XML 104 R79.htm IDEA: XBRL DOCUMENT v3.6.0.2
Debt and Capital Lease Obligations (VM Notes) (Details)
€ in Millions, £ in Millions
12 Months Ended
Apr. 30, 2015
USD ($)
Apr. 30, 2015
GBP (£)
Dec. 31, 2016
EUR (€)
Dec. 31, 2015
USD ($)
Dec. 31, 2014
USD ($)
Dec. 31, 2016
USD ($)
Dec. 31, 2016
GBP (£)
Debt Instrument [Line Items]              
Stated interest rate of debt     4.875%     4.875% 4.875%
Outstanding principal amount       $ 45,781,200,000   $ 42,541,800,000  
Estimated fair value           344,400,000  
Carrying value       45,426,300,000   42,315,900,000  
VM Notes [Member]              
Debt Instrument [Line Items]              
Outstanding principal amount       10,551,500,000   9,041,000,000.0  
Estimated fair value       10,594,100,000   $ 9,311,000,000.0  
Additional basis points used to determine redemption premium     50.00%     50.00% 50.00%
VM Senior Notes [Member]              
Debt Instrument [Line Items]              
Outstanding principal amount           $ 9,041,000,000.0  
Estimated fair value           9,311,000,000.0  
Carrying value           $ 9,009,400,000  
2022 VM 4.875% Dollar Senior Notes              
Debt Instrument [Line Items]              
Stated interest rate of debt     4.875%     4.875% 4.875%
Original issue amount           $ 118,700,000  
Outstanding principal amount           118,700,000  
Estimated fair value           105,800,000  
Carrying value           $ 119,300,000  
2022 VM 5.25% Dollar Senior Notes              
Debt Instrument [Line Items]              
Stated interest rate of debt     5.25%     5.25% 5.25%
Original issue amount           $ 95,000,000.0  
Outstanding principal amount           95,000,000.0  
Estimated fair value           85,000,000.0  
Carrying value           $ 95,500,000  
2022 VM Sterling Senior Notes              
Debt Instrument [Line Items]              
Stated interest rate of debt     5.125%     5.125% 5.125%
Original issue amount | £             £ 44.1
Outstanding principal amount           $ 54,400,000 £ 44.1
Estimated fair value           55,300,000  
Carrying value           $ 54,800,000  
2023 VM Dollar Senior Notes              
Debt Instrument [Line Items]              
Stated interest rate of debt     6.375%     6.375% 6.375%
Original issue amount           $ 530,000,000.0  
Outstanding principal amount           530,000,000.0  
Estimated fair value           551,900,000  
Carrying value           $ 523,100,000  
2023 VM Dollar Senior Notes | 2018              
Debt Instrument [Line Items]              
Redemption price     103.188%        
2023 VM Dollar Senior Notes | 2019              
Debt Instrument [Line Items]              
Redemption price     102.125%        
2023 VM Dollar Senior Notes | 2020              
Debt Instrument [Line Items]              
Redemption price     101.063%        
2023 VM Dollar Senior Notes | 2021              
Debt Instrument [Line Items]              
Redemption price     100.00%        
2023 VM Dollar Senior Notes | 2022              
Debt Instrument [Line Items]              
Redemption price     100.00%        
2023 VM Sterling Senior Notes              
Debt Instrument [Line Items]              
Stated interest rate of debt     7.00%     7.00% 7.00%
Original issue amount | £             £ 250.0
Outstanding principal amount           $ 308,600,000 £ 250.0
Estimated fair value           334,900,000  
Carrying value           $ 304,600,000  
2023 VM Sterling Senior Notes | 2018              
Debt Instrument [Line Items]              
Redemption price     103.50%        
2023 VM Sterling Senior Notes | 2019              
Debt Instrument [Line Items]              
Redemption price     102.333%        
2023 VM Sterling Senior Notes | 2020              
Debt Instrument [Line Items]              
Redemption price     101.667%        
2023 VM Sterling Senior Notes | 2021              
Debt Instrument [Line Items]              
Redemption price     100.00%        
2023 VM Sterling Senior Notes | 2022              
Debt Instrument [Line Items]              
Redemption price     100.00%        
2024 VM Dollar Senior Notes [Member]              
Debt Instrument [Line Items]              
Stated interest rate of debt     6.00%     6.00% 6.00%
Original issue amount           $ 500,000,000.0  
Outstanding principal amount           500,000,000.0  
Estimated fair value           513,100,000  
Carrying value           $ 495,500,000  
2024 VM Dollar Senior Notes [Member] | 2019              
Debt Instrument [Line Items]              
Redemption price     103.00%        
