XML 106 R81.htm IDEA: XBRL DOCUMENT v3.6.0.2
Debt and Capital Lease Obligations (Unitymedia Notes) (Details)
€ in Millions
1 Months Ended 12 Months Ended
Jan. 31, 2016
EUR (€)
Dec. 31, 2016
USD ($)
Dec. 31, 2015
USD ($)
Dec. 31, 2014
USD ($)
Dec. 31, 2016
EUR (€)
Dec. 31, 2016
USD ($)
Jan. 31, 2016
USD ($)
Debt Instrument [Line Items]              
Stated interest rate of debt         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  
UPC Holding Senior Notes [Member]              
Debt Instrument [Line Items]              
Outstanding principal amount     1,491,100,000     1,451,500,000  
Estimated fair value     1,601,400,000     1,569,800,000  
Carrying value           $ 1,441,000,000.0  
Gains (losses) on extinguishment of debt     (69,300,000) $ 41,500,000      
Payment for debt redemption premium     59,200,000 19,700,000      
Write off of deferred financing costs     10,100,000 4,400,000      
Write-off of unamortized debt discount (premium)     0 17,400,000      
2025 UM Senior Notes [Member]              
Debt Instrument [Line Items]              
Stated interest rate of debt         6.125% 6.125%  
Original issue amount           $ 900,000,000.0  
Outstanding principal amount           900,000,000.0  
Estimated fair value           925,900,000  
Carrying value           $ 895,300,000  
2025 UM Senior Notes [Member] | 2020              
Debt Instrument [Line Items]              
Redemption price   103.063%          
2025 UM Senior Notes [Member] | 2021              
Debt Instrument [Line Items]              
Redemption price   102.042%          
2025 UM Senior Notes [Member] | 2022              
Debt Instrument [Line Items]              
Redemption price   101.021%          
2025 UM Senior Notes [Member] | 2023              
Debt Instrument [Line Items]              
Redemption price   100.00%          
2025 UM Senior Notes [Member] | 2024 and thereafter              
Debt Instrument [Line Items]              
Redemption price   100.00%          
2027 UM Senior Notes [Member]              
Debt Instrument [Line Items]              
Stated interest rate of debt         3.75% 3.75%  
Original issue amount | €         € 700.0    
Outstanding principal amount         € 700.0 $ 738,300,000  
Estimated fair value           702,300,000  
Carrying value           $ 732,600,000  
2027 UM Senior Notes [Member] | 2021              
Debt Instrument [Line Items]              
Redemption price   101.875%          
2027 UM Senior Notes [Member] | 2022              
Debt Instrument [Line Items]              
Redemption price   100.938%          
2027 UM Senior Notes [Member] | 2023              
Debt Instrument [Line Items]              
Redemption price   100.469%          
2027 UM Senior Notes [Member] | 2024 and thereafter              
Debt Instrument [Line Items]              
Redemption price   100.00%          
January 2023 UM Dollar Senior Secured Notes [Member]              
Debt Instrument [Line Items]              
Stated interest rate of debt         5.50% 5.50%  
Original issue amount           $ 1,000,000,000.0  
Outstanding principal amount           1,000,000,000.0  
Estimated fair value           1,037,500,000  
Carrying value           $ 992,700,000  
January 2023 UM Dollar Senior Secured Notes [Member] | 2018              
Debt Instrument [Line Items]              
Redemption price   102.75%          
January 2023 UM Dollar Senior Secured Notes [Member] | 2019              
Debt Instrument [Line Items]              
Redemption price   101.833%          
January 2023 UM Dollar Senior Secured Notes [Member] | 2020              
Debt Instrument [Line Items]              
Redemption price   100.917%          
January 2023 UM Dollar Senior Secured Notes [Member] | 2021              
Debt Instrument [Line Items]              
Redemption price   100.00%          
January 2023 UM Dollar Senior Secured Notes [Member] | 2022              
Debt Instrument [Line Items]              
Redemption price   100.00%          
January 2023 5.75% UM Euro Senior Secured Notes [Member]              
Debt Instrument [Line Items]              
Stated interest rate of debt         5.75% 5.75%  
Original issue amount | €         € 500.0    
Outstanding principal amount         € 405.0 $ 427,200,000  
Estimated fair value           458,400,000  
Carrying value           $ 425,100,000  
January 2023 5.75% UM Euro Senior Secured Notes [Member] | 2018              
Debt Instrument [Line Items]              
Redemption price   102.875%          
January 2023 5.75% UM Euro Senior Secured Notes [Member] | 2019              
Debt Instrument [Line Items]              
Redemption price   101.917%          
January 2023 5.75% UM Euro Senior Secured Notes [Member] | 2020              
