XML 63 R59.htm IDEA: XBRL DOCUMENT v3.2.0.727
Debt and Capital Lease Obligations (Unitymedia Notes) (Details)
€ in Millions, $ in Millions
6 Months Ended
Mar. 30, 2015
Mar. 16, 2015
EUR (€)
Mar. 16, 2015
USD ($)
Mar. 11, 2015
USD ($)
Jun. 30, 2015
EUR (€)
Jun. 30, 2015
USD ($)
Mar. 16, 2015
USD ($)
Mar. 11, 2015
EUR (€)
Mar. 11, 2015
USD ($)
Dec. 31, 2014
USD ($)
Debt Instrument [Line Items]                    
Estimated fair value           $ 45,524.5       $ 46,151.1
Long-term Debt           44,624.9       44,611.4
Unitymedia Notes [Member]                    
Debt Instrument [Line Items]                    
Principal amount of debt           7,441.0        
Estimated fair value           7,698.7       7,869.3
Long-term Debt           7,441.0       $ 7,400.9
September 2012 UM Senior Secured Notes [Member]                    
Debt Instrument [Line Items]                    
Principal amount of debt         € 585.0 $ 652.4        
Interest rate         5.50% 5.50%        
Estimated fair value           $ 696.9        
Long-term Debt           652.4        
December 2012 UM Dollar Senior Secured Notes [Member]                    
Debt Instrument [Line Items]                    
Principal amount of debt           $ 1,000.0        
Interest rate         5.50% 5.50%        
Estimated fair value           $ 1,019.4        
Long-term Debt           1,000.0        
December 2012 UM Euro Senior Secured Notes [Member]                    
Debt Instrument [Line Items]                    
Principal amount of debt         € 450.0 $ 501.9        
Interest rate         5.75% 5.75%        
Estimated fair value           $ 542.0        
Long-term Debt           501.9        
January 2013 UM Senior Secured Notes [Member]                    
Debt Instrument [Line Items]                    
Principal amount of debt         € 450.0 $ 501.9        
Interest rate         5.125% 5.125%        
Estimated fair value           $ 531.7        
Long-term Debt           501.9        
April 2013 UM Senior Secured Notes [Member]                    
Debt Instrument [Line Items]                    
Principal amount of debt         € 315.0 $ 351.3        
Interest rate         5.625% 5.625%        
Estimated fair value           $ 379.6        
Long-term Debt           351.3        
November 2013 UM Senior Secured Notes [Member]                    
Debt Instrument [Line Items]                    
Principal amount of debt         € 475.0 $ 529.8        
Interest rate         6.25% 6.25%        
Estimated fair value           $ 597.6        
Long-term Debt           529.8        
October 2014 UM Senior Notes [Member]                    
Debt Instrument [Line Items]                    
Principal amount of debt           $ 900.0        
Interest rate         6.125% 6.125%        
Estimated fair value           $ 940.5        
Long-term Debt           900.0        
December 2014 UM Euro Senior Secured Notes [Member]                    
Debt Instrument [Line Items]                    
Principal amount of debt         € 1,000.0 $ 1,115.3        
Interest rate         4.00% 4.00%        
Estimated fair value           $ 1,141.1        
Long-term Debt           1,115.3        
December 2014 UM Dollar Senior Secured Notes [Member]                    
Debt Instrument [Line Items]                    
Principal amount of debt           $ 550.0        
Interest rate         5.00% 5.00%        
Estimated fair value           $ 546.6        
Long-term Debt           550.0        
March 2015 UM Senior Notes [Member]                    
Debt Instrument [Line Items]                    
Principal amount of debt         € 700.0 $ 780.7        
Interest rate         3.75% 3.75%        
Estimated fair value           $ 756.8        
Long-term Debt           780.7        
March 2015 UM Senior Secured Notes [Member]                    
Debt Instrument [Line Items]                    
Principal amount of debt         € 500.0 $ 557.7        
Interest rate         3.50% 3.50%        
Estimated fair value           $ 546.5        
Long-term Debt           $ 557.7        
UM Senior Secured Notes Redeemed [Member] | Long-term Debt [Member]                    
Debt Instrument [Line Items]                    
Percentage of principal amount redeemed       10.00%            
Redemption price 103.00%     103.00%            
Loss on debt modification and extinguishment       $ (8.1)            
Payments for debt redemption premium       6.4            
Write-off of deferred financing costs       $ 1.7            
UM Senior Exchange Notes [Member] | Long-term Debt [Member]                    
Debt Instrument [Line Items]                    
Interest rate   9.50%         9.50%      
Extinguishment of debt   € 618.0 $ 689.3              
Loss on debt modification and extinguishment     91.2              
Payments for debt redemption premium     89.8              
Write-off of unamortized debt discount (premium)     $ 1.4              
Long-term Debt [Member] | March 2015 UM Senior Notes [Member] | 2021                    
Debt Instrument [Line Items]                    
Redemption price         101.875%          
Long-term Debt [Member] | March 2015 UM Senior Notes [Member] | 2022                    
Debt Instrument [Line Items]                    
Redemption price         100.938%          
Long-term Debt [Member] | March 2015 UM Senior Notes [Member] | 2023                    
Debt Instrument [Line Items]                    
Redemption price         100.469%          
Long-term Debt [Member] | March 2015 UM Senior Notes [Member] | 2024 and thereafter                    
Debt Instrument [Line Items]                    
Redemption price         100.00%          
Long-term Debt [Member] | March 2015 UM Senior Secured Notes [Member] | 2021                    
Debt Instrument [Line Items]                    
Redemption price         101.75%          
Long-term Debt [Member] | March 2015 UM Senior Secured Notes [Member] | 2022                    
Debt Instrument [Line Items]                    
Redemption price         100.875%          
Long-term Debt [Member] | March 2015 UM Senior Secured Notes [Member] | 2023                    
Debt Instrument [Line Items]                    
Redemption price         100.438%          
Long-term Debt [Member] | March 2015 UM Senior Secured Notes [Member] | 2024 and thereafter                    
Debt Instrument [Line Items]                    
Redemption price         100.00%          
Long-term Debt [Member] | 2015 UM Notes [Member]                    
Debt Instrument [Line Items]                    
Redemption term         12 months          
Additional basis points used to determine redemption premium         50.00% 50.00%        
Portion of debt threshold default In excess of which trigger event of default for aggregate debt         € 75.0 $ 83.6        
Redemption price, percentage in event that certain assets sold or specific control changed         101.00% 101.00%        
UM Senior Secured Note Issuers [Member] | Long-term Debt [Member] | 2015 UM Senior Secured Notes [Member]                    
Debt Instrument [Line Items]                    
Principal amount of debt               € 500.0 $ 557.7  
Interest rate               3.50% 3.50%  
Unitymedia [Member] | Long-term Debt [Member] | 2015 UM Senior Notes [Member]                    
Debt Instrument [Line Items]                    
Principal amount of debt   € 700.0         $ 780.7      
Interest rate   3.75%         3.75%