2024 VM Dollar Senior Notes [Member] | 2020              
Debt Instrument [Line Items]              
Redemption price     102.00%        
2024 VM Dollar Senior Notes [Member] | 2021              
Debt Instrument [Line Items]              
Redemption price     101.00%        
2024 VM Dollar Senior Notes [Member] | 2022              
Debt Instrument [Line Items]              
Redemption price     100.00%        
2024 VM Dollar Senior Notes [Member] | 2023              
Debt Instrument [Line Items]              
Redemption price     100.00%        
2024 VM Sterling Senior Notes [Member]              
Debt Instrument [Line Items]              
Stated interest rate of debt     6.375%     6.375% 6.375%
Original issue amount | £             £ 300.0
Outstanding principal amount           $ 370,300,000 £ 300.0
Estimated fair value           393,000,000.0  
Carrying value           $ 367,700,000  
2024 VM Sterling Senior Notes [Member] | 2019              
Debt Instrument [Line Items]              
Redemption price     103.188%        
2024 VM Sterling Senior Notes [Member] | 2020              
Debt Instrument [Line Items]              
Redemption price     102.125%        
2024 VM Sterling Senior Notes [Member] | 2021              
Debt Instrument [Line Items]              
Redemption price     101.063%        
2024 VM Sterling Senior Notes [Member] | 2022              
Debt Instrument [Line Items]              
Redemption price     100.00%        
2024 VM Sterling Senior Notes [Member] | 2023              
Debt Instrument [Line Items]              
Redemption price     100.00%        
2025 VM Euro Senior Notes [Member]              
Debt Instrument [Line Items]              
Stated interest rate of debt     4.50%     4.50% 4.50%
Original issue amount | €     € 460.0        
Outstanding principal amount     € 460.0     $ 485,200,000  
Estimated fair value           502,700,000  
Carrying value           $ 479,800,000  
2025 VM Euro Senior Notes [Member] | 2020              
Debt Instrument [Line Items]              
Redemption price     102.25%        
2025 VM Euro Senior Notes [Member] | 2021              
Debt Instrument [Line Items]              
Redemption price     101.50%        
2025 VM Euro Senior Notes [Member] | 2022              
Debt Instrument [Line Items]              
Redemption price     100.75%        
2025 VM Euro Senior Notes [Member] | 2023              
Debt Instrument [Line Items]              
Redemption price     100.00%        
2025 VM Euro Senior Notes [Member] | 2024 and thereafter              
Debt Instrument [Line Items]              
Redemption price     100.00%        
2025 VM Dollar Senior Notes [Member]              
Debt Instrument [Line Items]              
Stated interest rate of debt     5.75%     5.75% 5.75%
Original issue amount           $ 400,000,000.0  
Outstanding principal amount           400,000,000.0  
Estimated fair value           399,300,000  
Carrying value           $ 396,400,000  
2025 VM Dollar Senior Notes [Member] | 2020              
Debt Instrument [Line Items]              
Redemption price     102.875%        
2025 VM Dollar Senior Notes [Member] | 2021              
Debt Instrument [Line Items]              
Redemption price     101.917%        
2025 VM Dollar Senior Notes [Member] | 2022              
Debt Instrument [Line Items]              
Redemption price     100.958%        
2025 VM Dollar Senior Notes [Member] | 2023              
Debt Instrument [Line Items]              
Redemption price     100.00%        
2025 VM Dollar Senior Notes [Member] | 2024 and thereafter              
Debt Instrument [Line Items]              
Redemption price     100.00%        
January 2021 VM Senior Secured Notes [Member]              
Debt Instrument [Line Items]              
Additional basis points used to determine redemption premium     25.00%     25.00% 25.00%
January 2021 VM Sterling Senior Secured Notes              
Debt Instrument [Line Items]              
Stated interest rate of debt     5.50%     5.50% 5.50%
Original issue amount | £             £ 628.4
Outstanding principal amount           $ 775,800,000 £ 628.4
Estimated fair value           860,600,000  
Carrying value           $ 782,700,000  
January 2021 VM Dollar Senior Secured Notes              
Debt Instrument [Line Items]              
Stated interest rate of debt     5.25%     5.25% 5.25%
Original issue amount           $ 447,900,000  
Outstanding principal amount           447,900,000  
Estimated fair value           475,300,000  
Carrying value           $ 456,000,000.0  
