XML 37 R65.htm IDEA: XBRL DOCUMENT v3.20.1
Debt (Components of Debt) (Details)
€ in Millions, £ in Millions, $ in Millions
1 Months Ended
May 07, 2020
EUR (€)
May 07, 2020
USD ($)
Mar. 31, 2020
GBP (£)
Mar. 31, 2020
EUR (€)
Mar. 31, 2020
USD ($)
Dec. 31, 2019
GBP (£)
Dec. 31, 2019
USD ($)
Debt Instrument [Line Items]              
Weighted average interest rate     3.90% 3.90% 3.90%    
Unused borrowing capacity         $ 2,880.0    
Total debt before deferred financing costs, discounts and premiums         26,886.3   $ 27,648.1
Deferred financing costs, discounts and premiums, net         (68.5)   (82.7)
Total carrying amount of debt         26,817.8   27,565.4
Finance lease obligations (note 10)         580.7   617.1
Total debt and finance lease obligations         27,398.5   28,182.5
Current maturities of debt and finance lease obligations         (3,942.8)   (3,877.2)
Long-term debt and finance lease obligations         23,455.7   24,305.3
Debt, fair value         43.6   45.6
Significant other observable inputs (Level 2)              
Debt Instrument [Line Items]              
Debt, fair value         $ 43.6   45.6
VM Senior Secured Notes              
Debt Instrument [Line Items]              
Weighted average interest rate     5.34% 5.34% 5.34%    
Unused borrowing capacity     £ 0.0   $ 0.0    
Total debt before deferred financing costs, discounts and premiums         $ 5,672.7   5,916.9
VM Credit Facilities              
Debt Instrument [Line Items]              
Weighted average interest rate     3.19% 3.19% 3.19%    
Unused borrowing capacity     £ 1,000.0   $ 1,239.8    
Total debt before deferred financing costs, discounts and premiums         5,322.9   5,473.3
Current borrowing capacity     £ 921.6   $ 1,142.6    
VM Senior Notes              
Debt Instrument [Line Items]              
Weighted average interest rate     5.35% 5.35% 5.35%    
Unused borrowing capacity       € 0.0 $ 0.0    
Total debt before deferred financing costs, discounts and premiums         $ 1,568.2   1,583.8
Telenet Credit Facility (e)              
Debt Instrument [Line Items]              
Weighted average interest rate     2.55% 2.55% 2.55%    
Unused borrowing capacity       € 505.0 $ 554.0    
Total debt before deferred financing costs, discounts and premiums         $ 3,512.8   3,541.4
Telenet Senior Secured Notes              
Debt Instrument [Line Items]              
Weighted average interest rate     4.71% 4.71% 4.71%    
Unused borrowing capacity       € 0.0 $ 0.0    
Total debt before deferred financing costs, discounts and premiums         $ 1,658.3   1,673.7
UPCB SPE Notes              
Debt Instrument [Line Items]              
Weighted average interest rate     3.80% 3.80% 3.80%    
Unused borrowing capacity       € 0.0 $ 0.0    
Total debt before deferred financing costs, discounts and premiums         $ 1,250.7   2,420.1
UPC Holding Bank Facility              
Debt Instrument [Line Items]              
Weighted average interest rate     3.40% 3.40% 3.40%    
Unused borrowing capacity       € 990.1 $ 1,086.2    
Total debt before deferred financing costs, discounts and premiums         1,138.8   0.0
Current borrowing capacity       € 828.8 $ 909.3    
UPC Holding Senior Notes              
Debt Instrument [Line Items]              
Weighted average interest rate     4.61% 4.61% 4.61%    
Unused borrowing capacity       € 0.0 $ 0.0    
Total debt before deferred financing costs, discounts and premiums         $ 1,187.0   1,202.3
Vendor financing              
Debt Instrument [Line Items]              
Weighted average interest rate     4.05% 4.05% 4.05%    
Unused borrowing capacity         $ 0.0    
Total debt before deferred financing costs, discounts and premiums         $ 3,609.6   3,748.2
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         $ 1,341.9   1,435.5
Derivative-related debt instruments              
Debt Instrument [Line Items]              
Weighted average interest rate     4.11% 4.11% 4.11%    
Unused borrowing capacity         $ 0.0    
Total debt before deferred financing costs, discounts and premiums         $ 76.8   81.1
Other              
Debt Instrument [Line Items]              
Weighted average interest rate     3.93% 3.93% 3.93%    
Unused borrowing capacity         $ 0.0    
Total debt before deferred financing costs, discounts and premiums         $ 546.6   571.8
Aggregate Variable and Fixed Rate Indebtedness              
Debt Instrument [Line Items]              
Weighted average interest rate     4.12% 4.12% 4.12%    
VM Financing Facilities              
Debt Instrument [Line Items]              
Total debt before deferred financing costs, discounts and premiums     £ 68.0   $ 84.3 £ 103.6 128.4
Telenet Facility AG              
Debt Instrument [Line Items]              
Unused borrowing capacity       € 400.0 438.9    
Telenet Facility AP              
Debt Instrument [Line Items]              
Unused borrowing capacity       60.0 65.8    
Telenet Overdraft Facility              
Debt Instrument [Line Items]              
Unused borrowing capacity       25.0 27.4    
Telenet Revolving Facility              
Debt Instrument [Line Items]              
Unused borrowing capacity       20.0 21.9    
Lionsgate Loan              
Debt Instrument [Line Items]              
Total carrying amount of debt         55.3    
Line of credit upon completion of relevant compliance reporting requirements | VM Credit Facilities              
Debt Instrument [Line Items]              
Current borrowing capacity     £ 761.7   944.3    
Line of credit upon completion of relevant compliance reporting requirements | UPC Holding Bank Facility              
Debt Instrument [Line Items]              
Current borrowing capacity       € 652.0 715.3    
Secured Debt | Virgin Media Collateralized Debt              
Debt Instrument [Line Items]              
Total carrying amount of debt         248.0   264.6
Long-term Debt              
Debt Instrument [Line Items]              
Debt, fair value         $ 25,700.0   $ 28,400.0
Subsequent Event | UPC Revolving Facility              
Debt Instrument [Line Items]              
Unused borrowing capacity € 500.0 $ 548.5          
Subsequent Event | Telenet Facility X              
Debt Instrument [Line Items]              
Unused borrowing capacity € 510.0 $ 559.5          
EURIBOR | Subsequent Event | UPC Revolving Facility              
Debt Instrument [Line Items]              
Basis spread on variable rate 2.50%            
EURIBOR | Subsequent Event | Telenet Facility X              
Debt Instrument [Line Items]              
Basis spread on variable rate 2.25%