XML 31 R78.htm IDEA: XBRL DOCUMENT v2.4.0.8
Debt and Capital Lease Obligations (Consolidated Debt and Capital Lease Obligations) (Schedule) (Details)
In Millions, unless otherwise specified
Dec. 31, 2013
USD ($)
Dec. 31, 2012
USD ($)
Dec. 31, 2013
VM Notes [Member]
USD ($)
Dec. 31, 2013
VM Notes [Member]
GBP (£)
Dec. 31, 2012
VM Notes [Member]
USD ($)
Dec. 31, 2013
VM Credit Facility [Member]
USD ($)
Dec. 31, 2013
VM Credit Facility [Member]
GBP (£)
Dec. 31, 2012
VM Credit Facility [Member]
USD ($)
Dec. 31, 2013
VM Convertible Notes [Member]
USD ($)
Dec. 31, 2013
VM Convertible Notes [Member]
GBP (£)
Dec. 31, 2012
VM Convertible Notes [Member]
USD ($)
Dec. 31, 2013
UPC Broadband Holding Bank Facility [Member]
USD ($)
Dec. 31, 2013
UPC Broadband Holding Bank Facility [Member]
EUR (€)
Dec. 31, 2012
UPC Broadband Holding Bank Facility [Member]
USD ($)
Dec. 31, 2013
UPC Holding Senior Notes [Member]
USD ($)
Dec. 31, 2013
UPC Holding Senior Notes [Member]
EUR (€)
Dec. 31, 2012
UPC Holding Senior Notes [Member]
USD ($)
Dec. 31, 2013
UPCB SPE Notes [Member]
USD ($)
Dec. 31, 2013
UPCB SPE Notes [Member]
EUR (€)
Dec. 31, 2012
UPCB SPE Notes [Member]
USD ($)
Dec. 31, 2013
Unitymedia KabelBW Notes [Member]
USD ($)
Dec. 31, 2013
Unitymedia KabelBW Notes [Member]
EUR (€)
Dec. 31, 2012
Unitymedia KabelBW Notes [Member]
USD ($)
Dec. 31, 2013
Unitymedia KabelBW Revolving Credit Facilities [Member]
USD ($)
Dec. 31, 2013
Unitymedia KabelBW Revolving Credit Facilities [Member]
EUR (€)
Dec. 31, 2012
Unitymedia KabelBW Revolving Credit Facilities [Member]
USD ($)
Dec. 31, 2013
Telenet Credit Facility [Member]
USD ($)
Dec. 31, 2013
Telenet Credit Facility [Member]
EUR (€)
Dec. 31, 2012
Telenet Credit Facility [Member]
USD ($)
Dec. 31, 2013
Telenet SPE Notes [Member]
USD ($)
Dec. 31, 2013
Telenet SPE Notes [Member]
EUR (€)
Dec. 31, 2012
Telenet SPE Notes [Member]
USD ($)
Dec. 31, 2013
Sumitomo Collar Loan [Member]
USD ($)
Dec. 31, 2013
Sumitomo Collar Loan [Member]
EUR (€)
Dec. 31, 2012
Sumitomo Collar Loan [Member]
USD ($)
Dec. 31, 2013
Ziggo Collar Loan [Member]
USD ($)
Dec. 31, 2013
Ziggo Collar Loan [Member]
EUR (€)
Dec. 31, 2012
Ziggo Collar Loan [Member]
USD ($)
Dec. 31, 2013
Liberty Puerto Rico Bank Facility [Member]
USD ($)
Dec. 31, 2012
Liberty Puerto Rico Bank Facility [Member]
USD ($)
Dec. 31, 2013
Ziggo Margin Loan [Member]
USD ($)
Dec. 31, 2012
Ziggo Margin Loan [Member]
USD ($)
Dec. 31, 2013
Vendor Financing [Member]
USD ($)
Dec. 31, 2012
Vendor Financing [Member]
USD ($)
Dec. 31, 2013
Other Debt [Member]
USD ($)
Dec. 31, 2013
Other Debt [Member]
CLP
Dec. 31, 2012
Other Debt [Member]
USD ($)
Dec. 31, 2013
Unitymedia KabelBW Capital Lease [Member]
USD ($)
Dec. 31, 2012
Unitymedia KabelBW Capital Lease [Member]
USD ($)
Dec. 31, 2013
Telenet Capital Lease [Member]
USD ($)
Dec. 31, 2012
Telenet Capital Lease [Member]
USD ($)
Dec. 31, 2013
Virgin Media Capital Lease [Member]
USD ($)
Dec. 31, 2012
Virgin Media Capital Lease [Member]
USD ($)
Dec. 31, 2013
Other Subsidiaries Capital Lease [Member]
USD ($)
Dec. 31, 2012
Other Subsidiaries Capital Lease [Member]
USD ($)
Debt:                                                                                                              
Weighted average interest rate 5.55%   6.36% 6.36%   3.77% 3.77%   6.50% 6.50%   3.76% 3.76%   7.51% 7.51%   6.88% 6.88%   6.89% 6.89%   3.27% 3.27%   3.73% 3.73%   5.93% 5.93%   1.88% 1.88%   0.45% 0.45%   6.89%   3.08%   3.56%   8.53% 8.53%                  
Unused borrowing capacity $ 3,345.8   $ 0 £ 0   $ 1,093.4 £ 660.0   $ 0 £ 0   $ 1,442.6 € 1,046.2   $ 0 € 0   $ 0 € 0   $ 0 € 0   $ 575.7 € 417.5   $ 217.9 € 158.0   $ 0 € 0   $ 0 € 0   $ 0 € 0   $ 15.0   $ 0   $ 0   $ 1.2 585.0                  
Estimated fair value 44,229.0 27,642.2 9,188.7   0 4,388.9   0 164.1   0 5,717.8   5,494.4 3,297.4   3,190.0 4,536.5   4,502.3 8,058.2   7,416.5 0   0 1,956.9   1,860.0 2,916.5   2,777.6 939.3   1,175.1 852.9   0 666.2 667.0 634.3 0 603.1 276.8 308.2   282.5                
Carrying value 42,856.0 26,134.9 9,150.1   0 4,352.8   0 57.5   0 5,671.4   5,466.8 3,099.2   2,905.9 4,219.5   4,145.2 7,651.9   6,815.5 0   0 1,936.9   1,853.7 2,759.2   2,641.0 894.3   1,083.6 852.6   0 665.0 663.9 634.3 0 603.1 276.8 308.2   282.5                
Capital lease obligations:                                                                                                              
Total capital lease obligations 1,848.3 1,389.6                                                                                           952.0 937.1 451.2 405.1 373.5 0 71.6 47.4
Total debt and capital lease obligations 44,704.3 27,524.5                                                                                                          
Current maturities (1,023.4) (363.5)                                                                                                          
Long-term debt and capital lease obligations $ 43,680.9 $ 27,161.0