XML 100 R85.htm IDEA: XBRL DOCUMENT v3.25.1
Segment Reporting (Reconciliation of Operating Cash Flow to Earnings from Continuing Operations) (Schedule) (Details) - USD ($)
$ in Millions
3 Months Ended
Mar. 31, 2025
Mar. 31, 2024
Segment Reporting Information [Line Items]    
Share-based compensation expense $ (33.4) $ (39.0)
Depreciation and amortization (232.2) (222.7)
Impairment, restructuring and other operating items, net 1.7 (33.6)
Operating income (loss) 60.7 (12.3)
Interest expense (127.5) (145.5)
Realized and unrealized gains (losses) on derivative instruments, net (164.7) 133.3
Foreign currency transaction gains (losses), net (1,081.0) 559.3
Realized and unrealized gains due to changes in fair values of certain investments, net 55.8 113.1
Losses on debt extinguishment, net (8.0) 0.0
Share of results of affiliates, net (note 5) (148.0) (7.0)
Other income, net 19.4 36.4
Earnings (loss) from continuing operations before income taxes (1,393.3) 677.3
VMO2 JV And VodafoneZiggo JV    
Segment Reporting Information [Line Items]    
Adjusted EBITDA 1,536.5 1,592.6
VMO2 JV    
Segment Reporting Information [Line Items]    
Share of results of affiliates, net (note 5) (86.6) 0.7
VodafoneZiggo JV    
Segment Reporting Information [Line Items]    
Share of results of affiliates, net (note 5) (22.6) 6.6
Operating Segments    
Segment Reporting Information [Line Items]    
Adjusted EBITDA 1,875.3 1,941.0
Operating Segments | VMO2 JV    
Segment Reporting Information [Line Items]    
Adjusted EBITDA 1,073.4 1,073.6
Operating Segments | VodafoneZiggo JV    
Segment Reporting Information [Line Items]    
Adjusted EBITDA 463.1 519.0
Operating Segments | Telenet    
Segment Reporting Information [Line Items]    
Adjusted EBITDA 301.6 308.4
Operating Segments | VM Ireland    
Segment Reporting Information [Line Items]    
Adjusted EBITDA 37.2 40.0
Intersegment Eliminations    
Segment Reporting Information [Line Items]    
Adjusted EBITDA (10.0) (34.7)
Central and Other    
Segment Reporting Information [Line Items]    
Adjusted EBITDA $ 4.2 $ 30.7