XML 102 R77.htm IDEA: XBRL DOCUMENT v3.6.0.2
Debt and Capital Lease Obligations (Consolidated Debt and Capital Lease Obligations) (Schedules) (Details)
Dec. 31, 2016
EUR (€)
Dec. 31, 2016
USD ($)
Dec. 31, 2016
GBP (£)
Dec. 31, 2015
USD ($)
Debt Instrument [Line Items]        
Estimated fair value   $ 344,400,000    
Total debt before unamortized premiums, discounts and deferred financing costs   42,541,800,000   $ 45,781,200,000
Unamortized premiums (discounts), net   44,500,000   (46,700,000)
Unamortized deferred financing costs   (270,400,000)   (308,200,000)
Total carrying amount of debt   42,315,900,000   45,426,300,000
Total capital lease obligations   1,242,800,000   1,322,800,000
Total debt and capital lease obligations   43,558,700,000   46,749,100,000
Current maturities of debt and capital lease obligations   (2,775,100,000)   (2,537,900,000)
Long-term debt and capital lease obligations   40,783,600,000   44,211,200,000
Virgin Media [Member]        
Debt Instrument [Line Items]        
Limitation on availability to be borrowed, loaned or distributed   665,800,000 £ 539,300,000  
Virgin Media [Member] | Pro Forma [Member]        
Debt Instrument [Line Items]        
Limitation on availability to be borrowed, loaned or distributed   833,300,000 £ 675,000,000.0  
Unitymedia [Member]        
Debt Instrument [Line Items]        
Limitation on availability to be borrowed, loaned or distributed € 17,000,000.0 17,900,000    
Unitymedia [Member] | Pro Forma [Member]        
Debt Instrument [Line Items]        
Limitation on availability to be borrowed, loaned or distributed € 211,500,000 $ 223,100,000    
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   9,311,000,000.0   10,594,100,000
Total debt before unamortized premiums, discounts and deferred financing costs   $ 9,041,000,000.0   10,551,500,000
VM Credit Facility [Member]        
Debt Instrument [Line Items]        
Weighted average interest rate 3.69% 3.69% 3.69%  
Estimated fair value   $ 4,531,500,000   3,413,700,000
Total debt before unamortized premiums, discounts and deferred financing costs   $ 4,505,500,000   3,471,100,000
Unitymedia Notes [Member]        
Debt Instrument [Line Items]        
Weighted average interest rate 5.01% 5.01% 5.01%  
Unused borrowing capacity € 0 $ 0    
Estimated fair value   7,679,700,000   7,631,600,000
Total debt before unamortized premiums, discounts and deferred financing costs   7,419,300,000   7,682,000,000.0
Total carrying amount of debt   $ 7,368,900,000    
Unitymedia Revolving Credit Facilities [Member]        
Debt Instrument [Line Items]        
Weighted average interest rate 0.00% 0.00% 0.00%  
Unused borrowing capacity   $ 527,400,000    
Unused borrowing capacity € 500,000,000.0 527,400,000    
Estimated fair value   0   0
Total debt before unamortized premiums, discounts and deferred financing costs   0   0
Limitation on availability to be borrowed, loaned or distributed 434,500,000 458,300,000    
Unitymedia Revolving Credit Facilities [Member] | Pro Forma [Member]        
Debt Instrument [Line Items]        
Limitation on availability to be borrowed, loaned or distributed € 500,000,000.0 $ 527,400,000    
UPCB SPE Notes Debt [Member]        
Debt Instrument [Line Items]        
Weighted average interest rate 4.88% 4.88% 4.88%  
Unused borrowing capacity € 0 $ 0    
Estimated fair value   1,783,700,000   3,131,700,000
Total debt before unamortized premiums, discounts and deferred financing costs   $ 1,772,800,000   3,142,000,000.0
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   1,569,800,000   1,601,400,000
Total debt before unamortized premiums, discounts and deferred financing costs   1,451,500,000   1,491,100,000
Total carrying amount of debt   $ 1,441,000,000.0    
UPC Broadband Holding Bank Facility [Member]        
Debt Instrument [Line Items]        
Weighted average interest rate 3.83% 3.83% 3.83%  
