| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 7 | | | |
| | | | 23 | | | |
| | | | 25 | | | |
| | | | 26 | | | |
| | | | 27 | | | |
| | | | 40 | | | |
| | | | 49 | | | |
| | | | 55 | | | |
| | | | 58 | | | |
| | | | 62 | | | |
| | | | 66 | | | |
| | | | 67 | | | |
| | | | 75 | | | |
| | | | 78 | | | |
| | | | 84 | | | |
| | | | 84 | | | |
| | | | 84 | | | |
| | | | F-1 | | |
| | |
Three months ended
June 30, |
| |
Six months ended
June 30, |
| ||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2023
|
| |
2022
|
| ||||||||||||
| | |
amounts in thousands
|
| |||||||||||||||||||||
Baseball revenue
|
| | | $ | 254,935 | | | | | | 236,918 | | | | | $ | 272,496 | | | | | | 246,758 | | |
Mixed-Use Development revenue
|
| | | | 15,188 | | | | | | 13,407 | | | | | | 28,599 | | | | | | 25,097 | | |
Total revenue
|
| | | | 270,123 | | | | | | 250,325 | | | | | | 301,095 | | | | | | 271,855 | | |
Operating costs and expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Baseball operating costs
|
| | | | (195,458) | | | | | | (169,585) | | | | | | (232,229) | | | | | | (195,811) | | |
Mixed-Use Development costs
|
| | | | (2,273) | | | | | | (2,567) | | | | | | (4,204) | | | | | | (4,310) | | |
Selling, general and administrative, excluding stock-based
compensation |
| | | | (30,290) | | | | | | (29,932) | | | | | | (53,649) | | | | | | (48,893) | | |
Stock-based compensation
|
| | | | (3,153) | | | | | | (3,063) | | | | | | (6,344) | | | | | | (6,126) | | |
Impairment of long-lived assets and other related costs
|
| | | | (232) | | | | | | — | | | | | | (530) | | | | | | — | | |
Depreciation and amortization
|
| | | | (19,250) | | | | | | (17,617) | | | | | | (33,929) | | | | | | (35,394) | | |
Operating income (loss)
|
| | | | 19,467 | | | | | | 27,561 | | | | | | (29,790) | | | | | | (18,679) | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | (9,448) | | | | | | (6,402) | | | | | | (18,360) | | | | | | (12,529) | | |
Share of earnings (losses) of affiliates, net
|
| | | | 11,462 | | | | | | 15,022 | | | | | | 10,659 | | | | | | 12,143 | | |
Unrealized gains (losses) on intergroup interests
|
| | | | (49,409) | | | | | | 34,881 | | | | | | (62,786) | | | | | | 36,103 | | |
Realized and unrealized gains (losses) on financial instruments, net
|
| | | | 3,840 | | | | | | 1,659 | | | | | | 3,079 | | | | | | 6,460 | | |
Gains (losses) on dispositions, net
|
| | | | 2,503 | | | | | | 28 | | | | | | 2,503 | | | | | | 20,215 | | |
Other, net
|
| | | | 813 | | | | | | 143 | | | | | | 1,654 | | | | | | 168 | | |
Earnings (loss) before income taxes
|
| | | | (20,772) | | | | | | 72,892 | | | | | | (93,041) | | | | | | 43,881 | | |
Income tax benefit (expense)
|
| | | | (8,141) | | | | | | (9,193) | | | | | | 6,152 | | | | | | (3,217) | | |
Net earnings (loss)
|
| | | $ | (28,913) | | | | | | 63,699 | | | | | $ | (86,889) | | | | | | 40,664 | | |
Adjusted OIBDA
|
| | | | 42,102 | | | | | | 48,241 | | | | | | 11,013 | | | | | | 22,841 | | |
Regular season home games
|
| | | | 43 | | | | | | 41 | | | | | | 43 | | | | | | 41 | | |
Average number of attendees per regular season home game
|
| | | | 32,556 | | | | | | 31,839 | | | | | | 32,556 | | | | | | 31,839 | | |
| | |
Three months ended
June 30, |
| |
Six months ended
June 30, |
| ||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2023
|
| |
2022
|
| ||||||||||||
| | |
amounts in thousands
|
| |||||||||||||||||||||
Baseball event
|
| | | $ | 162,368 | | | | | | 145,116 | | | | | $ | 163,486 | | | | | | 146,203 | | |
Broadcasting
|
| | | | 68,558 | | | | | | 63,745 | | | | | | 69,449 | | | | | | 63,745 | | |
Retail and licensing
|
| | | | 19,747 | | | | | | 17,755 | | | | | | 24,122 | | | | | | 21,610 | | |
Other
|
| | | | 4,262 | | | | | | 10,302 | | | | | | 15,439 | | | | | | 15,200 | | |
Total Baseball
|
| | | $ | 254,935 | | | | | | 236,918 | | | | | $ | 272,496 | | | | | | 246,758 | | |
| | |
Three months ended
June 30, |
| |
Six months ended
June 30, |
| ||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2023
|
| |
2022
|
| ||||||||||||
| | |
amounts in thousands
|
| |||||||||||||||||||||
Operating income (loss)
|
| | | $ | 19,467 | | | | | | 27,561 | | | | | $ | (29,790) | | | | | | (18,679) | | |
Impairment of long-lived assets and other related costs
|
| | | | 232 | | | | | | — | | | | | | 530 | | | | | | — | | |
Stock-based compensation
|
| | | | 3,153 | | | | | | 3,063 | | | | | | 6,344 | | | | | | 6,126 | | |
Depreciation and amortization
|
| | | | 19,250 | | | | | | 17,617 | | | | | | 33,929 | | | | | | 35,394 | | |
Adjusted OIBDA
|
| | | $ | 42,102 | | | | | | 48,241 | | | | | $ | 11,013 | | | | | | 22,841 | | |
| | |
Three months ended
June 30, |
| |
Six months ended
June 30, |
| ||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2023
|
| |
2022
|
| ||||||||||||
| | |
amounts in thousands
|
| |||||||||||||||||||||
Baseball
|
| | | $ | 37,415 | | | | | | 41,685 | | | | | $ | 1,878 | | | | | | 10,581 | | |
Mixed-Use Development
|
| | | | 10,166 | | | | | | 8,480 | | | | | | 19,319 | | | | | | 16,397 | | |
Corporate and Other
|
| | | | (5,479) | | | | | | (1,924) | | | | | | (10,184) | | | | | | (4,137) | | |
Total
|
| | | $ | 42,102 | | | | | | 48,241 | | | | | $ | 11,013 | | | | | | 22,841 | | |
| | |
Three months ended
June 30, |
| |
Six months ended
June 30, |
| ||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2023
|
| |
2022
|
| ||||||||||||
| | |
amounts in thousands
|
| |||||||||||||||||||||
MLB Advanced Media, L.P.
|
| | | $ | 10,577 | | | | | | 13,103 | | | | | $ | 9,334 | | | | | | 10,585 | | |
Baseball Endowment L.P.
|
| | | | 514 | | | | | | 865 | | | | | | 711 | | | | | | (461) | | |
Other
|
| | | | 371 | | | | | | 1,054 | | | | | | 614 | | | | | | 2,019 | | |
Total
|
| | | $ | 11,462 | | | | | | 15,022 | | | | | $ | 10,659 | | | | | | 12,143 | | |
| | |
Years ended December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
dollar amounts in thousands
|
| |||||||||
Baseball revenue
|
| | | $ | 534,984 | | | | | | 522,397 | | |
Mixed-Use Development revenue
|
| | | | 53,577 | | | | | | 41,320 | | |
Total revenue
|
| | | | 588,561 | | | | | | 563,717 | | |
Operating costs and expenses: | | | | | | | | | | | | | |
Baseball operating costs
|
| | | | 427,832 | | | | | | 369,743 | | |
Mixed-Use Development costs
|
| | | | 8,674 | | | | | | 6,603 | | |
Selling, general and administrative, excluding stock-based compensation
|
| | | | 93,279 | | | | | | 84,746 | | |
Stock-based compensation
|
| | | | 12,233 | | | | | | 12,358 | | |
Impairment of long-lived assets and other related costs
|
| | | | 5,427 | | | | | | — | | |
Depreciation and amortization
|
| | | | 71,697 | | | | | | 71,024 | | |
Operating income (loss)
|
| | | | (30,581) | | | | | | 19,243 | | |
| | |
Years ended December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
dollar amounts in thousands
|
| |||||||||
Other income (expense): | | | | | | | | | | | | | |
Interest expense
|
| | | | (29,582) | | | | | | (24,471) | | |
Share of earnings (losses) of affiliates, net
|
| | | | 28,927 | | | | | | 31,008 | | |
Unrealized gains (losses) on intergroup interests
|
| | | | (35,154) | | | | | | (30,766) | | |
Realized and unrealized gains (losses) on financial instruments, net
|
| | | | 13,067 | | | | | | 2,849 | | |
Gains (losses) on dispositions, net
|
| | | | 20,132 | | | | | | (606) | | |
Other, net
|
| | | | 1,674 | | | | | | (571) | | |
Earnings (loss) before income taxes
|
| | | | (31,517) | | | | | | (3,314) | | |
Income tax benefit (expense)
|
| | | | (2,655) | | | | | | (9,692) | | |
Net earnings (loss)
|
| | | $ | (34,172) | | | | | | (13,006) | | |
Adjusted OIBDA
|
| | | $ | 58,776 | | | | | | 102,625 | | |
Regular season home games
|
| | | | 81 | | | | | | 79 | | |
Postseason home games
|
| | | | 2 | | | | | | 8 | | |
Average number of attendees per regular season home game
|
| | | | 31,725 | | | | | | 23,968 | | |
| | |
Years ended December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
amounts in thousands
|
| |||||||||
Operating income (loss)
|
| | | $ | (30,581) | | | | | | 19,243 | | |
Impairment of long-lived assets and other related costs
|
| | | | 5,427 | | | | | | — | | |
Stock-based compensation
|
| | | | 12,233 | | | | | | 12,358 | | |
Depreciation and amortization
|
| | | | 71,697 | | | | | | 71,024 | | |
Adjusted OIBDA
|
| | | $ | 58,776 | | | | | | 102,625 | | |
| | |
Years ended December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
amounts in thousands
|
| |||||||||
Baseball
|
| | | $ | 33,259 | | | | | | 83,712 | | |
Mixed-Use Development
|
| | | | 35,433 | | | | | | 26,546 | | |
Corporate and Other
|
| | | | (9,916) | | | | | | (7,633) | | |
Total
|
| | | $ | 58,776 | | | | | | 102,625 | | |
| | |
Years ended December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
amounts in thousands
|
| |||||||||
MLBAM
|
| | | $ | 24,386 | | | | | | 23,230 | | |
BELP
|
| | | | (1,928) | | | | | | 6,779 | | |
Other
|
| | | | 6,469 | | | | | | 999 | | |
Total
|
| | | $ | 28,927 | | | | | | 31,008 | | |
| | |
Payments due by period
|
| |||||||||||||||||||||||||||
| | |
Total
|
| |
Less than
1 year |
| |
2 – 3 years
|
| |
4 – 5 years
|
| |
After
5 years |
| |||||||||||||||
| | |
amounts in thousands
|
| |||||||||||||||||||||||||||
Long-term debt(1)
|
| | | $ | 545,891 | | | | | | 74,806 | | | | | | 146,929 | | | | | | 156,581 | | | | | | 167,575 | | |
Interest payments(2)
|
| | | | 128,225 | | | | | | 21,535 | | | | | | 37,924 | | | | | | 24,853 | | | | | | 43,913 | | |
Employment agreements(3)
|
| | | | 867,492 | | | | | | 183,750 | | | | | | 246,742 | | | | | | 204,000 | | | | | | 233,000 | | |
Lease obligations
|
| | | | 183,463 | | | | | | 10,315 | | | | | | 19,066 | | | | | | 18,657 | | | | | | 135,425 | | |
Other obligations(4)
|
| | | | 28,951 | | | | | | 2,080 | | | | | | 3,547 | | | | | | 3,174 | | | | | | 20,150 | | |
Total
|
| | | $ | 1,754,022 | | | | | | 292,486 | | | | | | 454,208 | | | | | | 407,265 | | | | | | 600,063 | | |
Name
|
| |
Positions
|
|
Gregory B. Maffei
Age: 63 |
| |
Chief Executive Officer, President and Chairman of the Board.
