Exhibit 99.1

Unaudited Attributed Financial Information for Tracking Stock Groups

The following tables present our assets and liabilities as of June 30, 2021 and revenue and expenses for the three and six months ended June 30, 2021 and 2020 and cash flows for the six months ended June 30, 2021 and 2020. The tables further present our assets, liabilities, revenue, expenses and cash flows that are intended to be attributed to the Liberty SiriusXM Group, Liberty Braves Group (“Braves Group”) and the Liberty Formula One Group (“Formula One Group”), respectively. The reattribution, as described in note 1, is reflected in the attributed financial statements on a prospective basis from April 22, 2020. The financial information should be read in conjunction with our condensed consolidated financial statements for the six months ended June 30, 2021 included in this Quarterly Report on Form 10-Q.

Notwithstanding the following attribution of assets, liabilities, revenue, expenses and cash flows to the Liberty SiriusXM Group, Braves Group and the Formula One Group, our tracking stock capital structure does not affect the ownership or the respective legal title to our assets or responsibility for our liabilities. We and our subsidiaries are each responsible for our respective liabilities. Holders of Liberty SiriusXM common stock, Liberty Braves common stock and Liberty Formula One common stock are holders of our common stock and are subject to risks associated with an investment in our company and all of our businesses, assets and liabilities. The issuance of Liberty SiriusXM common stock, Liberty Braves and Liberty Formula One common stock does not affect the rights of our creditors.

1

SUMMARY ATTRIBUTED FINANCIAL DATA

Liberty SiriusXM Group

Summary Balance Sheet Data:

June 30,

December 31,

2021

2020

amounts in millions

Cash and cash equivalents

$

1,542

996

Investments in affiliates, accounted for using the equity method

$

746

886

Intangible assets not subject to amortization

$

24,952

24,924

Intangible assets subject to amortization, net

$

1,368

1,471

Total assets

$

32,540

32,081

Deferred revenue

$

1,583

1,721

Long-term debt, including current portion

$

14,670

13,000

Deferred tax liabilities

$

2,150

2,116

Attributed net assets

$

8,062

8,250

Noncontrolling interest

$

4,097

4,505

Summary Statement of Operations Data:

Three months ended

Six months ended

June 30,

June 30,

2021

2020

2021

2020

amounts in millions

Revenue

$

2,159

1,874

4,217

3,826

Cost of services (1)

$

(983)

(866)

(1,922)

(1,716)

Other operating expenses (1)

$

(66)

(61)

(130)

(132)

Selling, general and administrative expense (1)

$

(374)

(350)

(720)

(692)

Operating income (loss)

$

634

383

863

825

Interest expense

$

(123)

(120)

(243)

(231)

Income tax (expense) benefit

$

(125)

10

(18)

(66)

Net earnings (loss) attributable to noncontrolling interests

$

95

64

144

142

Earnings (loss) attributable to Liberty stockholders

$

337

(88)

326

126

(1)Includes stock-based compensation expense as follows:

Three months ended

Six months ended

June 30,

June 30,

2021

2020

2021

2020

amounts in millions

Cost of services

$

12

10

22

21

Other operating expenses

7

9

17

20

Selling, general and administrative expense

31

35

65

71

$

50

54

104

112

2

Braves Group

Summary Balance Sheet Data:

June 30,

December 31,

2021

2020

amounts in millions

Cash and cash equivalents

$

168

151

Property and equipment, net

$

791

799

Investments in affiliates, accounted for using the equity method

$

102

94

Intangible assets not subject to amortization

$

323

323

Intangible assets subject to amortization, net

$

21

24

Total assets

$

1,605

1,571

Deferred revenue

$

103

90

Long-term debt, including current portion

$

691

670

Deferred tax liabilities

$

48

52

Attributed net assets

$

261

291

Summary Statement of Operations Data:

Three months ended

Six months ended

June 30,

June 30,

2021

2020

2021

2020

amounts in millions

Revenue

$

216

11

232

33

Selling, general and administrative expense (1)

$

(24)

(45)

(22)

Operating income (loss)

$

31

(33)

(9)

(77)

Share of earnings (losses) of affiliates, net

$

8

(1)

11

3

Unrealized gains (losses) on intergroup interest

$

1

(7)

(27)

88

Income tax (expense) benefit

$

(9)

9

2

24

Earnings (loss) attributable to Liberty stockholders

$

25

(38)

(34)

15

(1)Includes stock-based compensation expense of $3 million and $6 million for the three and six months ended June 30, 2021, respectively, and stock-based compensation benefit of $15 million and $12 million for the three and six months ended June 30, 2020, respectively.

