
495
|
|
|
—
|
|
||
|
SIRIUS XM 4.625% Senior Notes due 2023
|
500
|
|
|
494
|
|
|
—
|
|
||
|
SIRIUS XM Credit Facility
|
40
|
|
|
40
|
|
|
—
|
|
||
|
Margin Loans
|
1,120
|
|
|
1,120
|
|
|
—
|
|
||
|
Other debt
|
17
|
|
|
17
|
|
|
—
|
|
||
|
Total debt
|
$
|
4,807
|
|
|
4,881
|
|
|
—
|
|
|
|
Less current classification
|
|
|
496
|
|
|
—
|
|
|||
|
Total long-term debt
|
|
|
$
|
4,385
|
|
|
—
|
|
||
|
|
|
Number of Shares Pledged
|
|
|
|||
|
|
|
as Collateral as of
|
|
Share value as of
|
|||
|
Investment
|
|
September 30, 2013
|
|
September 30, 2013
|
|||
|
|
|
amounts in millions
|
|||||
|
SIRIUS XM
|
|
719.9
|
|
|
$
|
2,793
|
|
|
Charter
|
|
20.3
|
|
|
$
|
2,731
|
|
|
Live Nation
|
|
8.1
|
|
|
$
|
149
|
|
|
Time Warner, Inc.
|
|
4.4
|
|
|
$
|
291
|
|
|
Viacom, Inc.
|
|
3.5
|
|
|
$
|
295
|
|
|
CenturyLink, Inc.
|
|
1.8
|
|
|
$
|
57
|
|
|
Time Warner Cable, Inc.
|
|
1.1
|
|
|
$
|
124
|
|
|
|
September 30, 2013
|
||
|
SIRIUS XM 5.875% Senior Notes due 2020
|
$
|
656
|
|
|
SIRIUS XM 5.75% Senior Notes due 2021
|
$
|
597
|
|
|
SIRIUS XM 7% Exchangeable Senior Subordinated Notes due 2014
|
$
|
1,064
|
|
|
SIRIUS XM 7.625% Senior Notes due 2018
|
$
|
544
|
|
|
SIRIUS XM 5.25% Senior Notes due 2022
|
$
|
385
|
|
|
SIRIUS XM 4.25% Senior Notes due 2020
|
$
|
467
|
|
|
SIRIUS XM 4.625% Senior Notes due 2023
|
$
|
456
|
|
|
•
|
SIRIUS XM — consolidated subsidiary that provides a subscription based satellite radio service. SIRIUS XM broadcasts to subscribers over approximately 130 digital-quality channels, including more than 60 channels of 100% commercial-free music, plus exclusive channels of sports, news, talk, entertainment, traffic, weather and data through its two proprietary satellite radio systems - the Sirius system and the XM system.
|
|
•
|
ANLBC — consolidated subsidiary that owns and operates the Atlanta Braves Major League Baseball franchise.
