These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
þ
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
|
|
For the quarterly period ended
|
September 30, 2017
|
|
¨
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
|
For the transition period from to
|
|
England and Wales
|
|
98-1112770
|
|
(State or other jurisdiction of
incorporation or organization)
|
|
(I.R.S. Employer
Identification No.)
|
|
|
|
|
|
Griffin House, 161 Hammersmith Rd, London, United Kingdom
|
|
W6 8BS
|
|
(Address of principal executive offices)
|
|
(Zip Code)
|
|
|
Class A
|
|
Class B
|
|
Class C
|
|||
|
Liberty Global ordinary shares
|
|
|
|
|
|
|
|
|
|
LiLAC ordinary shares
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Page
Number
|
|
|
PART I — FINANCIAL INFORMATION
|
|
|
ITEM 1.
|
FINANCIAL STATEMENTS
|
|
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
ITEM 2.
|
||
|
ITEM 3.
|
||
|
ITEM 4.
|
||
|
|
PART II — OTHER INFORMATION
|
|
|
ITEM 2.
|
||
|
ITEM 5.
|
||
|
ITEM 6.
|
||
|
|
September 30,
2017 |
|
December 31,
2016 |
||||
|
|
in millions
|
||||||
|
ASSETS
|
|
|
|
||||
|
Current assets:
|
|
|
|
||||
|
Cash and cash equivalents
|
$
|
|
|
|
$
|
|
|
|
Trade receivables, net
|
|
|
|
|
|
||
|
Derivative instruments (note 5)
|
|
|
|
|
|
||
|
Prepaid expenses
|
|
|
|
|
|
||
|
Receivable from the VodafoneZiggo JV (note 4)
|
|
|
|
|
|
||
|
Other current assets:
|
|
|
|
||||
|
Third-party
|
|
|
|
|
|
||
|
Related-party — VodafoneZiggo JV (note 4)
|
|
|
|
|
|
||
|
Total current assets
|
|
|
|
|
|
||
|
Investments and related note receivables (including $2,160.8 million and $2,057.2 million, respectively, measured at fair value on a recurring basis) (note 4)
|
|
|
|
|
|
||
|
Property and equipment, net (note 7)
|
|
|
|
|
|
||
|
Goodwill (note 7)
|
|
|
|
|
|
||
|
Intangible assets subject to amortization, net (note 7)
|
|
|
|
|
|
||
|
Other assets, net (notes 5 and 7)
|
|
|
|
|
|
||
|
Total assets
|
$
|
|
|
|
$
|
|
|
|
|
September 30,
2017 |
|
December 31,
2016 |
||||
|
|
in millions
|
||||||
|
LIABILITIES AND EQUITY
|
|
|
|
||||
|
Current liabilities:
|
|
|
|
||||
|
Accounts payable
|
$
|
|
|
|
$
|
|
|
|
Deferred revenue and advance payments from subscribers and others
|
|
|
|
|
|
||
|
Current portion of debt and capital lease obligations (note 8)
|
|
|
|
|
|
||
|
Accrued capital expenditures
|
|
|
|
|
|
||
|
Accrued income taxes
|
|
|
|
|
|
||
|
Accrued interest
|
|
|
|
|
|
||
|
Other accrued and current liabilities (notes 5 and 12)
|
|
|
|
|
|
||
|
Total current liabilities
|
|
|
|
|
|
||
|
Long-term debt and capital lease obligations (note 8)
|
|
|
|
|
|
||
|
Other long-term liabilities (notes 5, 9, and 12)
|
|
|
|
|
|
||
|
Total liabilities
|
|
|
|
|
|
||
|
Commitments and contingencies (notes 3, 5, 8, 9 and 14)
|
|
|
|
||||
|
Equity (note 10):
|
|
|
|
||||
|
Liberty Global shareholders:
|
|
|
|
||||
|
Liberty Global Shares — Class A, $0.01 nominal value. Issued and outstanding 221,893,831 and 253,827,604 shares, respectively
|
|
|
|
|
|
||
|
Liberty Global Shares — Class B, $0.01 nominal value. Issued and outstanding 11,102,619 and 10,805,850 shares, respectively
|
|
|
|
|
|
||
|
Liberty Global Shares — Class C, $0.01 nominal value. Issued and outstanding 591,439,089 and 634,391,072 shares, respectively
|
|
|
|
|
|
||
|
LiLAC Shares — Class A, $0.01 nominal value. Issued and outstanding 48,397,769 and 50,317,930 shares, respectively
|
|
|
|
|
|
||
|
LiLAC Shares — Class B, $0.01 nominal value. Issued and outstanding 1,940,193 and 1,888,323 shares, respectively
|
|
|
|
|
|
||
|
LiLAC Shares — Class C, $0.01 nominal value. Issued and outstanding 120,780,972 and 120,889,034 shares, respectively
|
|
|
|
|
|
||
|
Additional paid-in capital
|
|
|
|
|
|
||
|
Accumulated deficit
|
(
|
)
|
|
(
|
)
|
||
|
Accumulated other comprehensive earnings (loss), net of taxes
|
|
|
|
(
|
)
|
||
|
Treasury shares, at cost
|
(
|
)
|
|
(
|
)
|
||
|
Total Liberty Global shareholders
|
|
|
|
|
|
||
|
Noncontrolling interests
|
|
|
|
|
|
||
|
Total equity
|
|
|
|
|
|
||
|
Total liabilities and equity
|
$
|
|
|
|
$
|
|
|
|
|
Three months ended
|
|
Nine months ended
|
||||||||||||
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
in millions, except share and per share amounts
|
||||||||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Revenue (notes 4 and 15)
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
Operating costs and expenses (exclusive of depreciation and amortization, shown separately below):
|
|
|
|
|
|
|
|
||||||||
|
Programming and other direct costs of services
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Other operating (note 11)
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Selling, general and administrative (
SG&A
) (note 11)
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Depreciation and amortization
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Impairment, restructuring and other operating items, net (notes 3, 7 and 12)
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Operating income
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Non-operating income (expense):
|
|
|
|
|
|
|
|
||||||||
|
Interest expense
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
||||
|
Realized and unrealized gains (
losses)
on derivative instruments, net (note 5)
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
|
|
|
||||
|
Foreign currency transaction gains (losses), net
|
(
|
)
|
|
|
|
|
|
|
|
|
|
||||
|
Realized and unrealized gains (
losses)
due to changes in fair values of certain investments and debt, net (notes 4, 6 and 8)
|
|
|
|
|
|
|
(
|
)
|
|
(
|
)
|
||||
|
Losses on debt modification and extinguishment, net (note 8)
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
||||
|
Share of losses of affiliates, net (note 4)
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
||||
|
Other income, net
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
||||
|
Loss
before income taxes
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
||||
|
Income tax expense
(note 9)
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
||||
|
Net
loss
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
||||
|
Net earnings attributable to noncontrolling interests
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
||||
|
Net
loss
attributable to Liberty Global shareholders
|
$
|
(
|
)
|
|
$
|
(
|
)
|
|
$
|
(
|
)
|
|
$
|
(
|
)
|
|
|
|
|
|
|
|
|
|
||||||||
|
Basic and diluted loss
attributable to Liberty Global shareholders per share (notes 1 and 13):
|
|
|
|
|
|
|
|
||||||||
|
Liberty Global Shares
|
$
|
(
|
)
|
|
$
|
(
|
)
|
|
$
|
(
|
)
|
|
$
|
(
|
)
|
|
LiLAC Shares
|
$
|
(
|
)
|
|
$
|
(
|
)
|
|
$
|
(
|
)
|
|
$
|
(
|
)
|
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted average ordinary shares outstanding - basic and diluted:
|
|
|
|
|
|
|
|
||||||||
|
Liberty Global Shares
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
LiLAC Shares
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
Three months ended
|
|
Nine months ended
|
||||||||||||
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
in millions
|
||||||||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Net loss
|
$
|
(
|
)
|
|
$
|
(
|
)
|
|
$
|
(
|
)
|
|
$
|
(
|
)
|
|
Other comprehensive earnings (loss), net of taxes:
|
|
|
|
|
|
|
|
||||||||
|
Foreign currency translation adjustments
|
|
|
|
(
|
)
|
|
|
|
|
(
|
)
|
||||
|
Pension-related adjustments and other
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
||||
|
Other comprehensive earnings (loss)
|
|
|
|
(
|
)
|
|
|
|
|
(
|
)
|
||||
|
Comprehensive loss
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
||||
|
Comprehensive earnings attributable to noncontrolling
interests
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
||||
|
Comprehensive
loss
attributable to Liberty Global shareholders
|
$
|
(
|
)
|
|
$
|
(
|
)
|
|
$
|
(
|
)
|
|
$
|
(
|
)
|
|
|
Liberty Global shareholders
|
|
Non-controlling
interests
|
|
Total
equity
|
||||||||||||||||||||||||||||||
|
|
Liberty Global Shares
|
|
LiLAC Shares
|
|
Additional
paid-in
capital
|
|
Accumulated
deficit
|
|
Accumulated
other
comprehensive
earnings (loss), net of taxes
|
|
Treasury shares, at cost
|
|
Total Liberty Global
shareholders
|
|
|||||||||||||||||||||
|
|
in millions
|
||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Balance at January 1, 2017, before effect of accounting change
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
(
|
)
|
|
$
|
(
|
)
|
|
$
|
(
|
)
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
Accounting change (note 2)
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
|
—
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
|||||||||
|
Balance at January 1, 2017, as adjusted for accounting change
|
|
|
|
|
|
|
|
|
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Net loss
|
—
|
|
|
—
|
|
|
—
|
|
|
(
|
)
|
|
—
|
|
|
—
|
|
|
(
|
)
|
|
|
|
|
(
|
)
|
|||||||||
|
Other comprehensive earnings, net of taxes
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
|
(
|
)
|
|
|
|
|||||||||
|
Repurchase and cancellation of Liberty Global ordinary shares (note 10)
|
(
|
)
|
|
—
|
|
|
(
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(
|
)
|
|
—
|
|
|
(
|
)
|
|||||||||
|
Share-based compensation (note 11)
|
—
|
|
|
—
|
|
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
|||||||||
|
Adjustments due to changes in subsidiaries’ equity and other, net
|
—
|
|
|
—
|
|
|
(
|
)
|
|
—
|
|
|
—
|
|
|
|
|
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
|||||||||
|
Balance at September 30, 2017
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
(
|
)
|
|
$
|
|
|
|
$
|
(
|
)
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
|
Nine months ended
|
||||||
|
|
September 30,
|
||||||
|
|
2017
|
|
2016
|
||||
|
|
in millions
|
||||||
|
Cash flows from operating activities:
|
|
|
|
||||
|
Net
loss
|
$
|
(
|
)
|
|
$
|
(
|
)
|
|
Adjustments to reconcile net loss to net cash provided by operating activities:
|
|
|
|
||||
|
Share-based compensation expense
|
|
|
|
|
|
||
|
Depreciation and amortization
|
|
|
|
|
|
||
|
Impairment, restructuring and other operating items, net
|
|
|
|
|
|
||
|
Amortization of deferred financing costs and non-cash interest
|
|
|
|
|
|
||
|
Realized and unrealized losses (gains) on derivative instruments, net
|
|
|
|
(
|
)
|
||
|
Foreign currency transaction gains, net
|
(
|
)
|
|
(
|
)
|
||
|
Realized and unrealized losses
due to changes in fair values of certain investments and debt
|
|
|
|
|
|
||
|
Losses on debt modification and extinguishment, net
|
|
|
|
|
|
||
|
Share of losses of affiliates, net
|
|
|
|
|
|
||
|
Deferred income tax benefits
|
(
|
)
|
|
(
|
)
|
||
|
Changes in operating assets and liabilities, net of the effects of acquisitions and dispositions
|
(
|
)
|
|
(
|
)
|
||
|
Dividends from affiliates and others
|
|
|
|
|
|
||
|
Net cash provided by operating activities
|
|
|
|
|
|
||
|
|
|
|
|
||||
|
Cash flows from investing activities:
|
|
|
|
||||
|
Capital expenditures
|
(
|
)
|
|
(
|
)
|
||
|
Distributions received from affiliates
|
|
|
|
|
|
||
|
Equalization payment related to the VodafoneZiggo JV Transaction
|
|
|
|
|
|
||
|
Cash paid in connection with acquisitions, net of cash acquired
|
(
|
)
|
|
(
|
)
|
||
|
Investments in and loans to affiliates and others
|
(
|
)
|
|
(
|
)
|
||
|
Sale of investments
|
|
|
|
|
|
||
|
Other investing activities, net
|
(
|
)
|
|
|
|
||
|
Net cash provided (used) by investing activities
|
$
|
|
|
|
$
|
(
|
)
|
|
|
Nine months ended
|
||||||
|
|
September 30,
|
||||||
|
|
2017
|
|
2016
|
||||
|
|
in millions
|
||||||
|
Cash flows from financing activities:
|
|
|
|
||||
|
Borrowings of debt
|
$
|
|
|
|
$
|
|
|
|
Repayments and repurchases of debt and capital lease obligations
|
(
|
)
|
|
(
|
)
|
||
|
Repurchase of Liberty Global ordinary shares
|
(
|
)
|
|
(
|
)
|
||
|
Change in cash collateral
|
(
|
)
|
|
|
|
||
|
Payment of financing costs and debt premiums
|
(
|
)
|
|
(
|
)
|
||
|
Value-added taxes (
VAT
) paid on behalf of the VodafoneZiggo JV
|
(
|
)
|
|
|
|
||
|
Net cash paid related to derivative instruments
|
(
|
)
|
|
(
|
)
|
||
|
Other financing activities, net
|
(
|
)
|
|
(
|
)
|
||
|
Net cash used by financing activities
|
(
|
)
|
|
(
|
)
|
||
|
|
|
|
|
||||
|
Effect of exchange rate changes on cash
|
|
|
|
|
|
||
|
|
|
|
|
|
|
||
|
Net increase (decrease) in cash and cash equivalents
|
|
|
|
(
|
)
|
||
|
Cash and cash equivalents:
|
|
|
|
||||
|
Beginning of period
|
|
|
|
|
|
||
|
End of period
|
$
|
|
|
|
$
|
|
|
|
|
|
|
|
||||
|
Cash paid for interest
|
$
|
|
|
|
$
|
|
|
|
Net cash paid for taxes
|
$
|
|
|
|
$
|
|
|
|
•
|
When we enter into contracts to provide services to our customers, we often provide time-limited discounts or free service periods. Under current accounting rules, we recognize revenue net of discounts during the promotional periods and do not recognize any revenue during free service periods. Under
ASU 2014-09
, revenue recognition for those contracts that contain substantive termination penalties will be accelerated, as the impact of the discounts or free service periods will be recognized uniformly over the contractual period.
For contracts that do not have substantive termination penalties, we will continue to record the impacts of partial or full discounts during the applicable promotional periods.
|
|
•
|
When we enter into contracts to provide services to our customers, we often charge installation or other upfront fees. Under current accounting rules, installation fees related to services provided over our cable networks are recognized as revenue during the period in which the installation occurs to the extent these fees are equal to or less than direct selling costs. Under
ASU 2014-09
, these fees will generally be deferred and recognized as revenue over the contractual period, or longer if the upfront fee results in a material renewal right.
|
|
Cash and cash equivalents
|
$
|
|
|
|
Other current assets
|
|
|
|
|
Property and equipment, net
|
|
|
|
|
Goodwill (a)
|
|
|
|
|
Intangible assets subject to amortization, net (b)
|
|
|
|
|
Other assets, net
|
|
|
|
|
Current portion of debt and capital lease obligations
|
(
|
)
|
|
|
Other accrued and current liabilities
|
(
|
)
|
|
|
Long-term debt and capital lease obligations
|
(
|
)
|
|
|
Other long-term liabilities
|
(
|
)
|
|
|
Noncontrolling interests (c)
|
(
|
)
|
|
|
Total purchase price (d)
|
$
|
|
|
|
(a)
|
The goodwill recognized in connection with the
C&W Acquisition
is primarily attributable to (i) the ability to take advantage of
C&W
’s existing terrestrial and sub-sea networks to gain immediate access to potential customers and (ii) synergies that are expected to be achieved through the integration of
C&W
with other operations in the
LiLAC Group
.
|
|
(b)
|
Amount primarily includes intangible assets related to customer relationships. The weighted average useful life of
C&W
’s intangible assets at the
May 16, 2016
acquisition date was approximately
|
|
(c)
|
Represents the estimated aggregate fair value of the noncontrolling interests in
C&W
’s subsidiaries as of
May 16, 2016
.
|
|
(d)
|
|
|
|
Three months ended
September 30, 2016
|
|
Nine months ended
September 30, 2016
|
||||
|
Revenue (in millions):
|
|
|
|
||||
|
Liberty Global Group
|
$
|
|
|
|
$
|
|
|
|
LiLAC Group
|
|
|
|
|
|
||
|
Total
|
$
|
|
|
|
$
|
|
|
|
|
|
|
|
||||
|
Net earnings (loss) attributable to Liberty Global shareholders (in millions):
|
|
|
|
||||
|
Liberty Global Shares
|
$
|
(
|
)
|
|
$
|
(
|
)
|
|
LiLAC Shares
|
(
|
)
|
|
|
|
||
|
Total
|
$
|
(
|
)
|
|
$
|
(
|
)
|
|
|
|
|
|
||||
|
Basic and diluted earnings (loss) attributable to Liberty Global shareholders per share:
|
|
|
|
||||
|
Liberty Global Shares
|
$
|
(
|
)
|
|
$
|
(
|
)
|
|
LiLAC Shares
|
$
|
(
|
)
|
|
$
|
|
|
|
Accounting Method
|
|
September 30,
2017 |
|
December 31,
2016 |
||||
|
|
in millions
|
|||||||
|
Equity (a):
|
|
|
|
|||||
|
VodafoneZiggo JV (b)
|
$
|
|
|
|
$
|
|
|
|
|
Other
|
|
|
|
|
|
|||
|
Total — equity
|
|
|
|
|
|
|||
|
Fair value:
|
|
|
|
|||||
|
ITV plc (
ITV
) — subject to re-use rights
|
|
|
|
|
|
|||
|
Sumitomo Corporation (
Sumitomo
)
|
|
|
|
|
|
|||
|
ITI Neovision S.A.
