XML 72 R56.htm IDEA: XBRL DOCUMENT v3.5.0.2
Debt and Capital Lease Obligations (Components of Debt and Capital Lease Obligations) (Details)
1 Months Ended 6 Months Ended
Feb. 29, 2016
EUR (€)
Jun. 30, 2016
GBP (£)
Jun. 30, 2016
EUR (€)
Jun. 30, 2016
USD ($)
Feb. 29, 2016
USD ($)
Dec. 31, 2015
USD ($)
Dec. 31, 2015
CLP
Debt Instrument [Line Items]              
Total debt before unamortized premiums, discounts and deferred financing costs       $ 50,599,900,000   $ 45,781,200,000  
Unamortized premiums (discounts), net       70,200,000   (46,700,000)  
Unamortized deferred financing costs       (337,600,000)   (308,200,000)  
Total debt       50,332,500,000   45,426,300,000  
Capital lease obligations       1,311,500,000   1,322,800,000  
Total debt and capital lease obligations       51,644,000,000   46,749,100,000  
Current maturities of debt and capital lease obligations       (2,143,300,000)   (2,537,900,000)  
Long-term debt and capital lease obligations       49,500,700,000   44,211,200,000  
Debt fair value       275,800,000      
Significant other observable inputs (Level 2)              
Debt Instrument [Line Items]              
Debt fair value       185,000,000      
Unitymedia [Member]              
Debt Instrument [Line Items]              
Limitation on availability     € 99,700,000.0 110,400,000      
Virgin Media [Member]              
Debt Instrument [Line Items]              
Limitation on availability   £ 549,000,000   728,400,000      
Ziggo Group Holding [Member]              
Debt Instrument [Line Items]              
Limitation on availability     95,200,000.0 105,400,000      
Loans receivable     € 100,000,000 $ 110,700,000      
Ziggo Secured Finance [Member]              
Debt Instrument [Line Items]              
Ownership percentage of special purpose financing entity   100.00% 100.00% 100.00%      
VM Notes [Member]              
Debt Instrument [Line Items]              
Weighted average interest rate   5.60% 5.60% 5.60%      
Unused borrowing capacity   £ 0   $ 0      
Estimated fair value       10,711,000,000   10,594,100,000  
Total debt before unamortized premiums, discounts and deferred financing costs       $ 10,750,200,000   10,551,500,000  
VM Credit Facility [Member]              
Debt Instrument [Line Items]              
Weighted average interest rate   3.79% 3.79% 3.79%      
Unused borrowing capacity       $ 895,600,000      
Estimated fair value       3,159,200,000   3,413,700,000  
Total debt before unamortized premiums, discounts and deferred financing costs       $ 3,225,400,000   3,471,100,000  
Ziggo Credit Facility [Member]              
Debt Instrument [Line Items]              
Weighted average interest rate   3.68% 3.68% 3.68%      
Unused borrowing capacity     € 800,000,000 $ 885,800,000      
Estimated fair value       5,140,200,000   5,161,000,000  
Total debt before unamortized premiums, discounts and deferred financing costs       5,217,000,000   5,272,000,000  
Limitation on availability     € 438,100,000.0 $ 485,100,000      
Ziggo SPE Notes [Member]              
Debt Instrument [Line Items]              
Weighted average interest rate   4.47% 4.47% 4.47%      
Unused borrowing capacity     € 0 $ 0      
Estimated fair value       1,680,800,000   1,582,700,000  
Total debt before unamortized premiums, discounts and deferred financing costs       $ 1,728,800,000   1,703,900,000  
Ziggo Notes [Member]              
Debt Instrument [Line Items]              
Weighted average interest rate   6.82% 6.82% 6.82%      
Unused borrowing capacity     € 0 $ 0      
Estimated fair value       992,400,000   955,100,000  
Total debt before unamortized premiums, discounts and deferred financing costs       $ 902,300,000   885,400,000  
Unitymedia Notes [Member]              
Debt Instrument [Line Items]              
Weighted average interest rate   5.00% 5.00% 5.00%      
Unused borrowing capacity     € 0 $ 0      
Estimated fair value       7,809,100,000   7,631,600,000  
Total debt before unamortized premiums, discounts and deferred financing costs       $ 7,667,000,000   7,682,000,000  
Unitymedia Revolving Credit Facilities [Member]              
Debt Instrument [Line Items]              
Weighted average interest rate   0.00% 0.00% 0.00%      
Unused borrowing capacity     € 500,000,000 $ 553,600,000      
Estimated fair value       0   0  
Total debt before unamortized premiums, discounts and deferred financing costs       0   0  