|
|
|
Nine months ended September 30,
|
|||||||||||
|
|
2013
|
|
2012
|
|||||||||
|
|
Revenue
|
|
Adjusted
OIBDA
|
|
Revenue
|
|
Adjusted
OIBDA
|
|||||
|
|
amounts in millions
|
|||||||||||
|
SIRIUS XM
|
$
|
2,626
|
|
|
956
|
|
|
—
|
|
|
—
|
|
|
ANLBC
|
251
|
|
|
52
|
|
|
216
|
|
|
31
|
|
|
|
Corporate and other
|
100
|
|
|
(5
|
)
|
|
108
|
|
|
(1
|
)
|
|
|
|
$
|
2,977
|
|
|
1,003
|
|
|
324
|
|
|
30
|
|
|
|
Three months ended September 30,
|
|||||||||||
|
|
2013
|
|
2012
|
|||||||||
|
|
Revenue
|
|
Adjusted
OIBDA
|
|
Revenue
|
|
Adjusted
OIBDA
|
|||||
|
|
amounts in millions
|
|||||||||||
|
SIRIUS XM
|
$
|
959
|
|
|
353
|
|
|
—
|
|
|
—
|
|
|
ANLBC
|
119
|
|
|
31
|
|
|
114
|
|
|
26
|
|
|
|
Corporate and other
|
32
|
|
|
(5
|
)
|
|
40
|
|
|
3
|
|
|
|
|
$
|
1,110
|
|
|
379
|
|
|
154
|
|
|
29
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
September 30, 2013
|
||||||||
|
|
Total
assets
|
|
Investments
in affiliates
|
|
Capital
expenditures
|
||||
|
|
amounts in millions
|
||||||||
|
SIRIUS XM
|
$
|
28,295
|
|
|
274
|
|
|
127
|
|
|
ANLBC
|
563
|
|
|
40
|
|
|
2
|
|
|
|
Corporate and other
|
5,085
|
|
|
3,049
|
|
|
3
|
|
|
|
|
$
|
33,943
|
|
|
3,363
|
|
|
132
|
|
|
|
Three months ended
September 30, |
|
Nine months ended
September 30, |
|||||||||
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
|||||
|
|
amounts in millions
|
|||||||||||
|
Consolidated segment Adjusted OIBDA
|
$
|
379
|
|
|
29
|
|
|
1,003
|
|
|
30
|
|
|
Stock-based compensation
|
(52
|
)
|
|
(7
|
)
|
|
(141
|
)
|
|
(18
|
)
|
|
|
Depreciation and amortization
|
(79
|
)
|
|
(12
|
)
|
|
(237
|
)
|
|
(32
|
)
|
|
|
Interest expense
|
(39
|
)
|
|
(1
|
)
|
|
(78
|
)
|
|
(6
|
)
|
|
|
Dividend and interest income
|
12
|
|
|
22
|
|
|
37
|
|
|
65
|
|
|
|
Share of earnings (losses) of affiliates, net
|
(8
|
)
|
|
14
|
|
|
(12
|
)
|
|
1,307
|
|
|
|
Realized and unrealized gains (losses) on financial instruments, net
|
64
|
|
|
135
|
|
|
222
|
|
|
173
|
|
|
|
Gains (losses) on transactions, net
|
—
|
|
|
21
|
|
|
7,481
|
|
|
21
|
|
|
|
Other, net
|
(67
|
)
|
|
49
|
|
|
(73
|
)
|
|
59
|
|
|
|
Earnings (loss) from continuing operations before income taxes
|
$
|
210
|
|
|
250
|
|
|
8,202
|
|
|
1,599
|
|
|
•
|
consumer demand for our products and services and our ability to adapt to changes in demand;
|
|
•
|
competitor responses to our products and services;
|
|
•
|
uncertainties inherent in the development and integration of new business lines and business strategies;
|
|
•
|
uncertainties associated with product and service development and market acceptance, including the development and provision of programming for satellite radio and telecommunications technologies;
|
|
•
|
one of our consolidated businesses depends in large part upon automakers;
|
|
•
|
our ability to attract and retain subscribers at a profitable level in the future is uncertain;
|
|
•
|
our future financial performance, including availability, terms and deployment of capital;
|
|
•
|
our ability to successfully integrate and recognize anticipated efficiencies and benefits from the businesses we acquire;
|
|
•
|
the ability of suppliers and vendors to deliver products, equipment, software and services;
|
|
•
|
interruption or failure of our information technology and communication systems, including the failure of our satellites, could negatively impact our results and brand;
|
|
•
|
royalties for music rights have increased and may continue to do so in the future;
|
|
•
|
the outcome of any pending or threatened litigation;
|
|
•
|
availability of qualified personnel;
|
|
•
|
changes in, or failure or inability to comply with, government regulations, including, without limitation, regulations of the Federal Communications Commission, and adverse outcomes from regulatory proceedings;
|
|
•
|
changes in the nature of key strategic relationships with partners, vendors and joint venturers;
|
|
•
|
general economic and business conditions and industry trends including the current economic downturn;
|
|
•
|
consumer spending levels, including the availability and amount of individual consumer debt;
|
|
•
|
rapid technological changes;
|
|
•
|
our indebtedness could adversely affect the operations and could limit the ability of our subsidiaries to react to changes in the economy or our industry;
|
|
•
|
if we fail to protect the security of personal information about our customers, we could be subject to costly government enforcement actions or private litigation and our reputation could suffer;
|
|
•
|
capital spending for the acquisition and/or development of telecommunications networks and services;
|
|
•
|
the regulatory and competitive environment of the industries in which we, and the entities in which we have interests, operate; and
|
|
•
|
threatened terrorist attacks and ongoing military action in the Middle East and other parts of the world and political unrest in international markets.
