XML 22 R55.htm IDEA: XBRL DOCUMENT v3.2.0.727
Debt and Capital Lease Obligations (Consolidated Debt and Capital Lease Obligations) (Details)
€ in Millions, £ in Millions, CLP in Billions
6 Months Ended 12 Months Ended
Jun. 30, 2015
USD ($)
Jun. 30, 2014
USD ($)
Dec. 31, 2014
USD ($)
Jun. 30, 2015
GBP (£)
shares
Jun. 30, 2015
EUR (€)
shares
Jun. 30, 2015
USD ($)
shares
Jun. 30, 2015
CLP
shares
Debt:              
Weighted average interest rate       4.90% 4.90% 4.90% 4.90%
Unused borrowing capacity           $ 3,882,300,000  
Estimated fair value     $ 46,151,100,000     45,524,500,000  
Carrying value     44,611,400,000     44,624,900,000  
Capital lease obligations:              
Total capital lease obligations     1,547,600,000     1,429,100,000  
Outstanding principal amount           44,623,800,000  
Value added tax, vendor financing arrangement $ 89,200,000 $ 41,600,000          
Unitymedia [Member]              
Capital lease obligations:              
Maximum amount available to be loaned or distributed         € 64.4 71,800,000  
Maximum amount available to be loaned or distributed, compliance requirements met         202.1 225,400,000  
Virgin Media [Member]              
Capital lease obligations:              
Maximum amount available to be loaned or distributed       £ 670.3   1,053,900,000  
Ziggo [Member]              
Capital lease obligations:              
Maximum amount available to be loaned or distributed         225.4 251,400,000  
Maximum amount available to be loaned or distributed, compliance requirements met         € 57.6 $ 64,200,000  
VM Notes [Member]              
Debt:              
Weighted average interest rate       5.62% 5.62% 5.62% 5.62%
Unused borrowing capacity       £ 0.0   $ 0  
Estimated fair value     8,461,000,000     11,156,300,000  
Carrying value     8,060,700,000     $ 10,978,400,000  
VM Credit Facility [Member]              
Debt:              
Weighted average interest rate       3.82% 3.82% 3.82% 3.82%
Unused borrowing capacity       £ 675.0   $ 1,061,300,000  
Estimated fair value     4,734,900,000     3,331,900,000  
Carrying value     4,804,000,000     $ 3,330,700,000  
Capital lease obligations:              
Carrying value     3,330,700,000        
Fee on unused portion of credit facility 1.10%            
VM Convertible Notes [Member]              
Debt:              
Weighted average interest rate       6.50% 6.50% 6.50% 6.50%
Unused borrowing capacity       £ 0.0   $ 0  
Estimated fair value     178,700,000     185,100,000  
Carrying value     56,800,000     $ 56,500,000  
Ziggo Credit Facility [Member]              
Debt:              
Weighted average interest rate       3.60% 3.60% 3.60% 3.60%
Unused borrowing capacity         € 450.0 $ 501,900,000  
Estimated fair value     4,663,000,000     5,534,500,000  
Carrying value     4,710,800,000     5,518,700,000  
Capital lease obligations:              
Carrying value           5,518,700,000  
Unused borrowing capacity, compliance requirements met         € 409.0 456,200,000  
VM Convertible Notes Indenture [Member]              
Capital lease obligations:              
Debt Instrument, Convertible, Cash Portion of Settlement           910.51  
Debt Instrument, Convertible, Principal Amount           $ 1,000  
Ziggo SPE Notes [Member]              
Debt:              
Weighted average interest rate       4.46% 4.46% 4.46% 4.46%
Unused borrowing capacity         € 0.0 $ 0  
Estimated fair value     0     1,710,300,000  
Carrying value     0     $ 1,738,300,000  
Ziggo Notes [Member]              
Debt:              
Weighted average interest rate       6.82% 6.82% 6.82% 6.82%
Unused borrowing capacity         € 0.0 $ 0  
Estimated fair value     1,082,300,000     1,006,200,000  
Carrying value     1,077,000,000     $ 989,000,000  
Unitymedia Notes [Member]              
Debt:              
Weighted average interest rate       5.03% 5.03% 5.03% 5.03%
Unused borrowing capacity         € 0.0 $ 0  
Estimated fair value     7,869,300,000     7,698,700,000  
Carrying value     7,400,900,000     $ 7,441,000,000  
Unitymedia Revolving Credit Facilities [Member]              
Debt:              
Weighted average interest rate       0.00% 0.00% 0.00% 0.00%
Unused borrowing capacity         € 500.0 $ 557,700,000  
Estimated fair value     319,400,000     0  
Carrying value     338,800,000     0  
Capital lease obligations:              