|
|
|
|
|
|
|||
|
Lions Gate Entertainment Corp (
Lionsgate
)
|
|
|
|
|
|
|||
|
Other
|
|
|
|
|
|
|||
|
Total — fair value
|
|
|
|
|
|
|||
|
Cost
|
|
|
|
|
|
|||
|
Total
|
$
|
|
|
|
$
|
|
|
|
|
(a)
|
At
September 30, 2017
and
December 31, 2016
, the aggregate carrying amounts of our equity method investments did not materially exceed our proportionate share of the respective investees’ net assets.
|
|
(b)
|
|
|
|
Three months ended September 30,
|
|
Nine months ended
September 30, |
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
in millions
|
||||||||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
VodafoneZiggo JV (a)
|
$
|
(
|
)
|
|
$
|
|
|
|
$
|
(
|
)
|
|
$
|
|
|
|
Other
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
||||
|
Total
|
$
|
(
|
)
|
|
$
|
(
|
)
|
|
$
|
(
|
)
|
|
$
|
(
|
)
|
|
(a)
|
Amounts include the net effect of (i)
|
|
|
Three months ended September 30, 2017
|
|
Nine months ended September 30, 2017
|
||||
|
|
|||||||
|
|
in millions
|
||||||
|
|
|
|
|
||||
|
Revenue
|
$
|
|
|
|
$
|
|
|
|
Loss before income taxes
|
$
|
(
|
)
|
|
$
|
(
|
)
|
|
Net loss
|
$
|
(
|
)
|
|
$
|
(
|
)
|
|
|
September 30, 2017
|
|
December 31, 2016
|
||||||||||||||||||||
|
|
Current (a)
|
|
Long-term (a)
|
|
Total
|
|
Current (a)
|
|
Long-term (a)
|
|
Total
|
||||||||||||
|
|
in millions
|
||||||||||||||||||||||
|
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Cross-currency and interest rate derivative contracts:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Liberty Global Group
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
LiLAC Group
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Total cross-currency and interest rate derivative contracts (b)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Equity-related derivative instruments – Liberty Global Group (c)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Foreign currency forward and option contracts:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Liberty Global Group
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
LiLAC Group
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Total foreign currency forward and option contracts
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Other – Liberty Global Group
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Total assets:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Liberty Global Group
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
LiLAC Group
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Total
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Cross-currency and interest rate derivative contracts:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Liberty Global Group
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
LiLAC Group
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Total cross-currency and interest rate derivative contracts (b)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Equity-related derivative instruments – Liberty Global Group (c)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Foreign currency forward and option contracts:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Liberty Global Group
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
LiLAC Group
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Total foreign currency forward and option contracts
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Other – Liberty Global Group
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Total liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Liberty Global Group
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
LiLAC Group
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Total
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
(a)
|
Our current derivative liabilities, long-term derivative assets and long-term derivative liabilities are included in other accrued and current liabilities, other assets, net, and other long-term liabilities, respectively, in our condensed consolidated balance sheets.
|
|
(b)
|
We consider credit risk relating to our and our counterparties’ nonperformance in the fair value assessment of our derivative instruments. In all cases, the adjustments take into account offsetting liability or asset positions within each of our primary borrowing groups (as defined and described in note
8
). The changes in the credit risk valuation adjustments associated with our cross-currency and interest rate derivative contracts resulted in a net gain of
$
|
|
(c)
|
|
|
|
Three months ended
|
|
Nine months ended
|
||||||||||||
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
in millions
|
||||||||||||||
|
Cross-currency and interest rate derivative contracts:
|
|
|
|
|
|
|
|
||||||||
|
Liberty Global Group
|
$
|
(
|
)
|
|
$
|
(
|
)
|
|
$
|
(
|
)
|
|
$
|
(
|
)
|
|
LiLAC Group
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
||||
|
Total cross-currency and interest rate derivative contracts
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
||||
|
Equity-related derivative instruments – Liberty Global Group:
|
|
|
|
|
|
|
|
||||||||
|
ITV Collar
|
|
|
|
(
|
)
|
|
|
|
|
|
|
||||
|
Sumitomo Collar
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
|
|
|
||||
|
Lionsgate Forward
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
|
|
|
||||
|
Other
|
|
|
|
|
|
|
(
|
)
|
|
|
|
||||
|
Total equity-related derivative instruments
|
|
|
|
(
|
)
|
|
|
|
|
|
|
||||
|
Foreign currency forward contracts:
|
|
|
|
|
|
|
|
||||||||
|
Liberty Global Group
|
(
|
)
|
|
|
|
|
(
|
)
|
|
|
|
||||
|
LiLAC Group
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
||||
|
Total foreign currency forward contracts
|
(
|
)
|
|
|
|
|
(
|
)
|
|
(
|
)
|
||||
|
Other – Liberty Global Group
|
(
|
)
|
|
(
|
)
|
|
|
|
|
(
|
)
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Total Liberty Global Group
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
|
|
|
||||
|
Total LiLAC Group
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
||||
|
Total
|
$
|
(
|
)
|
|
$
|
(
|
)
|
|
$
|
(
|
)
|
|
$
|
|
|
|
|
Nine months ended
|
||||||
|
|
September 30,
|
||||||
|
|
2017
|
|
2016
|
||||
|
|
in millions
|
||||||
|
Operating activities:
|
|
|
|
||||
|
Liberty Global Group
|
$
|
|
|
|
$
|
|
|
|
LiLAC Group
|
(
|
)
|
|
|
|
||
|
Total operating activities
|
|
|
|
|
|
||
|
Investing activities:
|
|
|
|
||||
|
Liberty Global Group
|
(
|
)
|
|
|
|
||
|
LiLAC Group
|
(
|
)
|
|
(
|
)
|
||
|
Total investing activities
|
(
|
)
|
|
(
|
)
|
||
|
Financing activities – Liberty Global Group
|
(
|
)
|
|
(
|
)
|
||
|
Total cash inflows (outflows):
|
|
|
|
||||
|
Liberty Global Group
|
|
|
|
(
|
)
|
||
|
LiLAC Group
|
(
|
)
|
|
(
|
)
|
||
|
Total
|
$
|
|
|
|
$
|
(
|
)
|
|
Borrowing group
|
|
|
Notional amount due from counterparty
|
|
Notional amount due to counterparty
|
|
|
Weighted average remaining life
|
||||
|
|
|
|
in millions
|
|
|
in years
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Virgin Media
|
|
$
|
|
|
|
€
|
|
|
|
|
|
|
|
|
|
|
$
|
|
|
|
£
|
|
|
|
(a) (b)
|
|
|
|
|
|
£
|
|
|
|
$
|
|
|
|
(a)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
UPC Holding
|
|
$
|
|
|
|
€
|
|
|
|
|
|
|
|
|
|
|
€
|
|
|
|
$
|
|
|
|
(a)
|
|
|
|
|
|
$
|
|
|
|
CHF
|
|
|
|
(b)
|
|
|
|
|
|
€
|
|
|
|
CHF
|
|
|
|
|
|
|
|
|
|
€
|
|
|
|
CZK
|
|
|
|
|
|
|
|
|
|
€
|
|
|
|
HUF
|
|
|
|
|
|
|
|
|
|
€
|
|
|
|
PLN
|
|
|
|
|
|
|
|
|
|
€
|
|
|
|
RON
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Unitymedia
|
|
$
|
|
|
|
€
|
|
|
|
|
|
|
|
|
|
|
€
|
|
|
|
$
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Telenet
|
|
$
|
|
|
|
€
|
|
|
|
|
|
|
|
|
|
|
€
|
|
|
|
$
|
|
|
|
(a)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
C&W
|
|
$
|
|
|
|
JMD
|
|
|
|
|
|
|
|
|
|
|
$
|
|
|
|
COP
|
|
|
|
|
|
|
|
|
|
£
|
|
|
|
$
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
VTR Finance
|
|
$
|
|
|
|
CLP
|
|
|
|
|
|
|
|
(a)
|
Includes certain derivative instruments that do not involve the exchange of notional amounts at the inception and maturity of the instruments. Accordingly, the only cash flows associated with these derivative instruments are coupon-related payments and receipts. At
September 30, 2017
, the total
U.S.
dollar equivalents of the notional amounts of these derivative instruments for the
Virgin Media
,
UPC Holding
and
Telenet
borrowing groups
were
$
|
|
(b)
|
|
|
Borrowing group
|
|
Notional amount due from counterparty
|
|
Weighted average remaining life
|
||
|
|
|
in millions
|
|
in years
|
||
|
|
|
|
|
|
||
|
Virgin Media (a)
|
$
|
|
|
|
|
|
|
|
|
|
|
|
||
|
UPC Holding (a)
|
$
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Unitymedia
|
$
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Telenet (a)
|
$
|
|
|
|
|
|
|
|
|
|
|
|
||
|
C&W (a)
|
$
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Liberty Puerto Rico
|
$
|
|
|
|
|
|
|
(a)
|
|
|
Borrowing group
|
|
Notional amount due from counterparty
|
|
Weighted average remaining life
|
||
|
|
|
in millions
|
|
in years
|
||
|
|
|
|
|
|
||
|
Virgin Media (a)
|
$
|
|
|
|
|
|
|
|
|
|
|
|
||
|
UPC Holding (a)
|
$
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Unitymedia
|
$
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Telenet (a)
|
$
|
|
|
|
|
|
|
|
|
|
|
|
||
|
C&W (a)
|
$
|
|
|
|
|
|
|
(a)
|
|
|
|
|
Increase (decrease) to borrowing costs at September 30, 2017 (a)
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
Liberty Global Group borrowing groups
|
|
%
|
||
|
|
Virgin Media
|
|
%
|
|
|
|
Telenet
|
|
%
|
|
|
|
Unitymedia
|
(
|
)%
|
|
|
|
UPC Holding
|
|
%
|
|
|
LiLAC Group borrowing groups
|
|
%
|
||
|
|
C&W
|
|
%
|
|
|
|
VTR Finance
|
(
|
)%
|
|
|
|
Liberty Puerto Rico
|
|
%
|
|
|
(a)
|
|
|
|
|
|
Fair value measurements at
September 30, 2017 using:
|
||||||||||||
|
Description
|
September 30,
2017 |
|
Quoted prices
in active
markets for
identical assets
(Level 1)
|
|
Significant
other
observable
inputs
(Level 2)
|
|
Significant
unobservable
inputs
(Level 3)
|
||||||||
|
|
in millions
|
||||||||||||||
|
Assets:
|
|
|
|
|
|
|
|
||||||||
|
Derivative instruments:
|
|
|
|
|
|
|
|
||||||||
|
Cross-currency and interest rate derivative contracts
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
Equity-related derivative instruments
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Foreign currency forward and option contracts
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Other
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Total derivative instruments
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Investments
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Total assets
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Liabilities:
|
|
|
|
|
|
|
|
||||||||
|
Derivative instruments:
|
|
|
|
|
|
|
|
||||||||
|
Cross-currency and interest rate derivative contracts
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
Equity-related derivative instruments
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Foreign currency forward and option contracts
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Total derivative liabilities
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Debt
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Total liabilities
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
|
|
|
Fair value measurements at
December 31, 2016 using:
|
||||||||||||
|
Description
|
December 31, 2016
|
|
Quoted prices
in active
markets for
identical assets
(Level 1)
|
|
Significant
other
observable
inputs
(Level 2)
|
|
Significant
unobservable
inputs
(Level 3)
|
||||||||
|
|
in millions
|
||||||||||||||
|
Assets:
|
|
|
|
|
|
|
|
||||||||
|
Derivative instruments:
|
|
|
|
|
|
|
|
||||||||
|
Cross-currency and interest rate derivative contracts
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
Equity-related derivative instruments
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Foreign currency forward and option contracts
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Other
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Total derivative instruments
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Investments
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Total assets
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Liabilities:
|
|
|
|
|
|
|
|
||||||||
|
Derivative instruments:
|
|
|
|
|
|
|
|
||||||||
|
Cross-currency and interest rate derivative contracts
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
Equity-related derivative instruments
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Foreign currency forward and option contracts
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Other
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Total derivative instruments
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Debt
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Total liabilities
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
|
Investments
|
|
Cross-currency and interest rate derivative contracts
|
|
Equity-related
derivative
instruments
|
|
Total
|
||||||||
|
|
in millions
|
||||||||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Balance of net asset (liability) at January 1, 2017
|
$
|
|
|
|
$
|
(
|
)
|
|
$
|
|
|
|
$
|
|
|
|
Gains
included in net loss (a):
|
|
|
|
|
|
|
|
|
|||||||
|
Realized and unrealized gains (losses) on derivative instruments, net
|
—
|
|
|
(
|
)
|
|
|
|
|
|
|
||||
|
Realized and unrealized gains due to changes in fair values of certain investments and debt, net
|
|
|
|
—
|
|
|
—
|
|
|
|
|
||||
|
Partial settlement of Sumitomo Collar (b)
|
—
|
|
|
—
|
|
|
(
|
)
|
|
(
|
)
|
||||
|
Additions
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Foreign currency translation adjustments, dividends and other, net
|
(
|
)
|
|
|
|
|
|
|
|
(
|
)
|
||||
|
Balance of net asset (liability) at September 30, 2017
|
$
|
|
|
|
$
|
(
|
)
|
|
$
|
|
|
|
$
|
|
|
|
(a)
|
Most of these net gains relate to assets and liabilities that we continue to carry on our condensed consolidated balance sheet as of
September 30, 2017
.
|
|
(b)
|
|
|
|
C&W
|
|
Liberty Puerto Rico
|
|
LiLAC Group - Corporate and other
|
|
Total
|
||||||||
|
|
in millions
|
||||||||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Goodwill (a)
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
Property and equipment (b)
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Other indefinite-lived intangible assets (c)
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Total
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
(a)
|
We have concluded that the goodwill impairment charges were necessary to reduce the carrying values of
Liberty Puerto Rico
and certain
C&W
reporting units to their respective estimated fair values at September 30, 2017.
|
|
(b)
|
Amounts represent estimated impairments recorded in order to write-off the net carrying amount of certain property and equipment that was damaged beyond repair.
|
|
(c)
|
|
|
|
September 30,
2017 |
|
December 31,
2016 |
||||
|
|
in millions
|
||||||
|
Distribution systems:
|
|
|
|
||||
|
Liberty Global Group
|
$
|
|
|
|
$
|
|
|
|
LiLAC Group
|
|
|
|
|
|
||
|
Total
|
|
|
|
|
|
||
|
Customer premises equipment:
|
|
|
|
||||
|
Liberty Global Group
|
|
|
|
|
|
||
|
LiLAC Group
|
|
|
|
|
|
||
|
Total
|
|
|
|
|
|
||
|
Support equipment, buildings and land:
|
|
|
|
||||
|
Liberty Global Group
|
|
|
|
|
|
||
|
LiLAC Group
|
|
|
|
|
|
||
|
Total
|
|
|
|
|
|
||
|
Total property and equipment, gross:
|
|
|
|
||||
|
Liberty Global Group
|
|
|
|
|
|
||
|
LiLAC Group
|
|
|
|
|
|
||
|
Total
|
|
|
|
|
|
||
|
Accumulated depreciation:
|
|
|
|
||||
|
Liberty Global Group
|
(
|
)
|
|
(
|
)
|
||
|
LiLAC Group
|
(
|
)
|
|
(
|
)
|
||
|
Total
|
(
|
)
|
|
(
|
)
|
||
|
Total property and equipment, net:
|
|
|
|
||||
|
Liberty Global Group
|
|
|
|
|
|
||
|
LiLAC Group
|
|
|
|
|
|
||
|
Total
|
$
|
|
|
|
$
|
|
|
|
|
January 1, 2017
|
|
Acquisitions
and related
adjustments
|
|
Foreign
currency
translation
adjustments
|
|
Impairments (a)
|
|
September 30,
2017 |
||||||||||
|
|
in millions
|
||||||||||||||||||
|
Liberty Global Group:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
European Division:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
U.K./Ireland
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
Belgium
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Germany
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Switzerland/Austria
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Total Western Europe
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Central and Eastern Europe
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Total European Division
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Corporate and other
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Total Liberty Global Group
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
LiLAC Group:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
LiLAC Division:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
C&W
|
|
|
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
|
|
|
|||||
|
Chile
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Puerto Rico
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Total LiLAC Division
|
|
|
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
|
|
|
|||||
|
Corporate and other (b)
|
|
|
|
|
|
|
|
|
|
(
|
)
|
|
|
|
|||||
|
Total LiLAC Group
|
|
|
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
|
|
|
|||||
|
Total
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
(
|
)
|
|
$
|
|
|
|
(a)
|
Amounts represent impairment charges that were recorded during the third quarter of 2017 based on our preliminary assessments of the impacts of Hurricanes Irma and Maria. For additional information regarding the impacts of Hurricanes Irma and Maria and the fair value method and related assumptions used in our impairment assessment, see above and note
6
.
