XML 32 R155.htm IDEA: XBRL DOCUMENT v2.4.0.8
SCHEDULE I (Parent Company Information) CONDENSED STATEMENT OF CASH FLOWS (Details) (USD $)
In Millions, unless otherwise specified
12 Months Ended 7 Months Ended 12 Months Ended 5 Months Ended 12 Months Ended
Dec. 31, 2013
Dec. 31, 2012
Dec. 31, 2011
Dec. 31, 2013
Liberty Global plc [Member]
Dec. 31, 2013
Liberty Global plc [Member]
Dec. 31, 2012
Liberty Global plc [Member]
Dec. 31, 2011
Liberty Global plc [Member]
Jun. 07, 2013
Liberty Global, Inc. [Member]
Dec. 31, 2012
Liberty Global, Inc. [Member]
Dec. 31, 2011
Liberty Global, Inc. [Member]
Cash flows from operating activities:                    
Net earnings (loss) $ (963.9) $ 322.8 $ (772.7) $ (1,012.9) $ (963.9) $ 322.8 $ (772.7) $ 49.0 $ 322.8 $ (772.7)
Adjustments to reconcile loss from continuing operations to net cash provided by operating activities:                    
Equity in losses (earnings) of consolidated subsidiaries, net       1,306.3       (120.0) (390.7) 552.6
Share-based compensation expense 300.7 110.1 129.4 3.5       11.5 33.0 38.2
Related-party fees and allocations       54.9            
Depreciation and amortization 4,276.4 2,661.5 2,424.3         0.3 0.8 0.6
Other operating charges               48.1 0 0
Amortization of deferred financing costs and non-cash interest accretion 78.0 65.7 78.8         0 0 16.5
Loss on debt conversion 212.2 213.8 218.4         0 0 187.2
Deferred income tax expense (benefit) 18.6 36.0 146.6         (21.9) 111.7 (98.3)
Excess tax benefits from share-based compensation (41.0) (6.7) (37.7)         0 (2.6) (38.4)
Changes in operating assets and liabilities:                    
Receivables and other operating assets 866.7 785.0 671.2 (104.9)       (7.2) (27.1) (2.3)
Payables and accruals (1,208.1) (1,171.7) (1,170.2) 6.7       (23.8) (71.4) (7.0)
Net cash provided by (used by) operating activities 3,931.3 2,919.7 2,736.3 253.6       (64.0) (23.5) (123.6)
Cash flows from investing activities:                    
Distributions and advances from subsidiaries and affiliates, net       949.0       163.1 855.1 447.5
Capital expenditures (2,481.5) (1,868.3) (1,920.8) (11.3)       (0.7) (2.0) (2.4)
Net cash provided by (used by) investing activities (7,965.0) (1,080.9) (4,010.3) 937.7       162.4 853.1 445.1
Cash flows from financing activities:                    
Repurchase of Liberty Global and LGI shares (1,157.2) (970.3) (912.6) (971.8)       (185.4) (970.3) (912.6)
Proceeds (payments) related to call option contracts for LGI common stock               55.5 (52.1) 0
Proceeds from issuance of LGI common stock upon exercise of stock options       78.1       2.9 25.6 32.7
Payment of net settled employee withholding taxes on share-based incentive awards (64.5) (54.4) (116.2)         (13.1) (22.1) (68.2)
Excess tax benefits from share-based compensation 41.0 6.7 37.7         0 2.6 38.4
Payment of exchange offer consideration               0 0 (187.5)
Other financing activities, net 157.8 (92.2) 54.6 (6.9)            
Net cash provided (used) by financing activities 4,615.9 (1,469.8) (747.7) (900.6)       (140.1) (1,016.3) (1,097.2)
Net increase (decrease) in cash and cash equivalents 667.6 387.7 (1,987.4) 290.7       (41.7) (186.7) (775.7)
Cash and cash equivalents:                    
Beginning of year 2,038.9 1,651.2 3,847.5 0       69.4 256.1 1,031.8
End of year $ 2,701.9 $ 2,038.9 $ 1,651.2 $ 290.7 $ 290.7     $ 27.7 $ 69.4 $ 256.1