XML 114 R7.htm IDEA: XBRL DOCUMENT v2.4.1.9
Consolidated Statements of Cash Flows (USD $)
In Millions, unless otherwise specified
12 Months Ended
Dec. 31, 2014
Dec. 31, 2013
Dec. 31, 2012
Cash flows from operating activities:      
Net earnings (loss) $ (647.4)us-gaap_ProfitLoss $ (905.7)us-gaap_ProfitLoss $ 387.3us-gaap_ProfitLoss
Loss (earnings) from discontinued operations (333.5)us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTax 23.7us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTax (971.2)us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTax
Loss from continuing operations (980.9)us-gaap_IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest (882.0)us-gaap_IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest (583.9)us-gaap_IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest
Adjustments to reconcile loss from continuing operations to net cash provided by operating activities:      
Share-based compensation expense 257.2us-gaap_ShareBasedCompensation 300.7us-gaap_ShareBasedCompensation 110.1us-gaap_ShareBasedCompensation
Depreciation and amortization 5,500.1us-gaap_DepreciationAndAmortization 4,276.4us-gaap_DepreciationAndAmortization 2,661.5us-gaap_DepreciationAndAmortization
Release of litigation provision 0lbtya_ReleaseofLitigationProvision (146.0)lbtya_ReleaseofLitigationProvision 0lbtya_ReleaseofLitigationProvision
Impairment, restructuring and other operating items, net 536.8us-gaap_RestructuringSettlementAndImpairmentProvisions 297.5us-gaap_RestructuringSettlementAndImpairmentProvisions 76.2us-gaap_RestructuringSettlementAndImpairmentProvisions
Amortization of deferred financing costs and non-cash interest accretion 84.3us-gaap_AmortizationOfFinancingCostsAndDiscounts 78.0us-gaap_AmortizationOfFinancingCostsAndDiscounts 65.7us-gaap_AmortizationOfFinancingCostsAndDiscounts
Realized and unrealized losses (gains) on derivative instruments, net (88.8)us-gaap_GainLossOnDerivativeInstrumentsNetPretax 1,020.4us-gaap_GainLossOnDerivativeInstrumentsNetPretax 1,070.3us-gaap_GainLossOnDerivativeInstrumentsNetPretax
Foreign currency transaction losses (gains), net 836.5us-gaap_ForeignCurrencyTransactionGainLossBeforeTax (349.3)us-gaap_ForeignCurrencyTransactionGainLossBeforeTax (438.4)us-gaap_ForeignCurrencyTransactionGainLossBeforeTax
Realized and unrealized losses (gains) due to changes in fair values of certain investments, including impact of dividends (203.7)lbtya_RealizedAndUnrealizedGainsLossesDueToChangesInFairValuesOfCertainInvestmentsAndDebtNetOfDividends (523.1)lbtya_RealizedAndUnrealizedGainsLossesDueToChangesInFairValuesOfCertainInvestmentsAndDebtNetOfDividends 19.6lbtya_RealizedAndUnrealizedGainsLossesDueToChangesInFairValuesOfCertainInvestmentsAndDebtNetOfDividends
Losses on debt modification, extinguishment and conversion, net 186.2us-gaap_GainsLossesOnRestructuringOfDebt 212.2us-gaap_GainsLossesOnRestructuringOfDebt 213.8us-gaap_GainsLossesOnRestructuringOfDebt
Deferred income tax expense (benefit) (350.6)us-gaap_DeferredIncomeTaxExpenseBenefit 18.6us-gaap_DeferredIncomeTaxExpenseBenefit 36.0us-gaap_DeferredIncomeTaxExpenseBenefit
Excess tax benefits from share-based compensation (7.0)us-gaap_ExcessTaxBenefitFromShareBasedCompensationOperatingActivities (41.0)us-gaap_ExcessTaxBenefitFromShareBasedCompensationOperatingActivities (6.7)us-gaap_ExcessTaxBenefitFromShareBasedCompensationOperatingActivities
Changes in operating assets and liabilities, net of the effects of acquisitions and dispositions:      
Receivables and other operating assets 860.5us-gaap_IncreaseDecreaseInOperatingAssets 866.7us-gaap_IncreaseDecreaseInOperatingAssets 785.0us-gaap_IncreaseDecreaseInOperatingAssets
Payables and accruals (1,017.8)us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities (1,208.1)us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities (1,171.7)us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
Net cash provided (used) by operating activities of discontinued operations (9.6)us-gaap_CashProvidedByUsedInOperatingActivitiesDiscontinuedOperations 10.3us-gaap_CashProvidedByUsedInOperatingActivitiesDiscontinuedOperations 82.2us-gaap_CashProvidedByUsedInOperatingActivitiesDiscontinuedOperations