Unused borrowing capacity considering limitations         € 481.9 $ 537,500,000  
UPCB SPE Notes Debt [Member]              
Debt:              
Weighted average interest rate       5.81% 5.81% 5.81% 5.81%
Unused borrowing capacity         € 0.0 $ 0  
Estimated fair value     4,279,000,000     3,171,100,000  
Carrying value     4,009,400,000     $ 3,157,500,000  
UPC Broadband Holding Bank Facility [Member]              
Debt:              
Weighted average interest rate       3.25% 3.25% 3.25% 3.25%
Unused borrowing capacity         € 1,046.2 $ 1,166,900,000  
Estimated fair value     3,156,400,000     1,292,100,000  
Carrying value     3,179,200,000     1,302,200,000  
Capital lease obligations:              
Carrying value           1,302,200,000  
Unused borrowing capacity considering limitations         381.0 424,900,000  
Unused borrowing capacity, compliance requirements met         € 531.6 $ 592,900,000  
UPC Holding Senior Notes [Member]              
Debt:              
Weighted average interest rate       6.59% 6.59% 6.59% 6.59%
Unused borrowing capacity         € 0.0 $ 0  
Estimated fair value     2,603,600,000     1,674,000,000  
Carrying value     2,391,600,000     1,540,600,000  
Capital lease obligations:              
Outstanding principal amount           $ 1,545,400,000  
Telenet SPE Notes [Member]              
Debt:              
Weighted average interest rate       5.91% 5.91% 5.91% 5.91%
Unused borrowing capacity         € 0.0 $ 0  
Estimated fair value     2,450,400,000     2,233,700,000  
Carrying value     2,299,000,000     $ 2,119,100,000  
Telenet Credit Facility [Member]              
Debt:              
Weighted average interest rate       3.41% 3.41% 3.41% 3.41%
Unused borrowing capacity         € 322.9 $ 360,100,000  
Estimated fair value     1,633,400,000     1,510,100,000  
Carrying value     1,638,600,000     1,510,500,000  
Capital lease obligations:              
Carrying value           $ 1,510,500,000  
VTR Senior Secured Notes [Member]              
Debt:              
Weighted average interest rate       6.88% 6.88% 6.88% 6.88%
Unused borrowing capacity         € 0.0 $ 0  
Estimated fair value     1,439,400,000     1,440,300,000  
Carrying value     1,400,000,000     $ 1,400,000,000  
VTR Credit Facility [Member]              
Debt:              
Weighted average interest rate       0.00% 0.00% 0.00% 0.00%
Unused borrowing capacity           $ 194,400,000  
Estimated fair value     0     0  
Carrying value     0     0  
VTR Credit Facility [Member] | United States of America, Dollars              
Debt:              
Unused borrowing capacity           160,000,000  
Capital lease obligations:              
Fee on unused portion of credit facility 1.10%            
VTR Credit Facility [Member] | Chile, Pesos              
Debt:              
Unused borrowing capacity           $ 34,400,000 CLP 22.0
Capital lease obligations:              
Fee on unused portion of credit facility 1.34%            
Sumitomo Collar Loan [Member]              
Debt:              
Weighted average interest rate       1.88% 1.88% 1.88% 1.88%
Unused borrowing capacity         € 0.0 $ 0  
Estimated fair value     818,000,000     797,700,000  
Carrying value     787,700,000     $ 774,300,000  
ITV Collar Loan [Member]              
Debt:              
Weighted average interest rate       1.73% 1.73% 1.73% 1.73%
Unused borrowing capacity           $ 0  
Estimated fair value     678,200,000     687,000,000  
Carrying value     667,000,000     $ 679,000,000  
Liberty Puerto Rico Bank Facility [Member]              
Debt:              
Weighted average interest rate       5.11% 5.11% 5.11% 5.11%
Unused borrowing capacity           $ 40,000,000  
Estimated fair value     666,200,000     939,600,000  
Carrying value     672,000,000     933,200,000  
Liberty Puerto Rico Bank Facility [Member] | Choice Acquisition [Member]              
Debt:              
Carrying value           261,100,000  
Capital lease obligations:              
Outstanding principal amount           $ 267,500,000  
Vendor Financing [Member]              
Debt:              
Weighted average interest rate       3.39% 3.39% 3.39% 3.39%
Unused borrowing capacity           $ 0  
Estimated fair value     946,400,000     992,900,000  
Carrying value     946,400,000     $ 992,900,000  
Capital lease obligations:              
General term of vendor financing arrangements 1 year            