Mr. Maffei has served as our Chief Executive Officer and President since December 2022, and Chairman of the Board since July 2023. He has also served as (i) President and Chief Executive Officer of Liberty Media since May 2007, (ii) President, Chief Executive Officer and director of Liberty Broadband Corporation (Liberty Broadband) since June 2014, (iii) President and Chief Executive Officer of Liberty TripAdvisor Holdings, Inc. (Liberty TripAdvisor) since July 2013, having served as Chairman of the Board since June 2015, (iv) President and Chief Executive Officer of GCI Liberty, Inc. (GCI Liberty) from March 2018 until its combination with Liberty Broadband in December 2020, (v) President and Chief Executive Officer of Qurate Retail, Inc. (Qurate) from February 2006 to March 2018, having served as its CEO-Elect from November 2005 through February 2006, and as Chairman of the Board since March 2018, (vi) a director of Sirius XM Holdings since March 2009, including Chairman of the Board since April 2013, (vii) a director of Live Nation since February 2011, including Chairman of the Board since March 2013, (viii) Chairman of the Board of Liberty Broadband since June 2014, (ix) a director of Charter Communication, Inc. since June 2014 and (x) a director of Zillow Group, Inc. since February 2015.
He has served previously as (i) President and Chief Financial Officer of Oracle, (ii) Chairman, President and Chief Executive Officer of 360networks, (iii) Chief Financial Officer of Microsoft, (iv) President and Chief Executive Officer of Liberty Media Acquisition Corp. (LMAC) from November 2020 until its liquidation and dissolution in December 2022, (v) a director of GCI Liberty from March 2018 until December 2020, (vi) a director of Zillow, Inc. and its predecessor since May 2005 and as Chairman of the Board since April 2013, (vii) a director of DIRECTV and its predecessors from February 2008 until June 2010, (viii) a director of Electronic Arts, Inc. from June 2003 until July 2013, (ix) a director of Barnes & Noble, Inc. from September 2011 until April 2014, (x) Chairman of the Board of STARZ from January 2013 until December 2016 and as (xi) a director of Pandora Media, Inc. from September 2017 until February 2019.
|
|
Brian M. Deevy
Age: 68 |
| |
Director.
Mr. Deevy has served as a director since July 2023. He has also served as (i) a director of Liberty Media since 2015, (ii) a director of the Daniels Fund since 2003, (iii) a director of the U.S. Olympic and Paralympic Foundation since 2006 and (iv) a director of Trine II Acquisition Corp. since November 2021.
|
|
Name
|
| |
Positions
|
|
| | | Mr. Deevy served as the Head of Royal Bank of Canada (RBC) Capital Markets’ Communications, Media & Entertainment Group (CME Group) until June 2015, where he was responsible for strategic development of the CME Group’s business (including mergers & acquisitions, private equity and debt capital formation and financial advisory engagements). Mr. Deevy served as the Chairman and Chief Executive Officer of Daniels & Associates (an investment banking firm that provided financial advisory services to the communications industry until it was acquired by RBC in 2007). Prior to joining Daniels & Associates, Mr. Deevy worked for Continental Illinois National Bank. From November 2013 until May 2016, Mr. Deevy served as a director of Ascent Capital Group, Inc. Mr. Deevy served as a director of Ticketmaster Entertainment, Inc. from August 2008 until January 2010. | |
Wonya Y. Lucas
Age: 62 |
| |
Director.
Ms. Lucas has served as a director since July 2023. She has also served as (i) President and Chief Executive Officer of Hallmark Media (formerly Crown Media Holdings) since 2020 and (ii) a director of Inspire Brands since 2022.
Ms. Lucas previously served as (i) President and Chief Executive Officer of Public Broadcasting Atlanta from April 2015 until August 2020, (ii) President of Lucas Strategic Consultants LLC from 2013 until 2015, (iii) President and Chief Executive Officer of TV One from 2011 until 2013, (iv) Executive Vice President and Chief Operating Officer, Discovery Channel and Science Channel, of Discovery Communications, Inc. from 2010 until 2011, (v) Executive Vice President and Global Chief Marketing Officer of Discovery Communications, Inc. from 2008 until 2010, (vi) Executive Vice President, General Manager of The Weather Channel Companies from 2004 until 2008, (vii) Executive Vice President, Strategic Marketing, of The Weather Channel Companies from 2002 until 2004 and (viii) Turner Broadcasting System, Inc. (TBS) from 1994 until 2002, where she served in a variety of marketing and strategy roles. Ms. Lucas also served previously as a director of E.W. Scripps Company from 2019 until 2022, J.C. Penney Company, Inc. from 2017 until 2020, and Vice Chair of National Public Radio from May 2017 until August 2020.
|
|
Terence McGuirk
Age: 72 |
| |
Director.
Mr. McGuirk has served as a director since July 2023. He has also served as (i) Chairman of the Braves since 2007, (ii) Chairman and CEO of Braves Holdings since 2014 and (iii) the Chairman of Braves Development Company, LLC since 2014.
Mr. McGuirk previously served as Chairman and Chief Executive Officer of TBS from 1996 until 2001. From March 2001 until December 2003, Mr. McGuirk served as Vice Chairman of TBS and Chief Executive Officer of the TBS-owned Atlanta sports teams, including the Braves, the National Basketball Association Hawks and the National Hockey League Thrashers.
Mr. McGuirk is an ex officio member of the MLB Executive Council and is Chairman of the MLB Media Committee. He also serves on MLB’s Committee on Economic Reform, the MLB Ownership Committee and the MLB Finance and Compensation Committee.
|
|
Name
|
| |
Positions
|
|
Diana M. Murphy
Age: 67 |
| |
Director.
Ms. Murphy has served as a director since July 2023. She has also served as (i) the Managing Director of Rocksolid Holdings, LLC since 2007, (ii) a director of Landstar System, Inc. since 1998, (iii) a director of Synovus Financial Corp. since 2017, (iv) a director of American International Group, Inc. since March 2023, (v) a director of Boys and Girls Clubs of Southeast Georgia since 2007, including as Chairman of the Board from 2010 until 2012, (vi) a director of First Tee of Southeast Georgia since 2018 and (vii) a director and member of the Executive Committee of the College of Coastal Georgia Foundation since 2015.
Ms. Murphy previously held various management positions at Tribune Media Company from 1979 until 1992, including as Senior Vice President, and at The Baltimore Sun Company from 1992 to 1995. She also served as (i) the Managing Director of Chartwell Capital Management, Inc. from 1997 until 2007, (ii) the Managing Director of the Georgia Research Alliance Venture Fund from 2012 until 2016, (iii) the President of the United States Golf Association from 2016 until 2018, and (iv) a director of CTS Corporation from 2010 until 2020.
|
|
Name
|
| |
Positions
|
|
Albert E. Rosenthaler
Age: 64 |
| |
Chief Corporate Development Officer.
Mr. Rosenthaler has served as our Chief Corporate Development Officer since July 2023. He has also served as (i) Chief Corporate Development Officer of Liberty Media, Qurate, Liberty TripAdvisor and Liberty Broadband since October 2016 and of LMAC from November 2020 to December 2022, and Chief Tax Officer of Liberty Media, Qurate, Liberty TripAdvisor and Liberty Broadband from January 2016 to September 2016, (ii) a director of TripAdvisor since February 2016 and Liberty TripAdvisor since August 2014, (iii) Chief Corporate Development Officer of GCI Liberty from March 2018 until December 2020, (iv) Chief Corporate Development Officer of Liberty Expedia from October 2016 until July 2019, (v) Chief Tax Officer of Liberty Expedia from March 2016 until September 2016 and (vi) Senior Vice President of Liberty Media from May 2007 to December 2015, of Qurate from April 2002 to December 2015, of Liberty TripAdvisor from July 2013 to December 2015 and of Liberty Broadband from June 2014 to December 2015.
|
|
Brian J. Wendling
Age: 50 |
| |
Principal Financial Officer and Chief Accounting Officer.
Mr. Wendling has served as our Principal Financial Officer and Chief Accounting Officer since July 2023. He has also served as (i) Chief Accounting Officer and Principal Financial Officer of Liberty Media since January 2020 and July 2019, respectively, (ii) Chief Accounting Officer and Principal Financial Officer of Qurate and Liberty Broadband since January 2020 and July 2019, respectively, and Chief Accounting Officer and Principal Financial Officer of LMAC from November 2020 to December 2022, (iii) Senior Vice President and Chief Financial Officer of Liberty TripAdvisor since January 2016, (iv) Director of comScore, Inc. since March 2021, (v) Chief
|
|
Name
|
| |
Positions
|
|
| | | Accounting Officer and Principal Financial Officer of GCI Liberty from January 2020 and July 2019, respectively, until December 2020, (vi) Senior Vice President and Controller of Liberty Media, Qurate and Liberty Broadband from January 2016 until December 2019 and GCI Liberty from March 2018 until December 2019, (vii) Vice President and Controller of Liberty TripAdvisor from August 2014 until December 2015, (viii) Senior Vice President of Liberty Expedia from March 2016 until July 2019, (ix) Vice President and Controller of Liberty Media from November 2011 to December 2015, Qurate from November 2011 until December 2015 and Liberty Broadband from October 2014 until December 2015 and (x) various positions with Liberty Media and Qurate since 1999. | |
Renee L. Wilm
Age: 49 |
| |
Chief Legal Officer and Chief Administrative Officer.
Ms. Wilm has served as our Chief Legal Officer and Chief Administrative Officer since July 2023. She has also served as (i) Chief Executive Officer of Las Vegas Grand Prix, Inc., a wholly owned subsidiary of Liberty Media, since January 2022, (ii) Chief Legal Officer and Chief Administrative Officer of Liberty Media since September 2019 and January 2021, respectively, (iii) Chief Legal Officer and Chief Administrative Officer of Qurate, Liberty TripAdvisor and Liberty Broadband since September 2019 and January 2021, respectively, (iv) Chief Legal Officer and Chief Administrative Officer of LMAC from November 2020 until December 2022 and from January 2021 until December 2022, respectively, (v) a director of LMAC since 2021, (vi) Chief Legal Officer of GCI Liberty from September 2019 until December 2020 and (vii) prior to 2019, Senior Partner with the law firm Baker Botts L.L.P., where she represented Liberty Media, Qurate, Liberty TripAdvisor, Liberty Broadband and GCI Liberty and their predecessors for over twenty years, specializing in mergers and acquisitions, complex capital structures and shareholder arrangements, as well as securities offerings and matters of corporate governance and securities law compliance. While at Baker Botts, Ms. Wilm was a member of the Executive Committee, the East Coast Corporate Department Chair and Partner-in-Charge of the New York office.
|
|
Plan Category
|
| |
Number of securities
to be issued upon exercise of outstanding options, warrants and rights (a) |
| |
Weighted average
exercise price of outstanding options, warrants and rights (b) |
| |
Number of securities
available for future issuance under equity compensation plans (excluding securities reflected in column (a)) (c)(2) |
| |||||||||
Equity compensation plans approved by security holders(1)
|
| | | | | | | | | | | | | | | | | | |
Atlanta Braves Holdings, Inc. 2023 Omnibus | | | | | | | | | | | | | | | | | | | |
Incentive Plan
|
| | | | | | | | | | | | | | | | 7,250,000 | | |
BATRA
|
| | | | — | | | | | | — | | | | | | | | |
BATRB
|
| | | | — | | | | | | — | | | | | | | | |
BATRK
|
| | | | — | | | | | | — | | | | | | | | |
Atlanta Braves Holdings, Inc. Transitional Stock
Adjustment Plan |
| | | | | | | | | | | | | | | | —(3) | | |
BATRA
|
| | | | — | | | | | | — | | | | | | | | |
BATRB
|
| | | | — | | | | | | — | | | | | | | | |
BATRK
|
| | | | 3,284,286(4) | | | | | $ | 26.17(5) | | | | | | | | |
Total
|
| | | | | | | | | | | | | | | | | | |
BATRA
|
| | | | — | | | | | | | | | | | | | | |
BATRB
|
| | | | — | | | | | | | | | | | | | | |
BATRK
|
| | | | — | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | 7,250,000 | | |
Name and Address of Beneficial Owner
|
| |
Title
of Series |
| |
Amount and Nature of
Beneficial Ownership |
| |
Percent of
Series (%) |
| |
Voting
Power (%) |
| ||||||||||||
John C. Malone
c/o Liberty Media Corporation 12300 Liberty Boulevard Englewood, CO 80112 |
| | | | BATRA | | | | | | 96,467(1)(2)(3)(4) | | | | | | * | | | | | | 47.5 | | |
| | | BATRB | | | | | | 945,532(1)(4)(5) | | | | | | 96.7 | | | | | | | | | ||
| | | BATRK | | | | | | 3,016,460(1)(3)(5)(11) | | | | | | 6.0 | | | | | | | | | ||
BlackRock, Inc.