April 2021 VM Sterling Senior Secured Notes              
Debt Instrument [Line Items]              
Stated interest rate of debt     6.00%     6.00% 6.00%
Original issue amount | £             £ 1,100.0
Outstanding principal amount           $ 790,100,000 £ 640.0
Estimated fair value           824,600,000  
Carrying value           $ 782,700,000  
April 2021 VM Sterling Senior Secured Notes | 2017              
Debt Instrument [Line Items]              
Redemption price     103.00%        
April 2021 VM Sterling Senior Secured Notes | 2018              
Debt Instrument [Line Items]              
Redemption price     101.50%        
April 2021 VM Sterling Senior Secured Notes | 2019              
Debt Instrument [Line Items]              
Redemption price     100.00%        
April 2021 VM Sterling Senior Secured Notes | 2020              
Debt Instrument [Line Items]              
Redemption price     100.00%        
April 2021 VM Dollar Senior Secured Notes [Member] | 2017              
Debt Instrument [Line Items]              
Redemption price     102.688%        
April 2021 VM Dollar Senior Secured Notes [Member] | 2018              
Debt Instrument [Line Items]              
Redemption price     101.344%        
April 2021 VM Dollar Senior Secured Notes [Member] | 2019              
Debt Instrument [Line Items]              
Redemption price     100.00%        
April 2021 VM Dollar Senior Secured Notes [Member] | 2020              
Debt Instrument [Line Items]              
Redemption price     100.00%        
2025 VM 5.5% Sterling Senior Secured Notes [Member]              
Debt Instrument [Line Items]              
Stated interest rate of debt     5.50%     5.50% 5.50%
Original issue amount | £             £ 430.0
Outstanding principal amount           $ 477,800,000 £ 387.0
Estimated fair value           495,700,000  
Carrying value           $ 475,800,000  
2025 VM 5.5% Sterling Senior Secured Notes [Member] | 2019              
Debt Instrument [Line Items]              
Redemption price     102.75%        
2025 VM 5.5% Sterling Senior Secured Notes [Member] | 2020              
Debt Instrument [Line Items]              
Redemption price     101.833%        
2025 VM 5.5% Sterling Senior Secured Notes [Member] | 2021              
Debt Instrument [Line Items]              
Redemption price     100.00%        
2025 VM 5.5% Sterling Senior Secured Notes [Member] | 2022              
Debt Instrument [Line Items]              
Redemption price     100.00%        
2025 VM 5.5% Sterling Senior Secured Notes [Member] | 2023              
Debt Instrument [Line Items]              
Redemption price     100.00%        
2025 VM 5.5% Sterling Senior Secured Notes [Member] | 2024 and thereafter              
Debt Instrument [Line Items]              
Redemption price     100.00%        
2025 VM 5.125% Sterling Senior Secured Notes [Member]              
Debt Instrument [Line Items]              
Stated interest rate of debt     5.125%     5.125% 5.125%
Original issue amount | £             £ 300.0
Outstanding principal amount           $ 370,300,000 £ 300.0
Estimated fair value           380,800,000  
Carrying value           $ 367,000,000.0  
2025 VM 5.125% Sterling Senior Secured Notes [Member] | 2020              
Debt Instrument [Line Items]              
Redemption price     102.563%        
2025 VM 5.125% Sterling Senior Secured Notes [Member] | 2021              
Debt Instrument [Line Items]              
Redemption price     101.708%        
2025 VM 5.125% Sterling Senior Secured Notes [Member] | 2022              
Debt Instrument [Line Items]              
Redemption price     100.854%        
2025 VM 5.125% Sterling Senior Secured Notes [Member] | 2023              
Debt Instrument [Line Items]              
Redemption price     100.00%        
2025 VM 5.125% Sterling Senior Secured Notes [Member] | 2024 and thereafter              
Debt Instrument [Line Items]              
Redemption price     100.00%        
2025 VM Dollar Senior Secured Notes [Member]              
Debt Instrument [Line Items]              
Stated interest rate of debt     5.50%     5.50% 5.50%
Original issue amount           $ 425,000,000.0  
Outstanding principal amount           425,000,000.0  
Estimated fair value           432,400,000  
Carrying value           $ 423,300,000  
2026 VM 5.25% Dollar Senior Secured Notes [Member]              
Debt Instrument [Line Items]              
Stated interest rate of debt     5.25%     5.25% 5.25%
Original issue amount           $ 1,000,000,000.0  
Outstanding principal amount           1,000,000,000.0  
