XML 73 R62.htm IDEA: XBRL DOCUMENT v3.8.0.1
Debt and Capital Lease Obligations (Components of Debt and Capital Lease Obligations) (Details)
€ in Millions
3 Months Ended
Mar. 31, 2018
GBP (£)
group
Mar. 31, 2018
EUR (€)
group
Mar. 31, 2018
USD ($)
group
Feb. 28, 2018
GBP (£)
Feb. 28, 2018
USD ($)
Jan. 31, 2018
GBP (£)
Jan. 31, 2018
USD ($)
Dec. 31, 2017
USD ($)
Debt Instrument [Line Items]                
Weighted average interest rate 4.35% 4.35% 4.35%          
Unused borrowing capacity     $ 3,624,600,000          
Estimated fair value     41,716,300,000         $ 41,859,300,000
Total debt before deferred financing costs, discounts and premiums     41,333,100,000         41,017,600,000
Deferred financing costs, discounts and premiums, net     (216,700,000)         (223,200,000)
Total carrying amount of debt     41,116,400,000         40,794,400,000
Capital lease obligations     1,450,300,000         1,420,500,000
Total debt and capital lease obligations     42,566,700,000         42,214,900,000
Current maturities of debt and capital lease obligations     (4,290,700,000)         (4,165,400,000)
Long-term debt and capital lease obligations     38,276,000,000.0         38,049,500,000
General term of vendor financing arrangements 1 year              
Debt     $ 949,600,000         965,700,000
Number of borrowing groups | group 4 4 4          
Virgin Media [Member]                
Debt Instrument [Line Items]                
Deferred financing costs, discounts and premiums, net     $ (61,600,000)          
Capital lease obligations     81,300,000         79,100,000
Unitymedia [Member]                
Debt Instrument [Line Items]                
Deferred financing costs, discounts and premiums, net     (50,700,000)          
Capital lease obligations     733,600,000         722,400,000
Telenet [Member]                
Debt Instrument [Line Items]                
Deferred financing costs, discounts and premiums, net     (24,500,000)          
Capital lease obligations     476,200,000         456,100,000
UPC Holding [Member]                
Debt Instrument [Line Items]                
Deferred financing costs, discounts and premiums, net     (52,400,000)          
Capital lease obligations     95,400,000         95,700,000
Other [Member]                
Debt Instrument [Line Items]                
Deferred financing costs, discounts and premiums, net     (27,500,000)          
Capital lease obligations     63,800,000         67,200,000
Significant other observable inputs (Level 2)                
Debt Instrument [Line Items]                
Debt     $ 334,500,000         344,000,000.0
VM Notes [Member]                
Debt Instrument [Line Items]                
Weighted average interest rate 5.54% 5.54% 5.54%          
Unused borrowing capacity £ 0   $ 0          
Estimated fair value     9,891,300,000         9,987,400,000
Total debt before deferred financing costs, discounts and premiums     $ 9,750,900,000         9,565,700,000
VM Credit Facilities [Member]                
Debt Instrument [Line Items]                
Weighted average interest rate 4.19% 4.19% 4.19%          
Unused borrowing capacity     $ 946,200,000          
Estimated fair value     4,889,000,000.0         4,681,500,000
Total debt before deferred financing costs, discounts and premiums     $ 4,869,200,000         4,676,200,000
Unitymedia Notes [Member]                
Debt Instrument [Line Items]                
Weighted average interest rate 4.73% 4.73% 4.73%          
Unused borrowing capacity   € 0.0 $ 0          
Estimated fair value     5,892,300,000         5,773,300,000
Total debt before deferred financing costs, discounts and premiums     $ 5,555,200,000         5,465,200,000
Unitymedia Credit Facilities [Member]                
Debt Instrument [Line Items]                
Weighted average interest rate 3.55% 3.55% 3.55%          
Unused borrowing capacity   € 500.0 $ 614,600,000          
Estimated fair value     2,718,700,000         2,698,400,000
Total debt before deferred financing costs, discounts and premiums     $ 2,719,000,000.0         2,696,800,000
UPCB SPE Notes [Member]                
Debt Instrument [Line Items]                
Weighted average interest rate 4.49% 4.49% 4.49%          
Unused borrowing capacity   € 0.0 $ 0          
Estimated fair value     2,580,900,000         2,638,800,000
Total debt before deferred financing costs, discounts and premiums     $ 2,614,900,000         2,582,600,000
UPC Holding Bank Facility [Member]                
Debt Instrument [Line Items]                
Weighted average interest rate 3.91% 3.91% 3.91%          
Unused borrowing capacity   € 990.1 $ 1,216,900,000          
Estimated fair value     2,596,800,000         2,576,400,000
Total debt before deferred financing costs, discounts and premiums     $ 2,589,600,000         2,576,100,000
UPC Holding Senior Notes [Member]                
Debt Instrument [Line Items]                