|
|
(b)
|
|
|
|
September 30, 2017
|
|
December 31, 2016
|
||||||||||||||||||||
|
|
Gross carrying amount
|
|
Accumulated amortization
|
|
Net carrying amount
|
|
Gross carrying amount
|
|
Accumulated amortization
|
|
Net carrying amount
|
||||||||||||
|
|
in millions
|
||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Customer relationships:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Liberty Global Group
|
$
|
|
|
|
$
|
(
|
)
|
|
$
|
|
|
|
$
|
|
|
|
$
|
(
|
)
|
|
$
|
|
|
|
LiLAC Group
|
|
|
|
(
|
)
|
|
|
|
|
|
|
|
(
|
)
|
|
|
|
||||||
|
Total
|
|
|
|
(
|
)
|
|
|
|
|
|
|
|
(
|
)
|
|
|
|
||||||
|
Other:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Liberty Global Group
|
|
|
|
(
|
)
|
|
|
|
|
|
|
|
(
|
)
|
|
|
|
||||||
|
LiLAC Group
|
|
|
|
(
|
)
|
|
|
|
|
|
|
|
(
|
)
|
|
|
|
||||||
|
Total
|
|
|
|
(
|
)
|
|
|
|
|
|
|
|
(
|
)
|
|
|
|
||||||
|
Total intangible assets subject to amortization, net:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Liberty Global Group
|
|
|
|
(
|
)
|
|
|
|
|
|
|
|
(
|
)
|
|
|
|
||||||
|
LiLAC Group
|
|
|
|
(
|
)
|
|
|
|
|
|
|
|
(
|
)
|
|
|
|
||||||
|
Total
|
$
|
|
|
|
$
|
(
|
)
|
|
$
|
|
|
|
$
|
|
|
|
$
|
(
|
)
|
|
$
|
|
|
|
|
September 30, 2017
|
|
|
|
Principal amount
|
|||||||||||||||||||||
|
Weighted
average
interest
rate (a)
|
|
Unused borrowing capacity (b)
|
|
Estimated fair value (c)
|
||||||||||||||||||||||
|
Borrowing currency
|
|
U.S. $
equivalent
|
|
September 30, 2017
|
|
December 31, 2016
|
|
September 30, 2017
|
|
December 31, 2016
|
||||||||||||||||
|
|
|
|
in millions
|
|||||||||||||||||||||||
|
Liberty Global Group:
|
|
|
|
|||||||||||||||||||||||
|
VM Notes
|
|
%
|
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
|
VM Credit Facilities
|
|
%
|
|
(d)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Unitymedia Notes
|
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Unitymedia Credit Facilities
|
|
%
|
|
€
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
UPCB SPE Notes
|
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
UPC Holding Bank Facility
|
|
%
|
|
€
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
UPC Holding Senior Notes
|
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Telenet Credit Facility (e)
|
|
%
|
|
€
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Telenet SPE Notes
|
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Vendor financing (f)
|
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
ITV Collar Loan
|
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Derivative-related debt instruments (g)
|
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Sumitomo Share Loan (h)
|
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Sumitomo Collar Loan
|
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Other (i)
|
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Total Liberty Global
Group
|
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
LiLAC Group:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
C&W Credit Facilities (j)(k)
|
|
%
|
|
$
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
C&W Notes (k)
|
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
VTR Finance Senior Secured Notes
|
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
VTR Credit Facility
|
|
|
|
(l)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
LPR Bank Facility (k)
|
|
%
|
|
$
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Vendor financing (f)
|
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Total LiLAC Group
|
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Total debt before premiums, discounts and deferred financing costs
|
|
%
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
||
|
|
September 30, 2017
|
|
December 31, 2016
|
|||||||||||||
|
|
in millions
|
|||||||||||||||
|
|
|
|
|
|||||||||||||
|
Total debt before premiums, discounts and deferred financing costs
|
$
|
|
|
|
$
|
|
|
|||||||||
|
Premiums, discounts and deferred financing costs, net
|
(
|
)
|
|
(
|
)
|
|||||||||||
|
Total carrying amount of debt
|
|
|
|
|
|
|||||||||||
|
Capital lease obligations (m)
|
|
|
|
|
|
|||||||||||
|
Total debt and capital lease obligations
|
|
|
|
|
|
|||||||||||
|
Current maturities of debt and capital lease obligations
|
(
|
)
|
|
(
|
)
|
|||||||||||
|
Long-term debt and capital lease obligations
|
$
|
|
|
|
$
|
|
|
|||||||||
|
(a)
|
Represents the weighted average interest rate in effect at
September 30, 2017
for all borrowings outstanding pursuant to each debt instrument, including any applicable margin. The interest rates presented represent stated rates and do not include the impact of derivative instruments, deferred financing costs, original issue premiums or discounts and commitment fees, all of which affect our overall cost of borrowing. Including the effects of derivative instruments, original issue premiums or discounts and commitment fees, but excluding the impact of financing costs, the weighted average interest rate on our aggregate variable- and fixed-rate indebtedness was
|
|
(b)
|
Unused borrowing capacity represents the maximum availability under the applicable facility at
September 30, 2017
without regard to covenant compliance calculations or other conditions precedent to borrowing. At
September 30, 2017
, based on the applicable leverage-based restricted payment tests and leverage covenants, the full amount of unused borrowing capacity was available to be borrowed under each of the respective subsidiary facilities, and there were no restrictions on the respective subsidiary's ability to make loans or distributions from this availability to
Liberty Global
or its subsidiaries or other equity holders, except as shown in the table below. In the following table we present (i) for each subsidiary where the ability to borrow is limited, the actual borrowing availability under the respective facility and (ii) for each subsidiary where the ability to make loans or distributions from this availability is limited, the amount that can be loaned or distributed to
Liberty Global
or its subsidiaries or other equity holders.
|
|
|
|
|
Limitation on availability
|
|||||||||||||
|
|
|
September 30, 2017
|
|
Upon completion of relevant September 30, 2017 compliance reporting requirements
|
||||||||||||
|
|
|
Borrowing currency
|
|
U.S. $ equivalent
|
|
Borrowing currency
|
|
U.S. $ equivalent
|
||||||||
|
|
|
|
in millions
|
|||||||||||||
|
Limitation on availability to be borrowed under:
|
|
|
|
|
|
|
|
|
|
|
||||||
|
VM Credit Facilities (d)
|
|
£
|
|
|
|
$
|
|
|
|
£
|
|
|
|
$
|
|
|
|
UPC Holding Bank Facility
|
|
€
|
|
|
|
$
|
|
|
|
€
|
|
|
|
$
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Limitation on availability to be loaned or distributed by:
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Unitymedia
|
|
€
|
|
|
|
$
|
|
|
|
€
|
|
|
|
$
|
|
|
|
C&W
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
(c)
|
The estimated fair values of our debt instruments are determined using the average of applicable bid and ask prices (mostly Level 1 of the fair value hierarchy) or, when quoted market prices are unavailable or not considered indicative of fair value, discounted cash flow models (mostly Level 2 of the fair value hierarchy). The discount rates used in the cash flow models are based on the market interest rates and estimated credit spreads of the applicable entity, to the extent available, and other relevant factors. For additional information regarding fair value hierarchies, see note
6
.
|
|
(d)
|
Unused borrowing capacity under the
VM Credit Facilities
relates to a multi-currency revolving facility with maximum borrowing capacity equivalent to
£
|
|
(e)
|
In connection with the
June 19, 2017
closing of the
SFR BeLux Acquisition
, Telenet borrowed (i) the full
€
|
|
(f)
|
Represents amounts owed pursuant to interest-bearing vendor financing arrangements that are used to finance certain of our property and equipment additions and, to a lesser extent, certain of our operating expenses. These obligations are generally due within
|
|
(g)
|
Represents amounts associated with certain derivative-related borrowing instruments, including
$
|
|
(h)
|
The
Sumitomo Share Loan
is carried at fair value. For further information, see note
5
.
|
|
(i)
|
Amounts include
$
|
|
(j)
|
At
September 30, 2017
, the principal amount includes
$
|
|
(k)
|
As discussed in note
6
, Hurricanes Irma and Maria impacted a number of our markets in the Caribbean, resulting in varying degrees of damage to the homes, businesses and infrastructure in these markets. The most extensive damage occurred in Puerto Rico and certain markets within our
C&W
reportable segment. The operations of
Liberty Puerto Rico
support the debt outstanding under the
LPR Bank Facility
and our operations in the impacted
C&W
markets, together with certain other
C&W
operations, support the debt outstanding under the
C&W Notes
and the
C&W Credit Facilities
. We expect that the effects of the hurricanes will not impact our ability to comply with the terms of the
C&W Notes
and the
C&W Credit Facilities
. We also expect to fully comply with the terms of the
LPR Bank Facility
as of September 30, 2017 and, accordingly, we continue to classify this debt as a long-term obligation in our September 30, 2017 condensed consolidated balance sheet. However, we expect that our ability to comply with the leverage covenants under the
LPR Bank Facility
in future periods will be impacted by the challenging circumstances we are experiencing as a result of the damage caused by the hurricanes in Puerto Rico, where only a small portion of
Liberty Puerto Rico
’s customers currently are receiving service. In this regard, we expect that
Liberty Puerto Rico
’s results for the fourth quarter of 2017 will fall short of what is required to meet the December 31, 2017 leverage covenants under the
LPR Bank Facility
. Further shortfalls are possible during 2018. Under the
LPR Bank Facility
, we have the ability to cure the financial covenants up to five times during the life of the
LPR Bank Facility
, with no more than two cures to be exercised during any period of four consecutive quarters
.
The financial covenants can be cured with either equity contributions or loans in an amount up to, but not exceeding, the amount required to comply with the applicable covenant. We also have the ability under the
LPR Bank Facility
to adjust for, among other items, certain impacts of one-off events such as the hurricanes and certain expected and actual insurance proceeds. If we are unable to meet the leverage covenants of the
LPR Bank Facility
in any particular quarter and we are unable to cure such shortfall or are not otherwise able to obtain relief from the lenders, we would be in default under the
LPR Bank Facility
. Any such default would not trigger any cross defaults at other
Liberty Global
borrowings groups. Although we intend to cure any covenant shortfalls to the extent permitted by the
LPR Bank Facility
and to work with
Liberty Puerto Rico
’s lenders to avoid a default, we have not yet concluded on a course of action given that our assessment of the ultimate impacts of the hurricanes on
Liberty Puerto
|
|
(l)
|
The
VTR Credit Facility
is a senior secured credit facility that comprises a
$
|
|
(m)
|
|
|
|
|
September 30, 2017
|
|
December 31, 2016
|
|||||||||||||
|
|
|
in millions
|
|||||||||||||||
|
Liberty Global Group:
|
|
|
|
|
|||||||||||||
|
Unitymedia
|
|
$
|
|
|
|
$
|
|
|
|||||||||
|
Telenet
|
|
|
|
|
|
|
|||||||||||
|
Virgin Media
|
|
|
|
|
|
|
|||||||||||
|
Other subsidiaries
|
|
|
|
|
|
|
|||||||||||
|
Total Liberty Global Group
|
|
|
|
|
|
|
|||||||||||
|
LiLAC Group:
|
|
|
|
|
|||||||||||||
|
C&W
|
|
|
|
|
|
|
|||||||||||
|
VTR
|
|
|
|
|
|
|
|||||||||||
|
Liberty Puerto Rico
|
|
|
|
|
|
|
|||||||||||
|
Total LiLAC Group
|
|
|
|
|
|
|
|||||||||||
|
Total capital lease obligations
|
|
$
|
|
|
|
$
|
|
|
|||||||||
|
|
|
Redemption price
|
|
12-month period commencing April 15:
|
|
|
|
2022
|
|
|
|
2023
|
|
|
|
2024
|
|
|
|
2025 and thereafter
|
|
|
|
|
|
Redemption price
|
|
12-month period commencing January 15:
|
|
|
|
2021
|
|
|
|
2022
|
|
|
|
2023 and thereafter
|
|
|
|
|
|
Redemption price
|
|
12-month period commencing June 15:
|
|
|
|
2022
|
|
|
|
2023
|
|
|
|
2024
|
|
|
|
2025 and thereafter
|
|
|
|
|
|
Redemption price
|
|
12-month period commencing June 15:
|
|
|
|
2022
|
|
|
|
2023
|
|
|
|
2024
|
|
|
|
2025 and thereafter
|
|
|
|
|
|
Redemption price
|
|
12-month period commencing September 15:
|
|
|
|
2022
|
|
|
|
2023
|
|
|
|
2024
|
|
|
|
2025 and thereafter
|
|
|
|
|
Liberty Global Group
|
||||||||||||||||||||||
|
|
Virgin Media
|
|
Unitymedia
|
|
UPC
Holding (a) |
|
Telenet (b)
|
|
Other
|
|
Total Liberty Global Group
|
||||||||||||
|
|
in millions
|
||||||||||||||||||||||
|
Year ending December 31:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
2017 (remainder of year)
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
2018
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
2019
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
2020
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
2021
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
2022
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Thereafter
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Total debt maturities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Premiums, discounts and deferred financing costs, net
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
||||||
|
Total debt
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
Current portion
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
Noncurrent portion
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
|
|
|
LiLAC Group
|
|
|
||||||||||||||||||
|
|
Total Liberty Global Group
|
|
C&W (c)
|
|
VTR
|
|
Liberty Puerto Rico
|
|
Total LiLAC Group
|
|
Total Liberty Global
|
||||||||||||
|
|
in millions
|
||||||||||||||||||||||
|
Year ending December 31:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
2017 (remainder of year)
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
2018
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
2019
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
2020
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
2021
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
2022
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Thereafter
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Total debt maturities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Premiums, discounts and deferred financing costs, net
|
(
|
)
|
|
|
|
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
||||||
|
Total debt
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
Current portion
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
Noncurrent portion
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
(a)
|
Amounts include certain senior secured notes issued by special purpose financing entities that are consolidated by
UPC Holding
and
Liberty Global
.
|
|
(b)
|
Amounts include certain senior secured notes issued by special purpose financing entities that are consolidated by
Telenet
and
Liberty Global
.
|
|
(c)
|
|
|
|
Liberty Global Group
|
|
|
|
|
||||||||||||||||||||||
|
|
Unitymedia
|
|
Telenet
|
|
Virgin Media
|
|
Other
|
|
Total Liberty Global Group
|
|
Total LiLAC Group
|
|
Total
|
||||||||||||||
|
|
in millions
|
||||||||||||||||||||||||||
|
Year ending December 31:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
2017 (remainder of year)
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
2018
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
2019
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
2020
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
2021
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
2022
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Thereafter
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Total principal and interest payments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Amounts representing interest
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
|||||||
|
Present value of net minimum lease payments
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
Current portion
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
Noncurrent portion
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
|
Three months ended
|
|
Nine months ended
|
||||||||||||
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
in millions
|
||||||||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Computed “expected” tax benefit (a)
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
Change in valuation allowances (b):
|
|
|
|
|
|
|
|
||||||||
|
Expense
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
||||
|
Benefit
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Non-deductible or non-taxable foreign currency exchange results (b):
|
|
|
|
|
|
|
|
||||||||
|
Expense
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
||||
|
Benefit
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Non-deductible or non-taxable interest and other items (b):
|
|
|
|
|
|
|
|
||||||||
|
Expense
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
||||
|
Benefit
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Basis and other differences in the treatment of items associated with investments in subsidiaries and affiliates (b):
|
|
|
|
|
|
|
|
||||||||
|
Expense
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
||||
|
Benefit
|
(
|
)
|
|
|
|
|
|
|
|
|
|
||||
|
Goodwill impairment
|
(
|
)
|
|
|
|
|
(
|
)
|
|
|
|
||||
|
International rate differences (b) (c):
|
|
|
|
|
|
|
|
||||||||
|
Benefit
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Expense
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
||||
|
Enacted tax law and rate change
|
|
|
|
(
|
)
|
|
|
|
|
(
|
)
|
||||
|
Recognition of previously unrecognized tax benefits
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Foreign taxes
|
|
|
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
||||
|
Tax effect of intercompany financing
|
|
|
|
|
|
|
(
|
)
|
|
|
|
||||
|
Other, net
|
|
|
|
(
|
)
|
|
|
|
|
(
|
)
|
||||
|
Total income tax expense
|
$
|
(
|
)
|
|
$
|
(
|
)
|
|
$
|
(
|
)
|
|
$
|
(
|
)
|
|
(a)
|
The statutory or “expected” tax rates are
U.K.
rates of
|
|
(b)
|
Country jurisdictions giving rise to income tax benefits are grouped together and shown separately from country jurisdictions giving rise to income tax expenses.
