Stock-Based Compensation (Tables)
|
12 Months Ended |
Dec. 31, 2019 |
|---|
| Schedule of options granted and weighted average grant date fair value |
​
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
​ |
​ |
³Û±ð²¹°ù²õÌý±ð²Ô»å±ð»åÌý¶Ù±ð³¦±ð³¾²ú±ð°ùÌý31, |
Ìý |
​ |
​ |
2019 |
​ |
2018 |
​ |
2017 |
Ìý |
​ |
​ |
Options |
​ |
Weighted |
​ |
Options |
​ |
Weighted |
​ |
Options |
​ |
Weighted |
Ìý |
​ |
​ |
granted |
​ |
average |
​ |
granted |
​ |
average |
​ |
granted |
​ |
average |
Ìý |
​ |
​ |
(000's) |
​ |
GDFV |
​ |
(000's) |
​ |
GDFV |
​ |
(000's) |
​ |
GDFV |
​ |
SeriesÌýC СÓÅÊÓƵ SiriusXM common stock, СÓÅÊÓƵ employees and directors (1) |
​ |
179 |
​ |
$ |
11.62 |
​ |
33 |
​ |
$ |
11.09 |
​ |
263 |
​ |
$ |
10.39 |
​ |
SeriesÌýC СÓÅÊÓƵ SiriusXM common stock, СÓÅÊÓƵ CEO (2) |
​ |
1,419 |
​ |
$ |
11.23 |
​ |
633 |
​ |
$ |
11.56 |
​ |
920 |
​ |
$ |
8.50 |
​ |
SeriesÌýC СÓÅÊÓƵ Formula One common stock, СÓÅÊÓƵ employees and directors (1) |
​ |
139 |
​ |
$ |
12.70 |
​ |
21 |
​ |
$ |
8.99 |
​ |
153 |
​ |
$ |
9.42 |
​ |
SeriesÌýC СÓÅÊÓƵ Formula One common stock, СÓÅÊÓƵ CEO (2) |
​ |
815 |
​ |
$ |
11.67 |
​ |
139 |
​ |
$ |
8.80 |
​ |
171 |
​ |
$ |
8.96 |
​ |
SeriesÌýC СÓÅÊÓƵ Formula One common stock, Formula 1 employees (3) |
​ |
2,005 |
​ |
$ |
9.79 |
​ |
1,888 |
​ |
$ |
8.64 |
​ |
2,015 |
​ |
$ |
8.16 |
​ |
SeriesÌýC СÓÅÊÓƵ Braves common stock, СÓÅÊÓƵ employees and directors (1) |
​ |
62 |
​ |
$ |
7.33 |
​ |
5 |
​ |
$ |
7.14 |
​ |
35 |
​ |
$ |
6.14 |
​ |
SeriesÌýC СÓÅÊÓƵ Braves common stock, СÓÅÊÓƵ CEO (2) |
​ |
320 |
​ |
$ |
7.36 |
​ |
46 |
​ |
$ |
6.44 |
​ |
149 |
​ |
$ |
6.02 |
​ |
| (1) |
Mainly vests between three and five years for employees and in one year for directors.
|
| (2) |
Grants made in March 2019 mainly cliff vested in December 2019, and grants made in December 2019 in connection with the CEO’s new employment agreement cliff vest in December 2023. Grants in 2018 and 2017 mainly vested in December 2018 and December 2017, respectively. |
| (3) |
Vest monthly over one year.