Net cash provided by (used by) operating activities 5,603.2us-gaap_NetCashProvidedByUsedInOperatingActivities 3,931.3us-gaap_NetCashProvidedByUsedInOperatingActivities 2,919.7us-gaap_NetCashProvidedByUsedInOperatingActivities
Cash flows from investing activities:      
Capital expenditures (2,684.4)us-gaap_PaymentsToAcquireProductiveAssets (2,481.5)us-gaap_PaymentsToAcquireProductiveAssets (1,868.3)us-gaap_PaymentsToAcquireProductiveAssets
Investments in and loans to affiliates and others (1,016.6)us-gaap_PaymentsToAcquireInterestInSubsidiariesAndAffiliates (1,350.3)us-gaap_PaymentsToAcquireInterestInSubsidiariesAndAffiliates (32.4)us-gaap_PaymentsToAcquireInterestInSubsidiariesAndAffiliates
Proceeds received upon disposition of discontinued operations, net of disposal costs 988.5us-gaap_ProceedsFromDivestitureOfBusinessesNetOfCashDivested 0us-gaap_ProceedsFromDivestitureOfBusinessesNetOfCashDivested 1,055.4us-gaap_ProceedsFromDivestitureOfBusinessesNetOfCashDivested
Cash paid in connection with acquisitions, net of cash acquired (73.3)us-gaap_PaymentsToAcquireBusinessesNetOfCashAcquired (4,073.4)us-gaap_PaymentsToAcquireBusinessesNetOfCashAcquired (154.2)us-gaap_PaymentsToAcquireBusinessesNetOfCashAcquired
Other investing activities, net (13.8)us-gaap_PaymentsForProceedsFromOtherInvestingActivities (44.9)us-gaap_PaymentsForProceedsFromOtherInvestingActivities 41.8us-gaap_PaymentsForProceedsFromOtherInvestingActivities
Net cash used by investing activities of discontinued operations, including deconsolidated cash (3.8)us-gaap_CashProvidedByUsedInInvestingActivitiesDiscontinuedOperations (14.9)us-gaap_CashProvidedByUsedInInvestingActivitiesDiscontinuedOperations (123.2)us-gaap_CashProvidedByUsedInInvestingActivitiesDiscontinuedOperations
Net cash provided by (used by) investing activities (2,803.4)us-gaap_NetCashProvidedByUsedInInvestingActivities (7,965.0)us-gaap_NetCashProvidedByUsedInInvestingActivities (1,080.9)us-gaap_NetCashProvidedByUsedInInvestingActivities
Cash flows from financing activities:      
Repayments and repurchases of debt and capital lease obligations (11,316.1)us-gaap_RepaymentsOfLongTermDebtAndCapitalSecurities (8,318.6)us-gaap_RepaymentsOfLongTermDebtAndCapitalSecurities (4,373.6)us-gaap_RepaymentsOfLongTermDebtAndCapitalSecurities
Borrowings of debt 9,572.4us-gaap_ProceedsFromIssuanceOfLongTermDebt 9,670.3us-gaap_ProceedsFromIssuanceOfLongTermDebt 5,981.4us-gaap_ProceedsFromIssuanceOfLongTermDebt
Repurchase of Liberty Global and LGI shares (1,584.9)us-gaap_PaymentsForRepurchaseOfCommonStock (1,157.2)us-gaap_PaymentsForRepurchaseOfCommonStock (970.3)us-gaap_PaymentsForRepurchaseOfCommonStock
Payment of financing costs, debt premiums and exchange offer consideration (379.8)lbtya_PaymentOfDeferredFinancingCostsDebtPremiumsAndExchangeOfferConsideration (389.6)lbtya_PaymentOfDeferredFinancingCostsDebtPremiumsAndExchangeOfferConsideration (229.8)lbtya_PaymentOfDeferredFinancingCostsDebtPremiumsAndExchangeOfferConsideration
Purchase of additional shares of subsidiaries (260.7)lbtya_PaymentsForRepurchaseOfSharesRelatedToTenderOffer (461.3)lbtya_PaymentsForRepurchaseOfSharesRelatedToTenderOffer 0lbtya_PaymentsForRepurchaseOfSharesRelatedToTenderOffer
Net cash received (paid) related to derivative instruments (221.0)us-gaap_PaymentsForProceedsFromHedgeFinancingActivities 524.5us-gaap_PaymentsForProceedsFromHedgeFinancingActivities (108.4)us-gaap_PaymentsForProceedsFromHedgeFinancingActivities
Change in cash collateral (58.7)lbtya_ChangeInCashCollateral 3,593.8lbtya_ChangeInCashCollateral 59.6lbtya_ChangeInCashCollateral
Distributions by subsidiaries to noncontrolling interest owners (11.7)us-gaap_PaymentsOfDividendsMinorityInterest (538.1)us-gaap_PaymentsOfDividendsMinorityInterest (335.1)us-gaap_PaymentsOfDividendsMinorityInterest
Decrease (increase) in restricted cash related to the Telenet Tender 0us-gaap_IncreaseDecreaseInRestrictedCash 1,539.7us-gaap_IncreaseDecreaseInRestrictedCash (1,464.1)us-gaap_IncreaseDecreaseInRestrictedCash
Contributions by noncontrolling interest owners to subsidiaries 0us-gaap_ProceedsFromMinorityShareholders 22.2us-gaap_ProceedsFromMinorityShareholders 115.1us-gaap_ProceedsFromMinorityShareholders
