XML 73 R62.htm IDEA: XBRL DOCUMENT v3.19.1
Debt (Components of Debt) (Details)
€ in Millions, $ in Millions
3 Months Ended
Mar. 31, 2019
GBP (£)
Mar. 31, 2019
EUR (€)
Mar. 31, 2019
USD ($)
Dec. 31, 2018
GBP (£)
Dec. 31, 2018
USD ($)
Debt Instrument [Line Items]          
Weighted average interest rate 4.58% 4.58% 4.58%    
Unused borrowing capacity     $ 2,487.4    
Total debt before deferred financing costs, discounts and premiums     29,534.2   $ 29,315.3
Deferred financing costs, discounts and premiums, net     (126.0)   (131.4)
Total carrying amount of debt     29,408.2   29,183.9
Finance lease obligations (note 10)     631.5    
Finance lease obligations (note 10)         621.3
Total debt and finance lease obligations     30,039.7   29,805.2
Current maturities of debt and finance lease obligations     (3,679.4)   (3,615.2)
Long-term debt and finance lease obligations     26,360.3   26,190.0
General term of vendor financing arrangements 1 year        
Debt, fair value     262.2   248.6
Significant other observable inputs (Level 2)          
Debt Instrument [Line Items]          
Debt, fair value     $ 262.2   248.6
VM Senior Secured Notes          
Debt Instrument [Line Items]          
Weighted average interest rate 5.40% 5.40% 5.40%    
Unused borrowing capacity £ 0   $ 0.0    
Total debt before deferred financing costs, discounts and premiums     $ 6,340.5   6,268.3
VM Credit Facilities          
Debt Instrument [Line Items]          
Weighted average interest rate 4.75% 4.75% 4.75%    
Unused borrowing capacity     $ 877.1    
Total debt before deferred financing costs, discounts and premiums     $ 4,686.7   4,600.5
VM Senior Notes          
Debt Instrument [Line Items]          
Weighted average interest rate 5.55% 5.55% 5.55%    
Unused borrowing capacity   € 0.0 $ 0.0    
Total debt before deferred financing costs, discounts and premiums     $ 1,978.9   1,999.9
Telenet Credit Facility          
Debt Instrument [Line Items]          
Weighted average interest rate 3.98% 3.98% 3.98%    
Unused borrowing capacity     $ 499.3    
Total debt before deferred financing costs, discounts and premiums     $ 3,124.2   3,145.7
Telenet Senior Secured Notes          
Debt Instrument [Line Items]          
Weighted average interest rate 4.70% 4.70% 4.70%    
Unused borrowing capacity   € 0.0 $ 0.0    
Total debt before deferred financing costs, discounts and premiums     $ 1,673.3   1,687.1
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     $ 535.2   546.2
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     $ 2,419.2   2,445.5
UPC Holding Bank Facility          
Debt Instrument [Line Items]          
Weighted average interest rate 4.98% 4.98% 4.98%    
Unused borrowing capacity   € 990.1 $ 1,111.0    
Total debt before deferred financing costs, discounts and premiums     $ 1,645.0   1,645.0
UPC Holding Senior Notes          
Debt Instrument [Line Items]          
Weighted average interest rate 4.60% 4.60% 4.60%    
Unused borrowing capacity   € 0.0 $ 0.0    
Total debt before deferred financing costs, discounts and premiums     $ 1,201.8   1,215.5
Vendor financing          
Debt Instrument [Line Items]          
Weighted average interest rate 4.14% 4.14% 4.14%    
Unused borrowing capacity     $ 0.0    
Total debt before deferred financing costs, discounts and premiums     $ 3,638.1   3,620.3
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     $ 1,406.4   1,379.6
Derivative-related debt instruments          
Debt Instrument [Line Items]          
Weighted average interest rate 3.39% 3.39% 3.39%    
Unused borrowing capacity     $ 0.0    
Total debt before deferred financing costs, discounts and premiums     $ 316.6   301.9
Other          
Debt Instrument [Line Items]          
Weighted average interest rate 5.07% 5.07% 5.07%    
Unused borrowing capacity     $ 0.0    
Total debt before deferred financing costs, discounts and premiums     $ 568.3   459.8
Aggregate Variable and Fixed Rate Indebtedness          
Debt Instrument [Line Items]          
Weighted average interest rate 4.33% 4.33% 4.33%    
VM Financing Facilities          
Debt Instrument [Line Items]          
Total debt before deferred financing costs, discounts and premiums £ 90,300,000   $ 117.3 £ 41,900,000 54.4
VM Revolving Credit Facility          
Debt Instrument [Line Items]          
Unused borrowing capacity 675,000,000.0   877.1    
VM Revolving Facility A          
Debt Instrument [Line Items]          
Facility amount 50,000,000.0   65.0    
VM Revolving Facility B          
Debt Instrument [Line Items]          
Facility amount £ 625,000,000.0   812.1    
Telenet Facility AG          
Debt Instrument [Line Items]          
Unused borrowing capacity   € 400.0 448.8    
Telenet Overdraft Facility          
Debt Instrument [Line Items]          
Unused borrowing capacity   25.0 28.1    
Telenet Revolving Facility          
Debt Instrument [Line Items]          
Unused borrowing capacity   € 20.0 22.4    
Secured Debt | Virgin Media Collateralized Debt          
Debt Instrument [Line Items]          
Total carrying amount of debt     235.8   225.9
Long-term Debt          
Debt Instrument [Line Items]          
Debt, fair value     $ 29,700.0   $ 28,500.0