|
|
| Schedule of Share-based Payment Award, Stock Options, Valuation Assumptions |
​
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
Volatility |
Ìý |
2019 grants |
ÌýÌýÌýÌý |
ÌýÌýÌýÌý |
​ |
ÌýÌýÌýÌý |
ÌýÌýÌýÌý |
​ |
СÓÅÊÓƵ options |
Ìý |
21.8 |
% |
- |
27.5 |
% |
2018 grants |
ÌýÌýÌýÌý |
ÌýÌýÌýÌý |
​ |
ÌýÌýÌýÌý |
ÌýÌýÌýÌý |
​ |
СÓÅÊÓƵ options |
Ìý |
23.5 |
% |
- |
26.0 |
% |
2017 grants |
ÌýÌýÌýÌý |
ÌýÌýÌýÌý |
​ |
ÌýÌýÌýÌý |
ÌýÌýÌýÌý |
​ |
СÓÅÊÓƵ options |
Ìý |
22.6 |
% |
- |
29.8 |
% |
|
| СÓÅÊÓƵ Sirius XM Group | Common Class A |
Ìý
|
| Schedule of stock awards activity |
​
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
SeriesÌýA |
​ |
​ |
ÌýÌýÌýÌý |
ÌýÌýÌýÌý |
ÌýÌýÌýÌý |
​ |
ÌýÌýÌýÌý |
Weighted |
ÌýÌýÌýÌý |
Aggregate |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
average |
​ |
intrinsic |
​ |
​ |
​ |
СÓÅÊÓƵ |
​ |
​ |
​ |
remaining |
​ |
value |
​ |
​ |
​ |
AwardsÌý(000's) |
​ |
WAEP |
​ |
life |
​ |
(in millions) |
​ |
Outstanding at JanuaryÌý1, 2019 |
Ìý |
1,403 |
​ |
$ |
19.84 |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
Granted |
Ìý |
— |
​ |
$ |
— |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
Exercised |
Ìý |
(1,381) |
​ |
$ |
19.79 |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
Forfeited/Cancelled |
​ |
— |
​ |
$ |
— |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
Outstanding at December 31, 2019 |
Ìý |
22 |
​ |
$ |
22.62 |
Ìý |
0.4 |
years |
​ |
$ |
1 |
​ |
Exercisable at DecemberÌý31, 2019 |
Ìý |
22 |
​ |
$ |
22.62 |
Ìý |
0.4 |
years |
​ |
$ |
1 |
​ |
|
| СÓÅÊÓƵ Sirius XM Group | Common Class C |
Ìý
|
| Schedule of stock awards activity |
​
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
SeriesÌýC |
​ |
​ |
ÌýÌýÌýÌý |
ÌýÌýÌýÌý |
ÌýÌýÌýÌý |
​ |
ÌýÌýÌýÌý |
Weighted |
ÌýÌýÌýÌý |
Aggregate |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
average |
​ |
intrinsic |
​ |
​ |
​ |
СÓÅÊÓƵ |
​ |
​ |
​ |
remaining |
​ |
value |
​ |
​ |
​ |
AwardsÌý(000's) |
​ |
WAEP |
​ |
life |
​ |
(in millions) |
​ |
Outstanding at JanuaryÌý1, 2019 |
Ìý |
11,495 |
​ |
$ |
28.85 |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
Granted |
Ìý |
1,598 |
​ |
$ |
45.08 |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
Exercised |
Ìý |
(2,923) |
​ |
$ |
20.42 |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
Forfeited/Cancelled |
​ |
(353) |
​ |
$ |
31.69 |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
Outstanding at December 31, 2019 |
Ìý |
9,817 |
​ |
$ |
33.90 |
Ìý |
3.6 |
years |
​ |
$ |
140 |
​ |
Exercisable at DecemberÌý31, 2019 |
Ìý |
7,997 |
​ |
$ |
32.18 |
Ìý |
3.2 |
years |
​ |
$ |
128 |
​ |
|
| Braves Group | Common Class A |
Ìý
|
| Schedule of stock awards activity |
​
|
|
|
|
|
|
|
|
|
|
|
|
|
​ |
​ |
SeriesÌýA |
​ |
​ |
ÌýÌýÌýÌý |
ÌýÌýÌýÌý |
ÌýÌýÌýÌý |
​ |
ÌýÌýÌýÌý |
Weighted |
ÌýÌýÌýÌý |
Aggregate |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
average |
​ |
intrinsic |
​ |
​ |
​ |
СÓÅÊÓƵ |
​ |
​ |
​ |
remaining |
​ |
value |
​ |
​ |
​ |
AwardsÌý(000's) |
​ |
WAEP |
​ |
life |
​ |
(in millions) |
​ |
Outstanding at JanuaryÌý1, 2019 |
Ìý |
177 |
​ |
$ |
11.44 |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
Granted |
Ìý |
— |
​ |
$ |
— |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
Exercised |
Ìý |
(175) |
​ |
$ |
11.43 |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
Forfeited/Cancelled |
​ |
