XML 61 R59.htm IDEA: XBRL DOCUMENT v2.4.0.8
Debt and Capital Lease Obligations (Consolidated Debt and Capital Lease Obligations) (Details)
0 Months Ended 9 Months Ended 9 Months Ended 9 Months Ended 1 Months Ended 1 Months Ended 9 Months Ended 9 Months Ended 12 Months Ended 1 Months Ended 9 Months Ended
Jul. 07, 2014
USD ($)
Sep. 30, 2014
USD ($)
Sep. 30, 2013
USD ($)
Dec. 31, 2013
USD ($)
Sep. 30, 2014
VM Notes [Member]
USD ($)
Sep. 30, 2014
VM Notes [Member]
GBP (£)
Dec. 31, 2013
VM Notes [Member]
USD ($)
Sep. 30, 2014
VM Credit Facility [Member]
USD ($)
Sep. 30, 2014
VM Credit Facility [Member]
GBP (£)
Dec. 31, 2013
VM Credit Facility [Member]
USD ($)
Sep. 30, 2014
VM Convertible Notes [Member]
USD ($)
Sep. 30, 2014
VM Convertible Notes [Member]
GBP (£)
Dec. 31, 2013
VM Convertible Notes [Member]
USD ($)
Sep. 30, 2014
VM Convertible Notes [Member]
Exchange Per $1000 Principal Amount [Member]
USD ($)
Sep. 30, 2014
VM Convertible Notes [Member]
Exchange Per $1000 Principal Amount [Member]
Class A Ordinary Shares [Member]
Sep. 30, 2014
VM Convertible Notes [Member]
Exchange Per $1000 Principal Amount [Member]
Class C Ordinary Shares [Member]
Apr. 30, 2014
UPC Holding Senior Notes 9.875 Debt [Member]
USD ($)
Sep. 30, 2014
UPCB SPE Notes [Member]
USD ($)
Sep. 30, 2014
UPCB SPE Notes [Member]
GBP (£)
Dec. 31, 2013
UPCB SPE Notes [Member]
USD ($)
Sep. 30, 2014
UPC Broadband Holding Bank Facility [Member]
USD ($)
Sep. 30, 2014
UPC Broadband Holding Bank Facility [Member]
EUR (€)
Dec. 31, 2013
UPC Broadband Holding Bank Facility [Member]
USD ($)
Sep. 30, 2014
UPC Holding Senior Notes [Member]
USD ($)
Sep. 30, 2014
UPC Holding Senior Notes [Member]
EUR (€)
Dec. 31, 2013
UPC Holding Senior Notes [Member]
USD ($)
Sep. 30, 2014
Unitymedia KabelBW Notes [Member]
USD ($)
Sep. 30, 2014
Unitymedia KabelBW Notes [Member]
EUR (€)
Dec. 31, 2013
Unitymedia KabelBW Notes [Member]
USD ($)
Sep. 30, 2014
Unitymedia KabelBW Revolving Credit Facilities [Member]
USD ($)
Sep. 30, 2014
Unitymedia KabelBW Revolving Credit Facilities [Member]
EUR (€)
Dec. 31, 2013
Unitymedia KabelBW Revolving Credit Facilities [Member]
USD ($)
Sep. 30, 2014
Telenet Credit Facility [Member]
USD ($)
Sep. 30, 2014
Telenet Credit Facility [Member]
EUR (€)
Dec. 31, 2013
Telenet Credit Facility [Member]
USD ($)
Sep. 30, 2014
Telenet SPE Notes [Member]
USD ($)
Sep. 30, 2014
Telenet SPE Notes [Member]
EUR (€)
Dec. 31, 2013
Telenet SPE Notes [Member]
USD ($)
Jan. 31, 2014
VTR Senior Secured Notes [Member]
USD ($)
Sep. 30, 2014
VTR Senior Secured Notes [Member]
USD ($)
Sep. 30, 2014
VTR Senior Secured Notes [Member]
EUR (€)
Dec. 31, 2013
VTR Senior Secured Notes [Member]
USD ($)
Sep. 30, 2014
Sumitomo Collar Loan [Member]
USD ($)
Sep. 30, 2014
Sumitomo Collar Loan [Member]
EUR (€)
Dec. 31, 2013
Sumitomo Collar Loan [Member]
USD ($)
Sep. 30, 2014
ITV Collar Loan [Member]
USD ($)
Dec. 31, 2013
ITV Collar Loan [Member]
USD ($)
Sep. 30, 2014
Liberty Puerto Rico Bank Facility [Member]
USD ($)
Dec. 31, 2013
Liberty Puerto Rico Bank Facility [Member]
USD ($)
Sep. 30, 2014
Ziggo Collar [Member]
USD ($)
Sep. 30, 2014
Ziggo Collar [Member]
EUR (€)
Dec. 31, 2013
Ziggo Collar [Member]
USD ($)
Sep. 30, 2014
Ziggo Margin Loan [Member]
USD ($)
Dec. 31, 2013
Ziggo Margin Loan [Member]
USD ($)
Sep. 30, 2014
Vendor Financing [Member]
USD ($)
Dec. 31, 2013
Vendor Financing [Member]
USD ($)
Jan. 31, 2014
VTR Wireless Bank Facility [Member]
USD ($)
Dec. 31, 2013
VTR Wireless Bank Facility [Member]
USD ($)
Dec. 31, 2013
VTR Wireless Bank Facility [Member]
CLP
Sep. 30, 2014
Other Debt [Member]
USD ($)
Dec. 31, 2013
Other Debt [Member]
USD ($)
Sep. 30, 2014
Other Debt [Member]
United States of America, Dollars
CLP
Sep. 30, 2014
Other Debt [Member]
Chile, Pesos
USD ($)
Sep. 30, 2014
Other Debt [Member]
Chile, Pesos
CLP
Sep. 30, 2014
Unitymedia KabelBW Capital Lease Obligations [Member]
USD ($)
Dec. 31, 2013
Unitymedia KabelBW Capital Lease Obligations [Member]
USD ($)
Sep. 30, 2014
Telenet Capital Lease [Member]
USD ($)
Dec. 31, 2013
Telenet Capital Lease [Member]
USD ($)
Sep. 30, 2014
Virgin Media Capital Lease Obligations [Member]
USD ($)
Dec. 31, 2013
Virgin Media Capital Lease Obligations [Member]
USD ($)
Sep. 30, 2014
Other Subsidiaries Capital Lease [Member]
USD ($)
Dec. 31, 2013
Other Subsidiaries Capital Lease [Member]
USD ($)
Sep. 30, 2014
Aggregate Variable and Fixed Rate Indebtedness [Member]
Debt:                                                                                                                                                  
Weighted average interest rate   5.48%     6.11% 6.11%   3.77% 3.77%   6.50% 6.50%           6.88% 6.88%   3.57% 3.57%   7.16% 7.16%   6.87% 6.87%   0.00% 0.00%   3.42% 3.42%   5.93% 5.93%     6.88% 6.88%   1.88% 1.88%   1.73%   5.20%   0.45% 0.45%   0.00%   3.57%         8.97%                         6.50%
Unused borrowing capacity   $ 3,630,000,000     $ 0 £ 0   $ 1,070,600,000 £ 660,000,000   $ 0 £ 0           $ 0 £ 0   $ 1,283,400,000 € 1,016,200,000   $ 0 € 0   $ 0 € 0   $ 631,400,000 € 500,000,000   $ 407,800,000 € 322,900,000   $ 0 € 0     $ 0 € 0   $ 0 € 0   $ 0   $ 40,000,000   $ 0 € 0   $ 0   $ 0         $ 196,800,000   160,000,000 $ 36,800,000 22,000,000,000                  
