XML 37 R21.htm IDEA: XBRL DOCUMENT v3.5.0.2
Segment Reporting
6 Months Ended
Jun. 30, 2016
Segment Reporting, Measurement Disclosures [Abstract]  
Segment Reporting
Segment Reporting

We generally identify our reportable segments as those consolidated subsidiaries that represent 10% or more of our revenue, Adjusted OIBDA (as defined below) or total assets. In certain cases, we may elect to include an operating segment in our segment disclosure that does not meet the above-described criteria for a reportable segment. We evaluate performance and make decisions about allocating resources to our operating segments based on financial measures such as revenue and Adjusted OIBDA. In addition, we review non-financial measures such as subscriber growth, as appropriate.

Adjusted operating income before depreciation and amortization (Adjusted OIBDA) is the primary measure used by our chief operating decision maker to evaluate segment operating performance. Adjusted OIBDA is also a key factor that is used by our internal decision makers to (i) determine how to allocate resources to segments and (ii) evaluate the effectiveness of our management for purposes of annual and other incentive compensation plans. As we use the term, Adjusted OIBDA is defined as operating income before depreciation and amortization, share-based compensation, provisions and provision releases related to significant litigation and impairment, restructuring and other operating items. Other operating items include (a) gains and losses on the disposition of long-lived assets, (b) third-party costs directly associated with successful and unsuccessful acquisitions and dispositions, including legal, advisory and due diligence fees, as applicable, and (c) other acquisition-related items, such as gains and losses on the settlement of contingent consideration. Our internal decision makers believe Adjusted OIBDA is a meaningful measure because it represents a transparent view of our recurring operating performance that is unaffected by our capital structure and allows management to (1) readily view operating trends, (2) perform analytical comparisons and benchmarking between segments and (3) identify strategies to improve operating performance in the different countries in which we operate. A reconciliation of total segment Adjusted OIBDA to our earnings (loss) before income taxes is presented below.

As of June 30, 2016, our reportable segments are as follows:

European Operations Division:
U.K./Ireland
The Netherlands
Germany
Belgium
Switzerland/Austria
Central and Eastern Europe

LiLAC Division:
CWC
Chile
Puerto Rico

All of the reportable segments set forth above derive their revenue primarily from consumer and B2B services, including video, broadband internet and fixed-line telephony services and, with the exception of Puerto Rico, mobile services. At June 30, 2016, our operating segments in the European Operations Division provided consumer and B2B services in 12 European countries and DTH services to customers in the Czech Republic, Hungary, Romania and Slovakia through a Luxembourg-based organization that we refer to as “UPC DTH.” In addition to UPC DTH, our Central and Eastern Europe segment includes our broadband communications operations in the Czech Republic, Hungary, Poland, Romania and Slovakia. The European Operations Division’s central and other category includes (i) costs associated with certain centralized functions, including billing systems, network operations, technology, marketing, facilities, finance and other administrative functions, and (ii) intersegment eliminations within the European Operations Division. In addition, our LiLAC Division provides consumer and B2B services in (a) 18 countries, all but one of which are located in Latin America and the Caribbean, through CWC, (b) Chile through VTR and (c) Puerto Rico through Liberty Puerto Rico. CWC also provides (1) B2B services in certain other countries in Latin America and the Caribbean and (2) wholesale services over its sub-sea and terrestrial networks that connect over 30 markets in that region. The corporate and other category for the Liberty Global Group includes less significant consolidated operating segments that provide programming and other services. Intersegment eliminations primarily represent the elimination of intercompany transactions between our broadband communications and programming operations.

Performance Measures of Our Reportable Segments

The amounts presented below represent 100% of each of our reportable segment’s revenue and Adjusted OIBDA. As we have the ability to control Telenet, Liberty Puerto Rico and certain subsidiaries of CWC that are not wholly owned, we consolidate 100% of the revenue and expenses of these entities in our condensed consolidated statements of operations despite the fact that third parties own significant interests in these entities. The noncontrolling owners’ interests in the operating results of Telenet, Liberty Puerto Rico, certain subsidiaries of CWC and other less significant majority-owned subsidiaries are reflected in net earnings or loss attributable to noncontrolling interests in our condensed consolidated statements of operations. For additional information, see note 1.
 