Limitation on availability     € 500,000,000 $ 553,600,000      
UPCB SPE Notes Debt [Member]              
Debt Instrument [Line Items]              
Weighted average interest rate   5.81% 5.81% 5.81%      
Unused borrowing capacity     € 0 $ 0      
Estimated fair value       3,185,900,000   3,131,700,000  
Total debt before unamortized premiums, discounts and deferred financing costs       $ 3,154,400,000   3,142,000,000  
UPC Broadband Holding Bank Facility [Member]              
Debt Instrument [Line Items]              
Weighted average interest rate   3.34% 3.34% 3.34%      
Unused borrowing capacity     € 990,100,000 $ 1,096,300,000      
Estimated fair value       1,278,600,000   1,284,300,000  
Total debt before unamortized premiums, discounts and deferred financing costs       1,305,000,000   1,305,000,000  
Limitation on availability     € 685,300,000.0 758,800,000      
VM Revolving Credit Facility [Member]              
Debt Instrument [Line Items]              
Facility amount   £ 675,000,000   $ 895,600,000      
UPC Holding Senior Notes [Member]              
Debt Instrument [Line Items]              
Weighted average interest rate   6.59% 6.59% 6.59%      
Unused borrowing capacity     € 0 $ 0      
Estimated fair value       1,627,600,000   1,601,400,000  
Total debt before unamortized premiums, discounts and deferred financing costs       $ 1,520,800,000   1,491,100,000  
Telenet Credit Facility [Member]              
Debt Instrument [Line Items]              
Weighted average interest rate   3.41% 3.41% 3.41%      
Unused borrowing capacity     € 381,000,000 $ 421,900,000      
Estimated fair value       3,327,400,000   1,443,000,000  
Total debt before unamortized premiums, discounts and deferred financing costs       $ 3,371,400,000   1,474,500,000  
Telenet SPE Notes [Member]              
Debt Instrument [Line Items]              
Weighted average interest rate   5.76% 5.76% 5.76%      
Unused borrowing capacity     € 0 $ 0      
Estimated fair value       1,439,300,000   2,155,800,000  
Total debt before unamortized premiums, discounts and deferred financing costs       $ 1,362,000,000   2,097,200,000  
VTR Senior Secured Notes [Member]              
Debt Instrument [Line Items]              
Weighted average interest rate   6.88% 6.88% 6.88%      
Unused borrowing capacity     € 0 $ 0      
Estimated fair value       1,403,500,000   1,301,100,000  
Total debt before unamortized premiums, discounts and deferred financing costs       $ 1,400,000,000   1,400,000,000  
VTR Credit Facility [Member]              
Debt Instrument [Line Items]              
Weighted average interest rate   0.00% 0.00% 0.00%      
Unused borrowing capacity       $ 193,300,000      
Estimated fair value       0   0  
Total debt before unamortized premiums, discounts and deferred financing costs       $ 0   0  
VTR Credit Facility [Member]              
Debt Instrument [Line Items]              
Facility amount           33,300,000 CLP 22,000,000,000
Sumitomo Collar Loan [Member]              
Debt Instrument [Line Items]              
Weighted average interest rate   1.88% 1.88% 1.88%      
Unused borrowing capacity     € 0 $ 0      
Estimated fair value       750,200,000   805,600,000  
Total debt before unamortized premiums, discounts and deferred financing costs       $ 734,800,000   787,600,000  
ITV Collar Loan [Member]              
Debt Instrument [Line Items]              
Weighted average interest rate   1.35% 1.35% 1.35%      
Unused borrowing capacity       $ 0      
Estimated fair value       1,421,000,000   1,547,900,000  
Total debt before unamortized premiums, discounts and deferred financing costs       $ 1,436,100,000   1,594,700,000  
Liberty Puerto Rico Bank Facility [Member]              
Debt Instrument [Line Items]              
Weighted average interest rate   5.11% 5.11% 5.11%      
Unused borrowing capacity       $ 40,000,000      
Estimated fair value       899,200,000   913,000,000  
Total debt before unamortized premiums, discounts and deferred financing costs       $ 942,500,000   942,500,000  
Vendor Financing [Member]              
Debt Instrument [Line Items]              
General term of vendor financing arrangements   1 year          
VTR Dollar Credit Facility [Member]              
Debt Instrument [Line Items]              
Facility amount           160,000,000  
Other Debt [Member]              
Debt Instrument [Line Items]              