— |
​ |
$ |
— |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
Outstanding at December 31, 2019 |
Ìý |
2 |
​ |
$ |
11.89 |
Ìý |
2.5 |
years |
​ |
$ |
— |
​ |
Exercisable at DecemberÌý31, 2019 |
Ìý |
2 |
​ |
$ |
11.89 |
Ìý |
2.5 |
years |
​ |
$ |
— |
​ |
|
| Braves Group | Common Class C |
Ìý
|
| Schedule of stock awards activity |
​
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
SeriesÌýC |
​ |
​ |
ÌýÌýÌýÌý |
ÌýÌýÌýÌý |
ÌýÌýÌýÌý |
​ |
ÌýÌýÌýÌý |
Weighted |
ÌýÌýÌýÌý |
Aggregate |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
average |
​ |
intrinsic |
​ |
​ |
​ |
СÓÅÊÓƵ |
​ |
​ |
​ |
remaining |
​ |
value |
​ |
​ |
​ |
AwardsÌý(000's) |
​ |
WAEP |
​ |
life |
​ |
(in millions) |
​ |
Outstanding at JanuaryÌý1, 2019 |
Ìý |
1,276 |
​ |
$ |
16.58 |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
Granted |
Ìý |
382 |
​ |
$ |
28.93 |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
Exercised |
Ìý |
(358) |
​ |
$ |
11.37 |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
Forfeited/Cancelled |
​ |
(33) |
​ |
$ |
15.19 |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
Outstanding at December 31, 2019 |
Ìý |
1,267 |
​ |
$ |
21.82 |
Ìý |
4.3 |
years |
​ |
$ |
10 |
​ |
Exercisable at DecemberÌý31, 2019 |
Ìý |
815 |
​ |
$ |
18.81 |
Ìý |
3.1 |
years |
​ |
$ |
9 |
​ |
|
| Formula One Group | Common Class A |
Ìý
|
| Schedule of stock awards activity |
​
|
|
|
|
|
|
|
|
|
|
|
|
|
​ |
​ |
SeriesÌýA |
Ìý |
​ |
ÌýÌýÌýÌý |
​ |
ÌýÌýÌýÌý |
​ |
​ |
ÌýÌýÌýÌý |
Weighted |
ÌýÌýÌýÌý |
Aggregate |
Ìý |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
average |
​ |
intrinsic |
Ìý |
​ |
​ |
СÓÅÊÓƵ |
​ |
​ |
​ |
​ |
remaining |
​ |
value |
Ìý |
​ |
​ |
ÌýAwardsÌý(000's) |
​ |
WAEP |
​ |
life |
​ |
(in millions) |
Ìý |
Outstanding at JanuaryÌý1, 2019 |
Ìý |
360 |
​ |
$ |
11.71 |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
Granted |
Ìý |
— |
​ |
$ |
— |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
Exercised |
Ìý |
(359) |
​ |
$ |
11.71 |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
Forfeited/Cancelled |
Ìý |
— |
​ |
$ |
— |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
Outstanding at December 31, 2019 |
Ìý |
1 |
​ |
$ |
12.63 |
Ìý |
3.0 |
years |
​ |
$ |
— |
​ |
Exercisable at DecemberÌý31, 2019 |
Ìý |
1 |
​ |
$ |
12.63 |
Ìý |
3.0 |
years |
​ |
$ |
— |
​ |
|
| Formula One Group | Common Class C |
Ìý
|
| Schedule of stock awards activity |
​
|
|
|
|
|
|
|
|
|
|
|
|
|
​ |
​ |
SeriesÌýC |
​ |
​ |
ÌýÌýÌýÌý |
​ |
ÌýÌýÌýÌý |
​ |
​ |
ÌýÌýÌýÌý |
Weighted |
ÌýÌýÌýÌý |
Aggregate |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
average |
​ |
intrinsic |
​ |
​ |
​ |
СÓÅÊÓƵ |
​ |
​ |
​ |
​ |
remaining |
​ |
value |
​ |
​ |
​ |
ÌýAwardsÌý(000's) |
​ |
WAEP |
​ |
life |
​ |
(in millions) |
​ |
Outstanding at JanuaryÌý1, 2019 |
Ìý |
6,684 |
​ |
$ |
26.92 |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
Granted |
Ìý |
2,959 |
​ |
$ |
36.38 |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
Exercised |
Ìý |
(1,273) |
​ |
$ |
21.80 |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
Forfeited/Cancelled |
Ìý |
(86) |
​ |
$ |
19.26 |
​ |
​ |
​ |
​ |
​ |
​ |
​ |
Outstanding at December 31, 2019 |
Ìý |
8,284 |
​ |
$ |
31.16 |
Ìý |
4.9 |
years |
​ |
$ |
123 |
​ |
Exercisable at DecemberÌý31, 2019 |
Ìý |
6,427 |
​ |
$ |
29.61 |
Ìý |
4.5 |
years |
​ |
$ |
105 |
​ |
|