XML 78 R66.htm IDEA: XBRL DOCUMENT v3.20.2
Debt (Components of Debt) (Details)
€ in Millions, £ in Millions, $ in Millions, SFr in Billions
9 Months Ended
May 07, 2020
Sep. 30, 2020
GBP (£)
Sep. 30, 2020
EUR (€)
Sep. 30, 2020
USD ($)
Jun. 30, 2020
CHF (SFr)
Jun. 30, 2020
USD ($)
Dec. 31, 2019
USD ($)
Debt Instrument [Line Items]              
Weighted average interest rate   3.03% 3.03% 3.03%      
Unused borrowing capacity       $ 1,236.7      
Total debt before deferred financing costs, discounts and premiums       11,509.3     $ 27,648.1
Deferred financing costs, discounts and premiums, net       (43.3)     (82.7)
Total carrying amount of debt       11,466.0 SFr 1.7 $ 1,800.0 27,565.4
Finance lease obligations       532.7     617.1
Total debt and finance lease obligations       11,998.7     28,182.5
Current maturities of debt and finance lease obligations       (1,832.7)     (3,877.2)
Long-term debt and finance lease obligations       $ 10,166.0     24,305.3
Debt fair value             45.6
Telenet Credit Facility              
Debt Instrument [Line Items]              
Weighted average interest rate   2.19% 2.19% 2.19%      
Unused borrowing capacity     € 555.0 $ 650.6      
Total debt before deferred financing costs, discounts and premiums       $ 3,596.1     3,541.4
Telenet Senior Secured Notes              
Debt Instrument [Line Items]              
Weighted average interest rate   4.72% 4.72% 4.72%      
Unused borrowing capacity     € 0.0 $ 0.0      
Total debt before deferred financing costs, discounts and premiums       $ 1,633.0     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       $ 1,336.3     2,420.1
UPC Holding Bank Facility              
Debt Instrument [Line Items]              
Weighted average interest rate   2.44% 2.44% 2.44%      
Unused borrowing capacity     € 500.0 $ 586.1      
Total debt before deferred financing costs, discounts and premiums       $ 1,168.9     0.0
UPC Holding Senior Notes              
Debt Instrument [Line Items]              
Weighted average interest rate   4.58% 4.58% 4.58%      
Unused borrowing capacity     € 0.0 $ 0.0      
Total debt before deferred financing costs, discounts and premiums       $ 1,231.6     1,202.3
Vendor financing              
Debt Instrument [Line Items]              
Weighted average interest rate   2.44% 2.44% 2.44%      
Unused borrowing capacity   £ 0.0   $ 0.0      
Total debt before deferred financing costs, discounts and premiums       $ 1,343.5     1,374.3
ITV Collar Loan              
Debt Instrument [Line Items]              
Weighted average interest rate   0.90% 0.90% 0.90%      
Unused borrowing capacity   £ 0.0   $ 0.0      
Total debt before deferred financing costs, discounts and premiums       $ 949.1     1,435.5
Virgin Media debt (g)              
Debt Instrument [Line Items]              
Weighted average interest rate   0.00% 0.00% 0.00%      
Total debt before deferred financing costs, discounts and premiums             15,693.5
Other              
Debt Instrument [Line Items]              
Weighted average interest rate   6.10% 6.10% 6.10%      
Unused borrowing capacity   £ 0.0   $ 0.0      
Total debt before deferred financing costs, discounts and premiums       $ 250.8     307.3
Aggregate Variable and Fixed Rate Indebtedness              
Debt Instrument [Line Items]              
Weighted average interest rate   3.31% 3.31% 3.31%      
Telenet Revolving Credit Facility I              
Debt Instrument [Line Items]              
Unused borrowing capacity     € 510.0 $ 597.9      
Floor rate   0.00% 0.00% 0.00%      
Telenet Revolving Credit Facility I | EURIBOR              
Debt Instrument [Line Items]              
Basis spread on variable rate   2.25%          
Telenet Overdraft Facility              
Debt Instrument [Line Items]              
Unused borrowing capacity     € 25.0 $ 29.3      
Telenet Revolving Facility              
Debt Instrument [Line Items]              
Unused borrowing capacity     € 20.0 23.4      
UPC Revolving Facility | EURIBOR              
Debt Instrument [Line Items]              
Basis spread on variable rate 2.50%            
Lionsgate Loan              
Debt Instrument [Line Items]              
Total carrying amount of debt             55.3
Debt collateralized             264.6
Long-term Debt              
Debt Instrument [Line Items]              
Debt fair value       11,500.0     $ 28,400.0
Telenet | Vendor financing              
Debt Instrument [Line Items]              
Total debt before deferred financing costs, discounts and premiums       403.5      
UPC Holding | Vendor financing              
Debt Instrument [Line Items]              
Total debt before deferred financing costs, discounts and premiums       $ 613.2