|
|
|
Three months ended
September 30, |
|
Nine months ended
September 30, |
|||||||||
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
|||||
|
|
amounts in millions
|
|||||||||||
|
Revenue
|
|
|
|
|
|
|
|
|||||
|
SIRIUS XM
|
$
|
959
|
|
|
—
|
|
|
2,626
|
|
|
—
|
|
|
ANLBC
|
119
|
|
|
114
|
|
|
251
|
|
|
216
|
|
|
|
Corporate and other
|
32
|
|
|
40
|
|
|
100
|
|
|
108
|
|
|
|
|
$
|
1,110
|
|
|
154
|
|
|
2,977
|
|
|
324
|
|
|
Adjusted OIBDA
|
|
|
|
|
|
|
|
|||||
|
SIRIUS XM
|
$
|
353
|
|
|
—
|
|
|
956
|
|
|
—
|
|
|
ANLBC
|
31
|
|
|
26
|
|
|
52
|
|
|
31
|
|
|
|
Corporate and other
|
(5
|
)
|
|
3
|
|
|
(5
|
)
|
|
(1
|
)
|
|
|
|
$
|
379
|
|
|
29
|
|
|
1,003
|
|
|
30
|
|
|
Operating Income (Loss)
|
|
|
|
|
|
|
|
|||||
|
SIRIUS XM
|
$
|
247
|
|
|
—
|
|
|
651
|
|
|
—
|
|
|
ANLBC
|
20
|
|
|
16
|
|
|
24
|
|
|
9
|
|
|
|
Corporate and other
|
(19
|
)
|
|
(6
|
)
|
|
(50
|
)
|
|
(29
|
)
|
|
|
|
$
|
248
|
|
|
10
|
|
|
625
|
|
|
(20
|
)
|
|
|
Three months ended
September 30, |
|
Nine months ended
September 30, |
|||||||||
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
|||||
|
|
amounts in millions
|
|||||||||||
|
Other income (expense):
|
|
|
|
|
|
|
|
|||||
|
Interest expense
|
$
|
(39
|
)
|
|
(1
|
)
|
|
(78
|
)
|
|
(6
|
)
|
|
Dividend and interest income
|
12
|
|
|
22
|
|
|
37
|
|
|
65
|
|
|
|
Share of earnings (losses) of affiliates
|
(8
|
)
|
|
14
|
|
|
(12
|
)
|
|
1,307
|
|
|
|
Realized and unrealized gains (losses) on financial instruments, net
|
64
|
|
|
135
|
|
|
222
|
|
|
173
|
|
|
|
Gains (losses) on transactions, net
|
—
|
|
|
21
|
|
|
7,481
|
|
|
21
|
|
|
|
Other, net
|
(67
|
)
|
|
49
|
|
|
(73
|
)
|
|
59
|
|
|
|
|
$
|
(38
|
)
|
|
240
|
|
|
7,577
|
|
|
1,619
|
|
|
|
Three months ended
September 30, |
|
Nine months ended
September 30, |
|||||||||
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
|||||
|
|
amounts in millions
|
|||||||||||
|
Charter
|
$
|
(37
|
)
|
|
—
|
|
|
(74
|
)
|
|
—
|
|
|
SIRIUS XM
|
—
|
|
|
(5
|
)
|
|
8
|
|
|
1,304
|
|
|
|
Live Nation
|
13
|
|
|
14
|
|
|
5
|
|
|
(2
|
)
|
|
|
SIRIUS XM Canada
|
2
|
|
|
—
|
|
|
3
|
|
|
—
|
|
|
|
Other
|
14
|
|
|
5
|
|
|
46
|
|
|
5
|
|
|
|
|
$
|
(8
|
)
|
|
14
|
|
|
(12
|
)
|
|
1,307
|
|
|
|
Three months ended