|
|
(c)
|
|
|
|
Liberty Global Shares
|
|
LiLAC Shares
|
||||||||||||||||||||||||||||
|
|
Class A
|
|
Class B
|
|
Class C
|
|
Total
|
|
Class A
|
|
Class B
|
|
Class C
|
|
Total
|
||||||||||||||||
|
|
in millions
|
||||||||||||||||||||||||||||||
|
Balance at January 1, 2017
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
Repurchase and cancellation of Liberty Global ordinary shares
|
(
|
)
|
|
—
|
|
|
(
|
)
|
|
(
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Balance at September 30, 2017
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
|
|
Class A ordinary shares
|
|
Class C ordinary shares
|
|
|
||||||||||||
|
|
|
Shares
repurchased
|
|
Average price
paid per share (a)
|
|
Shares
repurchased
|
|
Average price
paid per share (a)
|
|
Total cost (a)
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
in millions
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Liberty Global Shares
|
|
|
|
|
$
|
|
|
|
|
|
|
$
|
|
|
|
$
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
LiLAC Shares
|
|
|
|
|
$
|
|
|
|
|
|
|
$
|
|
|
|
$
|
|
|
|
(a)
|
|
|
|
Three months ended September 30,
|
|
Nine months ended September 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
in millions
|
||||||||||||||
|
Liberty Global:
|
|
|
|
|
|
|
|
||||||||
|
Performance-based incentive awards (a)
|
$
|
(
|
)
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
Other share-based incentive awards
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Total Liberty Global
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Telenet share-based incentive awards
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Other
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Total
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
Included in:
|
|
|
|
|
|
|
|
||||||||
|
Other operating expense:
|
|
|
|
|
|
|
|
||||||||
|
Liberty Global Group
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
LiLAC Group
|
(
|
)
|
|
|
|
|
|
|
|
|
|
||||
|
Total other operating expense
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
SG&A expense:
|
|
|
|
|
|
|
|
||||||||
|
Liberty Global Group
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
LiLAC Group
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Total SG&A expense
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Total
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
(a)
|
|
|
|
Class A
|
|
Class C
|
||||||||||
|
|
Number of shares underlying awards
|
|
Weighted Average exercise or base price
|
|
Number of shares underlying awards
|
|
Weighted Average exercise or base price
|
||||||
|
|
|
|
|
|
|
|
|
||||||
|
Aggregate number of Liberty Global options, SARs and PSARs:
|
|
|
|
|
|
|
|
||||||
|
Outstanding at September 30, 2017
|
|
|
|
$
|
|
|
|
|
|
|
$
|
|
|
|
Exercisable at September 30, 2017
|
|
|
|
$
|
|
|
|
|
|
|
$
|
|
|
|
Aggregate number of LiLAC options, SARs and PSARs:
|
|
|
|
|
|
|
|
||||||
|
Outstanding at September 30, 2017
|
|
|
|
$
|
|
|
|
|
|
|
$
|
|
|
|
Exercisable at September 30, 2017
|
|
|
|
$
|
|
|
|
|
|
|
$
|
|
|
|
|
Class A
|
|
Class C
|
||
|
|
|
|
|
||
|
Aggregate number of RSUs:
|
|
|
|
||
|
Liberty Global
|
|
|
|
|
|
|
LiLAC
|
|
|
|
|
|
|
Aggregate number of PSUs:
|
|
|
|
||
|
Liberty Global
|
|
|
|
|
|
|
LiLAC
|
|
|
|
|
|
|
|
Employee
severance
and
termination
|
|
Office
closures
|
|
Contract termination and other
|
|
Total
|
||||||||
|
|
in millions
|
||||||||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Restructuring liability as of January 1, 2017
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
Restructuring charges
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Cash paid
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
||||
|
Foreign currency translation adjustments and other
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Restructuring liability as of September 30, 2017
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Current portion
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
Noncurrent portion
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Total
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
|
Three months ended
|
|
Nine months ended
|
||||||||||||
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
in millions
|
||||||||||||||
|
Net loss attributable to holders of:
|
|
|
|
|
|
|
|
||||||||
|
Liberty Global Shares
|
$
|
(
|
)
|
|
$
|
(
|
)
|
|
$
|
(
|
)
|
|
$
|
(
|
)
|
|
LiLAC Shares
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
||||
|
Net loss attributable to Liberty Global shareholders
|
$
|
(
|
)
|
|
$
|
(
|
)
|
|
$
|
(
|
)
|
|
$
|
(
|
)
|
|
|
Payments due during:
|
|
|
||||||||||||||||||||||||||||
|
|
Remainder
of 2017 |
|
|
|
|
|
|
||||||||||||||||||||||||
|
|
2018
|
|
2019
|
|
2020
|
|
2021
|
|
2022
|
|
Thereafter
|
|
Total
|
||||||||||||||||||
|
|
in millions
|
||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Network and connectivity commitments
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
Programming commitments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Purchase commitments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Operating leases
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Other commitments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Total (a)
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
(a)
|
|
|
•
|
European Division
:
|
|
•
|
U.K./Ireland
|
|
•
|
Germany
|
|
•
|
Belgium
|
|
•
|
Switzerland/Austria
|
|
•
|
Central and Eastern Europe
|
|
•
|
LiLAC Division:
|
|
•
|
C&W
|
|
•
|
Chile
|
|
•
|
Puerto Rico
|
|
•
|
VodafoneZiggo JV
|
|
|
Revenue
|
||||||||||||||
|
|
Three months ended September 30,
|
|
Nine months ended
September 30, |
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
in millions
|
||||||||||||||
|
Liberty Global Group:
|
|
|
|
|
|
|
|
||||||||
|
European Division:
|
|
|
|
|
|
|
|
||||||||
|
U.K./Ireland
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
Belgium (a)
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Germany
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Switzerland/Austria
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
The Netherlands
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Total Western Europe
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Central and Eastern Europe
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Central and other (b)
|
|
|
|
(
|
)
|
|
|
|
|
(
|
)
|
||||
|
Total European Division
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Corporate and other
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Intersegment eliminations (c)
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
||||
|
Total Liberty Global Group
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
LiLAC Group:
|
|
|
|
|
|
|
|
||||||||
|
LiLAC Division:
|
|
|
|
|
|
|
|
||||||||
|
C&W (d)
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Chile
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Puerto Rico
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Total LiLAC Division
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Intersegment eliminations
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
||||
|
Total LiLAC Group
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Intergroup eliminations
|
(
|
)
|
|
|
|
|
(
|
)
|
|
|
|
||||
|
Total consolidated revenue
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
VodafoneZiggo JV
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
(a)
|
The amount presented for the
nine
months ended
September 30, 2016
excludes the pre-acquisition revenue of
BASE
, which was acquired on February 11, 2016.
|
|
(b)
|
The amounts presented for the 2017 periods primarily include revenue earned from services provided to the
VodafoneZiggo JV
. For additional information, see note
4
.
|
|
(c)
|
The amounts presented for the 2016 periods primarily relate to transactions between our
European Division
and
Ziggo Sport
, which was contributed to the
VodafoneZiggo JV
as part of the
VodafoneZiggo JV Transaction
.
|
|
(d)
|
The amount presented for the
nine
months ended
September 30, 2016
excludes the pre-acquisition revenue of
C&W
, which was acquired on
May 16, 2016
.
|
|
|
Adjusted OIBDA
|
||||||||||||||
|
|
Three months ended September 30,
|
|
Nine months ended
September 30, |
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
in millions
|
||||||||||||||
|
Liberty Global Group:
|
|
|
|
|
|
|
|
||||||||
|
European Division:
|
|
|
|
|
|
|
|
||||||||
|
U.K./Ireland
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
Belgium (a)
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Germany
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Switzerland/Austria
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
The Netherlands
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Total Western Europe
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Central and Eastern Europe
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Central and other
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
||||
|
Total European Division
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Corporate and other
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
||||
|
Total Liberty Global Group
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
LiLAC Group:
|
|
|
|
|
|
|
|
||||||||
|
LiLAC Division:
|
|
|
|
|
|
|
|
||||||||
|
C&W (b)
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Chile
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Puerto Rico
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Total LiLAC Division
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Corporate and other
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
||||
|
Total LiLAC Group
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Total Adjusted OIBDA of our consolidated reportable segments
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
VodafoneZiggo JV
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
(a)
|
The amount presented for the
nine
months ended
September 30, 2016
excludes the pre-acquisition
Adjusted OIBDA
of
BASE
, which was acquired on February 11, 2016.
|
|
(b)
|
|
|
|
Three months ended September 30,
|
|
Nine months ended
September 30, |
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
in millions
|
||||||||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Total Adjusted OIBDA of our consolidated reportable segments
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
Share-based compensation expense
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
||||
|
Depreciation and amortization
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
||||
|
Impairment, restructuring and other operating items, net
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
||||
|
Operating income
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Interest expense
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
||||
|
Realized and unrealized gains (losses) on derivative instruments, net
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
|
|
|
||||
|
Foreign currency transaction gains (losses), net
|
(
|
)
|
|
|
|
|
|
|
|
|
|
||||
|
Realized and unrealized gains (losses) due to changes in fair values of certain investments and debt, net
|
|
|
|
|
|
|
(
|
)
|
|
(
|
)
|
||||
|
Losses on debt modification and extinguishment, net
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
||||
|
Share of losses of affiliates, net
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
||||
|
Other income, net
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Loss before income taxes
|
$
|
(
|
)
|
|
$
|
(
|
)
|
|
$
|
(
|
)
|
|
$
|
(
|
)
|
|
|
Nine months ended
September 30, |
||||||
|
|
2017
|
|
2016
|
||||
|
|
in millions
|
||||||
|
Liberty Global Group:
|
|
|
|
||||
|
European Division:
|
|
|
|
||||
|
U.K./Ireland
|
$
|
|
|
|
$
|
|
|
|
Belgium (a)
|
|
|
|
|
|
||
|
Germany
|
|
|
|
|
|
||
|
Switzerland/Austria
|
|
|
|
|
|
||
|
The Netherlands
|
|
|
|
|
|
||
|
Total Western Europe
|
|
|
|
|
|
||
|
Central and Eastern Europe
|
|
|
|
|
|
||
|
Central and other
|
|
|
|
|
|
||
|
Total European Division
|
|
|
|
|
|
||
|
Corporate and other (b)
|
|
|
|
|
|
||
|
Total Liberty Global Group
|
|
|
|
|
|
||
|
LiLAC Group:
|
|
|
|
||||
|
C&W (c)
|
|
|
|
|
|
||
|
Chile
|
|
|
|
|
|
||
|
Puerto Rico
|
|
|
|
|
|
||
|
Total LiLAC Group
|
|
|
|
|
|
||
|
Total consolidated property and equipment additions
|
|
|
|
|
|
||
|
Assets acquired under capital-related vendor financing arrangements
|
(
|
)
|
|
(
|
)
|
||
|
Assets acquired under capital leases
|
(
|
)
|
|
(
|
)
|
||
|
Changes in current liabilities related to capital expenditures
|
|
|
|
(
|
)
|
||
|
Total consolidated capital expenditures
|
$
|
|
|
|
$
|
|
|
|
|
|
|
|
||||
|
Property and equipment additions - VodafoneZiggo JV
|
$
|
|
|
|
$
|
|
|
|
(a)
|
The amount presented for the
nine
months ended
September 30, 2016
excludes the pre-acquisition property and equipment additions of
BASE
, which was acquired on February 11, 2016.
|
|
(b)
|
Includes amounts that represent the net impact of changes in inventory levels associated with certain centrally-procured network equipment. This equipment is ultimately transferred to operating subsidiaries within the
European Division
.
|
|
(c)
|
|
|
|
Three months ended September 30,
|
|
Nine months ended
September 30, |
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
in millions
|
||||||||||||||
|
Residential revenue:
|
|
|
|
|
|
|
|
||||||||
|
Residential cable revenue (a):
|
|
|
|
|
|
|
|
||||||||
|
Subscription revenue (b):
|
|
|
|
|
|
|
|
||||||||
|
Video
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
Broadband internet
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Fixed-line telephony
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Total subscription revenue
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Non-subscription revenue
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Total residential cable revenue
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Residential mobile revenue (c):
|
|
|
|
|
|
|
|
||||||||
|
Subscription revenue (b)
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Non-subscription revenue
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Total residential mobile revenue
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Total residential revenue
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
B2B revenue (d):
|
|
|
|
|
|
|
|
||||||||
|
Subscription revenue
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Non-subscription revenue
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Total B2B revenue
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Other revenue (e)
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Total
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
(a)
|
Residential cable subscription revenue includes amounts received from subscribers for ongoing services. Residential cable non-subscription revenue includes, among other items, channel carriage fees, installation revenue, late fees and revenue from the sale of equipment.
|
|
(b)
|
Subscription revenue from subscribers who purchase bundled services at a discounted rate is generally allocated proportionally to each service based on the standalone price for each individual service. As a result, changes in the standalone pricing of our cable and mobile products or the composition of bundles can contribute to changes in our product revenue categories from period to period.
|
|
(c)
|
Residential mobile subscription revenue includes amounts received from subscribers for ongoing services. Residential mobile non-subscription revenue includes, among other items, interconnect revenue and revenue from sales of mobile handsets and other devices.
|
|
(d)
|
B2B
subscription revenue represents revenue from services to certain small or home office (
SOHO
) subscribers.
SOHO
subscribers pay a premium price to receive expanded service levels along with video, broadband internet, fixed-line telephony or mobile services that are the same or similar to the mass marketed products offered to our residential subscribers.
B2B
non-subscription revenue includes business broadband internet, video, fixed-line telephony, mobile and data services offered to medium to large enterprises and, on a wholesale basis, to other operators.
|
|
(e)
|
|
|
|
Three months ended September 30,
|
|
Nine months ended
September 30, |
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
in millions
|
||||||||||||||
|
Liberty Global Group:
|
|
|
|
|
|
|
|
||||||||
|
European Division:
|
|
|
|
|
|
|
|
||||||||
|
U.K.
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
Belgium (a)
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Germany
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Switzerland
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Ireland
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Poland
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Austria
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Hungary
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
The Czech Republic
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Romania
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Slovakia
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Other (b)
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
The Netherlands
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Total European Division
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Other, including intersegment eliminations
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Total Liberty Global Group
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
LiLAC Group:
|
|
|
|
|
|
|
|
||||||||
|
LiLAC Division:
|
|
|
|
|
|
|
|
||||||||
|
C&W (c):
|
|
|
|
|
|
|
|
||||||||
|
Panama
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Jamaica
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Bahamas
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Barbados
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Trinidad and Tobago
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Other (d)
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Total C&W
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Chile
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Puerto Rico
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Total LiLAC Division
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Intersegment eliminations
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
||||
|
Total LiLAC Group
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Intergroup eliminations
|
(
|
)
|
|
|
|
|
(
|
)
|
|
|
|
||||
|
Total consolidated revenue
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
VodafoneZiggo JV (the Netherlands)
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
(a)
|
The amount presented for the
nine
months ended
September 30, 2016
excludes the pre-acquisition revenue of
BASE
, which was acquired on February 11, 2016.
|
|
(b)
|
The amounts presented for the 2017 periods primarily include revenue earned from services provided to the
VodafoneZiggo JV
. For additional information, see note
4
.
|
|
(c)
|
For each
C&W
jurisdiction, the amounts presented include (i) revenue from residential and
B2B
operations and (ii) revenue derived from wholesale network customers, as applicable. The amount presented for the
nine
months ended
September 30, 2016
excludes the pre-acquisition revenue of
C&W
, which was acquired on
May 16, 2016
.
|
|
(d)
|
|
|
|
|
Redemption price
|
|
12-month period commencing October 15:
|
|
|
|
2022
|
|
|
|
2023
|
|
|
|
2024
|
|
|
|
2025 and thereafter
|
|
|
|
Item 2.
|
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|
|
•
|
Forward-looking Statements.
This section provides a description of certain factors that could cause actual results or events to differ materially from anticipated results or events.
|
|
•
|
Overview.
This section provides a general description of our business and recent events.
|
|
•
|
Material Changes in Results of Operations.
This section provides an analysis of our results of operations for the
three and nine months ended September 30, 2017
and
2016
.
|
|
•
|
Material Changes in Financial Condition.
This section provides an analysis of our corporate and subsidiary liquidity, condensed consolidated statements of cash flows and contractual commitments.
|
|
•
|
Quantitative and Qualitative Disclosures about Market Risk.
This section provides discussion and analysis of the foreign currency, interest rate and other market risk that our company faces.
|
|
•
|
economic and business conditions and industry trends in the countries in which we or our affiliates operate;
|
|
•
|
the competitive environment in the industries in the countries in which we or our affiliates operate, including competitor responses to our products and services;
|
|
•
|
fluctuations in currency exchange rates and interest rates;
|
|
•
|
instability in global financial markets, including sovereign debt issues and related fiscal reforms;
|
|
•
|
consumer disposable income and spending levels, including the availability and amount of individual consumer debt;
|
|
•
|
changes in consumer television viewing preferences and habits;
|
|
•
|
customer acceptance of our existing service offerings, including our cable television, broadband internet, fixed-line telephony, mobile and business service offerings, and of new technology, programming alternatives and other products and services that we may offer in the future;
|
|
•
|
our ability to manage rapid technological changes;
|
|
•
|
our ability to maintain or increase the number of subscriptions to our cable television, broadband internet, fixed-line telephony and mobile service offerings and our average revenue per household;
|
|
•
|
our ability to provide satisfactory customer service, including support for new and evolving products and services;
|
|
•
|
our ability to maintain or increase rates to our subscribers or to pass through increased costs to our subscribers;
|
|
•
|
the impact of our future financial performance, or market conditions generally, on the availability, terms and deployment of capital;
|
|
•
|
changes in, or failure or inability to comply with, government regulations in the countries in which we or our affiliates operate and adverse outcomes from regulatory proceedings;
|
|
•
|
government intervention that requires opening our broadband distribution networks to competitors, such as the obligations imposed in Belgium;
|
|
•
|
our ability to obtain regulatory approval and satisfy other conditions necessary to close acquisitions and dispositions, and the impact of conditions imposed by competition and other regulatory authorities in connection with acquisitions;
|
|
•
|
our ability to successfully acquire new businesses and, if acquired, to integrate, realize anticipated efficiencies from and implement our business plan with respect to the businesses we have acquired or that we expect to acquire;
|
|
•
|
changes in laws or treaties relating to taxation, or the interpretation thereof, in the
U.K.