Debt Instrument [Line Items]              
Redemption price   100.958%          
January 2023 5.75% UM Euro Senior Secured Notes [Member] | 2021              
Debt Instrument [Line Items]              
Redemption price   100.00%          
January 2023 5.75% UM Euro Senior Secured Notes [Member] | 2022              
Debt Instrument [Line Items]              
Redemption price   100.00%          
January 2023 5.125% UM Euro Senior Secured Notes [Member]              
Debt Instrument [Line Items]              
Stated interest rate of debt         5.125% 5.125%  
Original issue amount | €         € 500.0    
Outstanding principal amount € 450.0       € 405.0 $ 427,200,000 $ 474,600,000
Estimated fair value           453,600,000  
Carrying value           $ 425,600,000  
Percentage of principal amount redeemed 10.00%            
Redemption price 103.00%            
January 2023 5.125% UM Euro Senior Secured Notes [Member] | 2018              
Debt Instrument [Line Items]              
Redemption price   102.563%          
January 2023 5.125% UM Euro Senior Secured Notes [Member] | 2019              
Debt Instrument [Line Items]              
Redemption price   101.708%          
January 2023 5.125% UM Euro Senior Secured Notes [Member] | 2020              
Debt Instrument [Line Items]              
Redemption price   100.854%          
January 2023 5.125% UM Euro Senior Secured Notes [Member] | 2021              
Debt Instrument [Line Items]              
Redemption price   100.00%          
January 2023 5.125% UM Euro Senior Secured Notes [Member] | 2022              
Debt Instrument [Line Items]              
Redemption price   100.00%          
2022 UM Senior Secured Notes [Member]              
Debt Instrument [Line Items]              
Stated interest rate of debt         5.50% 5.50%  
Original issue amount | €         € 650.0    
Outstanding principal amount € 585.0       € 526.5 $ 555,300,000 $ 617,000,000.0
Estimated fair value           587,900,000  
Carrying value           $ 550,000,000.0  
Percentage of principal amount redeemed 10.00%            
Redemption price 103.00%            
2022 UM Senior Secured Notes [Member] | 2017              
Debt Instrument [Line Items]              
Redemption price   102.75%          
2022 UM Senior Secured Notes [Member] | 2018              
Debt Instrument [Line Items]              
Redemption price   101.833%          
2022 UM Senior Secured Notes [Member] | 2019              
Debt Instrument [Line Items]              
Redemption price   100.917%          
2022 UM Senior Secured Notes [Member] | 2020              
Debt Instrument [Line Items]              
Redemption price   100.00%          
2022 UM Senior Secured Notes [Member] | 2021              
Debt Instrument [Line Items]              
Redemption price   100.00%          
April 2023 UM Senior Secured Notes [Member]              
Debt Instrument [Line Items]              
Stated interest rate of debt         5.625% 5.625%  
Original issue amount | €         € 350.0    
Outstanding principal amount         € 280.0 $ 295,300,000  
Estimated fair value           317,500,000  
Carrying value           $ 293,500,000  
April 2023 UM Senior Secured Notes [Member] | 2018              
Debt Instrument [Line Items]              
Redemption price   102.813%          
April 2023 UM Senior Secured Notes [Member] | 2019              
Debt Instrument [Line Items]              
Redemption price   101.875%          
April 2023 UM Senior Secured Notes [Member] | 2020              
Debt Instrument [Line Items]              
Redemption price   100.938%          
April 2023 UM Senior Secured Notes [Member] | 2021              
Debt Instrument [Line Items]              
Redemption price   100.00%          
April 2023 UM Senior Secured Notes [Member] | 2022              
Debt Instrument [Line Items]              
Redemption price   100.00%          
2025 UM Euro Senior Secured Notes [Member]              
Debt Instrument [Line Items]              
Stated interest rate of debt         4.00% 4.00%  
Original issue amount | €         € 1,000.0    
Outstanding principal amount         € 1,000.0 $ 1,054,700,000  
Estimated fair value           1,101,500,000  
Carrying value           $ 1,049,000,000.0  
2025 UM Euro Senior Secured Notes [Member] | 2020              
Debt Instrument [Line Items]              
Redemption price   102.00%          
2025 UM Euro Senior Secured Notes [Member] | 2021              
Debt Instrument [Line Items]              
Redemption price   101.333%          
2025 UM Euro Senior Secured Notes [Member] | 2022              
Debt Instrument [Line Items]              
Redemption price   100.667%          
2025 UM Euro Senior Secured Notes [Member] | 2023              
Debt Instrument [Line Items]              