Unused borrowing capacity   $ 1,044,300,000    
Unused borrowing capacity € 990,100,000 1,044,300,000    
Estimated fair value   2,811,900,000   1,284,300,000
Total debt before unamortized premiums, discounts and deferred financing costs   2,782,800,000   1,305,000,000.0
Limitation on availability to be borrowed, loaned or distributed 676,000,000.0 713,000,000.0    
UPC Broadband Holding Bank Facility [Member] | Pro Forma [Member]        
Debt Instrument [Line Items]        
Limitation on availability to be borrowed, loaned or distributed € 990,100,000 $ 1,044,300,000    
Telenet Credit Facility [Member]        
Debt Instrument [Line Items]        
Weighted average interest rate 3.46% 3.46% 3.46%  
Unused borrowing capacity   $ 574,900,000    
Unused borrowing capacity € 545,000,000.0 574,900,000    
Estimated fair value   3,210,000,000.0   1,443,000,000.0
Total debt before unamortized premiums, discounts and deferred financing costs   $ 3,187,500,000   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   1,383,900,000   2,155,800,000
Total debt before unamortized premiums, discounts and deferred financing costs   1,297,300,000   2,097,200,000
Total carrying amount of debt   $ 1,282,000,000.0    
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   1,323,700,000   1,547,900,000
Total debt before unamortized premiums, discounts and deferred financing costs   $ 1,336,200,000   1,594,700,000
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   499,700,000   805,600,000
Total debt before unamortized premiums, discounts and deferred financing costs   $ 488,200,000   787,600,000
Derivative Related Debt Instruments [Member]        
Debt Instrument [Line Items]        
Weighted average interest rate 3.43% 3.43% 3.43%  
Unused borrowing capacity € 0 $ 0    
Estimated fair value   450,700,000   0
Total debt before unamortized premiums, discounts and deferred financing costs   $ 426,300,000   0
Ziggo Group Holding [Member]        
Debt Instrument [Line Items]        
Weighted average interest rate 0.00% 0.00% 0.00%  
Estimated fair value       7,698,800,000
Total debt before unamortized premiums, discounts and deferred financing costs       7,861,300,000
Other Debt [Member]        
Debt Instrument [Line Items]        
Weighted average interest rate 3.85% 3.85% 3.85%  
Unused borrowing capacity   $ 0    
Estimated fair value   558,700,000   395,000,000.0
Total debt before unamortized premiums, discounts and deferred financing costs   $ 564,500,000   291,800,000
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   2,319,600,000   0
Total debt before unamortized premiums, discounts and deferred financing costs   $ 2,181,100,000   0
CWC Credit Facilities [Member]        
Debt Instrument [Line Items]        
Weighted average interest rate 5.11% 5.11% 5.11%  
Unused borrowing capacity   $ 756,500,000    
Estimated fair value   1,427,900,000   0
Total debt before unamortized premiums, discounts and deferred financing costs   1,411,900,000   0
Limitation on availability to be borrowed, loaned or distributed   612,500,000    
CWC Credit Facilities [Member] | Pro Forma [Member]        
Debt Instrument [Line Items]        
Limitation on availability to be borrowed, loaned or distributed   $ 612,500,000    
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   1,463,900,000   1,301,100,000
Total debt before unamortized premiums, discounts and deferred financing costs   $ 1,400,000,000.0   1,400,000,000.0
VTR Credit Facility [Member]        
Debt Instrument [Line Items]        
Weighted average interest rate 0.00% 0.00% 0.00%  
Unused borrowing capacity   $ 192,800,000    
Estimated fair value   0   0
Total debt before unamortized premiums, discounts and deferred financing costs   $ 0   0
Liberty Puerto Rico Bank Facility [Member]        
Debt Instrument [Line Items]        
Weighted average interest rate 5.11% 5.11% 5.11%  
Unused borrowing capacity   $ 40,000,000.0    