3

Formula One Group

Summary Balance Sheet Data:

June 30,

December 31,

2021

2020

amounts in millions

Cash and cash equivalents

$

2,225

1,684

Investments in affiliates, accounted for using the equity method

$

33

38

Intangible assets not subject to amortization

$

3,957

3,956

Intangible assets subject to amortization, net

$

3,696

3,883

Total assets

$

12,029

11,191

Long-term debt, including current portion

$

3,612

3,759

Redeemable noncontrolling interests in equity of subsidiary

$

575

Attributed net assets

$

6,565

6,550

Summary Statement of Operations Data:

Three months ended

Six months ended

June 30,

June 30,

2021

2020

2021

2020

amounts in millions

Revenue

$

501

24

681

63

Cost of Formula 1 revenue

$

(398)

(16)

(482)

(59)

Selling, general and administrative expense (1)

$

(47)

(40)

(90)

(84)

Operating income (loss)

$

(43)

(136)

(90)

(288)

Interest expense

$

(29)

(37)

(61)

(83)

Share of earnings (losses) of affiliates, net

$

14

(46)

29

(110)

Realized and unrealized gains (losses) on financial instruments, net

$

70

5

105

20

Unrealized gains (losses) on intergroup interest

$

(23)

(29)

(5)

(155)

Income tax (expense) benefit

$

78

27

91

52

Earnings (loss) attributable to Liberty stockholders

$

55

(200)

9

(543)

(1)Includes stock-based compensation of $7 million and $6 million for the three months ended June 30, 2021 and 2020, respectively, and $13 million and $12 million for the six months ended June 30, 2021 and 2020, respectively.

4

BALANCE SHEET INFORMATION

June 30, 2021

(unaudited)

Attributed (note 1)

Liberty

SiriusXM

Braves

Formula One

Inter-Group

Consolidated

    

Group

Group

Group

Eliminations

Liberty

    

amounts in millions

Assets

Current assets:

Cash and cash equivalents

$

1,542

168

2,225

3,935

 

Trade and other receivables, net

 

655

55

113

823

 

Other current assets

 

350

64

189

603

 

Total current assets

 

2,547

287

2,527

5,361

 

Intergroup interests (note 1)

289

189

(478)

Investments in affiliates, accounted for using the equity method (note 1)

 

746

102

33

881

 

Property and equipment, at cost

 

2,699

997

203

3,899

 

Accumulated depreciation

 

(1,617)

(206)

(83)

(1,906)

 

 

1,082

791

120

1,993

 

Intangible assets not subject to amortization

Goodwill

 

15,110

180

3,957

19,247

 

FCC licenses

 

8,600

8,600

 

Other

 

1,242

143

1,385

 

 

24,952

323

3,957

29,232

 

Intangible assets subject to amortization, net

 

1,368

21

3,696

5,085

 

Other assets

 

1,556

81

1,507

(42)

3,102

 

Total assets

$

32,540

1,605

12,029

(520)

45,654

 

Liabilities and Equity

Current liabilities:

Intergroup payable (receivable) (note 3)

$

(22)

(33)

55

Accounts payable and accrued liabilities

1,294

 

65

208

1,567

Current portion of debt

1,515

12

26

1,553

Deferred revenue

 

1,583

 

103

525

2,211

Other current liabilities

 

68

 

6

35

109

Total current liabilities

 

4,438

 

153

849

5,440

Long-term debt (note 1)

 

13,155

 

679

3,586

17,420

Deferred income tax liabilities

 