, the
U.S.
or in other countries in which we or our affiliates operate;
|
|
•
|
changes in laws and government regulations that may impact the availability and cost of capital and the derivative instruments that hedge certain of our financial risks;
|
|
•
|
the ability of suppliers and vendors (including our third-party wireless network providers under our
MVNO
arrangements) to timely deliver quality products, equipment, software, services and access;
|
|
•
|
the availability of attractive programming for our video services and the costs associated with such programming, including retransmission and copyright fees payable to public and private broadcasters;
|
|
•
|
uncertainties inherent in the development and integration of new business lines and business strategies;
|
|
•
|
our ability to adequately forecast and plan future network requirements, including the costs and benefits associated with our planned network extensions;
|
|
•
|
the availability of capital for the acquisition and/or development of telecommunications networks and services;
|
|
•
|
certain factors outside of the
LiLAC Group
's control that may impact the timing and extent of the restoration of our networks and services in Puerto Rico and certain of our
C&W
markets following Hurricanes Irma and Maria, as further discussed under
Overview
below;
|
|
•
|
problems we may discover post-closing with the operations, including the internal controls and financial reporting process, of businesses we acquire;
|
|
•
|
the leakage of sensitive customer data;
|
|
•
|
the outcome of any pending or threatened litigation;
|
|
•
|
the loss of key employees and the availability of qualified personnel;
|
|
•
|
changes in the nature of key strategic relationships with partners and joint venturers;
|
|
•
|
our tracking stock capital structure; and
|
|
•
|
events that are outside of our control, such as political unrest in international markets, terrorist attacks, malicious human acts, natural disasters, pandemics and other similar events.
|
|
•
|
the length of time that it will take to restore Puerto Rico’s power and transmission system;
|
|
•
|
the number of people that will choose to leave Puerto Rico for an extended period or permanently; and
|
|
•
|
the ability of the Puerto Rico and U.S. governments to effectively oversee the recovery process in Puerto Rico.
|
|
|
Three months ended September 30,
|
|
Increase (decrease)
|
|
Organic increase (decrease)
|
||||||||||||||||
|
|
2017
|
|
2016
|
|
$
|
|
%
|
|
$
|
|
%
|
||||||||||
|
|
in millions, except percentages
|
||||||||||||||||||||
|
Liberty Global Group:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
European Division:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
U.K./Ireland
|
$
|
1,617.1
|
|
|
$
|
1,581.4
|
|
|
$
|
35.7
|
|
|
2.3
|
|
|
$
|
25.7
|
|
|
1.6
|
|
|
Belgium
|
759.1
|
|
|
693.4
|
|
|
65.7
|
|
|
9.5
|
|
|
19.9
|
|
|
2.8
|
|
||||
|
Germany
|
703.7
|
|
|
639.4
|
|
|
64.3
|
|
|
10.1
|
|
|
29.2
|
|
|
4.6
|
|
||||
|
Switzerland/Austria
|
456.0
|
|
|
439.3
|
|
|
16.7
|
|
|
3.8
|
|
|
4.8
|
|
|
1.1
|
|
||||
|
The Netherlands
|
—
|
|
|
681.8
|
|
|
(681.8
|
)
|
|
(100.0
|
)
|
|
—
|
|
|
—
|
|
||||
|
Total Western Europe
|
3,535.9
|
|
|
4,035.3
|
|
|
(499.4
|
)
|
|
(12.4
|
)
|
|
79.6
|
|
|
2.4
|
|
||||
|
Central and Eastern Europe
|
306.6
|
|
|
274.5
|
|
|
32.1
|
|
|
11.7
|
|
|
13.5
|
|
|
4.9
|
|
||||
|
Central and other (a)
|
35.4
|
|
|
(1.9
|
)
|
|
37.3
|
|
|
N.M.
|
|
|
(1.4
|
)
|
|
(3.6
|
)
|
||||
|
Total European Division
|
3,877.9
|
|
|
4,307.9
|
|
|
(430.0
|
)
|
|
(10.0
|
)
|
|
91.7
|
|
|
2.5
|
|
||||
|
Corporate and other
|
0.8
|
|
|
18.0
|
|
|
(17.2
|
)
|
|
(95.6
|
)
|
|
—
|
|
|
—
|
|
||||
|
Intersegment eliminations (b)
|
(0.2
|
)
|
|
(12.8
|
)
|
|
12.6
|
|
|
N.M.
|
|
|
—
|
|
|
N.M.
|
|
||||
|
Total Liberty Global Group
|
3,878.5
|
|
|
4,313.1
|
|
|
(434.6
|
)
|
|
(10.1
|
)
|
|
91.7
|
|
|
2.5
|
|
||||
|
LiLAC Group:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
LiLAC Division:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
C&W
|
578.9
|
|
|
568.5
|
|
|
10.4
|
|
|
1.8
|
|
|
5.8
|
|
|
1.0
|
|
||||
|
Chile
|
242.2
|
|
|
221.3
|
|
|
20.9
|
|
|
9.4
|
|
|
13.8
|
|
|
6.1
|
|
||||
|
Puerto Rico
|
88.6
|
|
|
104.8
|
|
|
(16.2
|
)
|
|
(15.5
|
)
|
|
(16.2
|
)
|
|
(15.5
|
)
|
||||
|
Total LiLAC Division
|
909.7
|
|
|
894.6
|
|
|
15.1
|
|
|
1.7
|
|
|
3.4
|
|
|
0.4
|
|
||||
|
Intersegment eliminations
|
(1.6
|
)
|
|
(0.5
|
)
|
|
(1.1
|
)
|
|
N.M.
|
|
|
(1.1
|
)
|
|
N.M.
|
|
||||
|
Total LiLAC Group
|
908.1
|
|
|
894.1
|
|
|
14.0
|
|
|
1.6
|
|
|
2.3
|
|
|
0.3
|
|
||||
|
Intergroup eliminations
|
(1.2
|
)
|
|
—
|
|
|
(1.2
|
)
|
|
N.M.
|
|
|
—
|
|
|
N.M.
|
|
||||
|
Total
|
$
|
4,785.4
|
|
|
$
|
5,207.2
|
|
|
$
|
(421.8
|
)
|
|
(8.1
|
)
|
|
$
|
94.0
|
|
|
2.1
|
|
|
|
Nine months ended
September 30, |
|
Increase (decrease)
|
|
Organic increase (decrease)
|
||||||||||||||||
|
|
2017
|
|
2016
|
|
$
|
|
%
|
|
$
|
|
%
|
||||||||||
|
|
in millions, except percentages
|
||||||||||||||||||||
|
Liberty Global Group:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
European Division:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
U.K./Ireland
|
$
|
4,687.6
|
|
|
$
|
4,985.6
|
|
|
$
|
(298.0
|
)
|
|
(6.0
|
)
|
|
$
|
77.3
|
|
|
1.5
|
|
|
Belgium
|
2,106.5
|
|
|
2,010.9
|
|
|
95.6
|
|
|
4.8
|
|
|
30.1
|
|
|
1.4
|
|
||||
|
Germany
|
1,988.6
|
|
|
1,900.0
|
|
|
88.6
|
|
|
4.7
|
|
|
93.5
|
|
|
4.9
|
|
||||
|
Switzerland/Austria
|
1,314.8
|
|
|
1,319.7
|
|
|
(4.9
|
)
|
|
(0.4
|
)
|
|
(6.3
|
)
|
|
(0.5
|
)
|
||||
|
The Netherlands
|
—
|
|
|
2,030.4
|
|
|
(2,030.4
|
)
|
|
(100.0
|
)
|
|
—
|
|
|
—
|
|
||||
|
Total Western Europe
|
10,097.5
|
|
|
12,246.6
|
|
|
(2,149.1
|
)
|
|
(17.5
|
)
|
|
194.6
|
|
|
1.9
|
|
||||
|
Central and Eastern Europe
|
866.5
|
|
|
814.6
|
|
|
51.9
|
|
|
6.4
|
|
|
44.9
|
|
|
5.5
|
|
||||
|
Central and other (a)
|
95.7
|
|
|
(5.2
|
)
|
|
100.9
|
|
|
N.M.
|
|
|
(1.2
|
)
|
|
(1.1
|
)
|
||||
|
Total European Division
|
11,059.7
|
|
|
13,056.0
|
|
|
(1,996.3
|
)
|
|
(15.3
|
)
|
|
238.3
|
|
|
2.1
|
|
||||
|
Corporate and other
|
1.7
|
|
|
47.8
|
|
|
(46.1
|
)
|
|
(96.4
|
)
|
|
(0.1
|
)
|
|
(6.2
|
)
|
||||
|
Intersegment eliminations (b)
|
(0.2
|
)
|
|
(35.4
|
)
|
|
35.2
|
|
|
N.M.
|
|
|
—
|
|
|
N.M.
|
|
||||
|
Total Liberty Global Group
|
11,061.2
|
|
|
13,068.4
|
|
|
(2,007.2
|
)
|
|
(15.4
|
)
|
|
238.2
|
|
|
2.1
|
|
||||
|
LiLAC Group:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
LiLAC Division:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
C&W
|
1,737.2
|
|
|
854.1
|
|
|
883.1
|
|
|
103.4
|
|
|
7.4
|
|
|
0.4
|
|
||||
|
Chile
|
702.6
|
|
|
631.9
|
|
|
70.7
|
|
|
11.2
|
|
|
43.9
|
|
|
6.9
|
|
||||
|
Puerto Rico
|
303.6
|
|
|
315.6
|
|
|
(12.0
|
)
|
|
(3.8
|
)
|
|
(12.0
|
)
|
|
(3.8
|
)
|
||||
|
Total LiLAC Division
|
2,743.4
|
|
|
1,801.6
|
|
|
941.8
|
|
|
52.3
|
|
|
39.3
|
|
|
1.5
|
|
||||
|
Intersegment eliminations
|
(3.5
|
)
|
|
(0.7
|
)
|
|
(2.8
|
)
|
|
N.M.
|
|
|
(2.8
|
)
|
|
N.M.
|
|
||||
|
Total LiLAC Group
|
2,739.9
|
|
|
1,800.9
|
|
|
939.0
|
|
|
52.1
|
|
|
36.5
|
|
|
1.4
|
|
||||
|
Intergroup eliminations
|
(1.2
|
)
|
|
—
|
|
|
(1.2
|
)
|
|
N.M.
|
|
|
—
|
|
|
N.M.
|
|
||||
|
Total
|
$
|
13,799.9
|
|
|
$
|
14,869.3
|
|
|
$
|
(1,069.4
|
)
|
|
(7.2
|
)
|
|
$
|
274.7
|
|
|
2.0
|
|
|
(a)
|
The amounts presented for the 2017 periods primarily include the revenue earned from services provided to the
VodafoneZiggo JV
. For additional information, see note
4
to our condensed consolidated financial statements.
|
|
(b)
|
The amounts presented for the 2016 periods primarily relate to transactions between our
European Division
and
Ziggo Sport
, which was contributed to the
VodafoneZiggo JV
as part of the
VodafoneZiggo JV Transaction
.
|
|
|
Three-month period
|
|
Nine-month period
|
||||||||||||||||||||
|
|
Subscription
revenue
|
|
Non-subscription
revenue
|
|
Total
|
|
Subscription
revenue
|
|
Non-subscription
revenue
|
|
Total
|
||||||||||||
|
|
in millions
|
||||||||||||||||||||||
|
Increase (decrease) in residential cable subscription revenue due to change in:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Average number of RGUs (a)
|
$
|
20.7
|
|
|
$
|
—
|
|
|
$
|
20.7
|
|
|
$
|
59.8
|
|
|
$
|
—
|
|
|
$
|
59.8
|
|
|
ARPU (b)
|
(1.3
|
)
|
|
—
|
|
|
(1.3
|
)
|
|
19.9
|
|
|
—
|
|
|
19.9
|
|
||||||
|
Increase in residential cable non-subscription revenue (c)
|
—
|
|
|
4.6
|
|
|
4.6
|
|
|
—
|
|
|
15.4
|
|
|
15.4
|
|
||||||
|
Total increase in residential cable revenue
|
19.4
|
|
|
4.6
|
|
|
24.0
|
|
|
79.7
|
|
|
15.4
|
|
|
95.1
|
|
||||||
|
Increase (decrease) in residential mobile revenue (d)
|
(9.4
|
)
|
|
4.2
|
|
|
(5.2
|
)
|
|
(44.4
|
)
|
|
(4.6
|
)
|
|
(49.0
|
)
|
||||||
|
Increase (decrease) in B2B revenue (e)
|
8.8
|
|
|
(4.1
|
)
|
|
4.7
|
|
|
27.6
|
|
|
0.2
|
|
|
27.8
|
|
||||||
|
Increase in other revenue
|
—
|
|
|
2.2
|
|
|
2.2
|
|
|
—
|
|
|
3.4
|
|
|
3.4
|
|
||||||
|
Total organic increase
|
18.8
|
|
|
6.9
|
|
|
25.7
|
|
|
62.9
|
|
|
14.4
|
|
|
77.3
|
|
||||||
|
Impact of acquisitions
|
—
|
|
|
9.0
|
|
|
9.0
|
|
|
—
|
|
|
28.1
|
|
|
28.1
|
|
||||||
|
Impact of a disposal
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2.9
|
)
|
|
(2.9
|
)
|
||||||
|
Impact of FX
|
0.4
|
|
|
0.6
|
|
|
1.0
|
|
|
(316.8
|
)
|
|
(83.7
|
)
|
|
(400.5
|
)
|
||||||
|
Total
|
$
|
19.2
|
|
|
$
|
16.5
|
|
|
$
|
35.7
|
|
|
$
|
(253.9
|
)
|
|
$
|
(44.1
|
)
|
|
$
|
(298.0
|
)
|
|
(a)
|
The increases in residential cable subscription revenue related to changes in the average number of
RGU
s are primarily attributable to (i) increases in the average number of broadband internet and fixed-line telephony
RGU
s in the
U.K.
and (ii) net increases in the average number of video
RGU
s, as increases in the
U.K.
were only partially offset by decreases in Ireland.
|
|
(b)
|
The changes in cable subscription revenue related to changes in
ARPU
are primarily attributable to (i) the net effect of (a) higher
ARPU
from broadband internet services and (b) lower
ARPU
from video and fixed-line telephony services and (ii) an improvement in
RGU
mix, as increases in the
U.K.
were only partially offset by decreases in Ireland. In addition,
ARPU
from video, broadband internet and fixed-line telephony services in the nine-month comparison was adversely impacted by an aggregate revenue decrease of $12.4 million associated with the April 2016 changes in the regulations governing payment handling fees that
Virgin Media
charges to its customers in the
U.K.
|
|
(c)
|
The increases in residential cable non-subscription revenue are largely due to increases in installation revenue in the
U.K.
|
|
(d)
|
The decreases in residential mobile subscription revenue relate to the net effect of (i) decreases in the
U.K.
, due primarily to lower
ARPU
, and (ii) increases in Ireland, mainly due to increases in the average number of mobile subscribers. The lower
ARPU
in the
U.K.
includes the net effect of (a) revenue decreases of $22.7 million and $91.1 million, respectively, attributable to declines in the number of customers under subsidized handset contracts, (b) revenue increases of $9.6 million and $36.4 million, respectively, attributable to growth in the number of customers under the
Split-contract Program
and (c) revenue increases of $1.8 million and $6.0 million, respectively, attributable to growth in the number of customers under subscriber identification module or “SIM”-only contracts. The increase in residential mobile non-subscription revenue for the three-month comparison is primarily due to increases in sales of mobile handsets and other devices. The decrease in residential mobile non-subscription revenue for the nine-month comparison is primarily due to (1) a decrease in interconnect revenue in the
U.K.
that was only partially offset by a volume-related increase in interconnect revenue in Ireland and (2) an increase in sales of mobile handsets and other devices, as an increase in Ireland was only partially offset by a decrease in the
U.K.
The decrease in interconnect revenue in the
U.K.
during the nine-month comparison is primarily due to (I) declines in mobile short message service or “
SMS
” termination volumes and (II) lower mobile termination rates and volumes.
|
|
(e)
|
The increases in
B2B
subscription revenue are primarily due to increases in the average number of broadband internet
SOHO
RGU
s in the
U.K.
