XML 100 R79.htm IDEA: XBRL DOCUMENT v3.10.0.1
Debt and Capital Lease Obligations (Schedules) (Details)
€ in Millions, £ in Millions, $ in Millions
Dec. 31, 2018
EUR (€)
Dec. 31, 2018
USD ($)
Dec. 31, 2018
GBP (£)
Dec. 31, 2017
USD ($)
Debt Instrument [Line Items]        
Weighted average interest rate 4.56% 4.56% 4.56%  
Unused borrowing capacity   $ 2,503.8 £ 0.0  
Total debt before deferred financing costs, discounts and premiums   29,315.3   $ 32,178.0
Deferred financing costs, discounts and premiums, net   (131.4)   (171.8)
Total carrying amount of debt   29,183.9   32,006.2
Capital lease obligations   621.3   638.3
Total debt and capital lease obligations   29,805.2   32,644.5
Current maturities of debt and capital lease obligations   (3,615.2)   (3,667.5)
Long-term debt and capital lease obligations   26,190.0   28,977.0
Telenet        
Debt Instrument [Line Items]        
Deferred financing costs, discounts and premiums, net   (34.2)    
Capital lease obligations   475.2   456.1
Virgin Media        
Debt Instrument [Line Items]        
Deferred financing costs, discounts and premiums, net   (38.1)    
Capital lease obligations   69.1   79.1
UPC Holding        
Debt Instrument [Line Items]        
Deferred financing costs, discounts and premiums, net   (39.3)    
Capital lease obligations   29.9   35.9
Other        
Debt Instrument [Line Items]        
Deferred financing costs, discounts and premiums, net   (19.8)    
Capital lease obligations   $ 47.1   67.2
VM Senior Secured Notes        
Debt Instrument [Line Items]        
Weighted average interest rate 5.40% 5.40% 5.40%  
Unused borrowing capacity   $ 0.0    
Total debt before deferred financing costs, discounts and premiums   $ 6,268.3   6,565.6
VM Credit Facilities        
Debt Instrument [Line Items]        
Weighted average interest rate 4.72% 4.72% 4.72%  
Total debt before deferred financing costs, discounts and premiums   $ 4,600.5   4,676.2
VM Senior Notes        
Debt Instrument [Line Items]        
Weighted average interest rate 5.54% 5.54% 5.54%  
Unused borrowing capacity € 0.0 $ 0.0    
Total debt before deferred financing costs, discounts and premiums   $ 1,999.9   3,000.1
Telenet Credit Facility        
Debt Instrument [Line Items]        
Weighted average interest rate 3.76% 3.76% 3.76%  
Unused borrowing capacity   $ 509.6    
Total debt before deferred financing costs, discounts and premiums   $ 3,145.7   2,177.6
Telenet Senior Secured Notes        
Debt Instrument [Line Items]        
Weighted average interest rate 4.69% 4.69% 4.69%  
Unused borrowing capacity € 0.0 $ 0.0    
Total debt before deferred financing costs, discounts and premiums   $ 1,687.1   1,721.3
Telenet SPE Notes        
Debt Instrument [Line Items]        
Weighted average interest rate 4.88% 4.88% 4.88%  
Unused borrowing capacity € 0.0 $ 0.0    
Total debt before deferred financing costs, discounts and premiums   $ 546.2   937.7
UPCB SPE Notes        
Debt Instrument [Line Items]        
Weighted average interest rate 4.54% 4.54% 4.54%  
Unused borrowing capacity € 0.0 $ 0.0    
Total debt before deferred financing costs, discounts and premiums   $ 2,445.5   2,582.6
UPC Holding Bank Facility        
Debt Instrument [Line Items]        
Weighted average interest rate 4.96% 4.96% 4.96%  
Unused borrowing capacity € 990.1 $ 1,133.9    
Total debt before deferred financing costs, discounts and premiums   $ 1,645.0   2,576.1
UPC Holding Senior Notes        
Debt Instrument [Line Items]        
Weighted average interest rate 4.59% 4.59% 4.59%  
Unused borrowing capacity € 0.0 $ 0.0    
Total debt before deferred financing costs, discounts and premiums   $ 1,215.5   1,313.4
Vendor financing        
Debt Instrument [Line Items]        
Weighted average interest rate 4.18% 4.18% 4.18%  
Unused borrowing capacity   $ 0.0    
Total debt before deferred financing costs, discounts and premiums   $ 3,620.3   3,593.1
ITV Collar Loan        
Debt Instrument [Line Items]        
Weighted average interest rate 0.90% 0.90% 0.90%  
Unused borrowing capacity   $ 0.0    
Total debt before deferred financing costs, discounts and premiums   $ 1,379.6   1,463.8
Derivative-related debt instruments        
Debt Instrument [Line Items]        
Weighted average interest rate 3.37% 3.37% 3.37%  
Unused borrowing capacity € 0.0 $ 0.0    
Total debt before deferred financing costs, discounts and premiums   $ 301.9   361.5
Sumitomo Share Loan        
Debt Instrument [Line Items]        
Weighted average interest rate 0.00% 0.00% 0.00%  
Unused borrowing capacity € 0.0 $ 0.0    
Total debt before deferred financing costs, discounts and premiums   $ 0.0   621.7
Sumitomo Collar Loan        
Debt Instrument [Line Items]        
Weighted average interest rate 0.00% 0.00% 0.00%  
Unused borrowing capacity € 0.0 $ 0.0    
Total debt before deferred financing costs, discounts and premiums   $ 0.0   169.1
Other        
Debt Instrument [Line Items]        
Weighted average interest rate 5.27% 5.27% 5.27%  
Unused borrowing capacity   $ 0.0    
Total debt before deferred financing costs, discounts and premiums   $ 459.8   $ 418.2