Exhibit 99.1

Unaudited Attributed Financial Information for Tracking Stock Groups

The following tables present our assets and liabilities as of September 30, 2023 and revenue and expenses for the three and nine months ended September 30, 2023 and 2022 and cash flows for the nine months ended September 30, 2023 and 2022. The tables further present our assets, liabilities, revenue, expenses and cash flows that are intended to be attributed to the Liberty SiriusXM Group, the Liberty Formula One Group (the “Formula One Group”), the Liberty Live Group and the Liberty Braves Group (the “Braves Group”) (prior to the Split-Off, as defined in note 1), respectively. The financial information should be read in conjunction with our condensed consolidated financial statements for the three and nine months ended September 30, 2023 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, the Formula One Group, the Liberty Live Group and the Braves Group (prior to the Split-Off, as defined in note 1), 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 Formula One common stock and Liberty Live 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 Formula One and Liberty Live common stock does not affect the rights of our creditors.

1

SUMMARY ATTRIBUTED FINANCIAL DATA

Liberty SiriusXM Group

Summary Balance Sheet Data:

September 30,

December 31,

2023

2022

amounts in millions

Cash and cash equivalents

$

327

362

Investments in affiliates, accounted for using the equity method

$

705

823

Intangible assets not subject to amortization

$

25,051

25,501

Intangible assets subject to amortization, net

$

1,017

1,101

Total assets

$

29,937

30,479

Deferred revenue

$

1,248

1,321

Long-term debt, including current portion

$

11,540

13,143

Deferred tax liabilities

$

2,207

2,054

Attributed net assets

$

9,946

8,759

Noncontrolling interest

$

2,969

3,138

Summary Statement of Operations Data:

Three months ended

Nine months ended

September 30,

September 30,

2023

2022

2023

2022

amounts in millions

Revenue

$

2,271

2,280

6,665

6,720

Cost of Sirius XM Holdings services (1)

$

(1,057)

(1,041)

(3,144)

(3,077)

Other operating expenses (1)

$

(72)

(69)

(234)

(208)

Selling, general and administrative expense (1)

$

(376)

(424)

(1,148)

(1,247)

Operating income (loss)

$

528

434

1,353

1,390

Interest expense

$

(135)

(130)

(408)

(377)

Income tax (expense) benefit

$

(100)

(135)

(215)

(404)

Net earnings (loss) attributable to noncontrolling interests

$

58

41

146

148

Earnings (loss) attributable to Liberty stockholders

$

307

305

656

1,040

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

Three months ended

Nine months ended

September 30,

September 30,

2023

2022

2023

2022

amounts in millions

Cost of services

$

13

12

33

34

Other operating expenses

11

10

33

27

Selling, general and administrative expense

33

31

85

91

$

57

53

151

152

2

Formula One Group

Summary Balance Sheet Data:

September 30,

December 31,

2023

2022

amounts in millions

Cash and cash equivalents

$

1,470

1,733

Investments in affiliates, accounted for using the equity method

$

43

34

Intangible assets not subject to amortization

$

3,956

3,956

Intangible assets subject to amortization, net

$

2,924

3,163

Total assets

$

10,554

11,016

Long-term debt, including current portion

$

2,897

2,947

Attributed net assets

$

6,363

6,910

Summary Statement of Operations Data:

Three months ended

Nine months ended

September 30,

September 30,

2023

2022

2023

2022

amounts in millions

Revenue

$

887

715

1,992

1,819

Cost of Formula 1 revenue

$

(615)

(494)

(1,340)

(1,223)

Selling, general and administrative expense (1)

$

(79)

(68)

(223)

(192)

Operating income (loss)

$

107

64

175

132

Interest expense

$

(56)

(41)

(161)

(100)

Share of earnings (losses) of affiliates, net

$

2

1

(1)

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

$

66

24

83

100

Unrealized gains (losses) on intergroup interest

$

16

47

15

26

Income tax (expense) benefit

$

(31)

8

(35)

Earnings (loss) attributable to Liberty stockholders

$

118

108

125

184

(1)Includes stock-based compensation of $4 million and $5 million for the three months ended September 30, 2023 and 2022, respectively, and $14 million and $12 million for the nine months ended September 30, 2023 and 2022, respectively.

3

Liberty Live Group

Summary Balance Sheet Data:

September 30,

December 31,

2023

2022

amounts in millions

Cash and cash equivalents

$

315

NA

Investments in affiliates, accounted for using the equity method

$

397

NA

Total assets

$

1,191

NA

Long-term debt, including current portion

$

1,226

NA

Attributed net assets

$

(62)

NA

Summary Statement of Operations Data:

Three months ended

Nine months ended

September 30,

September 30,

2023

2022

2023

2022

Selling, general and administrative expense (1)

$

(5)

NA

(5)

NA

Operating income (loss)

$

(5)

NA

(5)

NA

Share of earnings (losses) of affiliates, net

$

90

NA

90

NA

Income tax (expense) benefit

$

5

NA

5

NA

Earnings (loss) attributable to Liberty stockholders

$

(19)

NA

(19)

NA

(1)Includes stock-based compensation expense of $1 million for each of the three and nine months ended September 30, 2023.