Weighted average interest rate 4.55% 4.55% 4.55%          
Unused borrowing capacity   € 0.0 $ 0          
Estimated fair value     1,242,200,000         1,272,500,000
Total debt before deferred financing costs, discounts and premiums     $ 1,330,500,000         1,313,400,000
Telenet Credit Facility [Member]                
Debt Instrument [Line Items]                
Weighted average interest rate 3.65% 3.65% 3.65%          
Unused borrowing capacity     $ 846,900,000          
Estimated fair value     2,211,300,000         2,188,900,000
Total debt before deferred financing costs, discounts and premiums     $ 2,197,200,000         2,177,600,000
Telenet Senior Secured Notes [Member]                
Debt Instrument [Line Items]                
Weighted average interest rate 4.65% 4.65% 4.65%          
Unused borrowing capacity   € 0.0 $ 0          
Estimated fair value     1,677,300,000         1,724,400,000
Total debt before deferred financing costs, discounts and premiums     $ 1,737,500,000         1,721,300,000
Telenet SPE Notes [Member]                
Debt Instrument [Line Items]                
Weighted average interest rate 5.52% 5.52% 5.52%          
Unused borrowing capacity   € 0.0 $ 0          
Estimated fair value     960,200,000         1,014,400,000
Total debt before deferred financing costs, discounts and premiums     $ 893,600,000         937,700,000
Vendor Financing [Member]                
Debt Instrument [Line Items]                
Weighted average interest rate 3.74% 3.74% 3.74%          
Unused borrowing capacity     $ 0          
Estimated fair value     3,768,100,000         4,039,700,000
Total debt before deferred financing costs, discounts and premiums     $ 3,768,100,000         4,039,700,000
ITV Collar Loan [Member]                
Debt Instrument [Line Items]                
Weighted average interest rate 0.71% 0.71% 0.71%          
Unused borrowing capacity     $ 0          
Estimated fair value     1,484,600,000         1,445,800,000
Total debt before deferred financing costs, discounts and premiums     $ 1,517,100,000         1,463,800,000
Sumitomo Share Loan [Member]                
Debt Instrument [Line Items]                
Weighted average interest rate 0.95% 0.95% 0.95%          
Unused borrowing capacity   € 0.0 $ 0          
Estimated fair value     615,100,000         621,700,000
Total debt before deferred financing costs, discounts and premiums     $ 615,100,000         621,700,000
Derivative-related debt instruments [Member]                
Debt Instrument [Line Items]                
Weighted average interest rate 3.38% 3.38% 3.38%          
Unused borrowing capacity     $ 0          
Estimated fair value     604,400,000         612,400,000
Total debt before deferred financing costs, discounts and premiums     $ 585,600,000         592,500,000
Sumitomo Collar Loan [Member]                
Debt Instrument [Line Items]                
Weighted average interest rate 1.88% 1.88% 1.88%          
Unused borrowing capacity   € 0.0 $ 0          
Estimated fair value     179,400,000         170,300,000
Total debt before deferred financing costs, discounts and premiums     $ 178,900,000         169,100,000
Other [Member]                
Debt Instrument [Line Items]                
Weighted average interest rate 5.70% 5.70% 5.70%          
Unused borrowing capacity     $ 0          
Estimated fair value     404,700,000         413,400,000
Total debt before deferred financing costs, discounts and premiums     410,700,000         418,200,000
Other [Member] | Virgin Media [Member]                
Debt Instrument [Line Items]                
Total carrying amount of debt     $ 158,400,000         $ 160,900,000
Aggregate Variable and Fixed Rate Indebtedness [Member]                
Debt Instrument [Line Items]                
Weighted average interest rate 4.20% 4.20% 4.20%          
VM Revolving Credit Facility [Member]                
Debt Instrument [Line Items]                
Facility amount           £ 675,000,000.0 $ 946,200,000  
VM Revolving Facility A [Member]                
Debt Instrument [Line Items]                
Facility amount       £ 75,000,000.0 $ 105,200,000      
VM Revolving Facility B [Member]                
Debt Instrument [Line Items]                
Facility amount       £ 600,000,000.0 $ 841,000,000.0      
Telenet Facility AG [Member]                
Debt Instrument [Line Items]                
Unused borrowing capacity   € 400.0 $ 491,600,000          
Telenet Facility AL Add-on [Member]                
Debt Instrument [Line Items]                
Unused borrowing capacity     300,000,000.0          
Telenet Overdraft Facility [Member]                
Debt Instrument [Line Items]                
Unused borrowing capacity   25.0 30,700,000          
Telenet Revolving Facility [Member]                
Debt Instrument [Line Items]                
Unused borrowing capacity   € 20.0 $ 24,600,000