Estimated fair value   40,821,900,000   44,229,000,000 8,384,500,000   9,188,700,000 4,821,200,000   4,388,900,000 159,800,000   164,100,000         4,322,400,000   4,536,500,000 3,238,500,000   5,717,800,000 2,719,300,000   3,297,400,000 7,624,400,000   8,058,200,000 0   0 1,709,600,000   1,956,900,000 2,553,900,000   2,916,500,000   1,451,600,000   0 895,700,000   939,300,000 695,200,000 0 669,100,000 666,200,000 631,800,000   852,900,000 0 634,300,000 759,000,000 603,100,000       185,900,000 308,200,000                        
Carrying value   39,483,800,000   42,856,000,000 8,272,500,000   9,150,100,000 4,887,900,000   4,352,800,000 57,000,000   57,500,000         4,075,200,000   4,219,500,000 3,261,000,000   5,671,400,000 2,495,100,000   3,099,200,000 7,130,700,000   7,651,900,000 0   0 1,710,200,000   1,936,900,000 2,399,500,000   2,759,200,000   1,400,000,000   0 859,800,000   894,300,000 691,200,000 0 671,900,000 665,000,000 626,900,000   852,600,000 0 634,300,000 759,000,000 603,100,000   113,100,000   185,900,000 308,200,000                        
Fee on unused portion of credit facility               1.30% 1.30%                                                                                                         1.10% 1.34% 1.34%                  
Capital lease obligations:                                                                                                                                                  
Total capital lease obligations   1,649,000,000   1,848,300,000                                                                                                                         852,300,000 952,000,000 427,000,000 451,200,000 298,900,000 373,500,000 70,800,000 71,600,000  
Total debt and capital lease obligations   41,132,800,000   44,704,300,000                                                                                                                                          
Current maturities   (1,669,000,000)   (1,023,400,000)                                                                                                                                          
Long-term debt and capital lease obligations   39,463,800,000   43,680,900,000                                                                                                                                          
Outstanding principal amount                   4,887,900,000                     3,261,000,000                       1,710,200,000                                                                                
Unused borrowing capacity considering limitations               718,600,000 443,000,000                       1,201,800,000 951,600,000                                                                                                      
Unused borrowing capacity, considering limitations, after compliance reporting requirements                                         1,145,100,000 906,700,000                                                                                                      
Capacity restricted to other subsidiaries               825,300,000 508,800,000                                                                                                                                
Interest rate                                 9.875%                                           6.875%                                                                    
General term of vendor financing arrangements                                                                                                             1 year                                    
Value added tax, vendor financing arrangement   76,100,000 28,900,000                                                                                                       74,400,000 47,300,000                                  
Debt conversion shares issued                             13.4339 33.4963                                                                                                                  
Debt conversion amount                           910.51                                                                                                                      
Debt conversion original amount                           1,000                                                                                                                      
Principal amount of debt                                 400,000,000                                           1,400,000,000.0                                     100,300,000 60,000,000,000                            
Gains (losses) on extinguishment of debt                                 (41,500,000)                                                                       (2,300,000)       (2,000,000)                                
Redemption premiums                                 19,700,000                                                                                                                
Write-off of unamortized debt discounts (900,000)                               17,400,000                                                                                                                
Write off of deferred debt issuance cost $ 10,400,000                               $ 4,400,000                                           $ 7,200,000