September 30, |
|
Nine months ended
September 30, |
|||||||||
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
|||||
|
|
amounts in millions
|
|||||||||||
|
Fair Value Option Securities
|
$
|
53
|
|
|
126
|
|
|
189
|
|
|
257
|
|
|
Other derivatives
|
11
|
|
|
9
|
|
|
33
|
|
|
(84
|
)
|
|
|
|
$
|
64
|
|
|
135
|
|
|
222
|
|
|
173
|
|
|
|
Cash and Cash Equivalents
|
|
Unencumbered Fair Value Option AFS Securities
|
|||
|
|
amounts in millions
|
|||||
|
Corporate and other
|
$
|
408
|
|
|
453
|
|
|
SIRIUS XM
|
$
|
717
|
|
|
—
|
|
|
ANLBC
|
$
|
46
|
|
|
—
|
|
|
|
|
Nine months ended
September 30, |
|||||
|
|
|
2013
|
|
2012
|
|||
|
Cash Flow Information
|
amounts in millions
|
||||||
|
|
Net cash provided (used) by operating activities
|
$
|
889
|
|
|
53
|
|
|
|
Net cash provided (used) by investing activities
|
$
|
(2,240
|
)
|
|
(118
|
)
|
|
|
Net cash provided (used) by financing activities
|
$
|
719
|
|
|
(982
|
)
|
|
|
Payments due by period
|
|||||||||||||||
|
|
Total
|
|
Less than 1 year
|
|
2 - 3 years
|
|
4 - 5 years
|
|
After
5 years
|
|||||||
|
Consolidated contractual obligations
|
amounts in millions
|
|||||||||||||||
|
Long-term debt(1)
|
$
|
2,462
|
|
|
4
|
|
|
1,357
|
|
|
1
|
|
|
1,100
|
|
|
|
Interest payments(2)
|
802
|
|
|
187
|
|
|
300
|
|
|
157
|
|
|
158
|
|
||
|
Satellite and transmission
|
137
|
|
|
67
|
|
|
42
|
|
|
8
|
|
|
20
|
|
||
|
Programming and content
|
616
|
|
|
219
|
|
|
362
|
|
|
35
|
|
|
—
|
|
||
|
Operating lease obligations
|
389
|
|
|
44
|
|
|
76
|
|
|
49
|
|
|
220
|
|
||
|
Employment agreements
|
151
|
|
|
60
|
|
|
58
|
|
|
33
|
|
|
—
|
|
||
|
Purchase orders and other obligations
|
267
|
|
|
98
|
|
|
69
|
|
|
29
|
|
|
71
|
|
||
|
|
Total consolidated
|
$
|
4,824
|
|
|
679
|
|
|
2,264
|
|
|
312
|
|
|
1,569
|
|
|
(1)
|
Amounts are stated at the face amount at maturity of outstanding debt instruments and capital lease obligations. Amounts do not assume additional borrowings or refinancings of existing debt.
|
|
(2)
|
Amounts (i) are based on outstanding debt balances at December 31, 2012, (ii) assume the interest rates on the variable rate debt remain constant at the December 31, 2012 rates and (iii) assume that the existing debt is repaid at maturity.