The decrease in
B2B
non-subscription revenue for the three-month comparison is primarily due to lower revenue from data and fixed-line telephony services in the
U.K.
|
|
|
Three-month period
|
|
Nine-month period
|
||||||||||||||||||||
|
|
Subscription
revenue
|
|
Non-subscription
revenue
|
|
Total
|
|
Subscription
revenue
|
|
Non-subscription
revenue
|
|
Total
|
||||||||||||
|
|
in millions
|
||||||||||||||||||||||
|
Increase (decrease) in residential cable subscription revenue due to change in:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Average number of RGUs (a)
|
$
|
(11.4
|
)
|
|
$
|
—
|
|
|
$
|
(11.4
|
)
|
|
$
|
(25.8
|
)
|
|
$
|
—
|
|
|
$
|
(25.8
|
)
|
|
ARPU (b)
|
4.0
|
|
|
—
|
|
|
4.0
|
|
|
11.0
|
|
|
—
|
|
|
11.0
|
|
||||||
|
Increase
in residential cable non-subscription revenue (c)
|
—
|
|
|
0.6
|
|
|
0.6
|
|
|
—
|
|
|
3.3
|
|
|
3.3
|
|
||||||
|
Total increase (decrease) in residential cable revenue
|
(7.4
|
)
|
|
0.6
|
|
|
(6.8
|
)
|
|
(14.8
|
)
|
|
3.3
|
|
|
(11.5
|
)
|
||||||
|
Increase (decrease) in residential mobile revenue (d)
|
(6.1
|
)
|
|
0.4
|
|
|
(5.7
|
)
|
|
(18.6
|
)
|
|
(20.3
|
)
|
|
(38.9
|
)
|
||||||
|
Increase in B2B revenue (e)
|
15.6
|
|
|
16.8
|
|
|
32.4
|
|
|
45.0
|
|
|
35.5
|
|
|
80.5
|
|
||||||
|
Total organic
increase
|
2.1
|
|
|
17.8
|
|
|
19.9
|
|
|
11.6
|
|
|
18.5
|
|
|
30.1
|
|
||||||
|
Impact of acquisitions
|
14.6
|
|
|
2.3
|
|
|
16.9
|
|
|
60.8
|
|
|
32.1
|
|
|
92.9
|
|
||||||
|
Impact of disposals
|
(6.6
|
)
|
|
(2.5
|
)
|
|
(9.1
|
)
|
|
(15.1
|
)
|
|
(6.7
|
)
|
|
(21.8
|
)
|
||||||
|
Impact of FX
|
29.5
|
|
|
8.5
|
|
|
38.0
|
|
|
(4.3
|
)
|
|
(1.3
|
)
|
|
(5.6
|
)
|
||||||
|
Total
|
$
|
39.6
|
|
|
$
|
26.1
|
|
|
$
|
65.7
|
|
|
$
|
53.0
|
|
|
$
|
42.6
|
|
|
$
|
95.6
|
|
|
(a)
|
The decreases in residential cable subscription revenue related to changes in the average number of
RGU
s are attributable to decreases in the average number of video, broadband internet and fixed-line telephony
RGU
s.
|
|
(b)
|
The increases in residential cable subscription revenue related to changes in
ARPU
are attributable to
(i) net increases due to (a) higher
ARPU
from broadband internet and video services and (b) lower
ARPU
from fixed-line telephony services and (ii) improvements in
RGU
mix.
|
|
(c)
|
The increases in residential cable non-subscription revenue are attributable to (i) an increase of $5.8 million for the nine-month comparison due to adjustments recorded during the 2017 period to reflect the expected recovery of certain prior-period
VAT
payments, (ii) decreases in revenue from services provided through third-party networks and (iii) an increase for the three-month comparison and a decrease for the nine-month comparison in equipment sales.
|
|
(d)
|
The decreases in residential mobile subscription revenue are primarily due to the net effect of
(i) declines in the average number of subscribers, as decreases in the average number of prepaid subscribers was only partially offset by increases in the average number of postpaid subscribers, and (ii) for the nine-month comparison, lower
ARPU
, and for the three-month comparison, higher
ARPU
.
The changes in residential mobile non-subscription revenue are primarily driven by the net effect of (a) decreases in sales of mobile handsets and other devices, (b) an increase for the three-month comparison and a decrease for the nine-month comparison in interconnect revenue, due to the net effect of lower SMS termination volumes, higher roaming revenue and lower termination rates, and (c) higher revenue from late fees.
|
|
(e)
|
The increases
in
B2B
subscription revenue are largely attributable to increases in the average number of broadband internet
SOHO
RGU
s and mobile
SOHO
subscribers. The increases in
B2B
non-subscription revenue are primarily due to (i) higher revenue from wholesale services, (ii) increases in interconnect revenue, mainly due to higher mobile volumes, and (iii) increases in installation revenue.
|
|
|
Three-month period
|
|
Nine-month period
|
||||||||||||||||||||
|
|
Subscription
revenue (a)
|
|
Non-subscription
revenue
|
|
Total
|
|
Subscription
revenue (a)
|
|
Non-subscription
revenue
|
|
Total
|
||||||||||||
|
|
in millions
|
||||||||||||||||||||||
|
Increase in residential cable subscription revenue due to change in:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Average number of RGUs (b)
|
$
|
10.3
|
|
|
$
|
—
|
|
|
$
|
10.3
|
|
|
$
|
35.3
|
|
|
$
|
—
|
|
|
$
|
35.3
|
|
|
ARPU (c)
|
6.8
|
|
|
—
|
|
|
6.8
|
|
|
24.0
|
|
|
—
|
|
|
24.0
|
|
||||||
|
Decrease in residential cable non-subscription revenue (d)
|
—
|
|
|
(4.8
|
)
|
|
(4.8
|
)
|
|
—
|
|
|
(5.6
|
)
|
|
(5.6
|
)
|
||||||
|
Total increase (decrease) in residential cable revenue
|
17.1
|
|
|
(4.8
|
)
|
|
12.3
|
|
|
59.3
|
|
|
(5.6
|
)
|
|
53.7
|
|
||||||
|
Increase (decrease) in residential mobile
revenue (e)
|
(0.2
|
)
|
|
11.5
|
|
|
11.3
|
|
|
(2.7
|
)
|
|
26.7
|
|
|
24.0
|
|
||||||
|
Increase in B2B revenue (f)
|
3.8
|
|
|
2.5
|
|
|
6.3
|
|
|
10.0
|
|
|
7.0
|
|
|
17.0
|
|
||||||
|
Decrease in other revenue
|
—
|
|
|
(0.7
|
)
|
|
(0.7
|
)
|
|
—
|
|
|
(1.2
|
)
|
|
(1.2
|
)
|
||||||
|
Total organic increase
|
20.7
|
|
|
8.5
|
|
|
29.2
|
|
|
66.6
|
|
|
26.9
|
|
|
93.5
|
|
||||||
|
Impact of FX
|
32.4
|
|
|
2.7
|
|
|
35.1
|
|
|
(4.0
|
)
|
|
(0.9
|
)
|
|
(4.9
|
)
|
||||||
|
Total
|
$
|
53.1
|
|
|
$
|
11.2
|
|
|
$
|
64.3
|
|
|
$
|
62.6
|
|
|
$
|
26.0
|
|
|
$
|
88.6
|
|
|
(a)
|
Residential cable subscription revenue includes revenue from multi-year bulk agreements with landlords or housing associations or with third parties that operate and administer the in-building networks on behalf of housing associations. These bulk agreements, which generally allow for the procurement of the basic video signals at volume-based discounts, provide access to approximately two-thirds of Germany’s video subscribers. Germany’s bulk agreements are, to a significant extent, medium- and long-term contracts. As of
September 30, 2017
, bulk agreements covering approximately 34% of the video subscribers that Germany serves expire by the end of 2018 or are terminable on 30-days notice. During the three months ended
September 30, 2017
, Germany’s 20 largest bulk agreement accounts generated approximately 9% of its total revenue (including estimated amounts billed directly to the building occupants for digital video, broadband internet and fixed-line telephony services). No assurance can be given that Germany’s bulk agreements will be renewed or extended on financially equivalent terms, or at all.
|
|
(b)
|
The
increases in residential cable subscription revenue related to changes in the average number of
RGU
s are attributable to
increases in the average number of broadband internet, fixed-line telephony and video
RGU
s.
|
|
(c)
|
The increases in residential cable subscription revenue related to changes in
ARPU
are attributable to (i) improvements in
RGU
mix and (ii) net increases due to (a) higher
ARPU
from broadband internet and video services and (b) lower
ARPU
from fixed-line telephony services.
|
|
(d)
|
The decreases in residential cable non-subscription revenue are primarily due to the net effect of (i) decreases in channel carriage fee revenue, (ii) increases in installation revenue and (iii) decreases in interconnect revenue, primarily due to lower fixed-line telephony termination rates and volumes. Channel carriage revenue relates to fees received for the carriage of certain channels included in Germany’s basic and enhanced video offerings. This channel carriage fee revenue is subject to contracts that expire or are otherwise terminable by either party on various dates ranging from 2017 through 2020. The
|
|
(e)
|
The
increases in residential mobile non-subscription revenue are primarily due to increases in mobile handset sales of $8.0 million and $20.0 million, respectively, associated with the fourth quarter 2016 launch of a wholesale handset program. These mobile handset sales typically generate relatively low margins.
|
|
(f)
|
The increases in
B2B
subscription revenue are primarily attributable to increases in the average number of broadband internet and fixed-line telephony
SOHO
RGU
s. The increases in
B2B
non-subscription revenue are largely due to higher revenue from data services and increases in interconnect revenue, mainly due to higher fixed-line telephony volumes.
|
|
|
Three-month period
|
|
Nine-month period
|
||||||||||||||||||||
|
|
Subscription
revenue
|
|
Non-subscription
revenue
|
|
Total
|
|
Subscription
revenue
|
|
Non-subscription
revenue
|
|
Total
|
||||||||||||
|
|
in millions
|
||||||||||||||||||||||
|
Increase (decrease) in residential cable subscription revenue due to change in:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Average number of RGUs (a)
|
$
|
2.4
|
|
|
$
|
—
|
|
|
$
|
2.4
|
|
|
$
|
2.1
|
|
|
$
|
—
|
|
|
$
|
2.1
|
|
|
ARPU (b)
|
(14.7
|
)
|
|
—
|
|
|
(14.7
|
)
|
|
(36.3
|
)
|
|
—
|
|
|
(36.3
|
)
|
||||||
|
Increase in residential cable non-subscription revenue (c)
|
—
|
|
|
4.7
|
|
|
4.7
|
|
|
—
|
|
|
6.1
|
|
|
6.1
|
|
||||||
|
Total increase (decrease) in residential cable revenue
|
(12.3
|
)
|
|
4.7
|
|
|
(7.6
|
)
|
|
(34.2
|
)
|
|
6.1
|
|
|
(28.1
|
)
|
||||||
|
Increase (decrease) in residential mobile
revenue (d)
|
3.9
|
|
|
0.8
|
|
|
4.7
|
|
|
12.7
|
|
|
(2.5
|
)
|
|
10.2
|
|
||||||
|
Increase in B2B revenue (e)
|
0.8
|
|
|
6.9
|
|
|
7.7
|
|
|
3.0
|
|
|
8.7
|
|
|
11.7
|
|
||||||
|
Decrease in other revenue
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(0.1
|
)
|
|
(0.1
|
)
|
||||||
|
Total organic increase (decrease)
|
(7.6
|
)
|
|
12.4
|
|
|
4.8
|
|
|
(18.5
|
)
|
|
12.2
|
|
|
(6.3
|
)
|
||||||
|
Impact of acquisitions
|
0.4
|
|
|
1.6
|
|
|
2.0
|
|
|
1.2
|
|
|
4.8
|
|
|
6.0
|
|
||||||
|
Impact of FX
|
8.4
|
|
|
1.5
|
|
|
9.9
|
|
|
(4.0
|
)
|
|
(0.6
|
)
|
|
(4.6
|
)
|
||||||
|
Total
|
$
|
1.2
|
|
|
$
|
15.5
|
|
|
$
|
16.7
|
|
|
$
|
(21.3
|
)
|
|
$
|
16.4
|
|
|
$
|
(4.9
|
)
|
|
(a)
|
The increases in residential cable subscription revenue related to changes in the average number of
RGU
s are attributable to the net effect of (i) declines in the average number of video
RGU
s and (ii) increases in the average number of fixed-line telephony and broadband internet
RGU
s.
|
|
(b)
|
The decreases in residential cable subscription revenue related to changes in
ARPU
are attributable to (i) decreases due to lower
ARPU
from fixed-line telephony, video and broadband internet services and (ii) adverse changes in
RGU
mix.
|
|
(c)
|
The increases in residential cable non-subscription revenue are primarily attributable to the net effect of (i) increases in revenue from the distribution of our Swiss sports channel, (ii) decreases in installation revenue, as decreases in Switzerland were only slightly offset by increases in Austria, and (iii) decreases in equipment sales in Switzerland. In addition, the increase in residential cable non-subscription revenue for the nine-month comparison includes the favorable impact of the release of unclaimed customer credits in Switzerland during the 2017 period of $6.5 million.
|
|
(d)
|
The increases in residential mobile subscription revenue are due to the net impact of (i) increases in the average number of mobile subscribers and (ii) lower
ARPU
from mobile services. The decrease in residential mobile non-subscription
|
|
(e)
|
The increases in
B2B
subscription revenue are primarily attributable to increases in the average number of broadband internet and video
SOHO
RGU
s.
The increases in
B2B
non-subscription revenue are mostly due to higher revenue from data and fixed-line telephony services in Switzerland.
|
|
|
Three-month period
|
|
Nine-month period
|
||||||||||||||||||||
|
|
Subscription
revenue
|
|
Non-subscription
revenue
|
|
Total
|
|
Subscription
revenue
|
|
Non-subscription
revenue
|
|
Total
|
||||||||||||
|
|
in millions
|
||||||||||||||||||||||
|
Increase (decrease) in residential cable subscription revenue due to change in:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Average number of RGUs (a)
|
$
|
6.8
|
|
|
$
|
—
|
|
|
$
|
6.8
|
|
|
$
|
23.3
|
|
|
$
|
—
|
|
|
$
|
23.3
|
|
|
ARPU (b)
|
(1.8
|
)
|
|
—
|
|
|
(1.8
|
)
|
|
(6.3
|
)
|
|
—
|
|
|
(6.3
|
)
|
||||||
|
Increase in residential cable non-subscription revenue (c)
|
—
|
|
|
0.7
|
|
|
0.7
|
|
|
—
|
|
|
4.3
|
|
|
4.3
|
|
||||||
|
Total increase in residential cable revenue
|
5.0
|
|
|
0.7
|
|
|
5.7
|
|
|
17.0
|
|
|
4.3
|
|
|
21.3
|
|
||||||
|
Increase in residential mobile
revenue (d)
|
0.6
|
|
|
0.2
|
|
|
0.8
|
|
|
2.2
|
|
|
0.4
|
|
|
2.6
|
|
||||||
|
Increase in B2B revenue (e)
|
2.2
|
|
|
4.8
|
|
|
7.0
|
|
|
6.6
|
|
|
14.4
|
|
|
21.0
|
|
||||||
|
Total organic increase
|
7.8
|
|
|
5.7
|
|
|
13.5
|
|
|
25.8
|
|
|
19.1
|
|
|
44.9
|
|
||||||
|
Impact of FX
|
16.6
|
|
|
2.0
|
|
|
18.6
|
|
|
6.5
|
|
|
0.5
|
|
|
7.0
|
|
||||||
|
Total
|
$
|
24.4
|
|
|
$
|
7.7
|
|
|
$
|
32.1
|
|
|
$
|
32.3
|
|
|
$
|
19.6
|
|
|
$
|
51.9
|
|
|
(a)
|
The
increases in residential cable subscription revenue related to changes in the average number of
RGU
s are attributable to (i) increases in the average number of broadband internet
RGU
s, due primarily to increases in Hungary, Czech Republic, Romania and Poland, (ii) increases in the average number of video
RGU
s, primarily due to increases in Hungary, Poland and Romania and (iii) increases in the average number of fixed-line telephony
RGU
s, due primarily to increases in Hungary.
|
|
(b)
|
The decreases in residential cable subscription revenue related to changes in
ARPU
are primarily attributable to (i) the net effect of (a) higher
ARPU
from video services, due primarily to increases in Poland, UPC DTH, Czech Republic and Hungary, (b) lower
ARPU
from broadband internet services, primarily driven by decreases in Poland and Hungary that were only partially offset by increases in Romania, and (c) lower
ARPU
from fixed-line telephony services, primarily in Poland, Romania and Hungary and (ii) improvements in RGU mix, as improvements in Hungary and Poland were only partially offset by adverse changes in Romania and the Czech Republic.
|
|
(c)
|
The increases in residential cable non-subscription revenue are largely attributable to net increases in Hungary and at
UPC DTH
.
|
|
(d)
|
The increases in residential mobile subscription revenue are primarily due to increases in the average number of mobile subscribers in Hungary.
|
|
(e)
|
The
increases in
B2B
subscription revenue are largely attributable to increases in the average number of broadband internet
SOHO
RGU
s.
