Quarterly report pursuant to Section 13 or 15(d)

Long-Term Debt (Tables)

v3.10.0.1
Long-Term Debt (Tables)
9 Months Ended
Sep. 30, 2018
Debt  
Schedule of Long-term Debt Instruments

 

 

 

 

 

 

 

 

 

 

 

 

Outstanding

 

Carrying value

 

 

    

Principal

    

September 30,

    

December 31,

 

 

 

September 30, 2018

 

2018

 

2017

 

 

 

amounts in millions

 

Liberty SiriusXM Group

 

 

 

 

 

 

 

 

 

Corporate level notes and loans:

 

 

 

 

 

 

 

 

 

2.125% Exchangeable Senior Debentures due 2048 (1)

 

$

400

 

 

397

 

 —

 

Margin Loans

 

 

550

 

 

550

 

750

 

Subsidiary notes and loans:

 

 

 

 

 

 

 

 

 

SIRIUS XM 3.875% Senior Notes due 2022

 

 

1,000

 

 

993

 

992

 

SIRIUS XM 4.625% Senior Notes due 2023

 

 

500

 

 

497

 

497

 

SIRIUS XM 6% Senior Notes due 2024

 

 

1,500

 

 

1,489

 

1,488

 

SIRIUS XM 5.375% Senior Notes due 2025

 

 

1,000

 

 

992

 

991

 

SIRIUS XM 5.375% Senior Notes due 2026

 

 

1,000

 

 

991

 

990

 

SIRIUS XM 5.0% Senior Notes due 2027

 

 

1,500

 

 

1,487

 

1,486

 

SIRIUS XM Senior Secured Revolving Credit Facility

 

 

118

 

 

118

 

300

 

SIRIUS XM leases

 

 

 7

 

 

 7

 

11

 

Deferred financing costs

 

 

 

 

 

(10)

 

(9)

 

Total Liberty SiriusXM Group

 

 

7,575

 

 

7,511

 

7,496

 

Braves Group

 

 

 

 

 

 

 

 

 

Subsidiary notes and loans:

 

 

 

 

 

 

 

 

 

Notes and loans

 

 

626

 

 

626

 

667

 

Deferred financing costs

 

 

 

 

 

(4)

 

(5)

 

Total Braves Group

 

 

626

 

 

622

 

662

 

Formula One Group

 

 

 

 

 

 

 

 

 

Corporate level notes and loans:

 

 

 

 

 

 

 

 

 

1.375% Cash Convertible Notes due 2023 (1)

 

 

1,000

 

 

1,225

 

1,146

 

1% Cash Convertible Notes due 2023 (1)

 

 

450

 

 

519

 

505

 

2.25% Exchangeable Senior Debentures due 2046 (1)

 

 

215

 

 

247

 

464

 

Live Nation Margin Loan

 

 

350

 

 

350

 

350

 

Other

 

 

34

 

 

34

 

35

 

Subsidiary notes and loans:

 

 

 

 

 

 

 

 

 

Senior Loan Facility

 

 

2,902

 

 

2,910

 

3,314

 

Deferred financing costs

 

 

 

 

 

(20)

 

(18)

 

Total Formula One Group

 

 

4,951

 

 

5,265

 

5,796

 

Total debt

 

$

13,152

 

 

13,398

 

13,954

 

Debt classified as current

 

 

 

 

 

(18)

 

(768)

 

Total long-term debt

 

 

 

 

$

13,380

 

13,186

 


(1) Measured at fair value

Schedule of Braves Holdings Debt

 

 

 

 

 

 

 

 

 

 

 

 

 

Carrying value

 

As of September 30, 2018

 

 

 

 

September 30,

    

December 31,

 

Borrowing

 

Weighted avg

 

Maturity

 

 

2018

 

2017

 

Capacity

 

interest rate

 

Date

 

 

amounts in millions

 

 

 

 

 

Operating credit facilities

$

46

 

98

 

185

 

3.21%

 

various

 

Ballpark funding

 

 

 

 

 

 

 

 

 

 

 

Term loan

 

53

 

55

 

NA

 

3.73%

 

August 2021

 

Senior secured note

 

195

 

200

 

NA

 

3.77%

 

September 2041

 

Floating rate notes

 

71

 

75

 

NA

 

4.04%

 

September 2029

 

Mixed-use credit facilities and loans (a)

 

236

 

200

 

255

 

4.05%

 

various

 

Spring training credit facility

 

25

 

39

 

40

 

3.26%

 

December 2022

 

Total Braves Holdings

$

626

 

667

 

 

 

 

 

 

 


As discussed in note 8, 225 thousand AT&T shares with a fair value of $8 million were pledged as collateral to certain mixed-use facilities as of September 30, 2018. In addition, $4 million of cash is pledged as collateral to certain mixed-use facilities.

Fair Value of Debt

The fair value, based on quoted market prices of the same instruments but not considered to be active markets (Level 2), of SIRIUS XM's publicly traded debt securities, not reported at fair value, are as follows (amounts in millions):

 

 

 

 

 

 

    

September 30, 2018

 

SIRIUS XM 3.875% Senior Notes due 2022

 

$

980

 

SIRIUS XM 4.625% Senior Notes due 2023

 

$

495

 

SIRIUS XM 6% Senior Notes due 2024

 

$

1,552

 

SIRIUS XM 5.375% Senior Notes due 2025

 

$

1,003

 

SIRIUS XM 5.375% Senior Notes due 2026

 

$

993

 

SIRIUS XM 5.0% Senior Notes due 2027

 

$

1,438