2,150

 

48

(42)

2,156

Redeemable intergroup interests (note 1)

253

225

(478)

Other liabilities

 

638

 

211

206

1,055

Total liabilities

 

20,381

 

1,344

4,866

(520)

26,071

Redeemable noncontrolling interests in equity of subsidiary

575

575

Equity / Attributed net assets

 

8,062

 

261

6,565

14,888

Noncontrolling interests in equity of subsidiaries

 

4,097

 

23

4,120

Total liabilities and equity

$

32,540

 

1,605

12,029

(520)

45,654

5

STATEMENT OF OPERATIONS INFORMATION

Three months ended June 30, 2021

(unaudited)

Attributed (note 1)

Liberty

SiriusXM

Braves

Formula One

Consolidated

Group

Group

Group

Liberty

amounts in millions

Revenue:

Sirius XM Holdings revenue

$

2,159

 

2,159

Formula 1 revenue

501

501

Other revenue

 

 

216

216

Total revenue

 

2,159

 

216

501

2,876

Operating costs and expenses, including stock-based compensation (note 2):

Cost of services (exclusive of depreciation shown separately below):

Revenue share and royalties

 

663

 

663

Programming and content

 

135

 

135

Customer service and billing

 

127

 

127

Other

 

58

 

58

Cost of Formula 1 revenue

398

398

Subscriber acquisition costs

 

89

 

89

Other operating expenses

 

66

 

142

208

Selling, general and administrative

 

374

 

24

47

445

Impairment, restructuring and acquisition costs

(137)

 

(137)

Depreciation and amortization

 

150

 

19

99

268

 

1,525

 

185

544

2,254

Operating income (loss)

 

634

 

31

(43)

622

Other income (expense):

Interest expense

 

(123)

 

(6)

(29)

(158)

Share of earnings (losses) of affiliates, net

 

(70)

 

8

14

(48)

Realized and unrealized gains (losses) on financial instruments, net

 

86

 

(1)

70

155

Unrealized gains (losses) on intergroup interests (note 1)

22

1

(23)

Other, net

 

8

 

1

4

13

 

(77)

 

3

36

(38)

Earnings (loss) before income taxes

 

557

 

34

(7)

584

Income tax (expense) benefit

 

(125)

 

(9)

78

(56)

Net earnings (loss)

 

432

 

25

71

528

Less net earnings (loss) attributable to the noncontrolling interests

 

95

 

16

111

Less net earnings (loss) attributable to redeemable noncontrolling interest

 

Net earnings (loss) attributable to Liberty stockholders

$

337

 

25

55

417

6

STATEMENT OF OPERATIONS INFORMATION

Three months ended June 30, 2020

(unaudited)

Attributed (note 1)

Liberty

SiriusXM

Braves

Formula One

Consolidated

Group

Group

Group

Liberty

amounts in millions

Revenue:

Sirius XM Holdings revenue

$

1,874

 

1,874

Formula 1 revenue

24

24

Other revenue

 

 

11

11

Total revenue

 

1,874

 

11

24

1,909

Operating costs and expenses, including stock-based compensation (note 2):

Cost of services (exclusive of depreciation shown separately below):

Revenue share and royalties

 

587

 

587

Programming and content

 

110

 

110

Customer service and billing

 

122

 

122

Other

 

47

 

47

Cost of Formula 1 revenue

16

16

Subscriber acquisition costs

 

48

 

48

Other operating expenses

 

61

 

24

85

Selling, general and administrative

 

350

 

40

390

Acquisition and restructuring

24

 

24

Depreciation and amortization

 

142

 

20

104

266

 

1,491

 

44

160

1,695

Operating income (loss)

 

383

 

(33)

(136)

214

Other income (expense):

Interest expense

 

(120)

 

(6)

(37)

(163)

Intergroup interest (expense) income

(7)

 

7

Share of earnings (losses) of affiliates, net

 

(146)

 

(1)

(46)

(193)

Realized and unrealized gains (losses) on financial instruments, net

 

(184)

 

(1)