The increases in
B2B
non-subscription revenue are primarily due to (i) higher revenue from fixed-line telephony services, primarily in the Czech Republic, and (ii) higher interconnect revenue, primarily due to higher volumes in Poland and Hungary.
|
|
|
Three-month period
|
|
Nine-month period
|
||||||||||||||||||||
|
|
Subscription
revenue
|
|
Non-subscription
revenue
|
|
Total
|
|
Subscription
revenue
|
|
Non-subscription
revenue
|
|
Total
|
||||||||||||
|
|
in millions
|
||||||||||||||||||||||
|
Increase (decrease) in residential cable subscription revenue due to change in:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Average number of RGUs (a)
|
$
|
(0.9
|
)
|
|
$
|
—
|
|
|
$
|
(0.9
|
)
|
|
$
|
(1.0
|
)
|
|
$
|
—
|
|
|
$
|
(1.0
|
)
|
|
ARPU (b)
|
2.9
|
|
|
—
|
|
|
2.9
|
|
|
2.7
|
|
|
—
|
|
|
2.7
|
|
||||||
|
Decrease in residential cable non-subscription revenue (c)
|
—
|
|
|
(3.8
|
)
|
|
(3.8
|
)
|
|
—
|
|
|
(5.3
|
)
|
|
(5.3
|
)
|
||||||
|
Impact of hurricanes on residential cable revenue (d)
|
(2.5
|
)
|
|
—
|
|
|
(2.5
|
)
|
|
(2.5
|
)
|
|
—
|
|
|
(2.5
|
)
|
||||||
|
Total decrease in residential cable revenue
|
(0.5
|
)
|
|
(3.8
|
)
|
|
(4.3
|
)
|
|
(0.8
|
)
|
|
(5.3
|
)
|
|
(6.1
|
)
|
||||||
|
Increase (decrease) in residential mobile
revenue (e)
|
(8.3
|
)
|
|
1.4
|
|
|
(6.9
|
)
|
|
(13.9
|
)
|
|
2.5
|
|
|
(11.4
|
)
|
||||||
|
Impact of hurricanes on residential mobile revenue (d)
|
(0.3
|
)
|
|
—
|
|
|
(0.3
|
)
|
|
(0.3
|
)
|
|
—
|
|
|
(0.3
|
)
|
||||||
|
Increase in B2B revenue (f)
|
—
|
|
|
17.7
|
|
|
17.7
|
|
|
—
|
|
|
29.6
|
|
|
29.6
|
|
||||||
|
Impact of hurricanes on B2B revenue (d)
|
—
|
|
|
(0.6
|
)
|
|
(0.6
|
)
|
|
—
|
|
|
(0.6
|
)
|
|
(0.6
|
)
|
||||||
|
Increase (decrease) in other revenue
|
—
|
|
|
0.2
|
|
|
0.2
|
|
|
—
|
|
|
(3.8
|
)
|
|
(3.8
|
)
|
||||||
|
Total organic increase (decrease)
|
(9.1
|
)
|
|
14.9
|
|
|
5.8
|
|
|
(15.0
|
)
|
|
22.4
|
|
|
7.4
|
|
||||||
|
Impact of acquisitions
|
—
|
|
|
6.9
|
|
|
6.9
|
|
|
434.3
|
|
|
455.2
|
|
|
889.5
|
|
||||||
|
Impact of FX
|
(1.3
|
)
|
|
(1.0
|
)
|
|
(2.3
|
)
|
|
(7.5
|
)
|
|
(6.3
|
)
|
|
(13.8
|
)
|
||||||
|
Total
|
$
|
(10.4
|
)
|
|
$
|
20.8
|
|
|
$
|
10.4
|
|
|
$
|
411.8
|
|
|
$
|
471.3
|
|
|
$
|
883.1
|
|
|
(a)
|
The decrease in residential cable subscription revenue related to changes in the average number of
RGU
s for the three-month comparison is primarily attributable to a decrease in the average number of video
RGU
s. The decrease in residential cable subscription revenue related to changes in the average number of
RGU
s for the nine-month comparison is attributable to the net effect of (i) decreases in the average number of broadband internet and video
RGU
s and (ii) an increase in the average number of fixed-line telephony
RGU
s.
|
|
(b)
|
The increases in residential cable subscription revenue related to changes in
ARPU
are attributable to the net effect of (i) net increases due to (a) higher
ARPU
from broadband internet and video services and (b) lower
ARPU
from fixed-line telephony services and (ii) adverse changes in
RGU
mix.
|
|
(c)
|
The decreases in residential cable non-subscription revenue are largely attributable to
decreases in interconnect revenue, mainly due to lower fixed-line telephony termination volumes.
|
|
(d)
|
Amounts represent customer credits recorded through September 30, 2017 associated with service interruptions resulting from the hurricanes. For additional information, see
Overview
above.
|
|
(e)
|
The decreases in residential mobile subscription revenue are primarily attributable to lower revenue in the Bahamas associated with decreases in the average number of subscribers and lower
ARPU
, primarily driven by the commercial launch of mobile services by a competitor during the fourth quarter of 2016.
|
|
(f)
|
The increases in
B2B
non-subscription revenue are primarily attributable to the net effect of (i) higher revenue from wholesale services, data services, interconnect fees, video services and installation fees and (ii) lower revenue from fixed-line telephony services. In addition, the increases include
$0.9 million and $5.8 million, respectively, of organic impacts associated with wholesale revenue recognized on a cash basis during the second and third quarters of 2017 related to services provided to a significant customer in prior quarters
.
|
|
|
Three-month period
|
|
Nine-month period
|
||||||||||||||||||||
|
|
Subscription
revenue
|
|
Non-subscription
revenue
|
|
Total
|
|
Subscription
revenue
|
|
Non-subscription
revenue
|
|
Total
|
||||||||||||
|
|
in millions
|
||||||||||||||||||||||
|
Increase in residential cable subscription revenue due to change in:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Average number of RGUs (a)
|
$
|
3.6
|
|
|
$
|
—
|
|
|
$
|
3.6
|
|
|
$
|
10.7
|
|
|
$
|
—
|
|
|
$
|
10.7
|
|
|
ARPU (b)
|
4.4
|
|
|
—
|
|
|
4.4
|
|
|
20.1
|
|
|
—
|
|
|
20.1
|
|
||||||
|
Decrease in residential cable non-subscription revenue (c)
|
—
|
|
|
(0.9
|
)
|
|
(0.9
|
)
|
|
—
|
|
|
(6.2
|
)
|
|
(6.2
|
)
|
||||||
|
Total increase (decrease) in residential cable revenue
|
8.0
|
|
|
(0.9
|
)
|
|
7.1
|
|
|
30.8
|
|
|
(6.2
|
)
|
|
24.6
|
|
||||||
|
Increase in residential mobile
revenue (d)
|
3.3
|
|
|
—
|
|
|
3.3
|
|
|
9.6
|
|
|
0.4
|
|
|
10.0
|
|
||||||
|
Increase (decrease) in B2B revenue (e)
|
3.5
|
|
|
(0.1
|
)
|
|
3.4
|
|
|
10.1
|
|
|
(0.8
|
)
|
|
9.3
|
|
||||||
|
Total organic increase (decrease)
|
14.8
|
|
|
(1.0
|
)
|
|
13.8
|
|
|
50.5
|
|
|
(6.6
|
)
|
|
43.9
|
|
||||||
|
Impact of FX
|
6.7
|
|
|
0.4
|
|
|
7.1
|
|
|
24.5
|
|
|
2.3
|
|
|
26.8
|
|
||||||
|
Total
|
$
|
21.5
|
|
|
$
|
(0.6
|
)
|
|
$
|
20.9
|
|
|
$
|
75.0
|
|
|
$
|
(4.3
|
)
|
|
$
|
70.7
|
|
|
(a)
|
The increases in residential cable subscription revenue related to changes in the average number of
RGU
s are attributable to the net effect of (i) increases in the average number of broadband internet and video
RGU
s and (ii) declines in the average number of fixed-line telephony
RGU
s.
|
|
(b)
|
The increases in residential cable subscription revenue related to changes in
ARPU
are attributable to (i) the net effect of (a) higher
ARPU
from video services and (b) lower
ARPU
from fixed-line telephony and broadband internet services and (ii) an improvement in
RGU
mix. In addition, the increase in Chile’s residential cable subscription revenue for the nine-month comparison includes an increase of $3.8 million resulting from the impact of unfavorable adjustments recorded during the first and second quarters of 2016 to reflect the retroactive application of a tariff for the period from July 2013 through February 2014.
|
|
(c)
|
The decrease in residential cable non-subscription revenue is primarily due to the net effect of (i) lower advertising revenue, (ii) lower interconnect revenue, attributable to lower fixed-line telephony termination rates and volumes, and (iii) increases in installation revenue.
|
|
(d)
|
The increases in residential mobile subscription revenue are primarily due to increases in the average number of mobile subscribers.
|
|
(e)
|
The increases in
B2B
subscription revenue are primarily attributable to increases in the average number of broadband internet and fixed-line telephony
SOHO
RGU
s.
|
|
|
Three-month period
|
|
Nine-month period
|
||||||||||||||||||||
|
|
Subscription
revenue
|
|
Non-subscription
revenue
|
|
Total
|
|
Subscription
revenue
|
|
Non-subscription
revenue
|
|
Total
|
||||||||||||
|
|
in millions
|
||||||||||||||||||||||
|
Increase in residential cable subscription revenue due to change in:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Average number of RGUs (a)
|
$
|
1.6
|
|
|
$
|
—
|
|
|
$
|
1.6
|
|
|
$
|
6.1
|
|
|
$
|
—
|
|
|
$
|
6.1
|
|
|
ARPU (b)
|
0.9
|
|
|
—
|
|
|
0.9
|
|
|
0.4
|
|
|
—
|
|
|
0.4
|
|
||||||
|
Increase in residential cable non-subscription revenue
|
—
|
|
|
0.4
|
|
|
0.4
|
|
|
—
|
|
|
1.1
|
|
|
1.1
|
|
||||||
|
Impact of hurricanes on residential cable revenue (c)
|
(16.8
|
)
|
|
(1.5
|
)
|
|
(18.3
|
)
|
|
(16.8
|
)
|
|
(1.5
|
)
|
|
(18.3
|
)
|
||||||
|
Total decrease in residential cable revenue
|
(14.3
|
)
|
|
(1.1
|
)
|
|
(15.4
|
)
|
|
(10.3
|
)
|
|
(0.4
|
)
|
|
(10.7
|
)
|
||||||
|
Increase (decrease) in B2B revenue
|
(0.5
|
)
|
|
0.8
|
|
|
0.3
|
|
|
(1.3
|
)
|
|
1.8
|
|
|
0.5
|
|
||||||
|
Decrease in other revenue
|
—
|
|
|
(0.3
|
)
|
|
(0.3
|
)
|
|
—
|
|
|
(1.0
|
)
|
|
(1.0
|
)
|
||||||
|
Impact of hurricanes on B2B and other revenue (c)
|
—
|
|
|
(0.8
|
)
|
|
(0.8
|
)
|
|
—
|
|
|
(0.8
|
)
|
|
(0.8
|
)
|
||||||
|
Total
|
$
|
(14.8
|
)
|
|
$
|
(1.4
|
)
|
|
$
|
(16.2
|
)
|
|
$
|
(11.6
|
)
|
|
$
|
(0.4
|
)
|
|
$
|
(12.0
|
)
|
|
(a)
|
The increases in residential cable subscription revenue related to changes in the average number of
RGU
s are primarily attributable to increases in the average number of broadband internet
RGU
s that were only partially offset by declines in the average number of video
RGU
s.
|
|
(b)
|
The increases in residential cable subscription revenue related to changes in
ARPU
are attributable to the net effect of (i) net increases due to (a) higher
ARPU
from broadband internet services and (b) lower
ARPU
from fixed-line telephony and video services and (ii) adverse changes in
RGU
mix.
|
|
(c)
|
Amounts represent customer credits recorded through September 30, 2017 associated with service interruptions resulting from the hurricanes. For additional information, see
Overview
above.
|
|
|
Three months ended September 30,
|
|
Increase (decrease)
|
|
Organic increase (decrease)
|
||||||||||||||||
|
|
2017
|
|
2016
|
|
$
|
|
%
|
|
$
|
|
%
|
||||||||||
|
|
in millions, except percentages
|
||||||||||||||||||||
|
Liberty Global Group:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
European Division:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
U.K./Ireland
|
$
|
484.4
|
|
|
$
|
466.8
|
|
|
$
|
17.6
|
|
|
3.8
|
|
|
$
|
12.2
|
|
|
2.6
|
|
|
Belgium
|
192.7
|
|
|
185.0
|
|
|
7.7
|
|
|
4.2
|
|
|
1.1
|
|
|
0.6
|
|
||||
|
Germany
|
68.1
|
|
|
55.9
|
|
|
12.2
|
|
|
21.8
|
|
|
8.8
|
|
|
15.7
|
|
||||
|
Switzerland/Austria
|
71.7
|
|
|
61.7
|
|
|
10.0
|
|
|
16.2
|
|
|
8.5
|
|
|
13.7
|
|
||||
|
The Netherlands
|
—
|
|
|
129.7
|
|
|
(129.7
|
)
|
|
(100.0
|
)
|
|
—
|
|
|
—
|
|
||||
|
Total Western Europe
|
816.9
|
|
|
899.1
|
|
|
(82.2
|
)
|
|
(9.1
|
)
|
|
30.6
|
|
|
4.0
|
|
||||
|
Central and Eastern Europe
|
76.5
|
|
|
64.8
|
|
|
11.7
|
|
|
18.1
|
|
|
7.3
|
|
|
11.3
|
|
||||
|
Central and other
|
0.8
|
|
|
(1.7
|
)
|
|
2.5
|
|
|
147.1
|
|
|
1.1
|
|
|
47.8
|
|
||||
|
Total European Division
|
894.2
|
|
|
962.2
|
|
|
(68.0
|
)
|
|
(7.1
|
)
|
|
39.0
|
|
|
4.7
|
|
||||
|
Corporate and other
|
(0.1
|
)
|
|
15.6
|
|
|
(15.7
|
)
|
|
(100.6
|
)
|
|
(0.1
|
)
|
|
(100.0
|
)
|
||||
|
Intersegment eliminations
|
—
|
|
|
(12.3
|
)
|
|
12.3
|
|
|
N.M.
|
|
|
(0.6
|
)
|
|
N.M.
|
|
||||
|
Total Liberty Global Group
|
894.1
|
|
|
965.5
|
|
|
(71.4
|
)
|
|
(7.4
|
)
|
|
38.3
|
|
|
4.6
|
|
||||
|
LiLAC Group:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
LiLAC Division:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
C&W
|
128.1
|
|
|
124.8
|
|
|
3.3
|
|
|
2.6
|
|
|
(0.4
|
)
|
|
(0.3
|
)
|
||||
|
Chile
|
65.5
|
|
|
61.5
|
|
|
4.0
|
|
|
6.5
|
|
|
2.0
|
|
|
3.3
|
|
||||
|
Puerto Rico
|
21.7
|
|
|
27.5
|
|
|
(5.8
|
)
|
|
(21.1
|
)
|
|
(5.8
|
)
|
|
(21.1
|
)
|
||||
|
Total LiLAC Division
|
215.3
|
|
|
213.8
|
|
|
1.5
|
|
|
0.7
|
|
|
(4.2
|
)
|
|
(1.9
|
)
|
||||
|
Intersegment eliminations
|
(1.8
|
)
|
|
(0.6
|
)
|
|
(1.2
|
)
|
|
N.M.
|
|
|
(1.2
|
)
|
|
N.M.
|
|
||||
|
Total LiLAC Group
|
213.5
|
|
|
213.2
|
|
|
0.3
|
|
|
0.1
|
|
|
(5.4
|
)
|
|
(2.5
|
)
|
||||
|
Intergroup eliminations
|
(1.2
|
)
|
|
—
|
|
|
(1.2
|
)
|
|
N.M.
|
|
|
—
|
|
|
N.M.
|
|
||||
|
Total
|
$
|
1,106.4
|
|
|
$
|
1,178.7
|
|
|
$
|
(72.3
|
)
|
|
(6.1
|
)
|
|
$
|
32.9
|
|
|
3.1
|
|
|
|
Nine months ended
September 30, |
|
Increase (decrease)
|
|
Organic increase (decrease)
|
||||||||||||||||
|
|
2017
|
|
2016
|
|
$
|
|
%
|
|
$
|
|
%
|
||||||||||
|
|
in millions, except percentages
|
||||||||||||||||||||
|
Liberty Global Group:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
European Division:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
U.K./Ireland
|
$
|
1,370.3
|
|
|
$
|
1,498.9
|
|
|
$
|
(128.6
|
)
|
|
(8.6
|
)
|
|
$
|
(25.9
|
)
|
|
(1.7
|
)
|
|
Belgium
|
548.5
|
|
|
540.8
|
|
|
7.7
|
|
|
1.4
|
|
|
(6.7
|
)
|
|
(1.2
|
)
|
||||
|
Germany
|
186.4
|
|
|
168.1
|
|
|
18.3
|
|
|
10.9
|
|
|
18.6
|
|
|
11.1
|
|
||||
|
Switzerland/Austria
|
187.4
|
|
|
185.3
|
|
|
2.1
|
|
|
1.1
|
|
|
2.1
|
|
|
1.1
|
|
||||
|
The Netherlands
|
—
|
|
|
385.2
|
|
|
(385.2
|
)
|
|
(100.0
|
)
|
|
—
|
|
|
—
|
|
||||
|
Total Western Europe
|
2,292.6
|
|
|
2,778.3
|
|
|
(485.7
|
)
|
|
(17.5
|
)
|
|
(11.9
|
)
|
|
(0.5
|
)
|
||||
|
Central and Eastern Europe
|
221.4
|
|
|
189.9
|
|
|
31.5
|
|
|
16.6
|
|
|
30.4
|
|
|
16.0
|
|
||||
|
Central and other
|
2.0
|
|
|
(4.8
|
)
|
|
6.8
|
|
|
141.7
|
|
|
4.1
|
|
|
56.9
|
|
||||
|
Total European Division
|
2,516.0
|
|
|
2,963.4
|
|
|
(447.4
|
)
|
|
(15.1
|
)
|
|
22.6
|
|
|
0.9
|
|
||||
|
Corporate and other
|
—
|
|
|
42.6
|
|
|
(42.6
|
)
|
|
(100.0
|
)
|
|
—
|
|
|
—
|
|
||||
|
Intersegment eliminations
|
—
|
|
|
(35.5
|
)
|
|
35.5
|
|
|
N.M.
|
|
|
0.2
|
|
|
N.M.
|
|
||||
|
Total Liberty Global Group
|
2,516.0
|
|
|
2,970.5
|
|
|
(454.5
|
)
|
|
(15.3
|
)
|
|
22.8
|
|
|
0.9
|
|
||||
|
LiLAC Group:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
LiLAC Division:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
C&W
|
397.1
|
|
|
184.6
|
|
|
212.5
|
|
|
115.1
|
|
|
5.8
|
|
|
1.5
|
|
||||
|
Chile
|
190.1
|
|
|
176.4
|
|
|
13.7
|
|
|
7.8
|
|
|
6.5
|
|
|
3.7
|
|
||||
|
Puerto Rico
|
76.3
|
|
|
86.1
|
|
|
(9.8
|
)
|
|
(11.4
|
)
|
|
(9.8
|
)
|
|
(11.4
|
)
|
||||
|
Total LiLAC Division
|
663.5
|
|
|
447.1
|
|
|
216.4
|
|
|
48.4
|
|
|
2.5
|
|
|
0.4
|
|
||||
|
Intersegment eliminations
|
(3.6
|
)
|
|
(0.8
|
)
|
|
(2.8
|
)
|
|
N.M.
|
|
|
(2.8
|
)
|
|
N.M.
|
|
||||
|
Total LiLAC Group
|
659.9
|
|
|
446.3
|
|
|
213.6
|
|
|
47.9
|
|
|
(0.3
|
)
|
|
(0.1
|
)
|
||||
|
Intergroup eliminations
|
(1.2
|
)
|
|
—
|
|
|
(1.2
|
)
|
|
N.M.
|
|
|
—
|
|
|
N.M.
|
|
||||
|
Total
|
$
|
3,174.7
|
|
|
$
|
3,416.8
|
|
|
$
|
(242.1
|
)
|
|
(7.1
|
)
|
|
$
|
22.5
|
|
|
0.7
|
|
|
•
|
Increases in programming and copyright costs of $16.5 million or 3.6% and $63.5 million or 4.6%, respectively,
primarily due to increases in
U.K./Ireland
and, to a lesser extent, Hungary and Belgium
and, for the three-month comparison, Switzerland/Austria.