Unused borrowing capacity   40,000,000.0    
Estimated fair value   935,200,000   913,000,000.0
Total debt before unamortized premiums, discounts and deferred financing costs   $ 942,500,000   942,500,000
Third-Party Debt [Member]        
Debt Instrument [Line Items]        
Weighted average interest rate 4.81% 4.81% 4.81%  
Unused borrowing capacity   $ 3,969,200,000    
Estimated fair value   $ 43,594,300,000   45,605,900,000
Liberty Global Group [Member]        
Debt Instrument [Line Items]        
Weighted average interest rate 4.56% 4.56% 4.56%  
Unused borrowing capacity   $ 2,979,900,000    
Estimated fair value   37,398,800,000   43,391,800,000
Total debt before unamortized premiums, discounts and deferred financing costs   36,557,400,000   43,438,700,000
Unamortized premiums (discounts), net   (39,600,000)    
Unamortized deferred financing costs   (228,100,000)    
Total capital lease obligations   1,221,100,000   1,321,900,000
Liberty Global Group [Member] | Telenet [Member]        
Debt Instrument [Line Items]        
Unamortized premiums (discounts), net   0    
Unamortized deferred financing costs   (38,500,000)    
Total capital lease obligations   374,000,000.0   371,100,000
Liberty Global Group [Member] | Virgin Media [Member]        
Debt Instrument [Line Items]        
Unamortized premiums (discounts), net   13,900,000    
Unamortized deferred financing costs   (106,300,000)    
Total capital lease obligations   91,200,000   159,500,000
Liberty Global Group [Member] | Other Subsidiaries [Member]        
Debt Instrument [Line Items]        
Unamortized premiums (discounts), net   (38,900,000)    
Unamortized deferred financing costs   (1,200,000)    
Total capital lease obligations   98,900,000   88,200,000
Liberty Global Group [Member] | Unitymedia [Member]        
Debt Instrument [Line Items]        
Unamortized premiums (discounts), net   0    
Unamortized deferred financing costs   (50,300,000)    
Total capital lease obligations   $ 657,000,000.0   703,100,000
Liberty Global Group [Member] | Vendor Financing [Member]        
Debt Instrument [Line Items]        
Weighted average interest rate 3.78% 3.78% 3.78%  
Unused borrowing capacity   $ 0    
Estimated fair value   2,284,500,000   1,688,900,000
Total debt before unamortized premiums, discounts and deferred financing costs   $ 2,284,500,000   1,688,900,000
LiLAC Group [Member]        
Debt Instrument [Line Items]        
Weighted average interest rate 6.33% 6.33% 6.33%  
Unused borrowing capacity   $ 989,300,000    
Estimated fair value   6,195,500,000   2,214,100,000
Total debt before unamortized premiums, discounts and deferred financing costs   5,984,400,000   2,342,500,000
Unamortized premiums (discounts), net   84,100,000    
Unamortized deferred financing costs   (42,300,000)    
Total capital lease obligations   21,700,000   900,000
LiLAC Group [Member] | CWC [Member]        
Debt Instrument [Line Items]        
Unamortized premiums (discounts), net   91,600,000    
Unamortized deferred financing costs   (9,800,000)    
Total capital lease obligations   20,800,000   0
LiLAC Group [Member] | Liberty Puerto Rico [Member]        
Debt Instrument [Line Items]        
Unamortized premiums (discounts), net   (7,500,000)    
Unamortized deferred financing costs   (7,800,000)    
Total capital lease obligations   700,000   300,000
LiLAC Group [Member] | VTR [Member]        
Debt Instrument [Line Items]        
Unamortized premiums (discounts), net   0    
Unamortized deferred financing costs   (24,700,000)    
Total capital lease obligations   $ 200,000   600,000
LiLAC Group [Member] | Vendor Financing [Member]        
Debt Instrument [Line Items]        
Weighted average interest rate 5.50% 5.50% 5.50%  
Unused borrowing capacity   $ 0    
Estimated fair value   48,900,000   0
Total debt before unamortized premiums, discounts and deferred financing costs   $ 48,900,000   $ 0