| Schedule of Long-term Debt Instruments |
Our debt as of March 31, 2025 and December 31, 2024 consisted of the following:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
Principal Amount at |
|
Carrying value(a) at
|
| Issuer / Borrower |
|
Issued |
|
Debt |
|
Maturity Date |
|
Interest
Payable |
|
March 31, 2025 |
|
March 31, 2025 |
|
December 31, 2024 |
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 |
|
|
$ |
596 |
|
|
$ |
594 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sirius XM notes and loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sirius XM(c)
|
|
September 2024 |
|
Incremental Term Loan (the “Delayed Draw Incremental Term Loan”) |
|
September 9, 2027 |
|
variable fee paid quarterly |
|
1,073 |
|
|
1,073 |
|
|
1,086 |
|
Sirius XM
|
|
December 2012 |
|
Senior Secured Revolving Credit Facility (the “Credit Facility”) |
|
August 31, 2026 |
|
variable fee paid quarterly |
|
100 |
|
|
100 |
|
|
— |
|
Sirius XM(c)
|
|
August 2021 |
|
3.125% Senior Notes |
|
September 1, 2026 |
|
semi-annually on March 1 and September 1 |
|
1,000 |
|
|
997 |
|
|
996 |
|
Sirius XM(c)
|
|
July 2017 |
|
5.00% Senior Notes |
|
August 1, 2027 |
|
semi-annually on February 1 and August 1 |
|
1,500 |
|
|
1,496 |
|
|
1,495 |
|
Sirius XM(c)
|
|
June 2021 |
|
4.00% Senior Notes |
|
July 15, 2028 |
|
semi-annually on January 15 and July 15 |
|
2,000 |
|
|
1,989 |
|
|
1,988 |
|
Sirius XM(c)
|
|
June 2019 |
|
5.500% Senior Notes |
|
July 1, 2029 |
|
semi-annually on January 1 and July 1 |
|
1,250 |
|
|
1,243 |
|
|
1,243 |
|
Sirius XM(c)
|
|
June 2020 |
|
4.125% Senior Notes |
|
July 1, 2030 |
|
semi-annually on January 1 and July 1 |
|
1,500 |
|
|
1,490 |
|
|
1,490 |
|
Sirius XM(c)
|
|
August 2021 |
|
3.875% Senior Notes |
|
September 1, 2031 |
|
semi-annually on March 1 and September 1 |
|
1,500 |
|
|
1,488 |
|
|
1,488 |
|
| Sirius XM |
|
Various |
|
Finance leases |
|
Various |
|
n/a |
|
n/a |
|
9 |
|
|
11 |
|
Total debt |
|
10,481 |
|
|
10,391 |
|
Less: total current maturities |
|
61 |
|
|
61 |
|
Less: total deferred financing costs, net |
|
15 |
|
|
16 |
|
| Total long-term debt |
|
$ |
10,405 |
|
|
$ |
10,314 |
|
(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 of Sirius XM, including Pandora and its subsidiaries, that guarantee the Credit Facility have guaranteed the Delayed Draw 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:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2025 |
|
December 31, 2024 |
Sirius XM 3.125% Senior Notes due 2026 |
|
$ |
968 |
|
|
$ |
960 |
|
Sirius XM 5.0% Senior Notes due 2027 |
|
$ |
1,466 |
|
|
$ |
1,459 |
|
Sirius XM 4.0% Senior Notes due 2028 |
|
$ |
1,863 |
|
|
$ |
1,843 |
|
Sirius XM 5.50% Senior Notes due 2029 |
|
$ |
1,206 |
|
|
$ |
1,198 |
|
Sirius XM 4.125% Senior Notes due 2030 |
|
$ |
1,331 |
|
|
$ |
1,311 |
|
Sirius XM 3.875% Senior Notes due 2031 |
|
$ |
1,281 |
|
|
$ |
1,258 |
|
|
|
|
|
|
|