55 East 52nd Street New York, NY 10055 |
| | | | BATRA | | | | | | 647,668(6) | | | | | | 6.3 | | | | | | 3.2 | | |
| | | BATRB | | | | | | — | | | | | | — | | | | | | | | | ||
| | | BATRK | | | | | | 2,932,836(6)(11) | | | | | | 5.8 | | | | | | | | | ||
The Vanguard Group
100 Vanguard Blvd. Malvern, PA 19355 |
| | | | BATRA | | | | | | 881,045(7) | | | | | | 8.5 | | | | | | 4.4 | | |
| | | BATRB | | | | | | — | | | | | | — | | | | | | | | | ||
| | | BATRK | | | | | | 2,535,718(8)(11) | | | | | | 5.0 | | | | | | | | | ||
GAMCO Investors, Inc.
One Corporate Center Rye, NY 10580 |
| | | | BATRA | | | | | | 3,449,580(10) | | | | | | 33.5 | | | | | | 17.2 | | |
| | | BATRB | | | | | | — | | | | | | — | | | | | | | | | ||
| | | BATRK | | | | | | 1,385,236(9)(11) | | | | | | 2.7 | | | | | | | | |
Title of Series
|
| |
Sole Voting
Power |
| |
Shared
Voting Power |
| |
Sole Dispositive
Power/Investment Discretion |
| |
Shared Dispositive
Power/Investment Discretion |
| ||||||||||||
BATRA
|
| | | | 637,278 | | | | | | — | | | | | | 647,668 | | | | | | — | | |
BATRK
|
| | | | 2,458,991 | | | | | | — | | | | | | 2,501,863 | | | | | | — | | |
| | |
Title of
Series |
| |
Sole
Voting Power |
| |
Shared
Voting Power |
| |
Sole
Dispositive Power |
| |
Shared
Dispositive Power |
| |||||||||||||||
Vanguard
|
| | | | BATRK | | | | | | — | | | | | | — | | | | | | 1,850,842 | | | | | | — | | |
Vanguard and Trust Co
|
| | | | BATRK | | | | | | — | | | | | | 57,530 | | | | | | — | | | | | | 57,530 | | |
Vanguard and Global
|
| | | | BATRK | | | | | | — | | | | | | — | | | | | | — | | | | | | 34,838 | | |
Vanguard and Australia
|
| | | | BATRK | | | | | | — | | | | | | 2,908 | | | | | | — | | | | | | 2,908 | | |
| | |
Title of
Series |
| |
Sole
Voting Power |
| |
Shared
Voting Power |
| |
Sole
Dispositive Power |
| |
Shared
Dispositive Power |
| |||||||||||||||
Gabelli Funds
|
| | | | BATRA | | | | | | 835,607 | | | | | | — | | | | | | 835,607 | | | | | | — | | |
GAM
|
| | | | BATRA | | | | | | 2,370,656 | | | | | | — | | | | | | 2,442,963 | | | | | | — | | |
MJG
|
| | | | BATRA | | | | | | 37,500 | | | | | | — | | | | | | 37,500 | | | | | | — | | |
GCIA
|
| | | | BATRA | | | | | | 16,500 | | | | | | — | | | | | | 16,500 | | | | | | — | | |
Mario J. Gabelli
|
| | | | BATRA | | | | | | 22,000 | | | | | | — | | | | | | 22,000 | | | | | | — | | |
AC
|
| | | | BATRA | | | | | | 1,010 | | | | | | — | | | | | | 1,010 | | | | | | — | | |
GGCP
|
| | | | BATRA | | | | | | 42,000 | | | | | | — | | | | | | 42,000 | | | | | | — | | |
Foundation
|
| | | | BATRA | | | | | | 52,000 | | | | | | — | | | | | | 52,000 | | | | | | — | | |
GAMCO
|
| | | | BATRA | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
BATRK
|
| |||
John C. Malone
|
| | | | 182,311 | | |
BlackRock
|
| | | | 430,973 | | |
Vanguard
|
| | | | 589,600 | | |
GAMCO
|
| | | | 4,367 | | |
Total
|
| | | | 1,207,251 | | |
Name
|
| |
Title of
Series |
| |
Amount and Nature of
Beneficial Ownership (in thousands) |
| |
Percent of
Series (%) |
| |
Voting
Power (%) |
| ||||||||||||
Gregory B. Maffei
President, Chief Executive Officer and Director |
| | | | BATRA | | | | | | 181(1)(2) | | | | | | 1.8 | | | | | | 1.1 | | |
| | | BATRB | | | | | | 4 | | | | | | * | | | | | | | | | ||
| | | BATRK | | | | | | 1,552(1)(2)(3)(4)(5) | | | | | | 3.1 | | | | | | | | | ||
Brian M. Deevy
Director |
| | | | BATRA | | | | | | 1 | | | | | | * | | | | | | * | | |
| | | BATRB | | | | | | — | | | | | | — | | | | | | | | | ||
| | | BATRK | | | | | | 5(3)(4)(5) | | | | | | * | | | | | | | | | ||
Wonya Lucas
Director |
| | | | BATRA | | | | | | — | | | | | | — | | | | | | — | | |
| | | BATRB | | | | | | — | | | | | | — | | | | | | | | | ||
| | | BATRK | | | | | | — | | | | | | — | | | | | | | | | ||
Terence F. McGuirk
Director |
| | | | BATRA | | | | | | — | | | | | | — | | | | | | — | | |
| | | BATRB | | | | | | — | | | | | | — | | | | | | | | | ||
| | | BATRK | | | | | | 623(3) | | | | | | 1.2 | | | | | | | | | ||
Diana M. Murphy
Director |
| | | | BATRA | | | | | | — | | | | | | — | | | | | | — | | |
| | | BATRB | | | | | | — | | | | | | — | | | | | | | | | ||
| | | BATRK | | | | | | — | | | | | | — | | | | | | | | |
Name
|
| |
Title of
Series |
| |
Amount and Nature of
Beneficial Ownership (in thousands) |
| |
Percent of
Series (%) |
| |
Voting
Power (%) |
| ||||||||||||
Albert E. Rosenthaler
Chief Corporate Development Officer |
| | | | BATRA | | | | | | 7 | | | | | | * | | | | | | * | | |
| | | BATRB | | | | | | — | | | | | | — | | | | | | | | | ||
| | | BATRK | | | | | | 60(3)(4) | | | | | | * | | | | | | | | | ||
Brian J. Wendling
Chief Accounting Officer and Principal Financial Officer |
| | | | BATRA | | | | | | — | | | | | | — | | | | | | — | | |
| | | BATRB | | | | | | — | | | | | | — | | | | | | | | | ||
| | | BATRK | | | | | | 23(3)(4) | | | | | | * | | | | | | | | | ||
Renee L. Wilm
Chief Legal Officer and Chief Administrative Officer |
| | | | BATRA | | | | | | — | | | | | | — | | | | | | — | | |
| | | BATRB | | | | | | — | | | | | | — | | | | | | | | | ||
| | | BATRK | | | | | | 27(3)(4) | | | | | | * | | | | | | | | | ||
All directors and executive officers as a group
(8 persons) |
| | | | BATRA | | | | | | 189(1)(2) | | | | | | 1.8 | | | | | | 1.1 | | |
| | | BATRB | | | | | | 4 | | | | | | * | | | | | | | | | ||
| | | BATRK | | | | | | 2,290(1)(2)(3)(4)(5) | | | | | | 4.5 | | | | | | | | |
| | |
BATRK
|
| |||
Gregory B. Maffei
|
| | | | 433,224 | | |
Terence F. McGuirk
|
| | | | 190,263 | | |
Brian M. Deevy
|
| | | | 2,538 | | |
Albert E. Rosenthaler
|
| | | | 17,359 | | |
Brian J. Wendling
|
| | | | 6,825 | | |
Renee L. Wilm
|
| | | | 20,675 | | |
Total
|
| | | | 670,884 | | |
| | |
BATRK
|
| |||
Gregory B. Maffei
|
| | | | 38,607 | | |
Brian M. Deevy
|
| | | | 206 | | |
Brian J. Wendling
|
| | | | 203 | | |
Albert E. Rosenthaler
|
| | | | 2,196 | | |
Renee L. Wilm
|
| | | | 328 | | |
Total
|
| | | | 41,540 | | |
| | |
Shares Beneficially Owned
Prior to this Offering |
| |
Shares Beneficially Owned
After this Offering |
| ||||||||||||||||||
Name of Beneficial Owner
|
| |
Number of
Shares Held |
| |
Percentage
of Total Common Stock |
| |
Number of
Shares Held |
| |
Percentage
of Total Common Stock |
| ||||||||||||
Liberty Media(1)
|
| | | | 1,811,066(2) | | | | | | 2.9% | | | | | | — | | | | | | —% | | |
| Atlanta Braves Holdings, Inc. | | | | | | | |
| Unaudited Financial Statements: | | | | | | | |
| | | | | F-2 | | | |
| | | | | F-3 | | | |
| | | | | F-4 | | | |
| | | | | F-5 | | | |
| | | | | F-6 | | | |
| | | | | F-8 | | | |
| Audited Financial Statements: | | | | | | | |
| | | | | F-22 | | | |
| | | | | F-23 | | | |
| | | | | F-24 | | | |
| | | | | F-25 | | | |
| | | | | F-26 | | | |
| | | | | F-28 | | | |
| | | | | F-29 | | |
| | |
June 30,
2023 |
| |
December 31,
2022 |
| ||||||
| | |
amounts in thousands
|
| |||||||||
Assets | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 130,537 | | | | | | 150,664 | | |
Restricted cash
|
| | | | 52,033 | | | | | | 22,149 | | |
Accounts receivable and contract assets, net of allowance for credit losses
|
| | | | 54,491 | | | | | | 70,234 | | |
Other current assets
|
| | | | 27,068 | | | | | | 24,331 | | |
Total current assets
|
| | | | 264,129 | | | | | | 267,378 | | |
Property and equipment, at cost (note 3)
|
| | | | 1,037,399 | | | | | | 1,007,776 | | |
Accumulated depreciation
|
| | | | (298,542) | | | | | | (277,979) | | |
| | | | | 738,857 | | | | | | 729,797 | | |
Investments in affiliates, accounted for using the equity method (note 4)
|
| | | | 98,890 | | | | | | 94,564 | | |
Intangible assets not subject to amortization: | | | | | | | | | | | | | |
Goodwill
|
| | | | 175,764 | | | | | | 175,764 | | |
Franchise rights
|
| | | | 123,703 | | | | | | 123,703 | | |
| | | | | 299,467 | | | | | | 299,467 | | |
Other assets, net
|
| | | | 107,759 | | | | | | 99,455 | | |
Total assets
|
| | | $ | 1,509,102 | | | | | | 1,490,661 | | |
Liabilities and Equity | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable and accrued liabilities
|
| | | $ | 65,426 | | | | | | 54,748 | | |
Deferred revenue and refundable tickets
|
| | | | 142,010 | | | | | | 104,996 | | |
Current portion of debt (note 5)
|
| | | | 7,205 | | | | | | 74,806 | | |
Other current liabilities
|
| | | | 5,524 | | | | | | 6,361 | | |
Total current liabilities
|
| | | | 220,165 | | | | | | 240,911 | | |
Long-term debt (note 5)
|
| | | | 531,490 | | | | | | 467,160 | | |
Redeemable intergroup interests
|
| | | | 340,889 | | | | | | 278,103 | | |
Finance lease liabilities
|
| | | | 106,014 | | | | | | 107,220 | | |
Deferred income tax liabilities
|
| | | | 46,965 | | | | | | 54,099 | | |
Pension liability
|
| | | | 10,450 | | | | | | 15,405 | | |
Other noncurrent liabilities
|
| | | | 31,247 | | | | | | 28,253 | | |
Total liabilities
|
| | | | 1,287,220 | | | | | | 1,191,151 | | |
Equity: | | | | | | | | | | | | | |
Parent’s investment
|
| | | | 730,620 | | | | | | 732,350 | | |
Retained earnings (deficit)
|
| | | | (515,971) | | | | | | (429,082) | | |
Accumulated other comprehensive earnings (loss), net of taxes
|
| | | | (4,056) | | | | | | (3,758) | | |
Total parent’s investment
|
| | | | 210,593 | | | | | | 299,510 | | |
Noncontrolling interests in equity of subsidiaries
|
| | | | 11,289 | | | | | | — | | |
Total equity
|
| | | | 221,882 | | | | | | 299,510 | | |
Commitments and contingencies (note 7) | | | | | | | | | | | | | |
Total liabilities and equity
|
| | | $ | 1,509,102 | | | | | | 1,490,661 | | |
| | |
Three months ended June 30,
|
| |
Six months ended June 30,
|
| ||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2023
|
| |
2022
|
| ||||||||||||
| | |
amounts in thousands, except per share amounts
|
| |||||||||||||||||||||
Revenue: | | | | | | | | | | | | | | | | | | | | | | | | | |
Baseball revenue
|
| | | $ | 254,935 | | | | | | 236,918 | | | | | $ | 272,496 | | | | | | 246,758 | | |
