XML 59 R67.htm IDEA: XBRL DOCUMENT v3.20.1
Debt (Maturities of Debt) (Details)
£ in Millions, $ in Millions
Mar. 31, 2020
GBP (£)
Mar. 31, 2020
USD ($)
Dec. 31, 2019
USD ($)
Debt Instrument [Line Items]      
2020 (remainder of year)   $ 3,216.9  
2021   1,440.0  
2022   639.7  
2023   188.4  
2024   793.7  
2025   1,584.2  
Thereafter   19,023.4  
Total debt maturities (c)   26,886.3  
Deferred financing costs, discounts and premiums, net   (68.5)  
Total debt   26,817.8  
Total debt before deferred financing costs, discounts and premiums   26,886.3 $ 27,648.1
Current portion   3,877.1  
Noncurrent portion   22,940.7  
ITV Collar Loan      
Debt Instrument [Line Items]      
Total debt before deferred financing costs, discounts and premiums   1,341.9 1,435.5
Vendor financing      
Debt Instrument [Line Items]      
2020 (remainder of year)   2,872.4  
2021   515.5  
2022   104.4  
2023   80.1  
2024   33.6  
2025   3.6  
Total debt before deferred financing costs, discounts and premiums   3,609.6 $ 3,748.2
Current portion   3,303.8  
Noncurrent portion   305.8  
Virgin Media      
Debt Instrument [Line Items]      
2020 (remainder of year)   2,013.1  
2021   328.1  
2022   251.2  
2023   123.4  
2024   769.8  
2025   1,571.7  
Thereafter   10,265.1  
Total debt maturities (c)   15,322.4  
Deferred financing costs, discounts and premiums, net   (19.1)  
Total debt   15,303.3  
Current portion   2,311.9  
Noncurrent portion   12,991.4  
Virgin Media | Vendor financing      
Debt Instrument [Line Items]      
2020 (remainder of year)   1,931.4  
2021   328.1  
2022   28.2  
2023   26.9  
2024   21.5  
2025   3.1  
Total debt before deferred financing costs, discounts and premiums   2,339.2  
Current portion   2,230.1  
Noncurrent portion   109.1  
UPC Holding      
Debt Instrument [Line Items]      
2020 (remainder of year)   563.3  
2021   59.2  
2022   0.0  
2023   0.0  
2024   0.0  
2025   0.0  
Thereafter   3,576.5  
Total debt maturities (c)   4,199.0  
Deferred financing costs, discounts and premiums, net   (21.0)  
Total debt   4,178.0  
Current portion   622.5  
Noncurrent portion   3,555.5  
UPC Holding | Vendor financing      
Debt Instrument [Line Items]      
2020 (remainder of year)   563.3  
2021   59.2  
2022   0.0  
2023   0.0  
2024   0.0  
2025   0.0  
Total debt before deferred financing costs, discounts and premiums   622.5  
Current portion   622.5  
Noncurrent portion   0.0  
Telenet      
Debt Instrument [Line Items]      
2020 (remainder of year)   399.3  
2021   55.9  
2022   12.1  
2023   11.8  
2024   11.8  
2025   12.0  
Thereafter   5,181.8  
Total debt maturities (c)   5,684.7  
Deferred financing costs, discounts and premiums, net   (18.5)  
Total debt   5,666.2  
Current portion   442.3  
Noncurrent portion   5,223.9  
Telenet | Vendor financing      
Debt Instrument [Line Items]      
2020 (remainder of year)   321.5  
2021   43.4  
2022   0.0  
2023   0.0  
2024   0.0  
2025   0.0  
Total debt before deferred financing costs, discounts and premiums   364.9  
Current portion   364.9  
Noncurrent portion   0.0  
Other      
Debt Instrument [Line Items]      
2020 (remainder of year)   241.2  
2021   996.8  
2022   376.4  
2023   53.2  
2024   12.1  
2025   0.5  
Thereafter   0.0  
Total debt maturities (c)   1,680.2  
Deferred financing costs, discounts and premiums, net   (9.9)  
Total debt   1,670.3  
Current portion   500.4  
Noncurrent portion   1,169.9  
Other | Vendor financing      
Debt Instrument [Line Items]      
2020 (remainder of year)   56.2  
2021   84.8  
2022   76.2  
2023   53.2  
2024   12.1  
2025   0.5  
Total debt before deferred financing costs, discounts and premiums   283.0  
Current portion   86.3  
Noncurrent portion   196.7  
VM SPEs | Vendor financing      
Debt Instrument [Line Items]      
Total debt before deferred financing costs, discounts and premiums £ 1,200.0 $ 1,487.7