Weighted average interest rate   5.51% 5.51% 5.51%      
Unused borrowing capacity       $ 0      
Estimated fair value       716,700,000   395,000,000  
Total debt before unamortized premiums, discounts and deferred financing costs       633,800,000   291,800,000  
Sumitomo Share Loan [Member]              
Debt Instrument [Line Items]              
Total debt before unamortized premiums, discounts and deferred financing costs       $ 90,800,000      
CWC Notes [Member]              
Debt Instrument [Line Items]              
Weighted average interest rate   7.31% 7.31% 7.31%      
Unused borrowing capacity     € 0 $ 0      
Estimated fair value       2,275,400,000   0  
Total debt before unamortized premiums, discounts and deferred financing costs       $ 2,194,600,000   0  
CWC Credit Facilities [Member]              
Debt Instrument [Line Items]              
Weighted average interest rate   4.71% 4.71% 4.71%      
Unused borrowing capacity     € 310,000,000 $ 310,000,000      
Estimated fair value       1,356,900,000   0  
Total debt before unamortized premiums, discounts and deferred financing costs       1,364,500,000   0  
Limitation on availability       $ 177,300,000.0      
Aggregate Variable and Fixed Rate Indebtedness [Member]              
Debt Instrument [Line Items]              
Weighted average interest rate   4.90% 4.90% 4.90%      
Telenet Credit Facility Z [Member]              
Debt Instrument [Line Items]              
Facility amount € 200,000,000       $ 221,500,000    
Telenet Credit Facility AA [Member]              
Debt Instrument [Line Items]              
Facility amount 800,000,000       885,800,000    
Telenet Credit Facility X [Member]              
Debt Instrument [Line Items]              
Carrying value € 217,000,000       $ 240,300,000    
Third-Party Debt [Member]              
Debt Instrument [Line Items]              
Weighted average interest rate   4.85% 4.85% 4.85%      
Unused borrowing capacity       $ 4,396,500,000      
Estimated fair value       50,863,700,000   45,605,900,000  
VM Facility G [Member]              
Debt Instrument [Line Items]              
Facility amount     € 75,000,000 83,000,000      
VM Facility H [Member]              
Debt Instrument [Line Items]              
Facility amount     € 25,000,000 $ 27,700,000      
Liberty Global Group [Member]              
Debt Instrument [Line Items]              
Weighted average interest rate   4.66% 4.66% 4.66%      
Unused borrowing capacity       $ 3,853,200,000      
Estimated fair value       44,911,200,000   43,391,800,000  
Total debt before unamortized premiums, discounts and deferred financing costs       44,680,800,000   43,438,700,000  
Unamortized premiums (discounts), net       (27,100,000)      
Unamortized deferred financing costs       (295,100,000)      
Capital lease obligations       1,297,700,000   1,321,900,000  
Liberty Global Group [Member] | UnityMedia KabelBW [Member]              
Debt Instrument [Line Items]              
Capital lease obligations       703,300,000   703,100,000  
Liberty Global Group [Member] | Unitymedia [Member]              
Debt Instrument [Line Items]              
Unamortized premiums (discounts), net       0      
Unamortized deferred financing costs       (54,700,000)      
Liberty Global Group [Member] | Virgin Media [Member]              
Debt Instrument [Line Items]              
Unamortized premiums (discounts), net       13,900,000      
Unamortized deferred financing costs       (119,800,000)      
Capital lease obligations       116,700,000   159,500,000  
Liberty Global Group [Member] | Telenet [Member]              
Debt Instrument [Line Items]              
Unamortized premiums (discounts), net       (6,800,000)      
Unamortized deferred financing costs       (55,300,000)      
Capital lease obligations       388,900,000   371,100,000  
Liberty Global Group [Member] | Ziggo Group Holding [Member]              
Debt Instrument [Line Items]              
Unamortized premiums (discounts), net       26,200,000      
Unamortized deferred financing costs       (28,600,000)      
Liberty Global Group [Member] | Other Subsidiaries [Member]              
Debt Instrument [Line Items]              
Unamortized premiums (discounts), net       (52,300,000)      
Unamortized deferred financing costs       (1,100,000)      
Capital lease obligations       $ 88,800,000   88,200,000  
Liberty Global Group [Member] | Vendor Financing [Member]              