4

BALANCE SHEET INFORMATION

September 30, 2023

(unaudited)

Attributed (note 1)

Liberty

Liberty

SiriusXM

Formula One

Live

Inter-Group

Consolidated

    

Group

Group

Group

Eliminations

Liberty

    

amounts in millions

Assets

Current assets:

Cash and cash equivalents

$

327

1,470

315

2,112

 

Trade and other receivables, net

 

659

149

808

 

Other current assets

 

357

348

705

 

Total current assets

 

1,343

1,967

315

3,625

 

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

 

705

43

397

1,145

 

Property and equipment, at cost

 

3,083

874

3,957

 

Accumulated depreciation

 

(1,829)

(123)

(1,952)

 

 

1,254

751

2,005

 

Intangible assets not subject to amortization

Goodwill

 

15,209

3,956

19,165

 

FCC licenses

 

8,600

8,600

 

Other

 

1,242

1,242

 

 

25,051

3,956

29,007

 

Intangible assets subject to amortization, net

 

1,017

2,924

3,941

 

Other assets

 

567

913

479

(167)

1,792

 

Total assets

$

29,937

10,554

1,191

(167)

41,515

 

Liabilities and Equity

Current liabilities:

Intergroup payable (receivable) (note 3)

$

51

(53)

2

Accounts payable and accrued liabilities

1,323

 

390

2

1,715

Current portion of debt

730

32

65

827

Deferred revenue

 

1,248

 

776

2,024

Other current liabilities

 

78

 

32

110

Total current liabilities

 

3,430

 

1,177

69

4,676

Long-term debt (note 1)

 

10,810

 

2,865

1,161

14,836

Deferred income tax liabilities

 

2,207

 

(167)

2,040

Other liabilities

 

575

 

149

724

Total liabilities

 

17,022

 

4,191

1,230

(167)

22,276

Equity / Attributed net assets

 

9,946

 

6,363

(62)

16,247

Noncontrolling interests in equity of subsidiaries

 

2,969

 

23

2,992

Total liabilities and equity

$

29,937

 

10,554

1,191

(167)

41,515

5

STATEMENT OF OPERATIONS INFORMATION

Three months ended September 30, 2023

(unaudited)

Attributed (note 1)

Liberty

Liberty

SiriusXM

Formula One

Live

Braves

Consolidated

Group

Group

Group

Group

Liberty

amounts in millions

Revenue:

Sirius XM Holdings revenue

$

2,271

 

2,271

Formula 1 revenue

887

887

Other revenue

 

 

49

49

Total revenue

 

2,271

 

887

49

3,207

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

Cost of Sirius XM Holdings services (exclusive of depreciation shown separately below):

Revenue share and royalties

 

730

 

730

Programming and content

 

153

 

153

Customer service and billing

 

117

 

117

Other

 

57

 

57

Cost of Formula 1 revenue (exclusive of depreciation shown separately below)

615

615

Subscriber acquisition costs

 

87

 

87

Other operating expenses

 

72

 

38

110

Selling, general and administrative

 

376

 

79

5

9

469

Impairment, restructuring and acquisition costs, net of recoveries

6

 

6

Depreciation and amortization

 

145

 

86

3

234

 

1,743

 

780

5

50

2,578

Operating income (loss)

 

528

 

107

(5)

(1)

629

Other income (expense):

Interest expense

 

(135)

 

(56)

(2)

(3)

(196)

Share of earnings (losses) of affiliates, net

 

45

 

2

90

1

138

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

 

17

 

66

(72)

11

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

4

16

(20)

Other, net

 

6

 

14

(35)

1

(14)

 

(63)

 

42

(19)

(21)

(61)

Earnings (loss) before income taxes

 

465

 

149

(24)

(22)

568

Income tax (expense) benefit

 

(100)

 

(31)

5

1

(125)

Net earnings (loss)

 

365

 

118

(19)

(21)

443

Less net earnings (loss) attributable to the noncontrolling interests

 

58

 

58

Net earnings (loss) attributable to Liberty stockholders

$

307

 

118

(19)

(21)

385

6

STATEMENT OF OPERATIONS INFORMATION

Nine months ended September 30, 2023

(unaudited)

Attributed (note 1)

Liberty

Liberty

SiriusXM

Formula One

Live

Braves

Consolidated

Group

Group

Group

Group

Liberty

amounts in millions

Revenue:

Sirius XM Holdings revenue

$

6,665

 

6,665

Formula 1 revenue

1,992

1,992

Other revenue

 

 

350

350

Total revenue

 

6,665

1,992

 

350

9,007

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

Cost of Sirius XM Holdings services (exclusive of depreciation shown separately below):

