| Summary of assets and liabilities measured at fair value |
Our assets and liabilities measured at fair value were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2018 |
|
December 31, 2017 |
|
Level 1 |
|
Level 2 |
|
Level 3 |
|
Total Fair
Value |
|
Level 1 |
|
Level 2 |
|
Level 3 |
|
Total Fair
Value |
Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pandora Media, Inc. (“Pandora”) - investment (a)
|
— |
|
|
$ |
597,921 |
|
|
— |
|
|
$ |
597,921 |
|
|
— |
|
|
$ |
480,472 |
|
|
— |
|
|
$ |
480,472 |
|
Liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt (b)
|
— |
|
|
$ |
6,342,699 |
|
|
— |
|
|
$ |
6,342,699 |
|
|
— |
|
|
$ |
6,987,473 |
|
|
— |
|
|
$ |
6,987,473 |
|
|
|
(a) |
During the year ended December 31, 2017, Sirius XM completed a $480,000 investment in Pandora. We have elected the fair value option to account for this investment. Refer to Note 10 for information on this transaction.
|
|
|
(b) |
The fair value for non-publicly traded debt is based upon estimates from a market maker and brokerage firm. Refer to Note 11 for information related to the carrying value of our debt as of June 30, 2018 and December 31, 2017.
|
|
| Schedule of new ASU adoption impact on financial statements |
The cumulative effect of the changes made to our consolidated balance sheet as of January 1, 2018 for the adoption of ASU 2014-09 and ASU 2018-02 are included in the table below.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at
December 31, 2017 |
|
Adjustments Due to ASU 2014-09 |
|
Adjustments Due to ASU 2018-02 |
|
Balance at
January 1, 2018
|
Balance Sheet |
|
|
|
|
|
|
|
Assets |
|
|
|
|
|
|
|
Prepaid expenses and other current assets |
$ |
129,669 |
|
|
$ |
8,262 |
|
|
$ |
— |
|
|
$ |
137,931 |
|
Other long-term assets |
118,671 |
|
|
2,576 |
|
|
— |
|
|
121,247 |
|
Deferred tax assets |
505,528 |
|
|
(5,915 |
) |
|
— |
|
|
499,613 |
|
|
|
|
|
|
|
|
|
Liabilities: |
|
|
|
|
|
|
|
Accounts payable and accrued expenses |
794,341 |
|
|
32,399 |
|
|
— |
|
|
826,740 |
|
Current portion of deferred revenue |
1,881,825 |
|
|
(41,902 |
) |
|
— |
|
|
1,839,923 |
|
Deferred revenue |
174,579 |
|
|
(3,990 |
) |
|
— |
|
|
170,589 |
|
|
|
|
|
|
|
|
|
Equity: |
|
|
|
|
|
|
|
Accumulated deficit |
(3,243,473 |
) |
|
18,416 |
|
|
(4,013 |
) |
|
(3,229,070 |
) |
AOCI, net of tax |
18,407 |
|
|
— |
|
|
4,013 |
|
|
22,420 |
|
The following table illustrates the impact of adopting ASU 2014-09 on our unaudited consolidated statement of comprehensive income. The adoption of ASU 2018-02 did not impact our unaudited consolidated statement of comprehensive income.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended June 30, 2018 |
|
For the Six Months Ended June 30, 2018 |
|
As Reported |
|
Impact of Adopting ASU 2014-09 |
|
Balances Without Adoption of ASU 2014-09 |
|
As Reported |
|
Impact of Adopting ASU 2014-09 |
|
Balances Without Adoption of ASU 2014-09 |
Income Statement |
|
|
|
|
|
|
|
|
|
|
|
Revenues |
|
|
|
|
|
|
|
|
|
|
|
Subscriber revenue |
$ |
1,138,962 |
|
|
$ |
23,787 |
|
|
$ |
1,162,749 |
|
|
$ |
2,256,046 |
|
|
$ |
48,179 |
|
|
$ |
2,304,225 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses |
|
|
|
|
|
|
|
|
|
|
|
Revenue share and royalties |
404,284 |
|
|
22,235 |
|
|
426,519 |
|
|
714,416 |
|
|
44,304 |
|
|
758,720 |
|
Subscriber acquisition costs |
119,778 |
|
|
800 |
|
|
120,578 |
|
|
242,471 |
|
|
1,845 |
|
|
244,316 |
|
Income tax expense |
(70,570 |
) |
|
(146 |
) |
|
(70,716 |
) |
|
(150,819 |
) |
|
(418 |
) |
|
(151,237 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Net Income |
$ |
292,352 |
|
|
$ |
606 |
|
|
$ |
292,958 |
|
|
$ |
581,793 |
|
|
$ |
1,612 |
|
|
$ |
583,405 |
|
|