Value added tax, vendor financing arrangement $ 110,600,000   101,700,000        
Other Debt [Member]              
Debt:              
Weighted average interest rate       9.34% 9.34% 9.34% 9.34%
Unused borrowing capacity           $ 0  
Estimated fair value     171,500,000     163,000,000  
Carrying value     171,500,000     $ 163,000,000  
Aggregate Variable and Fixed Rate Indebtedness [Member]              
Debt:              
Weighted average interest rate       5.40% 5.40% 5.40% 5.40%
UM Senior Secured Facility [Member]              
Capital lease obligations:              
Facility amount         € 420.0 $ 468,400,000  
UM Super Senior Secured Revolving Facility [Member]              
Capital lease obligations:              
Facility amount         € 80.0 89,200,000  
Unitymedia Capital Lease Obligations [Member]              
Capital lease obligations:              
Total capital lease obligations     810,100,000     734,400,000  
Telenet Capital Lease [Member]              
Capital lease obligations:              
Total capital lease obligations     413,400,000     383,800,000  
Virgin Media Capital Lease Obligations [Member]              
Capital lease obligations:              
Total capital lease obligations     255,300,000     215,600,000  
Other Subsidiaries Capital Lease [Member]              
Capital lease obligations:              
Total capital lease obligations     67,300,000     94,100,000  
Liberty Puerto Rico Capital Lease Obligations [Member]              
Capital lease obligations:              
Total capital lease obligations     1,000,000     800,000  
VTR Capital Lease Obligations [Member]              
Capital lease obligations:              
Total capital lease obligations     500,000     $ 400,000  
Liberty Global Group [Member]              
Debt:              
Weighted average interest rate       4.83% 4.83% 4.83% 4.83%
Unused borrowing capacity           $ 3,647,900,000  
Estimated fair value     44,045,500,000     43,144,600,000  
Carrying value     42,539,400,000     42,291,700,000  
Capital lease obligations:              
Total capital lease obligations     1,546,100,000     1,427,900,000  
Outstanding principal amount           42,281,300,000  
Liberty Global Group [Member] | Unitymedia [Member]              
Debt:              
Carrying value           7,581,800,000  
Capital lease obligations:              
Outstanding principal amount           7,581,800,000  
Liberty Global Group [Member] | Virgin Media [Member]              
Debt:              
Carrying value           14,593,000,000  
Capital lease obligations:              
Outstanding principal amount           $ 14,573,400,000  
Liberty Global Group [Member] | Aggregate Variable and Fixed Rate Indebtedness [Member]              
Debt:              
Weighted average interest rate       5.20% 5.20% 5.20% 5.20%
LiLAC Group [Member]              
Debt:              
Weighted average interest rate       6.17% 6.17% 6.17% 6.17%
Unused borrowing capacity           $ 234,400,000  
Estimated fair value     2,105,600,000     2,379,900,000  
Carrying value     2,072,000,000     2,333,200,000  
Capital lease obligations:              
Total capital lease obligations     $ 1,500,000     1,200,000  
Outstanding principal amount           $ 2,342,500,000  
LiLAC Group [Member] | Aggregate Variable and Fixed Rate Indebtedness [Member]              
Debt:              
Weighted average interest rate       8.70% 8.70% 8.70% 8.70%
Class A Old Liberty Global Ordinary Shares [Member] | VM Convertible Notes Indenture [Member]              
Capital lease obligations:              
Debt Instrument, Convertible, Number of Equity Instruments | shares       13.4339 13.4339 13.4339 13.4339
Class C Old Liberty Global Ordinary Shares [Member] | VM Convertible Notes Indenture [Member]              
Capital lease obligations:              
Debt Instrument, Convertible, Number of Equity Instruments | shares       33.4963 33.4963 33.4963 33.4963
Class A Ordinary Shares [Member] | VM Convertible Notes Indenture [Member]              
Capital lease obligations:              
Debt Instrument, Convertible, Number of Equity Instruments | shares       14.0791 14.0791 14.0791 14.0791
Class C Ordinary Shares [Member] | VM Convertible Notes Indenture [Member]              
Capital lease obligations:              
Debt Instrument, Convertible, Number of Equity Instruments | shares       35.1665 35.1665 35.1665 35.1665