Revenue
 
Three months ended
June 30,
 
Six months ended
June 30,
 
2016
 
2015
 
2016
 
2015
 
in millions
Liberty Global Group:
 
 
 
 
 
 
 
European Operations Division:
 
 
 
 
 
 
 
U.K./Ireland
$
1,717.7

 
$
1,759.6

 
$
3,404.2

 
$
3,471.0

The Netherlands
678.8

 
683.9

 
1,348.6

 
1,391.3

Germany
643.5

 
591.0

 
1,260.6

 
1,188.9

Belgium (a)
707.3

 
500.3

 
1,317.5

 
1,003.0

Switzerland/Austria
447.0

 
448.8

 
880.4

 
888.1

Total Western Europe
4,194.3

 
3,983.6

 
8,211.3

 
7,942.3

Central and Eastern Europe
274.0

 
267.2

 
540.1

 
535.4

Central and other
(0.9
)
 
(1.0
)
 
(3.3
)
 
(3.8
)
Total European Operations Division
4,467.4

 
4,249.8

 
8,748.1

 
8,473.9

Corporate and other
15.2

 
12.8

 
29.8

 
25.6

Intersegment eliminations (b)
(11.4
)
 
(7.5
)
 
(22.6
)
 
(15.3
)
Total Liberty Global Group
4,471.2


4,255.1


8,755.3


8,484.2

LiLAC Group:
 
 
 
 
 
 
 
LiLAC Division:
 
 
 
 
 
 
 
CWC (c)
285.6

 

 
285.6

 

Chile
210.6

 
220.8

 
410.6

 
429.6

Puerto Rico (d)
106.9

 
90.6

 
210.8

 
169.6

Total LiLAC Division
603.1

 
311.4

 
907.0

 
599.2

Intersegment eliminations
(0.2
)
 

 
(0.2
)
 

Total LiLAC Group
602.9


311.4


906.8


599.2

Total
$
5,074.1


$
4,566.5


$
9,662.1


$
9,083.4

_______________

(a)
The amounts presented for the 2016 periods include the post-acquisition revenue of BASE, which was acquired on February 11, 2016.

(b)
Amounts are primarily related to transactions between our European Operations Division and our programming operations.

(c)
The amounts presented for the 2016 periods reflect the post-acquisition revenue of CWC, which was acquired on May 16, 2016.

(d)
The amounts presented for the 2015 periods exclude the pre-acquisition revenue of Choice, which was acquired on June 3, 2015.
 
Adjusted OIBDA
 
Three months ended
June 30,
 
Six months ended
June 30,
 
2016
 
2015
 
2016
 
2015
 
in millions
Liberty Global Group:
 
 
 
 
 
 
 
European Operations Division:
 
 
 
 
 
 
 
U.K./Ireland
$
765.5

 
$
805.6

 
$
1,510.1

 
$
1,568.9

The Netherlands
364.1

 
371.0

 
732.0

 
738.9

Germany
400.3

 
366.9

 
779.7

 
730.9

Belgium (a)
311.3

 
260.8

 
581.1

 
507.8

Switzerland/Austria
263.6

 
259.7

 
521.7

 
508.5

Total Western Europe
2,104.8

 
2,064.0

 
4,124.6

 
4,055.0

Central and Eastern Europe
114.6

 
118.4

 
225.5

 
236.5

Central and other
(82.1
)
 
(72.7
)
 
(166.4
)
 
(140.6
)
Total European Operations Division
2,137.3

 
2,109.7

 
4,183.7

 
4,150.9

Corporate and other
(62.7
)
 
(52.3
)
 
(115.5
)
 
(104.4
)
Total Liberty Global Group
2,074.6


2,057.4


4,068.2


4,046.5

LiLAC Group:
 
 
 
 
 
 
 
LiLAC Division:
 
 
 
 
 
 
 
CWC (b)
101.0

 

 
101.0

 

Chile
81.8

 
87.6

 
158.1

 
163.6

Puerto Rico (c)
50.0

 
40.8

 
96.8

 
74.3

Total LiLAC Division
232.8


128.4


355.9


237.9

Corporate and other
(1.7
)
 
(0.8
)
 
(2.9
)
 
(2.1
)
Total LiLAC Group
231.1


127.6


353.0


235.8

Total
$
2,305.7


$
2,185.0


$
4,421.2


$
4,282.3

_______________

(a)
The amounts presented for the 2016 periods include the post-acquisition Adjusted OIBDA of BASE, which was acquired on February 11, 2016.

(b)
The amounts presented for the 2016 periods reflect the post-acquisition Adjusted OIBDA of CWC, which was acquired on May 16, 2016.