Mixed-Use Development revenue
|
| | | | 15,188 | | | | | | 13,407 | | | | | | 28,599 | | | | | | 25,097 | | |
Total revenue
|
| | | | 270,123 | | | | | | 250,325 | | | | | | 301,095 | | | | | | 271,855 | | |
Operating costs and expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Baseball operating costs
|
| | | | 195,458 | | | | | | 169,585 | | | | | | 232,229 | | | | | | 195,811 | | |
Mixed-Use Development costs
|
| | | | 2,273 | | | | | | 2,567 | | | | | | 4,204 | | | | | | 4,310 | | |
Selling, general and administrative, including stock-based compensation
|
| | | | 33,443 | | | | | | 32,995 | | | | | | 59,993 | | | | | | 55,019 | | |
Impairment of long-lived assets and other related
costs |
| | | | 232 | | | | | | — | | | | | | 530 | | | | | | — | | |
Depreciation and amortization
|
| | | | 19,250 | | | | | | 17,617 | | | | | | 33,929 | | | | | | 35,394 | | |
| | | | | 250,656 | | | | | | 222,764 | | | | | | 330,885 | | | | | | 290,534 | | |
Operating income (loss)
|
| | | | 19,467 | | | | | | 27,561 | | | | | | (29,790) | | | | | | (18,679) | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | (9,448) | | | | | | (6,402) | | | | | | (18,360) | | | | | | (12,529) | | |
Share of earnings (losses) of affiliates, net (note 4)
|
| | | | 11,462 | | | | | | 15,022 | | | | | | 10,659 | | | | | | 12,143 | | |
Unrealized gains (losses) on intergroup interests
|
| | | | (49,409) | | | | | | 34,881 | | | | | | (62,786) | | | | | | 36,103 | | |
Realized and unrealized gains (losses) on financial instruments, net
|
| | | | 3,840 | | | | | | 1,659 | | | | | | 3,079 | | | | | | 6,460 | | |
Gains (losses) on dispositions, net (note 1)
|
| | | | 2,503 | | | | | | 28 | | | | | | 2,503 | | | | | | 20,215 | | |
Other, net
|
| | | | 813 | | | | | | 143 | | | | | | 1,654 | | | | | | 168 | | |
Earnings (loss) before income taxes
|
| | | | (20,772) | | | | | | 72,892 | | | | | | (93,041) | | | | | | 43,881 | | |
Income tax benefit (expense)
|
| | | | (8,141) | | | | | | (9,193) | | | | | | 6,152 | | | | | | (3,217) | | |
Net earnings (loss)
|
| | | $ | (28,913) | | | | | | 63,699 | | | | | $ | (86,889) | | | | | | 40,664 | | |
Unaudited Pro Forma basic net earnings (loss) attributable to Series A, Series B and Series C Atlanta Braves Holdings, Inc. shareholders per common share (note 2)
|
| | | $ | 0.33 | | | | | | | | | | | $ | (0.39) | | | | | | | | |
| | |
Three months
ended June 30, |
| |
Six months
ended June 30, |
| | | ||||||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2023
|
| |
2022
|
| | | ||||||||||||||||
| | |
amounts in thousands
|
| | | |||||||||||||||||||||||||
Net earnings (loss)
|
| | | $ | (28,913) | | | | | | 63,699 | | | | | $ | (86,889) | | | | | | 40,664 | | | | | ||||
Other comprehensive earnings (loss), net of tax: | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||
Unrealized holdings gains (losses) arising during the
period |
| | | | (190) | | | | | | (2) | | | | | | (190) | | | | | | (2) | | | | | ||||
Share of other comprehensive earnings (loss) of affiliates
|
| | | | (108) | | | | | | — | | | | | | (108) | | | | | | — | | | | | ||||
Other comprehensive earnings (loss), net of tax
|
| | | | (298) | | | | | | (2) | | | | | | (298) | | | | | | (2) | | | | | | | | |
Comprehensive earnings (loss)
|
| | | $ | (29,211) | | | | | | 63,697 | | | | | $ | (87,187) | | | | | | 40,662 | | | | |
| | |
Six months ended June 30,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
amounts in thousands
|
| |||||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net earnings (loss)
|
| | | $ | (86,889) | | | | | | 40,664 | | |
Adjustments to reconcile net earnings (loss) to net cash provided by (used in) operating activities:
|
| | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 33,929 | | | | | | 35,394 | | |
Stock-based compensation
|
| | | | 6,344 | | | | | | 6,126 | | |
Share of (earnings) losses of affiliates, net
|
| | | | (10,659) | | | | | | (12,143) | | |
Unrealized (gains) losses on intergroup interests, net
|
| | | | 62,786 | | | | | | (36,103) | | |
Realized and unrealized (gains) losses on financial instruments, net
|
| | | | (3,079) | | | | | | (6,460) | | |
(Gains) losses on dispositions, net
|
| | | | (2,503) | | | | | | (20,215) | | |
Deferred income tax expense (benefit)
|
| | | | (7,014) | | | | | | (9,454) | | |
Cash receipts from returns on equity method investments
|
| | | | 6,225 | | | | | | 7,550 | | |
Other charges (credits), net
|
| | | | 949 | | | | | | 1,687 | | |
Net change in operating assets and liabilities:
|
| | | | | | | | | | | | |
Current and other assets
|
| | | | (14,338) | | | | | | 21,184 | | |
Payables and other liabilities
|
| | | | 50,141 | | | | | | 69,798 | | |
Net cash provided by (used in) operating activities
|
| | | | 35,892 | | | | | | 98,028 | | |
Cash flows from investing activities: | | | | | | | | | | | | | |
Capital expended for property and equipment
|
| | | | (29,700) | | | | | | (7,638) | | |
Cash proceeds from dispositions
|
| | | | — | | | | | | 47,175 | | |
Investments in equity method affiliates and equity securities
|
| | | | — | | | | | | (5,273) | | |
Other investing activities, net
|
| | | | 110 | | | | | | — | | |
Net cash provided by (used in) investing activities
|
| | | | (29,590) | | | | | | 34,264 | | |
Cash flows from financing activities: | | | | | | | | | | | | | |
Borrowings of debt
|
| | | | 15,815 | | | | | | 39,753 | | |
Repayments of debt
|
| | | | (18,893) | | | | | | (138,113) | | |
Contribution from noncontrolling interest
|
| | | | 11,289 | | | | | | — | | |
Other financing activities, net
|
| | | | (4,756) | | | | | | (6,074) | | |
Net cash provided by (used in) financing activities
|
| | | | 3,455 | | | | | | (104,434) | | |
Net increase (decrease) in cash, cash equivalents and restricted cash
|
| | | | 9,757 | | | | | | 27,858 | | |
Cash, cash equivalents and restricted cash at beginning of period
|
| | | | 172,813 | | | | | | 244,113 | | |
Cash, cash equivalents and restricted cash at end of period
|
| | | $ | 182,570 | | | | | | 271,971 | | |
Supplemental disclosure to the condensed combined statements of cash flows: | | | | | | | | | | | | | |
Property and equipment expenditures incurred but not yet paid
|
| | | $ | 15,300 | | | | | | 9,972 | | |
| | |
June 30,
2023 |
| |
December 31,
2022 |
| ||||||
Cash and cash equivalents
|
| | | $ | 130,537 | | | | | | 150,664 | | |
Restricted cash
|
| | | | 52,033 | | | | | | 22,149 | | |
Total cash, cash equivalents and restricted cash at end of period
|
| | | $ | 182,570 | | | | | | 172,813 | | |
| | |
Parent’s
investment |
| |
Retained
earnings (deficit) |
| |
Accumulated
other comprehensive earnings (loss) |
| |
Noncontrolling
interests in equity of subsidiaries |
| |
Total
equity |
| |||||||||||||||
| | |
amounts in thousands
|
| |||||||||||||||||||||||||||
Balance at January 1, 2023
|
| | | $ | 732,350 | | | | | | (429,082) | | | | | | (3,758) | | | | | | — | | | | | | 299,510 | | |
Net earnings (loss)
|
| | | | — | | | | | | (86,889) | | | | | | — | | | | | | — | | | | | | (86,889) | | |
Other comprehensive earnings (loss)
|
| | | | — | | | | | | — | | | | | | (298) | | | | | | — | | | | | | (298) | | |
Stock-based compensation
|
| | | | 6,294 | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,294 | | |
Tax sharing adjustment with Parent
|
| | | | (7,354) | | | | | | — | | | | | | — | | | | | | — | | | | | | (7,354) | | |
Contribution from noncontrolling interest
|
| | | | — | | | | | | — | | | | | | — | | | | | | 11,289 | | | | | | 11,289 | | |
Other
|
| | | | (670) | | | | | | — | | | | | | — | | | | | | — | | | | | | (670) | | |
Balance at June 30, 2023
|
| | | $ | 730,620 | | | | | | (515,971) | | | | | | (4,056) | | | | | | 11,289 | | | | | | 221,882 | | |
| | |
Parent’s
investment |
| |
Retained
earnings (deficit) |
| |
Accumulated
other comprehensive earnings (loss) |
| |
Noncontrolling
interests in equity of subsidiaries |
| |
Total
equity |
| |||||||||||||||
| | |
amounts in thousands
|
| |||||||||||||||||||||||||||
Balance at March 31, 2023
|
| | | $ | 727,287 | | | | | | (487,058) | | | | | | (3,758) | | | | | | 6,645 | | | | | | 243,116 | | |
Net earnings (loss)
|
| | | | — | | | | | | (28,913) | | | | | | — | | | | | | — | | | | | | (28,913) | | |
Other comprehensive earnings (loss)
|
| | | | — | | | | | | — | | | | | | (298) | | | | | | — | | | | | | (298) | | |
Stock-based compensation
|
| | | | 3,153 | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,153 | | |
Contribution from noncontrolling interest
|
| | | | — | | | | | | — | | | | | | — | | | | | | 4,644 | | | | | | 4,644 | | |
Other
|
| | | | 180 | | | | | | — | | | | | | — | | | | | | — | | | | | | 180 | | |
Balance at June 30, 2023
|
| | | $ | 730,620 | | | | | | (515,971) | | | | | | (4,056) | | | | | | 11,289 | | | | | | 221,882 | | |
| | |
Parent’s
investment |
| |
Retained
earnings (deficit) |
| |
Accumulated
other comprehensive earnings (loss) |
| |
Total
equity |
| ||||||||||||
| | |
amounts in thousands
|
| |||||||||||||||||||||
Balance at January 1, 2022
|
| | | $ | 720,023 | | | | | | (394,891) | | | | | | (18,909) | | | | | | 306,223 | | |
Net earnings (loss)
|
| | | | — | | | | | | 40,664 | | | | | | — | | | | | | 40,664 | | |
Other comprehensive earnings (loss)
|
| | | | — | | | | | | — | | | | | | (2) | | | | | | (2) | | |
Stock-based compensation
|
| | | | 6,126 | | | | | | — | | | | | | — | | | | | | 6,126 | | |
Other
|
| | | | 151 | | | | | | (18) | | | | | | — | | | | | | 133 | | |
Balance at June 30, 2022
|
| | | $ | 726,300 | | | | | | (354,245) | | | | | | (18,911) | | | | | | 353,144 | | |
| | |
Parent’s
investment |
| |
Retained
earnings (deficit) |
| |
Accumulated
other comprehensive earnings (loss) |
| |
Total
equity |
| ||||||||||||
| | |
amounts in thousands
|
| |||||||||||||||||||||
Balance at March 31, 2022
|