|
|
|
Three months ended
September 30, |
|
Nine months ended
September 30, |
|||||||||
|
|
2013 (1)
|
|
2012
|
|
2013 (1)
|
|
2012
|
|||||
|
|
amounts in millions
|
|||||||||||
|
Subscriber revenue
|
$
|
834
|
|
|
757
|
|
|
2,432
|
|
|
2,188
|
|
|
Other revenue
|
127
|
|
|
110
|
|
|
367
|
|
|
321
|
|
|
|
Total revenue
|
961
|
|
|
867
|
|
|
2,799
|
|
|
2,509
|
|
|
|
Operating expenses (excluding stock-based compensation included below):
|
|
|
|
|
||||||||
|
Cost of subscriber services
|
(332
|
)
|
|
(311
|
)
|
|
(988
|
)
|
|
(892
|
)
|
|
|
Subscriber acquisition costs
|
(126
|
)
|
|
(112
|
)
|
|
(372
|
)
|
|
(348
|
)
|
|
|
Other operating expenses
|
(11
|
)
|
|
(12
|
)
|
|
(38
|
)
|
|
(28
|
)
|
|
|
Selling, general and administrative expenses
|
(129
|
)
|
|
(117
|
)
|
|
(359
|
)
|
|
(337
|
)
|
|
|
Adjusted OIBDA
|
363
|
|
|
315
|
|
|
1,042
|
|
|
904
|
|
|
|
Stock-based compensation
|
(20
|
)
|
|
(17
|
)
|
|
(50
|
)
|
|
(46
|
)
|
|
|
Depreciation and amortization
|
(59
|
)
|
|
(66
|
)
|
|
(193
|
)
|
|
(199
|
)
|
|
|
Operating income
|
$
|
284
|
|
|
232
|
|
|
799
|
|
|
659
|
|
|
(1)
|
See the reconciliation of the results reported by SIRIUS XM to the results reported by Liberty included below.
|
|
|
Three months ended September 30, 2013
|
|
Nine months ended September 30, 2013
|
||||||||||||||||||
|
|
As reported by SIRIUS XM
|
|
Purchase Accounting Adjustments
|
|
As reported by Liberty
|
|
As reported by SIRIUS XM
|
|
Purchase Accounting Adjustments
|
|
Elimination for Equity Method Accounting (17 days)
|
|
As reported by Liberty
|
||||||||
|
|
amounts in millions
|
||||||||||||||||||||
|
Subscriber revenue
|
$
|
834
|
|
|
(2
|
)
|
|
832
|
|
|
2,432
|
|
|
(6
|
)
|
|
(146
|
)
|
|
2,280
|
|
|
Other revenue
|
127
|
|
|
—
|
|
|
127
|
|
|
367
|
|
|
(1
|
)
|
|
(20
|
)
|
|
346
|
|
|
|
Total revenue
|
961
|
|
|
(2
|
)
|
|
959
|
|
|
2,799
|
|
|
(7
|
)
|
|
(166
|
)
|
|
2,626
|
|
|
|
Operating expenses (excluding stock-based compensation included below):
|
|||||||||||||||||||||
|
Cost of subscriber services
|
(332
|
)
|
|
(2
|
)
|
|
(334
|
)
|
|
(988
|
)
|
|
1
|
|
|
60
|
|
|
(927
|
)
|
|
|
Subscriber acquisition costs
|
(126
|
)
|
|
(5
|
)
|
|
(131
|
)
|
|
(372
|
)
|
|
(15
|
)
|
|
20
|
|
|
(367
|
)
|
|
|
Other operating expenses
|
(11
|
)
|
|
—
|
|
|
(11
|
)
|
|
(38
|
)
|
|
—
|
|
|
3
|
|
|
(35
|
)
|
|
|
Selling, general and administrative expenses
|
(129
|
)
|
|
(1
|
)
|
|
(130
|
)
|
|
(359
|
)
|
|
(4
|
)
|
|
22
|
|
|
(341
|
)
|
|
|
Adjusted OIBDA
|
363
|
|
|
(10
|
)
|
|
353
|
|
|
1,042
|
|
|
(25
|
)
|
|
(61
|
)
|
|
956
|
|
|
|
Stock-based compensation
|
(20
|
)
|
|
(18
|
)
|
|
(38
|
)
|
|
(50
|
)
|
|
(50
|
)
|
|
3
|
|
|
(97
|
)
|
|
|
Depreciation and amortization
|
(59
|
)
|
|
(9
|
)
|
|
(68
|
)
|
|
(193
|
)
|
|
(27
|
)
|
|
12
|
|
|
(208
|
)
|
|
|
Operating income
|
$
|
284
|
|
|
(37
|
)
|
|
247
|
|
|
799
|
|
|
(102
|
)
|
|
(46
|
)
|
|
651
|
|
|
|
Variable rate debt
|
|
Fixed rate debt
|
||||||||||
|
|
Principal
amount
|
|
Weighted avg
interest rate
|
|
Principal