5

(180)

Unrealized gains (losses) on intergroup interests (note 1)

36

(7)

(29)

Other, net

 

4

 

1

9

14

 

(417)

 

(14)

(91)

(522)

Earnings (loss) before income taxes

 

(34)

 

(47)

(227)

(308)

Income tax (expense) benefit

 

10

 

9

27

46

Net earnings (loss)

 

(24)

 

(38)

(200)

(262)

Less net earnings (loss) attributable to the noncontrolling interests

 

64

 

64

Net earnings (loss) attributable to Liberty stockholders

$

(88)

 

(38)

(200)

(326)

7

STATEMENT OF OPERATIONS INFORMATION

Six months ended June 30, 2021

(unaudited)

Attributed (note 1)

Liberty

SiriusXM

Braves

Formula One

Consolidated

Group

Group

Group

Liberty

amounts in millions

Revenue:

Sirius XM Holdings revenue

$

4,217

 

4,217

Formula 1 revenue

681

681

Other revenue

 

 

232

232

Total revenue

 

4,217

 

232

681

5,130

Operating costs and expenses, including stock-based compensation (note 2):

Cost of subscriber services (exclusive of depreciation shown separately below):

Revenue share and royalties

 

1,303

 

1,303

Programming and content

 

265

 

265

Customer service and billing

 

244

 

244

Other

 

110

 

110

Cost of Formula 1 revenue

482

482

Subscriber acquisition costs

 

175

 

175

Other operating expenses

 

130

 

162

292

Selling, general and administrative

 

720

 

45

90

855

Impairment, restructuring and acquisition costs

108

 

108

Depreciation and amortization

 

299

 

34

199

532

 

3,354

 

241

771

4,366

Operating income (loss)

 

863

 

(9)

(90)

764

Other income (expense):

Interest expense

 

(243)

 

(12)

(61)

(316)

Intergroup interest (expense) income

 

Share of earnings (losses) of affiliates, net

 

(183)

 

11

29

(143)

Realized and unrealized gains (losses) on financial instruments, net

 

 

1

105

106

Unrealized gains (losses) on intergroup interest (note 1)

32

(27)

(5)

Other, net

 

19

 

9

28

 

(375)

 

(27)

77

(325)

Earnings (loss) before income taxes

 

488

 

(36)

(13)

439

Income tax (expense) benefit

 

(18)

 

2

91

75

Net earnings (loss)

 

470

 

(34)

78

514

Less net earnings (loss) attributable to the noncontrolling interests

 

144

 

16

160

Less net earnings (loss) attributable to redeemable noncontrolling interest

 

53

53

Net earnings (loss) attributable to Liberty stockholders

$

326

 

(34)

9

301

8

STATEMENT OF OPERATIONS INFORMATION

Six months ended June 30, 2020

(unaudited)

Attributed (note 1)

Liberty

SiriusXM

Braves

Formula One

Consolidated

Group

Group

Group

Liberty

amounts in millions

Revenue:

Sirius XM Holdings revenue

$

3,826

 

3,826

Formula 1 revenue

63

63

Other revenue

 

 

33

33

Total revenue

 

3,826

 

33

63

3,922

Operating costs and expenses, including stock-based compensation (note 2):

Cost of services (exclusive of depreciation shown separately below):

Revenue share and royalties

 

1,157

 

1,157

Programming and content

 

228

 

228

Customer service and billing

 

240

 

240

Other

 

91

 

91

Cost of Formula 1 revenue

59

59

Subscriber acquisition costs

 

147

 

147

Other operating expenses

 

132

 

53

185

Selling, general and administrative

 

692

 

22

84

798

Acquisition and restructuring

24

 

24

Depreciation and amortization

 

290

 

35

208

533

 

3,001

 

110

351

3,462

Operating income (loss)

 

825

 

(77)

(288)

460

Other income (expense):

Interest expense

 

(231)

 

(13)

(83)

(327)

Intergroup interest (expense) income

(7)

 

7

Share of earnings (losses) of affiliates, net

 

(148)

 

3

(110)

(255)