| | | $ | 723,157 | | | | | | (417,944) | | | | | | (18,909) | | | | | | 286,304 | | |
Net earnings (loss)
|
| | | | — | | | | | | 63,699 | | | | | | — | | | | | | 63,699 | | |
Other comprehensive earnings (loss)
|
| | | | — | | | | | | — | | | | | | (2) | | | | | | (2) | | |
Stock-based compensation
|
| | | | 3,063 | | | | | | — | | | | | | — | | | | | | 3,063 | | |
Other
|
| | | | 80 | | | | | | — | | | | | | — | | | | | | 80 | | |
Balance at June 30, 2022
|
| | | $ | 726,300 | | | | | | (354,245) | | | | | | (18,911) | | | | | | 353,144 | | |
| | |
Three months ended
June 30, 2023 |
| |
Six months ended
June 30, 2023 |
| ||||||
| | |
amounts in thousands
|
| |||||||||
Net earnings (loss)
|
| | | $ | (28,913) | | | | | | (86,889) | | |
Less: Unrealized gains (losses) on intergroup interests
|
| | | | (49,409) | | | | | | (62,786) | | |
Unaudited pro forma net earnings (loss)
|
| | | $ | 20,496 | | | | | | (24,103) | | |
| | | | | |
June 30, 2023
|
| |
December 31, 2022
|
| ||||||||||||||||||||||||||||||
| | |
Estimated
Useful Life |
| |
Owned
assets |
| |
Owned
assets available to be leased |
| |
Total
|
| |
Owned
assets |
| |
Owned
assets available to be leased |
| |
Total
|
| ||||||||||||||||||
| | |
in years
|
| |
amounts in thousands
|
| |||||||||||||||||||||||||||||||||
Land
|
| |
NA
|
| | | $ | 19,643 | | | | | | 21,831 | | | | | | 41,474 | | | | | | 19,643 | | | | | | 21,831 | | | | | | 41,474 | | |
Buildings and improvements
|
| |
15 – 39
|
| | | | 281,450 | | | | | | 355,244 | | | | | | 636,694 | | | | | | 282,314 | | | | | | 354,959 | | | | | | 637,273 | | |
Leasehold improvements
|
| |
15 – 39
|
| | | | 75,860 | | | | | | 62,062 | | | | | | 137,922 | | | | | | 72,455 | | | | | | 61,876 | | | | | | 134,331 | | |
Furniture and equipment
|
| |
5 – 7
|
| | | | 178,063 | | | | | | 8,243 | | | | | | 186,306 | | | | | | 176,227 | | | | | | 8,061 | | | | | | 184,288 | | |
Construction in progress
|
| |
NA
|
| | | | 292 | | | | | | 34,711 | | | | | | 35,003 | | | | | | 886 | | | | | | 9,524 | | | | | | 10,410 | | |
Property and equipment, at cost
|
| | | | | | $ | 555,308 | | | | | | 482,091 | | | | | | 1,037,399 | | | | | | 551,525 | | | | | | 456,251 | | | | | | 1,007,776 | | |
| | |
June 30,
2023 |
| |
December 31,
2022 |
| |||||||||
| | |
Percentage
Ownership |
| |
Carrying
amount |
| |
Carrying
amount |
| ||||||
| | |
amounts in thousands
|
| ||||||||||||
MLBAM
|
| |
3.3%
|
| | | $ | 50,453 | | | | | | 45,102 | | |
BELP
|
| |
3.3%
|
| | | | 33,935 | | | | | | 33,224 | | |
Other
|
| |
50.0%
|
| | | | 14,502 | | | | | | 16,238 | | |
Total
|
| | | | | | $ | 98,890 | | | | | | 94,564 | | |
| | |
Three months ended
June 30, |
| |
Six months ended
June 30, |
| ||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2023
|
| |
2022
|
| ||||||||||||
| | |
amounts in thousands
|
| |||||||||||||||||||||
MLBAM
|
| | | $ | 10,577 | | | | | | 13,103 | | | | | $ | 9,334 | | | | | | 10,585 | | |
BELP
|
| | | | 514 | | | | | | 865 | | | | | | 711 | | | | | | (461) | | |
Other
|
| | | | 371 | | | | | | 1,054 | | | | | | 614 | | | | | | 2,019 | | |
Total
|
| | | $ | 11,462 | | | | | | 15,022 | | | | | $ | 10,659 | | | | | | 12,143 | | |
| | |
June 30,
2023 |
| |
December 31,
2022 |
| ||||||
| | |
amounts in thousands
|
| |||||||||
Baseball | | | | | | | | | | | | | |
League wide credit facility
|
| | | $ | — | | | | | | — | | |
MLB facility fund – term
|
| | | | 30,000 | | | | | | 30,000 | | |
MLB facility fund – revolver
|
| | | | 43,125 | | | | | | 43,700 | | |
TeamCo revolver
|
| | | | — | | | | | | — | | |
Term debt
|
| | | | 168,561 | | | | | | 171,694 | | |
Mixed-Use Development | | | | | | | | | | | | | |
Credit facilities
|
| | | | 35,058 | | | | | | 103,163 | | |
Term debt
|
| | | | 266,069 | | | | | | 197,334 | | |
Deferred financing costs
|
| | | | (4,118) | | | | | | (3,925) | | |
Total debt
|
| | | | 538,695 | | | | | | 541,966 | | |
Debt classified as current
|
| | | | (7,205) | | | | | | (74,806) | | |
Total long-term debt
|
| | | $ | 531,490 | | | | | | 467,160 | | |
| | |
Series C
|
| ||||||||||||||||||
| | |
Liberty Braves
options (000’s) |
| |
WAEP
|
| |
Weighted
average remaining life |
| |
Aggregate
intrinsic value (in millions) |
| |||||||||
Outstanding at January 1, 2023
|
| | | | 3,108 | | | | | $ | 26.17 | | | | | | | | | | | |
Granted
|
| | | | 3 | | | | | $ | 37.50 | | | | | | | | | | | |
Exercised
|
| | | | (151) | | | | | $ | 18.42 | | | | | | | | | | | |
Forfeited/Cancelled
|
| | | | (4) | | | | | $ | 22.75 | | | | | | | | | | | |
Outstanding at June 30, 2023
|
| | | | 2,956 | | | | | $ | 26.59 | | | |
4.1 years
|
| | | $ | 39 | | |
Exercisable at June 30, 2023
|
| | | | 1,356 | | | | | $ | 25.69 | | | |
3.9 years
|
| | | $ | 19 | | |
| | |
Three months ended
June 30, |
| |
Six months ended
June 30, |
| ||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2023
|
| |
2022
|
| ||||||||||||
| | |
amounts in thousands
|
| |||||||||||||||||||||
Baseball: | | | | | | | | | | | | | | | | | | | | | | | | | |
Baseball event
|
| | | $ | 162,368 | | | | | | 145,116 | | | | | $ | 163,486 | | | | | | 146,203 | | |
Broadcasting
|
| | | | 68,558 | | | | | | 63,745 | | | | | | 69,449 | | | | | | 63,745 | | |
Retail and licensing
|
| | | | 19,747 | | | | | | 17,755 | | | | | | 24,122 | | | | | | 21,610 | | |
Other
|
| | | | 4,262 | | | | | | 10,302 | | | | | | 15,439 | | | | | | 15,200 | | |
Total Baseball
|
| | | | 254,935 | | | | | | 236,918 | | | | | | 272,496 | | | | | | 246,758 | | |
Mixed-Use Development
|
| | | | 15,188 | | | | | | 13,407 | | | | | | 28,599 | | | | | | 25,097 | | |
Total revenue
|
| | | $ | 270,123 | | | | | | 250,325 | | | | | $ | 301,095 | | | | | | 271,855 | | |
| | |
Three months ended
June 30, |
| |
Six months ended
June 30, |
| ||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2023
|
| |
2022
|
| ||||||||||||
| | |
amounts in thousands
|
| |||||||||||||||||||||
Baseball
|
| | | $ | 37,415 | | | | | | 41,685 | | | | | $ | 1,878 | | | | | | 10,581 | | |
Mixed-Use Development
|
| | | | 10,166 | | | | | | 8,480 | | | | | | 19,319 | | | | | | 16,397 | | |
Corporate and Other
|
| | | | (5,479) | | | | | | (1,924) | | | | | | (10,184) | | | | | | (4,137) | | |
Total
|
| | | $ | 42,102 | | | | | | 48,241 | | | | | $ | 11,013 | | | | | | 22,841 | | |
| | |
June 30, 2023
|
| |
December 31, 2022
|
| ||||||||||||||||||||||||||||||
| | |
Total
assets |
| |
Investments
in affiliates |
| |
Capital
expenditures |
| |
Total
assets |
| |
Investments
in affiliates |
| |
Capital
expenditures |
| ||||||||||||||||||
| | |
amounts in thousands
|
| |||||||||||||||||||||||||||||||||
Baseball
|
| | | $ | 977,905 | | | | | | 84,388 | | | | | | 8,292 | | | | | | 953,016 | | | | | | 78,326 | | | | | | 6,853 | | |
Mixed-Use Development
|
| | | | 526,142 | | | | | | 14,502 | | | | | | 21,408 | | | | | | 516,498 | | | | | | 16,238 | | | | | | 10,816 | | |
Corporate and other
|
| | | | 59,830 | | | | | | — | | | | | | — | | | | | | 69,531 | | | | | | — | | | | | | — | | |
Elimination(1) | | | | | (54,775) | | | | | | — | | | | | | — | | | | | | (48,384) | | | | | | — | | | | | | — | | |
Total
|
| | | $ | 1,509,102 | | | | | | 98,890 | | | | | | 29,700 | | | | | | 1,490,661 | | | | | | 94,564 | | | | | | 17,669 | | |
| | |
Three months
ended June 30, |
| |
Six months
ended June 30, |
| ||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2023
|
| |
2022
|
| ||||||||||||
| | |
amounts in thousands
|
| |||||||||||||||||||||
Adjusted OIBDA
|
| | | $ | 42,102 | | | | | | 48,241 | | | | | $ | 11,013 | | | | | | 22,841 | | |
Impairment of long-lived assets and other related costs
|
| | | | (232) | | | | | | — | | | | | | (530) | | | | | | — | | |
Stock-based compensation
|
| | | | (3,153) | | | | | | (3,063) | | | | | | (6,344) | | | | | | (6,126) | | |
Depreciation and amortization
|
| | | | (19,250) | | | | | | (17,617) | | | | | | (33,929) | | | | | | (35,394) | | |
Operating income (loss)
|
| | | | 19,467 | | | | | | 27,561 | | | | | | (29,790) | | | | | | (18,679) | | |
Interest expense
|
| | | | (9,448) | | | | | | (6,402) | | | | | | (18,360) | | | | | | (12,529) | | |
Share of earnings (losses) of affiliates, net
|
| | | | 11,462 | | | | | | 15,022 | | | | | | 10,659 | | | | | | 12,143 | | |
Unrealized gains (losses) on intergroup interests
|
| | | | (49,409) | | | | | | 34,881 | | | | | | (62,786) | | | | | | 36,103 | | |
Realized and unrealized gains (losses) on financial instruments, net
|
| | | | 3,840 | | | | | | 1,659 | | | | | | 3,079 | | | | | | 6,460 | | |
Gains (losses) on dispositions, net
|
| | | | 2,503 | | | | | | 28 | | | | | | 2,503 | | | | | | 20,215 | | |
Other, net
|
| | | | 813 | | | | | | 143 | | | | | | 1,654 | | | | | | 168 | | |
Earnings (loss) before income taxes
|
| | | $ | (20,772) | | | | | | 72,892 | | | | | $ | (93,041) | | | | | | 43,881 | | |
| | |
2022
|
| |
2021
|
| ||||||
| | |
amounts in thousands
|
| |||||||||
Assets | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 150,664 | | | | | | 142,281 | | |
Restricted cash
|
| | | | 22,149 | | | | | | 87,858 | | |
Accounts receivable and contract assets, net of allowance for credit losses
|
| | | | 70,234 | | | | | | 72,244 | | |
Other current assets
|
| | | | 24,331 | | | | | | 41,971 | | |
Assets held for sale (note 11)
|
| | | | — | | | | | | 36,716 | | |
Total current assets
|
| | | | 267,378 | | | | | | 381,070 | | |
Property and equipment, at cost (note 3)
|
| | | | 1,007,776 | | | | | | 998,439 | | |
Accumulated depreciation
|
| | | | (277,979) | | | | | | (225,285) | | |
| | | | | 729,797 | | | | | | 773,154 | | |
Investments in affiliates, accounted for using the equity method (note 4)
|
| | | | 94,564 | | | | | | 112,961 | | |
Intangible assets not subject to amortization: | | | | | | | | | | | | | |
Goodwill
|
| | | | 175,764 | | | | | | 175,764 | | |
Franchise rights
|
| | | | 123,703 | | | | | | 123,703 | | |
| | | | | 299,467 | | | | | | 299,467 | | |