amount
|
|
Weighted avg
interest rate
|
||||||
|
|
dollar amounts in millions
|
||||||||||||
|
SIRIUS XM
|
$
|
40
|
|
|
2.4
|
%
|
|
$
|
3,648
|
|
|
5.8
|
%
|
|
Corporate
|
$
|
1,120
|
|
|
3.0
|
%
|
|
$
|
—
|
|
|
—
|
%
|
|
(a)
|
Exhibits
|
|
10.1
|
|
Share Repurchase Agreement, dated October 9, 2013, by and between Liberty and Sirius XM Radio, Inc. (incorporated by reference to Exhibit 99.2 to Liberty’s Current Report on Form 8-K filed on October 10, 2013 (File No. 001-35707)).
|
|
10.2
|
|
Amendment, effective as of August 5, 2013, to the Liberty Media Corporation 2013 Incentive Plan.*
|
|
10.3
|
|
Amendment, effective August 5, 2013, to the Liberty Media Corporation 2013 Nonemployee Director Incentive Plan.*
|
|
10.4
|
|
Indenture, dated as of October 17, 2013, between Liberty Media Corporation, as issuer, and U.S. Bank National Association, as trustee.*
|
|
10.5
|
|
Confirmation, dated October 10, 2013, of Base Cash Convertible Bond Hedge Transaction between J.P. Morgan Chase Bank N.A., London Branch and Liberty.*
|
|
10.6
|
|
Confirmation, dated October 10, 2013, of Base Warrants Transaction between J.P. Morgan Chase Bank N.A., London Branch and Liberty.**
|
|
10.7
|
|
Confirmation, dated October 10, 2013, of Base Cash Convertible Bond Hedge Transaction between Wells Fargo Bank, N.A. and Liberty.*
|
|
10.8
|
|
Confirmation, dated October 10, 2013, of Base Warrants Transaction between Wells Fargo Bank, N.A. and Liberty.**
|
|
10.9
|
|
Confirmation, dated October 10, 2013, of Base Cash Convertible Bond Hedge Transaction betwen Deutsche Bank AG, London Branch and Liberty.*
|
|
10.10
|
|
Confirmation, dated October 10, 2013, of Base Warrants Transaction between Deutsche Bank AG, London Branch and Liberty.**
|
|
10.11
|
|
Confirmation, dated October 11, 2013, of Additional Cash Convertible Bond Hedge Transaction between J.P. Morgan Chase Bank N.A., London Branch and Liberty.*
|
|
10.12
|
|
Confirmation, dated October 11, 2013, of Additional Warrants Transaction between J.P. Morgan Chase Bank N.A., London Branch and Liberty.**
|
|
10.13
|
|
Confirmation, dated October 11, 2013, of Additional Cash Convertible Bond Hedge Transaction between Wells Fargo Bank, N.A. and Liberty.*
|
|
10.14
|
|
Confirmation, dated October 11, 2013, of Additional Warrants Transaction between Wells Fargo Bank, N.A. and Liberty.**
|
|
10.15
|
|
Confirmation, dated October 11, 2013, of Additional Cash Convertible Bond Hedge Transaction between Deutsche Bank AG, London Branch and Liberty.*
|
|
10.16
|
|
Confirmation, dated October 11, 2013, of additional Warrants Transaction between Deutsche Bank AG, London Branch and Liberty.**
|
|
10.17
|
|
Indenture, dated as of August 1, 2013, among SIRIUS XM Radio, Inc. ("SIRIUS XM"), the guarantors named therein and U.S. Bank National Association, as trustee, relating to SIRIUS XM's 5.75% Senior Notes due 2021 (incorporated by reference to Exhibit 4.1 to SIRIUS XM'S Current Report on Form 8-K filed on August 1, 2013 (File No. 001-34295)).