(c)
The amounts presented for the 2015 periods exclude the pre-acquisition Adjusted OIBDA of Choice, which was acquired on June 3, 2015.
The following table provides a reconciliation of total segment Adjusted OIBDA to earnings (loss) before income taxes:
 
Three months ended
June 30,
 
Six months ended
June 30,
 
2016
 
2015
 
2016
 
2015
 
in millions
 
 
 
 
 
 
 
 
Total segment Adjusted OIBDA
$
2,305.7

 
$
2,185.0

 
$
4,421.2

 
$
4,282.3

Share-based compensation expense
(74.6
)
 
(56.6
)
 
(143.6
)
 
(128.0
)
Depreciation and amortization
(1,553.0
)
 
(1,477.8
)
 
(2,988.5
)
 
(2,929.2
)
Impairment, restructuring and other operating items, net
(190.3
)
 
(25.7
)
 
(214.7
)
 
(42.7
)
Operating income
487.8

 
624.9

 
1,074.4

 
1,182.4

Interest expense
(657.1
)
 
(600.8
)
 
(1,276.4
)
 
(1,216.7
)
Realized and unrealized gains (losses) on derivative instruments, net
1,052.0

 
(679.7
)
 
543.3

 
(61.2
)
Foreign currency transaction gains (losses), net
(298.1
)
 
340.4

 
40.9

 
(695.2
)
Realized and unrealized gains (losses) due to changes in fair values of certain investments and debt, net
(376.4
)
 
110.8

 
(644.6
)
 
262.2

Losses on debt modification and extinguishment, net
(19.6
)
 
(73.8
)
 
(23.9
)
 
(348.3
)
Other income (expense), net
(23.5
)
 
(1.7
)
 
29.8

 
(2.7
)
Earnings (loss) before income taxes
$
165.1

 
$
(279.9
)
 
$
(256.5
)
 
$
(879.5
)

Property and Equipment Additions of our Reportable Segments

The property and equipment additions of our reportable segments (including capital additions financed under vendor financing or capital lease arrangements) are presented below and reconciled to the capital expenditure amounts included in our condensed consolidated statements of cash flows. For additional information concerning capital additions financed under vendor financing and capital lease arrangements, see note 7.
 
Six months ended
June 30,
 
2016
 
2015
 
in millions
Liberty Global Group:
 
 
 
European Operations Division:
 
 
 
U.K./Ireland
$
771.9

 
$
723.2

The Netherlands
283.0

 
251.9

Germany
284.1

 
268.1

Belgium (a)
225.4

 
139.9

Switzerland/Austria
144.2

 
139.3

Total Western Europe
1,708.6

 
1,522.4

Central and Eastern Europe
142.3

 
113.3

Central and other
166.8

 
162.2

Total European Operations Division
2,017.7

 
1,797.9

Corporate and other
6.3

 
41.7

Total Liberty Global Group
2,024.0

 
1,839.6

LiLAC Group:
 
 
 
CWC (b)
53.6

 

Chile
109.5

 
89.6

Puerto Rico (c)
41.8

 
36.3

Total LiLAC Group
204.9

 
125.9

Total property and equipment additions
2,228.9

 
1,965.5

Assets acquired under capital-related vendor financing arrangements
(946.4
)
 
(675.9
)
Assets acquired under capital leases
(41.8
)
 
(74.5
)
Changes in current liabilities related to capital expenditures
35.4

 
47.3

Total capital expenditures
$
1,276.1

 
$
1,262.4

_______________

(a)
The amount presented for the 2016 period includes the post-acquisition property and equipment additions of BASE, which was acquired on February 11, 2016.

(b)
The amount presented for the 2016 period reflects the post-acquisition property and equipment additions of CWC, which was acquired on May 16, 2016.

(c)
The amount presented for the 2015 period excludes the pre-acquisition property and equipment additions of Choice, which was acquired on June 3, 2015.
Revenue by Major Category

Our revenue by major category is set forth below: 
 
Three months ended
June 30,
 
Six months ended
June 30,
 
2016
 
2015
 
2016
 
2015
 
in millions
Subscription revenue (a):
 
 
 
 
 
 
 
Video
$
1,614.0

 
$
1,605.0

 
$
3,181.7

 
$
3,210.8

Broadband internet
1,361.8

 
1,271.0

 
2,642.7

 
2,503.9

Fixed-line telephony
781.4

 
798.8

 
1,533.5

 
1,595.0

Cable subscription revenue
3,757.2

 
3,674.8

 
7,357.9

 
7,309.7

Mobile (b)
435.3

 
261.2

 
728.5

 
512.9

Total subscription revenue
4,192.5

 
3,936.0

 
8,086.4

 
7,822.6

B2B revenue (c)
502.7

 
385.0

 
890.5

 
762.9

Other revenue (b) (d)
378.9

 
245.5

 
685.2

 
497.9

Total
$
5,074.1

 
$
4,566.5

 
$
9,662.1

 
$
9,083.4

_______________

(a)
Subscription revenue includes amounts received from subscribers for ongoing services, excluding installation fees and late fees. Subscription revenue from subscribers who purchase bundled services at a discounted rate is generally allocated proportionally to each service based on the standalone price for each individual service. As a result, changes in the standalone pricing of our cable and mobile products or the composition of bundles can contribute to changes in our product revenue categories from period to period.