Other assets, net
|
| | | | 99,455 | | | | | | 99,229 | | |
Total assets
|
| | | $ | 1,490,661 | | | | | | 1,665,881 | | |
Liabilities and Equity | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable and accrued liabilities
|
| | | $ | 54,748 | | | | | | 65,291 | | |
Deferred revenue and refundable tickets
|
| | | | 104,996 | | | | | | 82,050 | | |
Current portion of debt (note 5)
|
| | | | 74,806 | | | | | | 11,685 | | |
Other current liabilities
|
| | | | 6,361 | | | | | | 7,030 | | |
Liabilities related to assets held for sale (note 11)
|
| | | | — | | | | | | 9,853 | | |
Total current liabilities
|
| | | | 240,911 | | | | | | 175,909 | | |
Long-term debt (note 5)
|
| | | | 467,160 | | | | | | 685,018 | | |
Redeemable intergroup interests
|
| | | | 278,103 | | | | | | 256,777 | | |
Finance lease liabilities (note 6)
|
| | | | 107,220 | | | | | | 110,929 | | |
Pension liability (note 7)
|
| | | | 15,405 | | | | | | 34,850 | | |
Deferred income tax liabilities (note 8)
|
| | | | 54,099 | | | | | | 59,188 | | |
Other noncurrent liabilities
|
| | | | 28,253 | | | | | | 36,987 | | |
Total liabilities
|
| | | | 1,191,151 | | | | | | 1,359,658 | | |
Equity: | | | | | | | | | | | | | |
Parent’s investment
|
| | | | 732,350 | | | | | | 720,023 | | |
Retained earnings (deficit)
|
| | | | (429,082) | | | | | | (394,891) | | |
Accumulated other comprehensive earnings (loss), net of taxes
|
| | | | (3,758) | | | | | | (18,909) | | |
Total equity
|
| | | | 299,510 | | | | | | 306,223 | | |
Commitments and contingencies (note 12) | | | | | | | | | | | | | |
Total liabilities and equity
|
| | | $ | 1,490,661 | | | | | | 1,665,881 | | |
| | |
2022
|
| |
2021
|
| ||||||
| | |
amounts in thousands,
except per share amounts |
| |||||||||
Revenue: | | | | | | | | | | | | | |
Baseball revenue
|
| | | $ | 534,984 | | | | | | 522,397 | | |
Mixed-Use Development revenue
|
| | | | 53,577 | | | | | | 41,320 | | |
Total revenue
|
| | | | 588,561 | | | | | | 563,717 | | |
Operating costs and expenses: | | | | | | | | | | | | | |
Baseball operating costs
|
| | | | 427,832 | | | | | | 369,743 | | |
Mixed-Use Development costs
|
| | | | 8,674 | | | | | | 6,603 | | |
Selling, general and administrative, including stock-based compensation
|
| | | | 105,512 | | | | | | 97,104 | | |
Impairment of long-lived assets and other related costs
|
| | | | 5,427 | | | | | | — | | |
Depreciation and amortization
|
| | | | 71,697 | | | | | | 71,024 | | |
| | | | | 619,142 | | | | | | 544,474 | | |
Operating income (loss)
|
| | | | (30,581) | | | | | | 19,243 | | |
Other income (expense): | | | | | | | | | | | | | |
Interest expense
|
| | | | (29,582) | | | | | | (24,471) | | |
Share of earnings (losses) of affiliates, net (note 4)
|
| | | | 28,927 | | | | | | 31,008 | | |
Unrealized gains (losses) on intergroup interests
|
| | | | (35,154) | | | | | | (30,766) | | |
Realized and unrealized gains (losses) on financial instruments, net
|
| | | | 13,067 | | | | | | 2,849 | | |
Gains (losses) on dispositions, net
|
| | | | 20,132 | | | | | | (606) | | |
Other, net
|
| | | | 1,674 | | | | | | (571) | | |
Earnings (loss) before income taxes
|
| | | | (31,517) | | | | | | (3,314) | | |
Income tax benefit (expense) (note 8)
|
| | | | (2,655) | | | | | | (9,692) | | |
Net earnings (loss)
|
| | | $ | (34,172) | | | | | | (13,006) | | |
Unaudited Pro Forma basic net earnings (loss) attributable to Series A, Series B and
Series C Atlanta Braves Holdings, Inc. shareholders per common share (note 2) |
| | | $ | 0.02 | | | | | | | | |
| | |
2022
|
| |
2021
|
| ||||||
| | |
amounts in thousands
|
| |||||||||
Net earnings (loss)
|
| | | $ | (34,172) | | | | | | (13,006) | | |
Other comprehensive earnings (loss), net of taxes: | | | | | | | | | | | | | |
Unrealized holding gains (losses) arising during the period
|
| | | | 13,965 | | | | | | 3,988 | | |
Share of other comprehensive earnings (loss) of affiliates
|
| | | | 1,186 | | | | | | (393) | | |
Other comprehensive earnings (loss), net of tax
|
| | | | 15,151 | | | | | | 3,595 | | |
Comprehensive earnings (loss)
|
| | | $ | (19,021) | | | | | | (9,411) | | |
| | |
2022
|
| |
2021
|
| ||||||
| | |
amounts in thousands
|
| |||||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net earnings (loss)
|
| | | $ | (34,172) | | | | | | (13,006) | | |
Adjustments to reconcile net earnings (loss) to net cash provided by (used in) operating activities:
|
| | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 71,697 | | | | | | 71,024 | | |
Stock-based compensation
|
| | | | 12,233 | | | | | | 12,358 | | |
Impairment of long-lived assets
|
| | | | 4,811 | | | | | | — | | |
Share of (earnings) losses of affiliates, net
|
| | | | (28,927) | | | | | | (31,008) | | |
Unrealized (gains) losses on intergroup interests, net
|
| | | | 35,154 | | | | | | 30,766 | | |
Realized and unrealized (gains) losses on financial instruments, net
|
| | | | (13,067) | | | | | | (2,849) | | |
(Gains) losses on dispositions, net
|
| | | | (20,132) | | | | | | 606 | | |
Deferred income tax expense (benefit)
|
| | | | (10,413) | | | | | | 9,283 | | |
Noncash interest expense
|
| | | | 2,014 | | | | | | 3,123 | | |
Cash receipts from returns on equity method investments
|
| | | | 21,700 | | | | | | 13,724 | | |
Other charges (credits), net
|
| | | | 315 | | | | | | 61 | | |
Net change in operating assets and liabilities:
|
| | | | | | | | | | | | |
Current and other assets
|
| | | | 9,912 | | | | | | (40,619) | | |
Payables and other liabilities
|
| | | | 2,224 | | | | | | 23,842 | | |
Net cash provided by (used in) operating activities
|
| | | | 53,349 | | | | | | 77,305 | | |
Cash flows from investing activities: | | | | | | | | | | | | | |
Capital expended for property and equipment
|
| | | | (17,669) | | | | | | (35,356) | | |
Cash proceeds from dispositions
|
| | | | 48,008 | | | | | | — | | |
Return of investment in equity method affiliates
|
| | | | 27,500 | | | | | | — | | |
Proceeds from insurance recoveries
|
| | | | — | | | | | | 1,633 | | |
Other investing activities, net
|
| | | | (5,273) | | | | | | (135) | | |
Net cash provided by (used in) investing activities
|
| | | | 52,566 | | | | | | (33,858) | | |
Cash flows from financing activities: | | | | | | | | | | | | | |
Borrowings of debt
|
| | | | 154,753 | | | | | | 117,384 | | |
Repayments of debt
|
| | | | (309,612) | | | | | | (93,336) | | |
Payments to settle intergroup interests
|
| | | | (13,828) | | | | | | — | | |
Issuance of Liberty Braves stock upon exercise of stock options
|
| | | | 693 | | | | | | 5,661 | | |
Payments on deferred obligations to players and other baseball personnel
|
| | | | (328) | | | | | | (8,000) | | |
Other financing activities, net
|
| | | | (8,893) | | | | | | (6,303) | | |
Net cash provided by (used in) financing activities
|
| | | | (177,215) | | | | | | 15,406 | | |
Net increase (decrease) in cash, cash equivalents and restricted cash
|
| | | | (71,300) | | | | | | 58,853 | | |
Cash, cash equivalents and restricted cash at beginning of period
|
| | | | 244,113 | | | | | | 185,260 | | |
Cash, cash equivalents and restricted cash at end of period
|
| | | $ | 172,813 | | | | | | 244,113 | | |
Supplemental disclosures to the combined statements of cash flows: | | | | | | | | | | | | | |
Cash paid for interest
|
| | | $ | 25,343 | | | | | | 23,737 | | |
Cash paid (refunds received) for income taxes
|
| | | $ | (7,470) | | | | | | (7,326) | | |
Non cash activity:
|
| | | | | | | | | | | | |
Property and equipment expenditures incurred but not yet paid
|
| | | $ | 9,830 | | | | | | 14,403 | | |
| | |
December 31
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
amounts in thousands
|
| |||||||||
Cash and cash equivalents
|
| | | $ | 150,664 | | | | | | 142,281 | | |
Restricted cash
|
| | | | 22,149 | | | | | | 87,858 | | |
Restricted cash included in other assets, net
|
| | | | — | | | | | | 13,974 | | |
Total cash, cash equivalents and restricted cash at end of period
|
| | | $ | 172,813 | | | | | | 244,113 | | |
| | |
Parent’s
investment |
| |
Retained
earnings (deficit) |
| |
Accumulated
other comprehensive earnings (loss) |
| |
Total
equity |
| ||||||||||||
| | |
amounts in thousands
|
| |||||||||||||||||||||
Balance at December 31, 2020
|
| | | $ | 702,442 | | | | | | (381,920) | | | | | | (22,504) | | | | | | 298,018 | | |
Net earnings (loss)
|
| | | | — | | | | | | (13,006) | | | | | | — | | | | | | (13,006) | | |
Other comprehensive earnings (loss)
|
| | | | — | | | | | | — | | | | | | 3,595 | | | | | | 3,595 | | |
Stock-based compensation
|
| | | | 12,358 | | | | | | — | | | | | | — | | | | | | 12,358 | | |
Withholding taxes on net share settlements of stock-based compensation
|
| | | | (372) | | | | | | — | | | | | | — | | | | | | (372) | | |
Issuance of Liberty Braves common stock upon exercise of stock options
|
| | | | 5,661 | | | | | | — | | | | | | — | | | | | | 5,661 | | |
Other
|
| | | | (66) | | | | | | 35 | | | | | | — | | | | | | (31) | | |
Balance at December 31, 2021
|
| | | | 720,023 | | | | | | (394,891) | | | | | | (18,909) | | | | | | 306,223 | | |
Net earnings (loss)
|
| | | | — | | | | | | (34,172) | | | | | | — | | | | | | (34,172) | | |
Other comprehensive earnings (loss)
|
| | | | — | | | | | | — | | | | | | 15,151 | | | | | | 15,151 | | |
Stock-based compensation
|
| | | | 12,233 | | | | | | — | | | | | | — | | | | | | 12,233 | | |
Withholding taxes on net share settlements of stock-based compensation
|
| | | | (600) | | | | | | — | | | | | | — | | | | | | (600) | | |
Issuance of Liberty Braves common stock upon exercise of stock options
|
| | | | 693 | | | | | | — | | | | | | — | | | | | | 693 | | |
Other
|
| | | | 1 | | | | | | (19) | | | | | | — | | | | | | (18) | | |
Balance at December 31, 2022
|
| | | $ | 732,350 | | | | | | (429,082) | | | | | | (3,758) | | | | | | 299,510 | | |
| | |