Estimated fair value           991,300,000  
Carrying value           $ 1,002,000,000.0  
2026 VM 5.25% Dollar Senior Secured Notes [Member] | 2020              
Debt Instrument [Line Items]              
Redemption price     102.625%        
2026 VM 5.25% Dollar Senior Secured Notes [Member] | 2021              
Debt Instrument [Line Items]              
Redemption price     101.313%        
2026 VM 5.25% Dollar Senior Secured Notes [Member] | 2022              
Debt Instrument [Line Items]              
Redemption price     100.656%        
2026 VM 5.25% Dollar Senior Secured Notes [Member] | 2023              
Debt Instrument [Line Items]              
Redemption price     100.00%        
2026 VM 5.25% Dollar Senior Secured Notes [Member] | 2024 and thereafter              
Debt Instrument [Line Items]              
Redemption price     100.00%        
2026 VM 5.5% Dollar Senior Secured Notes [Member]              
Debt Instrument [Line Items]              
Stated interest rate of debt     5.50%     5.50% 5.50%
Original issue amount           $ 750,000,000.0  
Outstanding principal amount           750,000,000.0  
Estimated fair value           751,400,000  
Carrying value           $ 742,800,000  
2026 VM 5.5% Dollar Senior Secured Notes [Member] | 2021              
Debt Instrument [Line Items]              
Redemption price     102.75%        
2026 VM 5.5% Dollar Senior Secured Notes [Member] | 2022              
Debt Instrument [Line Items]              
Redemption price     101.375%        
2026 VM 5.5% Dollar Senior Secured Notes [Member] | 2023              
Debt Instrument [Line Items]              
Redemption price     100.688%        
2026 VM 5.5% Dollar Senior Secured Notes [Member] | 2024 and thereafter              
Debt Instrument [Line Items]              
Redemption price     100.00%        
2027 VM Senior Secured Notes [Member]              
Debt Instrument [Line Items]              
Stated interest rate of debt     4.875%     4.875% 4.875%
Original issue amount | £             £ 525.0
Outstanding principal amount           $ 648,100,000 £ 525.0
Estimated fair value           637,600,000  
Carrying value           $ 645,600,000  
2027 VM Senior Secured Notes [Member] | 2021              
Debt Instrument [Line Items]              
Redemption price     102.438%        
2027 VM Senior Secured Notes [Member] | 2022              
Debt Instrument [Line Items]              
Redemption price     101.219%        
2027 VM Senior Secured Notes [Member] | 2023              
Debt Instrument [Line Items]              
Redemption price     100.609%        
2027 VM Senior Secured Notes [Member] | 2024 and thereafter              
Debt Instrument [Line Items]              
Redemption price     100.00%        
2029 VM Senior Secured Notes [Member] | 2021              
Debt Instrument [Line Items]              
Redemption price     103.125%        
2029 VM Senior Secured Notes [Member] | 2022              
Debt Instrument [Line Items]              
Redemption price     102.083%        
2029 VM Senior Secured Notes [Member] | 2023              
Debt Instrument [Line Items]              
Redemption price     101.042%        
2029 VM Senior Secured Notes [Member] | 2024 and thereafter              
Debt Instrument [Line Items]              
Redemption price     100.00%        
2029 VM Sterling Senior Secured Notes [Member]              
Debt Instrument [Line Items]              
Stated interest rate of debt     6.25%     6.25% 6.25%
Original issue amount | £             £ 400.0
Outstanding principal amount           $ 493,800,000 400.0
Estimated fair value           520,300,000  
Carrying value           494,800,000  
Long-term Debt [Member] | VM Notes [Member]              
Debt Instrument [Line Items]              
Gains (losses) on extinguishment of debt       (44,300,000) $ 32,300,000    
Write off of deferred financing costs       28,600,000 15,600,000    
Payment for debt redemption premium       10,700,000 123,000,000.0    
Write-off of unamortized debt discount (premium)       4,200,000 (170,900,000)    
Third-party debt modification costs       $ 800,000 $ 0    
Long-term Debt [Member] | April 2021 VM Sterling Senior Secured Notes              
Debt Instrument [Line Items]              
Original issue amount           $ 1,222,200,000 £ 990.0
Extinguishment of debt $ 432,100,000 £ 350.0          
Long-term Debt [Member] | April 2021 VM Dollar Senior Secured Notes [Member]              
Debt Instrument [Line Items]              
Extinguishment of debt $ 900,000,000.0