Revenue share and royalties

 

2,162

 

2,162

Programming and content

 

456

 

456

Customer service and billing

 

363

 

363

Other

 

163

 

163

Cost of Formula 1 revenue (exclusive of depreciation shown separately below)

1,340

1,340

Subscriber acquisition costs

 

270

 

270

Other operating expenses

 

234

 

274

508

Selling, general and administrative

 

1,148

223

5

 

69

1,445

Impairment, restructuring and acquisition costs, net of recoveries

56

 

1

57

Depreciation and amortization

 

460

254

 

37

751

 

5,312

1,817

5

 

381

7,515

Operating income (loss)

 

1,353

175

(5)

 

(31)

1,492

Other income (expense):

Interest expense

 

(408)

(161)

(2)

 

(21)

(592)

Share of earnings (losses) of affiliates, net

 

117

(1)

90

 

12

218

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

 

(145)

83

(72)

 

3

(131)

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

68

15

(83)

Other, net

 

32

48

(35)

 

5

50

 

(336)

(16)

(19)

 

(84)

(455)

Earnings (loss) before income taxes

 

1,017

159

(24)

 

(115)

1,037

Income tax (expense) benefit

 

(215)

(35)

5

 

6

(239)

Net earnings (loss)

 

802

124

(19)

 

(109)

798

Less net earnings (loss) attributable to the noncontrolling interests

 

146

(1)

 

145

Net earnings (loss) attributable to Liberty stockholders

$

656

125

(19)

 

(109)

653

7

STATEMENT OF OPERATIONS INFORMATION

Three months ended September 30, 2022

(unaudited)

Attributed (note 1)

Liberty

SiriusXM

Formula One

Braves

Consolidated

Group

Group

Group

Liberty

amounts in millions

Revenue:

Sirius XM Holdings revenue

$

2,280

 

2,280

Formula 1 revenue

715

715

Other revenue

 

 

252

252

Total revenue

 

2,280

 

715

252

3,247

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

Cost of Sirius XM Holdings services (exclusive of depreciation shown separately below):

Revenue share and royalties

 

709

 

709

Programming and content

 

156

 

156

Customer service and billing

 

122

 

122

Other

 

54

 

54

Cost of Formula 1 revenue (exclusive of depreciation shown separately below)

494

494

Subscriber acquisition costs

 

86

 

86

Other operating expenses

 

69

 

184

253

Selling, general and administrative

 

424

 

68

33

525

Impairment, restructuring and acquisition costs, net of recoveries

69

5

74

Depreciation and amortization

 

157

 

89

22

268

 

1,846

 

651

244

2,741

Operating income (loss)

 

434

 

64

8

506

Other income (expense):

Interest expense

 

(130)

 

(41)

(8)

(179)

Share of earnings (losses) of affiliates, net

 

104

 

1

6

111

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

 

76

 

24

6

106

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

(16)

47

(31)

Other, net

 

13

 

7

20

 

47

 

38

(27)

58

Earnings (loss) before income taxes

 

481

 

102

(19)

564

Income tax (expense) benefit

 

(135)

 

8

(3)

(130)

Net earnings (loss)

 

346

 

110

(22)

434

Less net earnings (loss) attributable to the noncontrolling interests

 

41

 

5

46

Less net earnings (loss) attributable to redeemable noncontrolling interest

(3)

(3)

Net earnings (loss) attributable to Liberty stockholders

$

305

 

108

(22)

391

8

STATEMENT OF OPERATIONS INFORMATION

Nine months ended September 30, 2022

(unaudited)

Attributed (note 1)

Liberty

SiriusXM

Formula One

Braves

Consolidated

Group

Group

Group

Liberty

amounts in millions

Revenue:

Sirius XM Holdings revenue

$

6,720

 

6,720

Formula 1 revenue

1,819

1,819

Other revenue

 

 

535

535

Total revenue

 

6,720

 

1,819

535

9,074

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

Cost of Sirius XM Holdings services (exclusive of depreciation shown separately below):

Revenue share and royalties

 

2,090

 

2,090

Programming and content

 

448

 

448

Customer service and billing

 

373

 

373

Other

 

166

 

166

Cost of Formula 1 revenue (exclusive of depreciation shown separately below)

1,223

1,223

Subscriber acquisition costs

 

267

 

267

Other operating expenses

 

208

 

382

590

Selling, general and administrative

 

1,247

 

192

88

1,527

Impairment, restructuring and acquisition costs, net of recoveries

70

5

75

Depreciation and amortization

 

461

 

272

57

790

 

5,330

 

1,687

532

7,549

Operating income (loss)

 

1,390

 

132

3

1,525

Other income (expense):

Interest expense

 

(377)

 

(100)

(20)

(497)

Share of earnings (losses) of affiliates, net

 

140

 

18

158

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

 

433

 

100

12

545

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

(31)

26

5

Other, net