XML 58 R43.htm IDEA: XBRL DOCUMENT v3.24.4
Debt (Tables)
12 Months Ended
Dec. 31, 2024
Debt Disclosure [Abstract]  
Schedule of Long-term Debt Instruments
Our debt as of December 31, 2024 and December 31, 2023 consisted of the following:
     Principal Amount at
Carrying value(a) at
Issuer / BorrowerIssuedDebtMaturity DateInterest
Payable
December 31, 2024December 31, 2024December 31, 2023
Sirius XM Holdings notes and loans:
Sirius XM Holdings(b)
March 2023
3.75% Convertible Senior Notes
March 15, 2028
Semi-annually in arrears on March 15 and September 15
$575 $594 $688 
Sirius XM Holdings(b)
November 2019
2.75% Exchangeable Senior Debentures
December 1, 2049
quarterly in arrears on March 1, June 1, September 1, and December 1
— — 574 
Sirius XM Holdings
Various
Margin Loan
Various
n/a
— — 695 
Sirius XM notes and loans:
Sirius XM(c)
April 2022Incremental Term LoanApril 11, 2024variable fee paid monthly— — 500 
Sirius XM(c)
September 2024
Incremental Term Loan
September 9, 2027variable fee paid quarterly1,086 1,086 — 
Sirius XM
December 2012Senior Secured Revolving Credit Facility (the "Credit Facility")August 31, 2026variable fee paid quarterly— — — 
Sirius XM(c)
August 2021
3.125% Senior Notes
September 1, 2026semi-annually on March 1 and September 11,000 996 994 
Sirius XM(c)
July 2017
5.00% Senior Notes
August 1, 2027semi-annually on February 1 and August 11,500 1,495 1,494 
Sirius XM(c)
June 2021
4.00% Senior Notes
July 15, 2028semi-annually on January 15 and July 152,000 1,988 1,985 
Sirius XM(c)
June 2019
5.500% Senior Notes
July 1, 2029semi-annually on January 1 and July 11,250 1,243 1,241 
Sirius XM(c)
June 2020
4.125% Senior Notes
July 1, 2030semi-annually on January 1 and July 11,500 1,490 1,488 
Sirius XM(c)
August 2021
3.875% Senior Notes
September 1, 2031semi-annually on March 1 and September 11,500 1,488 1,487 
Sirius XMVariousFinance leasesVarious n/a n/a11 15 
Total debt
10,391 11,161 
Less: total current maturities
61 1,079 
Less: total deferred financing costs, net
16 
Total long-term debt$10,314 $10,073 
(a)The carrying value of the obligations is net of any remaining unamortized original issue discount except for the debt measured at fair value noted in (b) below.
(b)Measured at fair value.
(c)On September 3, 2024, Sirius XM added a parent guarantee from Sirius XM Inc. to each series of Sirius XM notes in connection with the conversion of Sirius XM into a Delaware limited liability company. All material domestic subsidiaries, including Pandora and its subsidiaries, that guarantee the Credit Facility have guaranteed the Incremental Term Loan and these notes.
The fair values, based on quoted market prices of the same instruments but not considered to be active markets (Level 2), of Sirius XM’s debt securities, not reported at fair value, whose carrying value does not approximate fair value, are as follows:
December 31, 2024December 31, 2023
Sirius XM 3.125% Senior Notes due 2026
$960 $932 
Sirius XM 5.0% Senior Notes due 2027
$1,459 $1,444 
Sirius XM 4.0% Senior Notes due 2028
$1,843 $1,827 
Sirius XM 5.50% Senior Notes due 2029
$1,198 $1,202 
Sirius XM 4.125% Senior Notes due 2030
$1,311 $1,326 
Sirius XM 3.875% Senior Notes due 2031
$1,258 $1,277