(b)
Mobile subscription revenue excludes mobile interconnect revenue of $77.7 million and $53.1 million during the three months ended June 30, 2016 and 2015, respectively, and $142.7 million and $107.5 million during the six months ended June 30, 2016 and 2015, respectively. Mobile interconnect revenue and revenue from mobile handset sales are included in other revenue.

(c)
B2B revenue includes revenue from business broadband internet, video, voice, mobile and data services offered to medium to large enterprises and, on a wholesale basis, to other operators. We also provide services to certain small or home office (SOHO) subscribers. SOHO subscribers pay a premium price to receive expanded service levels along with video, broadband internet, fixed-line telephony or mobile services that are the same or similar to the mass marketed products offered to our residential subscribers. Revenue from SOHO subscribers, which is included in cable subscription revenue, aggregated $93.8 million and $67.4 million during the three months ended June 30, 2016 and 2015, respectively, and $180.6 million and $130.0 million during the six months ended June 30, 2016 and 2015, respectively.

(d)
Other revenue includes, among other items, interconnect, mobile handset sales, channel carriage fee and installation revenue.

Geographic Segments

The revenue of our geographic segments is set forth below:
 
Three months ended
June 30,
 
Six months ended
June 30,
 
2016
 
2015
 
2016
 
2015
 
in millions
Liberty Global Group:
 
 
 
 
 
 
 
European Operations Division:
 
 
 
 
 
 
 
U.K.
$
1,605.6

 
$
1,662.4

 
$
3,184.1

 
$
3,274.4

The Netherlands
678.8

 
683.9

 
1,348.6

 
1,391.3

Belgium (a)
707.3

 
500.3

 
1,317.5

 
1,003.0

Germany
643.5

 
591.0

 
1,260.6

 
1,188.9

Switzerland
350.5

 
357.3

 
689.8

 
704.1

Ireland
112.1

 
97.2

 
220.1

 
196.6

Poland
99.4

 
101.2

 
196.0

 
202.2

Austria
96.5

 
91.5

 
190.6

 
184.0

Hungary
68.0

 
65.2

 
133.4

 
130.2

The Czech Republic
45.3

 
43.8

 
89.5

 
88.2

Romania
42.9

 
38.7

 
84.3

 
77.6

Slovakia
15.0

 
14.8

 
29.7

 
30.0

Other
2.5

 
2.5

 
3.9

 
3.4

Total European Operations Division
4,467.4

 
4,249.8

 
8,748.1

 
8,473.9

Other, including intersegment eliminations
3.8

 
5.3

 
7.2

 
10.3

Total Liberty Global Group
4,471.2


4,255.1


8,755.3


8,484.2

LiLAC Group:
 
 
 
 
 
 
 
LiLAC Division:
 
 
 
 
 
 
 
CWC (b):
 
 
 
 
 
 
 
Panama
83.2

 

 
83.2

 

Jamaica
40.4

 

 
40.4

 

Bahamas
37.2

 

 
37.2

 

Barbados
26.6

 

 
26.6

 

Trinidad & Tobago
20.1

 

 
20.1

 

Other (c)
78.1

 

 
78.1

 

Total CWC
285.6

 

 
285.6

 

Chile
210.6

 
220.8

 
410.6

 
429.6

Puerto Rico (d)
106.9

 
90.6

 
210.8

 
169.6

Total LiLAC Division
603.1

 
311.4

 
907.0

 
599.2

Intersegment eliminations
(0.2
)
 

 
(0.2
)
 

Total LiLAC Group
602.9


311.4


906.8


599.2

Total
$
5,074.1


$
4,566.5


$
9,662.1


$
9,083.4


_______________

(a)
The amounts presented for the 2016 periods include the post-acquisition revenue of BASE, which was acquired on February 11, 2016.

(b)
The amounts presented for the 2016 periods reflect the post-acquisition revenue of CWC, which was acquired on May 16, 2016.

(c)
Amounts for the 2016 periods include revenue from CWC’s other consumer and B2B operations, primarily in other countries in the Caribbean and Latin America, as well as intercompany eliminations.

(d)
The amounts presented for the 2015 periods exclude the pre-acquisition revenue of Choice, which was acquired on June 3, 2015.