|
|
10.18
|
|
Indenture, dated as of September 24, 2013, among SIRIUS XM, the guarantors named therein and U.S. Bank National Association, as trustee, relating to SIRIUS XM's 5.875% Senior Notes due 2020 (incorporated by reference to Exhibit 4.2 to SIRIUS XM's Current Report on Form 8-K filed on September 25, 2013 (File No. 001-34295)).
|
|
31.1
|
|
Rule 13a-14(a)/15d-14(a) Certification*
|
|
31.2
|
|
Rule 13a-14(a)/15d-14(a) Certification*
|
|
32
|
|
Section 1350 Certification***
|
|
101.INS
|
XBRL Instance Document***
|
|
|
101.SCH
|
XBRL Taxonomy Extension Schema Document***
|
|
|
101.CAL
|
XBRL Taxonomy Calculation Linkbase Document***
|
|
|
101.LAB
|
XBRL Taxonomy Label Linkbase Document***
|
|
|
101.PRE
|
XBRL Taxonomy Presentation Linkbase Document***
|
|
|
101.DEF
|
XBRL Taxonomy Definition Document***
|
|
|
**
|
Filed herewith. Application has been made to the Securities and Exchange Commission for confidential treatment of certain provisions of this exhibit. Omitted material for which confidential treatment has been requested has been separately filed with the Securities and Exchange Commission.
|
|
|
|
LIBERTY MEDIA CORPORATION
|
|
|
Date:
|
November 5, 2013
|
By:
|
/s/ GREGORY B. MAFFEI
|
|
|
|
|
Gregory B. Maffei
President and Chief Executive Officer
|
|
Date:
|
November 5, 2013
|
By:
|
/s/ CHRISTOPHER W. SHEAN
|
|
|
|
|
Christopher W. Shean
Senior Vice President and Chief Financial Officer (Principal Financial Officer and Principal Accounting Officer)
|
|
10.1
|
|
Share Repurchase Agreement, dated October 9, 2013, by and between Liberty and Sirius XM Radio, Inc. (incorporated by reference to Exhibit 99.2 to Liberty’s Current Report on Form 8-K filed on October 10, 2013 (File No. 001-35707)).