Other financing activities, net 0.4us-gaap_ProceedsFromPaymentsForOtherFinancingActivities 137.6us-gaap_ProceedsFromPaymentsForOtherFinancingActivities (139.9)us-gaap_ProceedsFromPaymentsForOtherFinancingActivities
Net cash used by financing activities of discontinued operations (1.2)us-gaap_CashProvidedByUsedInFinancingActivitiesDiscontinuedOperations (7.4)us-gaap_CashProvidedByUsedInFinancingActivitiesDiscontinuedOperations (4.7)us-gaap_CashProvidedByUsedInFinancingActivitiesDiscontinuedOperations
Net cash provided (used) by financing activities (4,261.3)us-gaap_NetCashProvidedByUsedInFinancingActivities 4,615.9us-gaap_NetCashProvidedByUsedInFinancingActivities (1,469.8)us-gaap_NetCashProvidedByUsedInFinancingActivities
Effect of exchange rate changes on cash:      
Continuing operations (81.9)us-gaap_EffectOfExchangeRateOnCashAndCashEquivalentsContinuingOperations 85.4us-gaap_EffectOfExchangeRateOnCashAndCashEquivalentsContinuingOperations 28.3us-gaap_EffectOfExchangeRateOnCashAndCashEquivalentsContinuingOperations
Discontinued operations 0us-gaap_EffectOfExchangeRateOnCashAndCashEquivalentsDiscontinuedOperations 0us-gaap_EffectOfExchangeRateOnCashAndCashEquivalentsDiscontinuedOperations (9.6)us-gaap_EffectOfExchangeRateOnCashAndCashEquivalentsDiscontinuedOperations
Total (81.9)us-gaap_EffectOfExchangeRateOnCashAndCashEquivalents 85.4us-gaap_EffectOfExchangeRateOnCashAndCashEquivalents 18.7us-gaap_EffectOfExchangeRateOnCashAndCashEquivalents
Net increase (decrease) in cash and cash equivalents:      
Continuing operations (1,528.8)us-gaap_NetCashProvidedByUsedInContinuingOperations 679.6us-gaap_NetCashProvidedByUsedInContinuingOperations 443.0us-gaap_NetCashProvidedByUsedInContinuingOperations
Discontinued operations (14.6)us-gaap_NetCashProvidedByUsedInDiscontinuedOperations (12.0)us-gaap_NetCashProvidedByUsedInDiscontinuedOperations (55.3)us-gaap_NetCashProvidedByUsedInDiscontinuedOperations
Net increase (decrease) in cash and cash equivalents (1,543.4)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease 667.6us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease 387.7us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Cash and cash equivalents:      
Beginning of year 2,701.9us-gaap_CashAndCashEquivalentsAtCarryingValue 2,038.9us-gaap_CashAndCashEquivalentsAtCarryingValue 1,651.2us-gaap_CashAndCashEquivalentsAtCarryingValue
End of year 1,158.5us-gaap_CashAndCashEquivalentsAtCarryingValueIncludingDiscontinuedOperations 2,706.5us-gaap_CashAndCashEquivalentsAtCarryingValueIncludingDiscontinuedOperations 2,038.9us-gaap_CashAndCashEquivalentsAtCarryingValueIncludingDiscontinuedOperations
Less cash and cash equivalents of discontinued operations at end of year 0us-gaap_DisposalGroupIncludingDiscontinuedOperationCashAndCashEquivalents (4.6)us-gaap_DisposalGroupIncludingDiscontinuedOperationCashAndCashEquivalents 0us-gaap_DisposalGroupIncludingDiscontinuedOperationCashAndCashEquivalents
Cash and cash equivalents of continuing operations at end of year 1,158.5us-gaap_CashAndCashEquivalentsAtCarryingValue 2,701.9us-gaap_CashAndCashEquivalentsAtCarryingValue 2,038.9us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash paid for interest:      
Continuing operations 2,376.7lbtya_InterestPaidContinuingOperations 2,148.8lbtya_InterestPaidContinuingOperations 1,562.7lbtya_InterestPaidContinuingOperations
Discontinued operations 0us-gaap_InterestPaidDiscontinuedOperations 0us-gaap_InterestPaidDiscontinuedOperations 28.9us-gaap_InterestPaidDiscontinuedOperations
Total 2,376.7us-gaap_InterestPaidNet 2,148.8us-gaap_InterestPaidNet 1,591.6us-gaap_InterestPaidNet
Net cash paid for taxes:      
Continuing operations 97.3lbtya_IncomeTaxesPaidContinuingOperations 97.5lbtya_IncomeTaxesPaidContinuingOperations 0.3lbtya_IncomeTaxesPaidContinuingOperations
Discontinued operations 2.2lbtya_IncomeTaxesPaidDiscontinuedOperations 11.7lbtya_IncomeTaxesPaidDiscontinuedOperations 11.5lbtya_IncomeTaxesPaidDiscontinuedOperations
Total $ 99.5us-gaap_IncomeTaxesPaidNet $ 109.2us-gaap_IncomeTaxesPaidNet $ 11.8us-gaap_IncomeTaxesPaidNet