Quarterly report pursuant to Section 13 or 15(d)

Acquisitions (Tables)

v3.19.1
Acquisitions (Tables)
3 Months Ended
Mar. 31, 2019
Acquisitions  
Schedule of consideration paid with the acquisition

 

 

 

 

Pandora common stock outstanding at January 31, 2019

 

272

 

Exchange ratio

 

1.44

 

Sirius XM Holdings common stock issued

 

392

 

Price per share of Sirius XM Holdings common stock as of January 31, 2019

$

5.83

 

Value of Sirius XM Holdings common stock issued to Pandora stockholders pursuant to the transactions

 

2,285

 

Value of Sirius XM Holdings replacement equity awards attributable to pre-combination service

 

70

 

Sirius XM Holdings' Pandora preferred stock investment cancelled

 

524

 

Total consideration

$

2,879

 

 

Schedule of Purchase Price Allocation

The preliminary acquisition price allocation for Pandora is as follows (in millions):

 

 

 

 

 

Cash and cash equivalents

 

$

313

 

Trade and other receivables, net

 

 

361

 

Other current assets

 

 

109

 

Property and equipment

 

 

41

 

Goodwill

 

 

1,541

 

Intangible assets not subject to amortization

 

 

331

 

Intangible assets subject to amortization, net

 

 

800

 

Other assets

 

 

186

 

Accounts payable and accrued liabilities

 

 

(302)

 

Current portion of debt

 

 

(151)

 

Deferred revenue

 

 

(37)

 

Other current liabilities

 

 

(27)

 

Long-term debt (a)

 

 

(218)

 

Other liabilities

 

 

(68)

 

 

 

$

2,879

 


(a) In order to present the assets acquired and liabilities assumed, the conversion feature associated with Pandora’s convertible notes for $68 million has been included within long-term debt in the table above and included within noncontrolling interest in equity of subsidiaries within the condensed consolidated statement of equity. See note 10 for details regarding Pandora’s convertible notes.

Business Acquisition, Pro Forma Information

 

 

 

 

 

 

 

 

 

Three months ended

 

 

 

March 31,

 

 

 

2019

 

2018

 

 

 

amounts in millions

 

Revenue

 

$

2,128

 

1,839

 

Net earnings (loss)

 

$

(108)

 

96

 

Net earnings (loss) attributable to Liberty stockholders

 

$

(145)

 

51