Debt Instrument [Line Items]              
Weighted average interest rate   3.33% 3.33% 3.33%      
Unused borrowing capacity       $ 0      
Estimated fair value       1,671,800,000   1,688,900,000  
Total debt before unamortized premiums, discounts and deferred financing costs       $ 1,671,800,000   1,688,900,000  
Liberty Global Group [Member] | Aggregate Variable and Fixed Rate Indebtedness [Member]              
Debt Instrument [Line Items]              
Weighted average interest rate   4.70% 4.70% 4.70%      
LiLAC Group [Member]              
Debt Instrument [Line Items]              
Weighted average interest rate   6.25% 6.25% 6.25%      
Unused borrowing capacity       $ 543,300,000      
Estimated fair value       5,952,500,000   2,214,100,000  
Total debt before unamortized premiums, discounts and deferred financing costs       5,919,100,000   2,342,500,000  
Unamortized premiums (discounts), net       97,300,000      
Unamortized deferred financing costs       (42,500,000)      
Capital lease obligations       13,800,000   900,000  
LiLAC Group [Member] | CWC [Member]              
Debt Instrument [Line Items]              
Unamortized premiums (discounts), net       105,300,000      
Unamortized deferred financing costs       (8,200,000)      
Capital lease obligations       13,100,000   0  
LiLAC Group [Member] | Liberty Puerto Rico [Member]              
Debt Instrument [Line Items]              
Unamortized premiums (discounts), net       (8,000,000)      
Unamortized deferred financing costs       (8,400,000)      
Capital lease obligations       300,000   600,000  
LiLAC Group [Member] | VTR [Member]              
Debt Instrument [Line Items]              
Unamortized premiums (discounts), net       0      
Unamortized deferred financing costs       (25,900,000)      
Capital lease obligations       $ 400,000   300,000  
LiLAC Group [Member] | Vendor Financing [Member]              
Debt Instrument [Line Items]              
Weighted average interest rate   6.00% 6.00% 6.00%      
Unused borrowing capacity       $ 0      
Estimated fair value       17,500,000   0  
Total debt before unamortized premiums, discounts and deferred financing costs       $ 17,500,000   $ 0  
LiLAC Group [Member] | Aggregate Variable and Fixed Rate Indebtedness [Member]              
Debt Instrument [Line Items]              
Weighted average interest rate   6.50% 6.50% 6.50%      
Pro Forma [Member] | Unitymedia [Member]              
Debt Instrument [Line Items]              
Limitation on availability     € 52,600,000.0 $ 58,200,000      
Pro Forma [Member] | Virgin Media [Member]              
Debt Instrument [Line Items]              
Limitation on availability   £ 457,500,000.0   607,000,000      
Pro Forma [Member] | Ziggo Group Holding [Member]              
Debt Instrument [Line Items]              
Limitation on availability     0 0      
Pro Forma [Member] | Ziggo Credit Facility [Member]              
Debt Instrument [Line Items]              
Limitation on availability     0 0      
Pro Forma [Member] | Unitymedia Revolving Credit Facilities [Member]              
Debt Instrument [Line Items]              
Limitation on availability     470,100,000.0 520,500,000      
Pro Forma [Member] | UPC Broadband Holding Bank Facility [Member]              
Debt Instrument [Line Items]              
Limitation on availability     € 624,000,000 691,000,000      
Pro Forma [Member] | CWC Credit Facilities [Member]              
Debt Instrument [Line Items]              
Limitation on availability       $ 177,300,000.0      
EURIBOR [Member] | Telenet Credit Facility Z [Member]              
Debt Instrument [Line Items]              
Basis spread on variable rate 2.25%            
EURIBOR [Member] | Telenet Credit Facility AA [Member]              
Debt Instrument [Line Items]              
Basis spread on variable rate 3.50%            
EURIBOR [Member] | Telenet Credit Facility X [Member]              
Debt Instrument [Line Items]              
Basis spread on variable rate 2.75%            
EURIBOR [Member] | VM Facility G [Member]              
Debt Instrument [Line Items]              
Basis spread on variable rate   3.00%          
Floor rate   0.75% 0.75% 0.75%      
EURIBOR [Member] | VM Facility H [Member]              
Debt Instrument [Line Items]              
Basis spread on variable rate   3.75%          
Floor rate   0.00% 0.00% 0.00%