December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
amounts in thousands
|
| |||||||||
Accounts receivable
|
| | | $ | 23,980 | | | | | | 26,935 | | |
Contract assets
|
| | | | 46,254 | | | | | | 45,309 | | |
Total accounts receivable and contract assets, net of allowance for credit losses
|
| | | $ | 70,234 | | | | | | 72,244 | | |
| | |
Beginning of
year balance |
| |
Charges (credits) to
expense |
| |
Write-Offs
|
| |
End of year
balance |
| ||||||||||||
| | |
amounts in thousands
|
| | | | | | | |||||||||||||||
2022
|
| | | $ | 406 | | | | | | (86) | | | | | | (7) | | | | | | 313 | | |
2021
|
| | | $ | 478 | | | | | | 114 | | | | | | (186) | | | | | | 406 | | |
| | |
Years ended December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
amounts in thousands
|
| |||||||||
Baseball revenue: | | | | | | | | | | | | | |
Baseball event
|
| | | $ | 298,364 | | | | | | 287,348 | | |
Broadcasting
|
| | | | 154,185 | | | | | | 163,188 | | |
Retail and licensing
|
| | | | 47,792 | | | | | | 44,089 | | |
Other
|
| | | | 34,643 | | | | | | 27,772 | | |
Baseball revenue
|
| | | | 534,984 | | | | | | 522,397 | | |
Mixed-Use Development revenue
|
| | | | 53,577 | | | | | | 41,320 | | |
Total revenue
|
| | | $ | 588,561 | | | | | | 563,717 | | |
| | |
Year ended
December 31, 2022 |
| |||
| | |
amounts in thousands
|
| |||
Net earnings (loss)
|
| | | $ | (34,172) | | |
Less: Unrealized gains (losses) on intergroup interests
|
| | | | (35,154) | | |
Unaudited pro forma net earnings (loss)
|
| | | $ | 982 | | |
| | | | | |
December 31, 2022
|
| |
December 31, 2021
|
| | ||||||||||||||||||||||||||||||||
| | |
Estimated
Useful Life in years |
| |
Owned
assets |
| |
Owned
assets available to be leased |
| |
Total
|
| |
Owned
assets |
| |
Owned
assets available to be leased |
| |
Total
|
| | ||||||||||||||||||||
| | |
amounts in thousands
|
| | ||||||||||||||||||||||||||||||||||||||
Land
|
| |
NA
|
| | | $ | 19,643 | | | | | | 21,831 | | | | | | 41,474 | | | | | | 19,643 | | | | | | 21,831 | | | | | | 41,474 | | | | ||
Buildings and improvements
|
| |
15 – 39
|
| | | | 282,314 | | | | | | 354,959 | | | | | | 637,273 | | | | | | 283,781 | | | | | | 353,507 | | | | | | 637,288 | | | | ||
Leasehold improvements
|
| |
15 – 39
|
| | | | 72,455 | | | | | | 61,876 | | | | | | 134,331 | | | | | | 69,854 | | | | | | 59,492 | | | | | | 129,346 | | | | ||
Furniture and equipment
|
| |
5 – 7
|
| | | | 176,227 | | | | | | 8,061 | | | | | | 184,288 | | | | | | 174,483 | | | | | | 7,469 | | | | | | 181,952 | | | | ||
Construction in progress
|
| |
NA
|
| | | | 886 | | | | | | 9,524 | | | | | | 10,410 | | | | | | 3,774 | | | | | | 4,605 | | | | | | 8,379 | | | | ||
Property and equipment, at cost
|
| | | | | | $ | 551,525 | | | | | | 456,251 | | | | | | 1,007,776 | | | | | | 551,535 | | | | | | 446,904 | | | | | | 998,439 | | | | | |
| | |
December 31, 2022
|
| |
December 31, 2021
|
| ||||||||||||
| | |
Percentage
Ownership |
| |
Carrying
amount |
| |
Carrying
amount |
| |||||||||
| | | | | | | | |
amounts in thousands
|
| |||||||||
MLBAM
|
| | | | 3.3% | | | | | $ | 45,102 | | | | | | 58,613 | | |
BELP
|
| | | | 3.3% | | | | | | 33,224 | | | | | | 35,502 | | |
Other
|
| | | | 50.0% | | | | | | 16,238 | | | | | | 18,846 | | |
Total
|
| | | | | | | | | $ | 94,564 | | | | | | 112,961 | | |
| | |
Years ended December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
amounts in thousands
|
| |||||||||
MLBAM
|
| | | $ | 24,386 | | | | | | 23,230 | | |
BELP
|
| | | | (1,928) | | | | | | 6,779 | | |
Other
|
| | | | 6,469 | | | | | | 999 | | |
Total
|
| | | $ | 28,927 | | | | | | 31,008 | | |
| | |
December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
amounts in thousands
|
| |||||||||
Current assets
|
| | | $ | 812,884 | | | | | | 758,942 | | |
Noncurrent assets
|
| | | $ | 2,237,854 | | | | | | 2,475,250 | | |
Current liabilities
|
| | | $ | 401,562 | | | | | | 469,311 | | |
Noncurrent liabilities
|
| | | $ | 626,474 | | | | | | 254,374 | | |
Equity
|
| | | $ | 2,022,702 | | | | | | 2,510,507 | | |
| | |
Years ended December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
amounts in thousands
|
| |||||||||
Revenue
|
| | | $ | 1,334,785 | | | | | | 1,229,751 | | |
Earnings (loss) before income taxes
|
| | | $ | 729,472 | | | | | | 862,076 | | |
Net earnings (loss)
|
| | | $ | 722,292 | | | | | | 856,198 | | |
| | |
December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
amounts in thousands
|
| |||||||||
Baseball | | | | | | | | | | | | | |
League wide credit facility
|
| | | $ | — | | | | | | 100,000 | | |
MLB facility fund – term
|
| | | | 30,000 | | | | | | 30,000 | | |
MLB facility fund – revolver
|
| | | | 43,700 | | | | | | 46,000 | | |
TeamCo revolver
|
| | | | — | | | | | | 20,000 | | |
Term debt
|
| | | | 171,694 | | | | | | 233,286 | | |
Mixed-Use Development | | | | | | | | | | | | | |
Credit facilities
|
| | | | 103,163 | | | | | | 175,618 | | |
Term debt
|
| | | | 197,334 | | | | | | 95,000 | | |
Deferred financing costs
|
| | | | (3,925) | | | | | | (3,201) | | |
Total debt
|
| | | | 541,966 | | | | | | 696,703 | | |
Debt classified as current
|
| | | | (74,806) | | | | | | (11,685) | | |
Total long-term debt
|
| | | $ | 467,160 | | | | | | 685,018 | | |
|
2023
|
| | | $ | 74,806 | | |
|
2024
|
| | | $ | 42,647 | | |
|
2025
|
| | | $ | 104,282 | | |
|
2026
|
| | | $ | 53,325 | | |
|
2027
|
| | | $ | 103,256 | | |
| | |
Years ended December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
amounts in thousands
|
| |||||||||
Operating lease cost: | | | | | | | | | | | | | |
Long-term (fixed)
|
| | | $ | 812 | | | | | | 1,730 | | |
Long-term (variable)
|
| | | | 2,751 | | | | | | 2,352 | | |
Short-term
|
| | | | 3,680 | | | | | | 949 | | |
Finance lease costs: | | | | | | | | | | | | | |
Depreciation of leased assets
|
| | | | 31,334 | | | | | | 34,500 | | |
Interest on lease liabilities
|
| | | | 5,365 | | | | | | 5,561 | | |
Net lease expense
|
| | | $ | 43,942 | | | | | | 45,092 | | |
| | |
December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Weighted average remaining lease term (years): | | | | | | | | | | | | | |
Operating leases
|
| | | | 4.3 | | | | | | 13.2 | | |
Finance leases
|
| | | | 26.7 | | | | | | 27.6 | | |
Weighted average discount rate: | | | | | | | | | | | | | |
Operating leases
|
| | | | 3.3% | | | | | | 3.4% | | |
Finance leases
|
| | | | 4.7% | | | | | | 4.7% | | |
| | |
December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
amounts in thousands
|
| |||||||||
Operating leases: | | | | | | | | | | | | | |
Operating lease right-of-use assets(1)
|
| | | $ | 2,669 | | | | | | 3,849 | | |
Held for sale operating lease right-of-use assets(2)
|
| | | | — | | | | | | 8,684 | | |
| | | | $ | 2,669 | | | | | | 12,533 | | |
Current operating lease liabilities(3)
|
| | | $ | 634 | | | | | | 758 | | |
Operating lease liabilities(4)
|
| | | | 2,035 | | | | | | 3,091 | | |
Held for sale operating lease liabilities(5)
|
| | | | — | | | | | | 8,459 | | |
Total operating lease liabilities
|
| | | $ | 2,669 | | | | | | 12,308 | | |
Finance leases: | | | | | | | | | | | | | |
Property and equipment, at cost
|
| | | $ | 469,335 | | | | | | 479,586 | | |
Accumulated depreciation
|
| | | | (172,826) | | | | | | (146,971) | | |
Property and equipment, net
|
| | | $ | 296,509 | | | | | | 332,615 | | |
Current finance lease liabilities(3)
|
| | | $ | 4,426 | | | | | | 5,058 | | |
Finance lease liabilities
|
| | | | 107,220 | | | | | | 110,929 | | |
Total finance lease liabilities
|
| | | $ | 111,646 | | | | | | 115,987 | | |
| | |
Years ended December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
amounts in thousands
|
| |||||||||
Cash paid for amounts included in the measurement of lease liabilities: | | | | | | | | | | | | | |
Operating cash flows from operating leases
|
| | | $ | 688 | | | | | | 1,670 | | |
Operating cash flows from finance leases
|
| | | $ | 4,564 | | | | | | 5,546 | | |
Financing cash flows from finance leases
|
| | | $ | 5,574 | | | | | | 4,985 | | |
Right-of-use assets obtained in exchange for lease obligations: | | | | | | | | | | | | | |
Operating leases
|
| | | $ | 88 | | | | | | 120 | | |
Finance leases
|
| | | $ | 441 | | | | | | — | | |
| | |
Operating leases
|
| |
Finance leases
|
| ||||||
| | |
amounts in thousands
|
| |||||||||
2023
|
| | | $ | 714 | | | | | | 9,601 | | |
2024
|
| | | | 659 | | | | | | 8,871 | | |
2025
|
| | | | 634 | | | | | | 8,902 | | |
2026
|
| | | | 635 | | | | | | 8,895 | | |
2027
|
| | | | 232 | | | | | | 8,895 | | |
Thereafter
|
| | | | — | | | | | | 135,425 | | |
Total lease payments
|
| | | | 2,874 | | | | | | 180,589 | | |
Less: implied interest
|
| | | | 205 | | | | | | 68,943 | | |
Present value of lease liabilities
|
| | | $ | 2,669 | | | | | | 111,646 | | |
|
2023
|
| | | $ | 30,622 | | |
|
2024
|
| | | | 32,034 | | |
|
2025
|
| | | | 32,531 | | |
|
2026
|
| | | | 33,043 | | |
|
2027
|
| | | | 31,859 | | |
|
Thereafter
|
| | | | 182,225 | | |
| | | | | $ | 342,314 | | |
| | |
December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
amounts in thousands
|
| |||||||||
Projected benefit obligation: | | | | | | | | | | | | | |
Beginning of measurement period
|
| | | $ | 132,237 | | | | | | 128,422 | | |
Service cost
|
| | | | 5,558 | | | | | | 5,730 | | |
Interest cost
|
| | | | 4,190 | | | | | | 3,792 | | |
Actual (gain) loss
|
| | | | (42,279) | | | | | | (2,118) | | |
Benefits paid
|
| | | | (2,980) | | | | | | (2,920) | | |
Other adjustments
|
| | | | (841) | | | | | | (669) | | |
End of measurement period
|
| | | | 95,885 | | | | | | 132,237 | | |
Fair value of plan assets: | | | | | | | | | | | | | |
Beginning of measurement period
|
| | | | 97,387 | | | | | | 86,272 | | |
Actual return on plan assets
|
| | | | (18,576) | | | | | | 6,504 | | |
Employer contributions
|
| | | | 5,490 | | | | | | 8,200 | | |
Benefits paid
|