Redemption price   100.00%          
2025 UM Euro Senior Secured Notes [Member] | 2024 and thereafter              
Debt Instrument [Line Items]              
Redemption price   100.00%          
2025 UM Dollar Senior Secured Notes [Member]              
Debt Instrument [Line Items]              
Stated interest rate of debt         5.00% 5.00%  
Original issue amount           $ 550,000,000.0  
Outstanding principal amount           550,000,000.0  
Estimated fair value           550,700,000  
Carrying value           $ 547,000,000.0  
2025 UM Dollar Senior Secured Notes [Member] | 2020              
Debt Instrument [Line Items]              
Redemption price   102.50%          
2025 UM Dollar Senior Secured Notes [Member] | 2021              
Debt Instrument [Line Items]              
Redemption price   101.667%          
2025 UM Dollar Senior Secured Notes [Member] | 2022              
Debt Instrument [Line Items]              
Redemption price   100.833%          
2025 UM Dollar Senior Secured Notes [Member] | 2023              
Debt Instrument [Line Items]              
Redemption price   100.00%          
2025 UM Dollar Senior Secured Notes [Member] | 2024 and thereafter              
Debt Instrument [Line Items]              
Redemption price   100.00%          
2026 UM Senior Secured Notes [Member]              
Debt Instrument [Line Items]              
Stated interest rate of debt         4.625% 4.625%  
Original issue amount | €         € 420.0    
Outstanding principal amount         € 420.0 $ 443,000,000.0  
Estimated fair value           469,500,000  
Carrying value           $ 441,200,000  
2026 UM Senior Secured Notes [Member] | 2021              
Debt Instrument [Line Items]              
Redemption price   102.313%          
2026 UM Senior Secured Notes [Member] | 2022              
Debt Instrument [Line Items]              
Redemption price   101.156%          
2026 UM Senior Secured Notes [Member] | 2023              
Debt Instrument [Line Items]              
Redemption price   100.578%          
2026 UM Senior Secured Notes [Member] | 2024 and thereafter              
Debt Instrument [Line Items]              
Redemption price   100.00%          
2027 UM Senior Secured Notes [Member]              
Debt Instrument [Line Items]              
Stated interest rate of debt         3.50% 3.50%  
Original issue amount | €         € 500.0    
Outstanding principal amount         € 500.0 $ 527,300,000  
Estimated fair value           519,100,000  
Carrying value           $ 522,600,000  
2027 UM Senior Secured Notes [Member] | 2021              
Debt Instrument [Line Items]              
Redemption price   101.75%          
2027 UM Senior Secured Notes [Member] | 2022              
Debt Instrument [Line Items]              
Redemption price   100.875%          
2027 UM Senior Secured Notes [Member] | 2023              
Debt Instrument [Line Items]              
Redemption price   100.438%          
2027 UM Senior Secured Notes [Member] | 2024 and thereafter              
Debt Instrument [Line Items]              
Redemption price   100.00%          
2029 UM Senior Secured Notes [Member]              
Debt Instrument [Line Items]              
Stated interest rate of debt         6.25% 6.25%  
Original issue amount | €         € 475.0    
Outstanding principal amount         € 475.0 $ 501,000,000.0  
Estimated fair value           555,800,000  
Carrying value           494,300,000  
2029 UM Senior Secured Notes [Member] | 2021              
Debt Instrument [Line Items]              
Redemption price   103.125%          
2029 UM Senior Secured Notes [Member] | 2022              
Debt Instrument [Line Items]              
Redemption price   102.083%          
2029 UM Senior Secured Notes [Member] | 2023              
Debt Instrument [Line Items]              
Redemption price   101.042%          
2029 UM Senior Secured Notes [Member] | 2024 and thereafter              
Debt Instrument [Line Items]              
Redemption price   100.00%          
Unitymedia Notes [Member]              
Debt Instrument [Line Items]              
Outstanding principal amount     7,682,000,000.0     7,419,300,000  
Estimated fair value     7,631,600,000     7,679,700,000  
Carrying value           $ 7,368,900,000  
Additional basis points used to determine redemption premium         50.00% 50.00%  
Gains (losses) on extinguishment of debt   $ (4,300,000) (102,400,000) (130,800,000)      
Payment for debt redemption premium   3,400,000 98,800,000 115,100,000      
Write off of deferred financing costs   $ 900,000 2,200,000 14,000,000.0      
Write-off of unamortized debt discount (premium)     $ 1,400,000 12,300,000      
Write-off of unamortized debt premium       $ (10,600,000)