XML 141 R120.htm IDEA: XBRL DOCUMENT v3.10.0.1
SCHEDULE I (Parent Company Information) CONDENSED STATEMENT OF CASH FLOWS (Details) - USD ($)
$ in Millions
3 Months Ended 12 Months Ended
Dec. 31, 2018
Sep. 30, 2018
Jun. 30, 2018
Mar. 31, 2018
Dec. 31, 2017
Sep. 30, 2017
Jun. 30, 2017
Mar. 31, 2017
Dec. 31, 2018
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2018
Dec. 31, 2017
Dec. 31, 2016
Cash flows from operating activities:                            
Net earnings (loss) $ 25.1 $ 974.1 $ 912.6 $ (1,186.5) $ (992.0) $ (791.6) $ (674.3) $ (320.2) $ 725.3 $ (2,778.1) $ 1,705.3      
Adjustments to reconcile earnings (loss) from continuing operations to net cash provided by operating activities from continuing operations:                            
Share-based compensation expense                 206.0 162.2 268.1      
Depreciation and amortization                 3,858.2 3,790.6 4,117.7      
Foreign currency transaction losses (gains), net                 (90.4) 181.5 326.3      
Deferred income tax benefit                 438.1 46.6 (1,428.4)      
Changes in operating assets and liabilities:                            
Receivables and other operating assets                 635.4 470.6 362.8      
Payables and accruals                 459.4 (651.7) (915.1)      
Net cash provided by operating activities                 5,963.1 5,708.0 5,940.9      
Cash flows from investing activities:                            
Other investing activities, net                 131.4 123.0 76.2      
Net cash provided (used) by investing activities                 87.3 (560.8) (7,043.4)      
Cash flows from financing activities:                            
Repurchase of Liberty Global ordinary shares                 (2,009.9) (2,976.2) (1,968.3)      
Other financing activities, net                 (7.3) 33.9 (8.3)      
Net cash provided (used) by financing activities                 (6,189.8) (4,679.6) 1,699.0      
Effect of exchange rate changes on cash                 (45.1) 115.3 (38.4)      
Total                 (184.5) 582.9 558.1      
Cash and cash equivalents and restricted cash:                            
Beginning of year       1,682.8       1,087.4 1,682.8 1,087.4 835.5      
End of year 1,498.3       1,682.8       1,498.3 1,682.8 1,087.4      
Details of end of period cash and cash equivalents and restricted cash:                            
Cash and cash equivalents                       $ 1,480.5 $ 1,672.4 $ 1,076.6
Restricted cash included in other current assets and other assets, net                       15.9 8.3 10.8
Total cash and cash equivalents and restricted cash 1,498.3     1,682.8 1,682.8     1,087.4 1,498.3 1,682.8 835.5 1,498.3 1,682.8 1,087.4
Liberty Global Plc                            
Cash flows from operating activities:                            
Net earnings (loss)                 725.3 (2,778.1) 1,705.3      
Adjustments to reconcile earnings (loss) from continuing operations to net cash provided by operating activities from continuing operations:                            
Equity in losses (earnings) of consolidated subsidiaries, net                 (887.9) 2,386.0 (1,279.7)      
Share-based compensation expense                 20.6 19.8 29.0      
Related-party fees and allocations                 8.0 55.2 66.3      
Depreciation and amortization                 1.5 1.0 0.8      
Other operating expenses                 0.0 0.0 0.7      
Foreign currency transaction losses (gains), net                 (381.0) 644.8 (45.8)      
Deferred income tax benefit                 (2.8) (1.6) (1.7)      
Changes in operating assets and liabilities:                            
Receivables and other operating assets                 (134.8) 502.7 116.4      
Payables and accruals                 564.4 (160.9) 29.0      
Net cash provided by operating activities                 (86.7) 668.9 620.3      
Cash flows from investing activities:                            
Distribution and repayments from (investments in and advances to) consolidated subsidiaries, net                 (93.4) 1,188.7 (133.6)      
Other investing activities, net                 0.0 (7.0) 0.3      
Net cash provided (used) by investing activities                 (93.4) 1,181.7 (133.3)      
Cash flows from financing activities:                            
Borrowings of related-party debt                 3,133.3 4,632.7 5,249.8      
Repayments of related-party debt                 (1,010.0) (3,496.0) (3,751.5)      
Repurchase of Liberty Global ordinary shares                 (2,009.9) (2,976.2) (1,968.3)      
Proceeds from issuance of Liberty Global shares upon exercise of options                 5.7 11.7 17.4      
Proceeds associated with call option contracts, net                 0.0 0.0 9.2      
Other financing activities, net                 (1.4) (8.1) (9.4)      
Net cash provided (used) by financing activities                 117.7 (1,835.9) (452.8)      
Effect of exchange rate changes on cash                 0.0 (0.4) (0.3)      
Total                 (62.4) 14.3 33.9      
Cash and cash equivalents and restricted cash:                            
Beginning of year       78.4       64.1 78.4 64.1 30.2      
End of year 16.0       78.4       16.0 78.4 64.1      
Details of end of period cash and cash equivalents and restricted cash:                            
Cash and cash equivalents                       10.8 73.2 58.9
Restricted cash included in other current assets and other assets, net                       5.2 5.2 5.2
Total cash and cash equivalents and restricted cash $ 16.0     $ 78.4 $ 78.4     $ 64.1 $ 16.0 $ 78.4 $ 30.2 $ 16.0 $ 78.4 $ 64.1