| | | | (2,980) | | | | | | (2,920) | | |
Other adjustments
|
| | | | (841) | | | | | | (669) | | |
End of measurement period
|
| | | | 80,480 | | | | | | 97,387 | | |
Funded status
|
| | | $ | (15,405) | | | | | | (34,850) | | |
| | |
December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
amounts in thousands
|
| |||||||||
Noncurrent liabilities
|
| | | $ | (15,405) | | | | | | (34,850) | | |
Accumulated other comprehensive (earnings) loss
|
| | | | 4,779 | | | | | | 23,652 | | |
Net amount recognized
|
| | | $ | (10,626) | | | | | | (11,198) | | |
| | |
December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
amounts in thousands
|
| |||||||||
Net actuarial loss
|
| | | $ | 4,498 | | | | | | 23,337 | | |
Prior service cost
|
| | | | 281 | | | | | | 315 | | |
Accumulated other comprehensive (earnings) loss
|
| | | $ | 4,779 | | | | | | 23,652 | | |
| | |
Years ended December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
amounts in thousands
|
| |||||||||
Components of net periodic benefit cost: | | | | | | | | | | | | | |
Service cost
|
| | | $ | 5,558 | | | | | | 5,730 | | |
Interest cost
|
| | | | 4,190 | | | | | | 3,792 | | |
Expected return on plan assets
|
| | | | (6,820) | | | | | | (5,898) | | |
Amortization of:
|
| | | | | | | | | | | | |
Prior service cost
|
| | | | 34 | | | | | | 34 | | |
Actuarial loss
|
| | | | 1,955 | | | | | | 2,631 | | |
| | | | $ | 4,917 | | | | | | 6,289 | | |
| | |
December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Discount rate
|
| | | | 5.50% | | | | | | 3.05% | | |
Rate of compensation increase
|
| | | | 5.09% | | | | | | 4.00% | | |
| | |
Years ended December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Discount rate
|
| | | | 3.05% | | | | | | 2.80% | | |
Expected long-term rate of return on plan assets
|
| | | | 7.50% | | | | | | 7.50% | | |
Rate of compensation increase
|
| | | | 4.00% | | | | | | 4.00% | | |
| | |
December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Domestic equities
|
| | | | 18% | | | | | | 23% | | |
Fixed income
|
| | | | 43 | | | | | | 48 | | |
International equities
|
| | | | 11 | | | | | | 13 | | |
Hedge funds
|
| | | | 25 | | | | | | 15 | | |
Cash equivalents
|
| | | | 3 | | | | | | 1 | | |
Total
|
| | | | 100% | | | | | | 100% | | |
| | |
Target asset
allocation |
| |||
Domestic equities
|
| | | | 22% | | |
Fixed income
|
| | | | 50 | | |
International equities
|
| | | | 13 | | |
Hedge funds
|
| | | | 15 | | |
Cash equivalents
|
| | | | — | | |
Total
|
| | | | 100% | | |
| | |
Years ended December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
amounts in thousands
|
| |||||||||
Current: | | | | | | | | | | | | | |
Federal
|
| | | $ | (12,976) | | | | | | (239) | | |
State
|
| | | | — | | | | | | — | | |
Foreign
|
| | | | (92) | | | | | | (170) | | |
| | | | | (13,068) | | | | | | (409) | | |
Deferred: | | | | | | | | | | | | | |
Federal
|
| | | | 10,446 | | | | | | (4,787) | | |
State
|
| | | | (33) | | | | | | (4,496) | | |
Foreign
|
| | | | — | | | | | | — | | |
| | | | | 10,413 | | | | | | (9,283) | | |
Income tax benefit (expense)
|
| | | $ | (2,655) | | | | | | (9,692) | | |
| | |
Year ended December 31
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
amounts in thousands
|
| |||||||||
Computed expected tax benefit (expense)
|
| | | $ | 6,619 | | | | | | 696 | | |
State tax benefit (expense), net of federal benefit (expense)
|
| | | | (26) | | | | | | (3,551) | | |
Intergroup interest
|
| | | | (7,382) | | | | | | (6,461) | | |
Nondeductible goodwill reduction from sale of Professional Development League Clubs
|
| | | | (849) | | | | | | — | | |
Nondeductible premiums, net of proceeds, from player disability insurance policies
|
| | | | (184) | | | | | | (207) | | |
Deductible stock-based compensation
|
| | | | 147 | | | | | | 526 | | |
Nondeductible meals and entertainment
|
| | | | (320) | | | | | | (295) | | |
Other
|
| | | | (660) | | | | | | (400) | | |
Income tax benefit (expense)
|
| | | $ | (2,655) | | | | | | (9,692) | | |
| | |
December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
amounts in thousands
|
| |||||||||
Deferred tax assets: | | | | | | | | | | | | | |
Finance lease obligation
|
| | | $ | 29,000 | | | | | | 30,097 | | |
Tax loss and credit carryforwards
|
| | | | 18,185 | | | | | | 19,010 | | |
Accrued compensation
|
| | | | 2,152 | | | | | | 11,242 | | |
Stock compensation
|
| | | | 1,615 | | | | | | 1,749 | | |
Deferred compensation
|
| | | | 255 | | | | | | 314 | | |
Other
|
| | | | 6,694 | | | | | | 8,041 | | |
Deferred tax assets
|
| | | | 57,901 | | | | | | 70,453 | | |
Valuation allowance
|
| | | | — | | | | | | — | | |
Net deferred tax assets
|
| | | | 57,901 | | | | | | 70,453 | | |
Deferred tax liabilities: | | | | | | | | | | | | | |
Property and equipment, net
|
| | | | 53,252 | | | | | | 60,468 | | |
Intangible assets
|
| | | | 35,467 | | | | | | 41,457 | | |
Investments
|
| | | | 8,531 | | | | | | 15,098 | | |
Contract assets
|
| | | | 11,864 | | | | | | 11,570 | | |
Other
|
| | | | 2,886 | | | | | | 1,048 | | |
Total deferred tax liabilities
|
| | | | 112,000 | | | | | | 129,641 | | |
Net deferred tax liabilities
|
| | | $ | (54,099) | | | | | | (59,188) | | |
| | |
Years ended December 31,
|
| |||||||||||||||||||||
| | |
2022
|
| |
2021
|
| ||||||||||||||||||
| | |
Options
granted (000’s) |
| |
Weighted
average GDFV |
| |
Options
granted (000’s) |
| |
Weighted
average GDFV |
| ||||||||||||
Series C Liberty Braves common stock, Liberty Media employees and directors(1)
|
| | | | 10 | | | | | $ | 12.40 | | | | | | 23 | | | | | $ | 9.93 | | |
Series C Liberty Braves common stock, Liberty Media CEO(2)
|
| | | | 95 | | | | | $ | 9.16 | | | | | | — | | | | | $ | — | | |
| | |
Series C
|
| |||||||||||||||||||||
| | |
Liberty Braves
Options (000’s) |
| |
WAEP
|
| |
Weighted
average remaining life |
| |
Aggregate
intrinsic value (in millions) |
| ||||||||||||
Outstanding at January 1, 2022
|
| | | | 3,125 | | | | | $ | 25.86 | | | | | | | | | | | | | | |
Granted
|
| | | | 105 | | | | | $ | 26.20 | | | | | | | | | | | | | | |
Exercised
|
| | | | (122) | | | | | $ | 18.12 | | | | | | | | | | | | | | |
Forfeited/Cancelled
|
| | | | — | | | | | $ | — | | | | | | | | | | | | | | |
Outstanding at December 31, 2022
|
| | | | 3,108 | | | | | $ | 26.17 | | | |
4.4 years
|
| | | $ | 19 | | | |||
Exercisable at December 31, 2022
|
| | | | 1,493 | | | | | $ | 24.92 | | | | | | 3.9 years | | | | | $ | 11 | | |
| | |
December 31, 2021
|
| |||
| | |
amounts in thousands
|
| |||
Assets: | | | | | | | |
Accounts receivable and contract assets, net of allowance for credit losses
|
| | | $ | 134 | | |
Other current assets
|
| | | | 258 | | |
Property and equipment, net
|
| | | | 3,930 | | |
Goodwill
|
| | | | 4,044 | | |
Franchise rights
|
| | | | 19,666 | | |
Other assets, net
|
| | | | 8,684 | | |
Assets held for sale
|
| | | $ | 36,716 | | |
Liabilities: | | | | | | | |
Accounts payable and accrued liabilities
|
| | | $ | 441 | | |
Deferred revenue and refundable tickets
|
| | | | 953 | | |
Other current liabilities
|
| | | | 403 | | |
Other noncurrent liabilities
|
| | | | 8,056 | | |
Liabilities related to assets held for sale
|
| | | $ | 9,853 | | |
Net assets held for sale
|
| | | $ | 26,863 | | |
| | |
Years ended December 31,
|
| |||||||||||||||||||||
| | |
2022
|
| |
2021
|
| ||||||||||||||||||
| | |
Revenue
|
| |
Adjusted OIBDA
|
| |
Revenue
|
| |
Adjusted OIBDA
|
| ||||||||||||
| | |
amounts in thousands
|
| |||||||||||||||||||||
Baseball
|
| | | $ | 534,984 | | | | | | 33,259 | | | | | | 522,397 | | | | | | 83,712 | | |
Mixed-Use Development
|
| | | | 53,577 | | | | | | 35,433 | | | | | | 41,320 | | | | | | 26,546 | | |
Corporate and Other
|
| | | | — | | | | | | (9,916) | | | | | | — | | | | | | (7,633) | | |
Total
|
| | | $ | 588,561 | | | | | | 58,776 | | | | | | 563,717 | | | | | | 102,625 | | |
| | |
December 31, 2022
|
| |
December 31, 2021
|
| ||||||||||||||||||||||||||||||
| | |
Total
assets |
| |
Investments
in affiliates |
| |
Capital
expenditures |
| |
Total
assets |
| |
Investments
in affiliates |
| |
Capital
expenditures |
| ||||||||||||||||||
| | |
amounts in thousands
|
| |||||||||||||||||||||||||||||||||
Baseball
|
| | | $ | 953,016 | | | | | | 78,326 | | | | | | 6,853 | | | | | | 1,139,662 | | | | | | 94,115 | | | | | | 8,149 | | |
Mixed-Use Development
|
| | | | 516,498 | | | | | | 16,238 | | | | | | 10,816 | | | | | | 484,850 | | | | | | 18,846 | | | | | | 27,207 | | |
Corporate and other
|
| | | | 69,531 | | | | | | — | | | | | | — | | | | | | 83,985 | | | | | | — | | | | | | — | | |
Elimination(1) | | | | | (48,384) | | | | | | — | | | | | | — | | | | | | (42,616) | | | | | | — | | | | | | — | | |
Total
|
| | | $ | 1,490,661 | | | | | | 94,564 | | | | | | 17,669 | | | | | | 1,665,881 | | | | | | 112,961 | | | | | | 35,356 | | |
| | |
Years ended December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
amounts in thousands
|
| |||||||||
Adjusted OIBDA
|
| | | $ | 58,776 | | | | | | 102,625 | | |
Impairment of long-lived assets and other related costs
|
| | | | (5,427) | | | | | | — | | |
Stock-based compensation
|
| | | | (12,233) | | | | | | (12,358) | | |
Depreciation and amortization
|
| | | | (71,697) | | | | | | (71,024) | | |
Operating income (loss)
|
| | | | (30,581) | | | | | | 19,243 | | |
Interest expense
|
| | | | (29,582) | | | | | | (24,471) | | |
Share of earnings (losses) of affiliates, net
|
| | | | 28,927 | | | | | | 31,008 | | |
Unrealized gains (losses) on intergroup interests
|
| | | | (35,154) | | | | | | (30,766) | | |
Realized and unrealized gains (losses) on financial instruments, net
|
| | | | 13,067 | | | | | | 2,849 | | |
Gains (losses) on dispositions, net
|
| | | | 20,132 | | | | | | (606) | | |
Other, net
|
| | | | 1,674 | | | | | | (571) | | |
Earnings (loss) before income taxes
|
| | | $ | (31,517) | | | | | | (3,314) | | |