|
|
10.2
|
|
Amendment, effective as of August 5, 2013, to the Liberty Media Corporation 2013 Incentive Plan.*
|
|
10.3
|
|
Amendment, effective August 5, 2013, to the Liberty Media Corporation 2013 Nonemployee Director Incentive Plan.*
|
|
10.4
|
|
Indenture, dated as of October 17, 2013, between Liberty Media Corporation, as issuer, and U.S. Bank National Association, as trustee.*
|
|
10.5
|
|
Confirmation, dated October 10, 2013, of Base Cash Convertible Bond Hedge Transaction between J.P. Morgan Chase Bank N.A., London Branch and Liberty.*
|
|
10.6
|
|
Confirmation, dated October 10, 2013, of Base Warrants Transaction between J.P. Morgan Chase Bank N.A., London Branch and Liberty.**
|
|
10.7
|
|
Confirmation, dated October 10, 2013, of Base Cash Convertible Bond Hedge Transaction between Wells Fargo Bank, N.A. and Liberty.*
|
|
10.8
|
|
Confirmation, dated October 10, 2013, of Base Warrants Transaction between Wells Fargo Bank, N.A. and Liberty.**
|
|
10.9
|
|
Confirmation, dated October 10, 2013, of Base Cash Convertible Bond Hedge Transaction betwen Deutsche Bank AG, London Branch and Liberty.*
|
|
10.10
|
|
Confirmation, dated October 10, 2013, of Base Warrants Transaction between Deutsche Bank AG, London Branch and Liberty.**
|
|
10.11
|
|
Confirmation, dated October 11, 2013, of Additional Cash Convertible Bond Hedge Transaction between J.P. Morgan Chase Bank N.A., London Branch and Liberty.*
|
|
10.12
|
|
Confirmation, dated October 11, 2013, of Additional Warrants Transaction between J.P. Morgan Chase Bank N.A., London Branch and Liberty.**
|
|
10.13
|
|
Confirmation, dated October 11, 2013, of Additional Cash Convertible Bond Hedge Transaction between Wells Fargo Bank, N.A. and Liberty.*
|
|
10.14
|
|
Confirmation, dated October 11, 2013, of Additional Warrants Transaction between Wells Fargo Bank, N.A. and Liberty.**
|
|
10.15
|
|
Confirmation, dated October 11, 2013, of Additional Cash Convertible Bond Hedge Transaction between Deutsche Bank AG, London Branch and Liberty.*
|
|
10.16
|
|
Confirmation, dated October 11, 2013, of additional Warrants Transaction between Deutsche Bank AG, London Branch and Liberty.**
|
|
10.17
|
|
Indenture, dated as of August 1, 2013, among SIRIUS XM Radio, Inc. ("SIRIUS XM"), the guarantors named therein and U.S. Bank National Association, as trustee, relating to SIRIUS XM's 5.75% Senior Notes due 2021 (incorporated by reference to Exhibit 4.1 to SIRIUS XM'S Current Report on Form 8-K filed on August 1, 2013 (File No. 001-34295)).
|
|
10.18
|
|
Indenture, dated as of September 24, 2013, among SIRIUS XM, the guarantors named therein and U.S. Bank National Association, as trustee, relating to SIRIUS XM's 5.875% Senior Notes due 2020 (incorporated by reference to Exhibit 4.2 to SIRIUS XM's Current Report on Form 8-K filed on September 25, 2013 (File No. 001-34295)).
|
|
31.1
|
|
Rule 13a-14(a)/15d-14(a) Certification*
|
|
31.2
|
|
Rule 13a-14(a)/15d-14(a) Certification*
|
|
32
|
|
Section 1350 Certification***
|
|
101.INS
|
XBRL Instance Document***
|
|
|
101.SCH
|
XBRL Taxonomy Extension Schema Document***
|
|
|
101.CAL
|
XBRL Taxonomy Calculation Linkbase Document***
|
|
|
101.LAB
|
XBRL Taxonomy Label Linkbase Document***
|
|
|
101.PRE
|
XBRL Taxonomy Presentation Linkbase Document***
|
|
|
101.DEF
|
XBRL Taxonomy Definition Document***
|
|
|
**
|
Filed herewith. Application has been made to the Securities and Exchange Commission for confidential treatment of certain provisions of this exhibit. Omitted material for which confidential treatment has been requested has been separately filed with the Securities and Exchange Commission.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Part II - Other Information
|
|
|
|
Item 1. Legal Proceedings
|
|
|
|
|
|
|
|
|
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|