These increases are primarily due to (i) higher costs for certain premium and/or basic content, including higher costs for sports rights, primarily in
U.K./Ireland
and Switzerland/Austria,
and (ii) growth in the number of enhanced video subscribers, primarily due to increases in Germany, Hungary, Romania, Poland and
U.K./Ireland
that were only partially offset by decreases in Belgium;
|
|
•
|
An increase (decrease) in interconnect and access costs of $3.7 million or 1.5% and ($39.2 million) or (5.2%), respectively. The higher costs for the three-month comparison are primarily due to higher fixed-line telephony volumes in Switzerland/Austria and the Czech Republic that were only partially offset by lower
MVNO
costs in Belgium. The lower costs for the nine-month comparison are primarily due to the net effect of (i)
a $32.3 million decrease in
U.K./Ireland
associated with a telecommunications operator’s agreement during the second quarter of 2017 to compensate communications providers, including Virgin Media, for certain contractual breaches related to network charges, (ii) declines resulting from lower interconnect rates, primarily in
U.K./Ireland
and Germany, (iii) higher
MVNO
costs, primarily in
U.K./Ireland
and Switzerland/Austria,
(iv) lower mobile voice and data usage in
U.K./Ireland
and Belgium, (v) an increase of $6.8 million due to the release of an accrual during the second quarter of 2016 related to the settlement of an operational contingency in Belgium and (vi) slightly lower fixed-line telephony call volumes, as declines in
U.K./Ireland
and Germany were largely offset by an increase in the Czech Republic; and
|
|
•
|
An increase (decrease) in mobile handset and other device costs of $13.7 million or 17.6% and
($8.8 million) or (3.5%), respectively. The higher costs for the three-month comparison are primarily due to (i) higher average cost per handset sold in
U.K./Ireland
and (ii) higher mobile handset sales volumes, as increases in Germany and Belgium were only partially offset by decreases in
U.K./Ireland
. The lower costs for the nine-month comparison are primarily due to the net effect of (a) lower mobile handset and other device sales volumes, as decreases in
U.K./Ireland
, Belgium and Switzerland/Austria were only partially offset by an increase in Germany, and (b) a higher average cost per handset sold in
U.K./Ireland
.
|
|
•
|
Increases in programming and copyright costs of $0.2 million or 0.2% and $3.4 million or 1.4%, respectively, primarily associated with the net effect of (i) increased costs associated with premium content, as increases at
C&W
due to the carriage of live Premier League games were only partially offset by decreases in Puerto Rico and Chile, (ii) growth in the number of enhanced video subscribers and (iii) a decrease of $4.1 million during the third quarter of 2017 due to service interruptions stemming from the impacts of Hurricanes Irma and Maria in Puerto Rico, where we do not incur programming and other content costs for customers that are not receiving video services. In August 2016,
C&W
began broadcasting live Premier League games in a number of its markets pursuant to a new multi-year agreement. The cost of the rights to broadcast these games, a portion of which is excluded from the year-to-date organic increase in
C&W
’s programming and copyright costs for purposes of the nine-month comparison, represents a significant portion of
C&W
’s programming costs;
|
|
•
|
Decreases in other direct costs of $1.4 million and $2.1 million, respectively, primarily due to a favorable mix of lower cost managed services projects at
C&W
;
|
|
•
|
An increase in interconnect and access costs of $1.9 million or 1.3% during the nine-month comparison, primarily in Chile, due to the net effect of (i) higher
MVNO
charges and (ii) net declines resulting from lower interconnect rates and higher call volumes; and
|
|
•
|
Decreases in mobile handset costs of $2.7 million and $0.8 million, respectively, primarily due to lower mobile handset subsidy promotions at
C&W
, primarily in Panama and, to a lesser extent, Barbados, Jamaica and Cayman Islands.
|
|
|
Three months ended September 30,
|
|
Increase (decrease)
|
|
Organic increase (decrease)
|
||||||||||||||||
|
|
2017
|
|
2016
|
|
$
|
|
%
|
|
$
|
|
%
|
||||||||||
|
|
in millions, except percentages
|
||||||||||||||||||||
|
Liberty Global Group:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
European Division:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
U.K./Ireland
|
$
|
219.6
|
|
|
$
|
206.2
|
|
|
$
|
13.4
|
|
|
6.5
|
|
|
$
|
11.8
|
|
|
5.7
|
|
|
Belgium
|
104.6
|
|
|
96.0
|
|
|
8.6
|
|
|
9.0
|
|
|
1.1
|
|
|
1.1
|
|
||||
|
Germany
|
94.6
|
|
|
86.7
|
|
|
7.9
|
|
|
9.1
|
|
|
3.0
|
|
|
3.5
|
|
||||
|
Switzerland/Austria
|
57.9
|
|
|
54.1
|
|
|
3.8
|
|
|
7.0
|
|
|
1.6
|
|
|
2.9
|
|
||||
|
The Netherlands
|
—
|
|
|
89.1
|
|
|
(89.1
|
)
|
|
(100.0
|
)
|
|
—
|
|
|
—
|
|
||||
|
Total Western Europe
|
476.7
|
|
|
532.1
|
|
|
(55.4
|
)
|
|
(10.4
|
)
|
|
17.5
|
|
|
3.9
|
|
||||
|
Central and Eastern Europe
|
48.2
|
|
|
48.8
|
|
|
(0.6
|
)
|
|
(1.2
|
)
|
|
(3.5
|
)
|
|
(7.2
|
)
|
||||
|
Central and other
|
46.8
|
|
|
35.9
|
|
|
10.9
|
|
|
30.4
|
|
|
4.7
|
|
|
11.7
|
|
||||
|
Total European Division
|
571.7
|
|
|
616.8
|
|
|
(45.1
|
)
|
|
(7.3
|
)
|
|
18.7
|
|
|
3.5
|
|
||||
|
Corporate and other
|
6.2
|
|
|
0.9
|
|
|
5.3
|
|
|
588.9
|
|
|
5.7
|
|
|
588.9
|
|
||||
|
Intersegment eliminations
|
—
|
|
|
(0.6
|
)
|
|
0.6
|
|
|
N.M.
|
|
|
0.8
|
|
|
N.M.
|
|
||||
|
Total Liberty Global Group
|
577.9
|
|
|
617.1
|
|
|
(39.2
|
)
|
|
(6.4
|
)
|
|
25.2
|
|
|
4.7
|
|
||||
|
LiLAC Group:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
LiLAC Division:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
C&W
|
114.5
|
|
|
108.4
|
|
|
6.1
|
|
|
5.6
|
|
|
5.2
|
|
|
4.7
|
|
||||
|
Chile
|
40.4
|
|
|
37.1
|
|
|
3.3
|
|
|
8.9
|
|
|
2.2
|
|
|
5.9
|
|
||||
|
Puerto Rico
|
15.1
|
|
|
15.1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Total LiLAC Division
|
170.0
|
|
|
160.6
|
|
|
9.4
|
|
|
5.9
|
|
|
7.4
|
|
|
4.5
|
|
||||
|
Intersegment eliminations
|
0.2
|
|
|
—
|
|
|
0.2
|
|
|
N.M.
|
|
|
0.2
|
|
|
N.M.
|
|
||||
|
Total LiLAC Group
|
170.2
|
|
|
160.6
|
|
|
9.6
|
|
|
6.0
|
|
|
7.6
|
|
|
4.4
|
|
||||
|
Total other operating expenses excluding share-based compensation expense
|
748.1
|
|
|
777.7
|
|
|
(29.6
|
)
|
|
(3.8
|
)
|
|
$
|
32.8
|
|
|
4.6
|
|
|||
|
Share-based compensation expense
|
1.0
|
|
|
1.2
|
|
|
(0.2
|
)
|
|
(16.7
|
)
|
|
|
|
|
||||||
|
Total
|
$
|
749.1
|
|
|
$
|
778.9
|
|
|
$
|
(29.8
|
)
|
|
(3.8
|
)
|
|
|
|
|
|||
|
|
Nine months ended
September 30, |
|
Increase (decrease)
|
|
Organic increase (decrease)
|
||||||||||||||||
|
|
2017
|
|
2016
|
|
$
|
|
%
|
|
$
|
|
%
|
||||||||||
|
|
in millions, except percentages
|
||||||||||||||||||||
|
Liberty Global Group:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
European Division:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
U.K./Ireland
|
$
|
637.8
|
|
|
$
|
652.7
|
|
|
$
|
(14.9
|
)
|
|
(2.3
|
)
|
|
$
|
35.2
|
|
|
5.4
|
|
|
Belgium
|
288.4
|
|
|
274.7
|
|
|
13.7
|
|
|
5.0
|
|
|
0.9
|
|
|
0.3
|
|
||||
|
Germany
|
270.7
|
|
|
265.4
|
|
|
5.3
|
|
|
2.0
|
|
|
5.8
|
|
|
2.2
|
|
||||
|
Switzerland/Austria
|
170.6
|
|
|
174.1
|
|
|
(3.5
|
)
|
|
(2.0
|
)
|
|
(4.6
|
)
|
|
(2.6
|
)
|
||||
|
The Netherlands
|
—
|
|
|
266.8
|
|
|
(266.8
|
)
|
|
(100.0
|
)
|
|
—
|
|
|
—
|
|
||||
|
Total Western Europe
|
1,367.5
|
|
|
1,633.7
|
|
|
(266.2
|
)
|
|
(16.3
|
)
|
|
37.3
|
|
|
2.7
|
|
||||
|
Central and Eastern Europe
|
144.0
|
|
|
149.6
|
|
|
(5.6
|
)
|
|
(3.7
|
)
|
|
(6.3
|
)
|
|
(4.2
|
)
|
||||
|
Central and other
|
116.6
|
|
|
104.9
|
|
|
11.7
|
|
|
11.2
|
|
|
(3.2
|
)
|
|
(2.7
|
)
|
||||
|
Total European Division
|
1,628.1
|
|
|
1,888.2
|
|
|
(260.1
|
)
|
|
(13.8
|
)
|
|
27.8
|
|
|
1.7
|
|
||||
|
Corporate and other
|
12.1
|
|
|
3.6
|
|
|
8.5
|
|
|
236.1
|
|
|
9.7
|
|
|
374.1
|
|
||||
|
Intersegment eliminations
|
0.9
|
|
|
0.1
|
|
|
0.8
|
|
|
N.M.
|
|
|
—
|
|
|
N.M.
|
|
||||
|
Total Liberty Global Group
|
1,641.1
|
|
|
1,891.9
|
|
|
(250.8
|
)
|
|
(13.3
|
)
|
|
37.5
|
|
|
2.3
|
|
||||
|
LiLAC Group:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
LiLAC Division:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
C&W
|
329.9
|
|
|
163.8
|
|
|
166.1
|
|
|
101.4
|
|
|
4.1
|
|
|
1.3
|
|
||||
|
Chile
|
115.3
|
|
|
103.3
|
|
|
12.0
|
|
|
11.6
|
|
|
7.7
|
|
|
7.5
|
|
||||
|
Puerto Rico
|
45.4
|
|
|
45.4
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Total LiLAC Division
|
490.6
|
|
|
312.5
|
|
|
178.1
|
|
|
57.0
|
|
|
11.8
|
|
|
2.5
|
|
||||
|
Intersegment eliminations
|
0.1
|
|
|
—
|
|
|
0.1
|
|
|
N.M.
|
|
|
0.1
|
|
|
N.M.
|
|
||||
|
Total LiLAC Group
|
490.7
|
|
|
312.5
|
|
|
178.2
|
|
|
57.0
|
|
|
11.9
|
|
|
2.5
|
|
||||
|
Total SG&A expenses excluding share-based compensation expense
|
2,131.8
|
|
|
2,204.4
|
|
|
(72.6
|
)
|
|
(3.3
|
)
|
|
$
|
49.4
|
|
|
2.3
|
|
|||
|
Share-based compensation expense
|
3.3
|
|
|
3.3
|
|
|
—
|
|
|
—
|
|
|
|
|
|
||||||
|
Total
|
$
|
2,135.1
|
|
|
$
|
2,207.7
|
|
|
$
|
(72.6
|
)
|
|
(3.3
|
)
|
|
|
|
|
|||
|
•
|
Decreases in personnel costs of $6.8 million or 4.1% and $39.1 million or 7.2%, respectively, due primarily to the net effect of (i) lower staffing levels, as decreases in Germany, the
European Division
’s central operations and
U.K./Ireland
were only partially offset by increases in Belgium, (ii) decreased costs in
U.K./Ireland
resulting from higher capitalized labor costs associated with (a) the network extension project and (b) increased installations of new customer premises equipment, (iii) annual wage increases and (iv)
lower incentive compensation costs, primarily in
U.K./Ireland
;
|
|
•
|
Increases in network-related expenses of $11.8 million or 5.9% and $26.9 million or 4.6%, respectively.
These increases are primarily due to the net effect of (i) increases of $10.2 million and $23.4 million, respectively, in
U.K./Ireland
related to network infrastructure charges following an April 1, 2017 increase in the rateable value of existing assets,
(ii) higher network maintenance costs,
primarily in the
European Division
’s central operations and, for the nine-month comparison, Belgium, (iii) lower duct and pole rental fees in Belgium, (iv) for the nine-month comparison, a $5.9 million increase in
U.K./Ireland
associated with the impact of the settlement of an operational contingency during the first quarter of 2016 and (v) lower outsourced labor costs primarily associated with customer-facing activities in Germany. For additional information regarding the increased network infrastructure charges in
U.K./Ireland
, see note
14
to our condensed consolidated financial statements;
|
|
•
|
Increases in outsourced labor and professional fees of $8.0 million or 12.2% and $26.7 million or 13.4%, respectively,
primarily due to higher third-party call center costs in
U.K./Ireland
and Germany, largely driven by increased call volumes; and
|
|
•
|
Increases in information technology-related expenses of $1.2 million or 4.3% and $7.5 million or 9.2%, respectively,
primarily due to higher software and other information technology-related maintenance costs in
U.K./Ireland
, Germany and, for the nine-month comparison, the
European Division
’s central operations.
|
|
•
|
Increases in network-related expenses of $6.4 million or 13.3% and $6.8 million or 6.6%, respectively, primarily due to higher maintenance costs at VTR and C&W, including approximately $1.5 million at
C&W
due to the impact of Hurricanes Irma and Maria;
|
|
•
|
Increases in bad debt and collection expenses of $3.8 million or 18.9% and $4.6 million or 10.8%, respectively, due primarily to increases at VTR and
C&W
. The increases at
C&W
include an increase of approximately $4.2 million during the third quarter of 2017 that is attributable to the impacts of Hurricanes Irma and Maria; and
|
|
•
|
An increase in outsourced labor and professional fees of $2.3 million or 7.6%, for the nine-month comparison, primarily due to outsourcing of call center services in Chile beginning in July 2016.
|
|
|
Three months ended September 30,
|
|
Increase (decrease)
|
|
Organic increase (decrease)
|
||||||||||||||||
|
|
2017
|
|
2016
|
|
$
|
|
%
|
|
$
|
|
%
|
||||||||||
|
|
in millions, except percentages
|
||||||||||||||||||||
|
Liberty Global Group:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
European Division:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
U.K./Ireland
|
$
|
191.9
|
|
|
$
|
212.4
|
|
|
$
|
(20.5
|
)
|
|
(9.7
|
)
|
|
$
|
(23.5
|
)
|
|
(10.9
|
)
|
|
Belgium
|
105.1
|
|
|
101.3
|
|
|
3.8
|
|
|
3.8
|
|
|
(2.3
|
)
|
|
(2.3
|
)
|
||||
|
Germany
|
96.4
|
|
|
88.8
|
|
|
7.6
|
|
|
8.6
|
|
|
3.0
|
|
|
3.4
|
|
||||
|
Switzerland/Austria
|
54.1
|
|
|
50.1
|
|
|
4.0
|
|
|
8.0
|
|
|
2.2
|
|
|
4.4
|
|
||||
|
The Netherlands
|
—
|
|
|
87.5
|
|
|
(87.5
|
)
|
|
(100.0
|
)
|
|
—
|
|
|
—
|
|
||||
|
Total Western Europe
|
447.5
|
|
|
540.1
|
|
|
(92.6
|
)
|
|
(17.1
|
)
|
|
(20.6
|
)
|
|
(4.5
|
)
|
||||
|
Central and Eastern Europe
|
44.3
|
|
|
40.5
|
|
|
3.8
|
|
|
9.4
|
|
|
1.5
|
|
|
3.7
|
|
||||
|
Central and other
|
33.8
|
|
|
41.2
|
|
|
(7.4
|
)
|
|
(18.0
|
)
|
|
(8.5
|
)
|
|
(20.5
|
)
|
||||
|
Total European Division
|
525.6
|
|
|
621.8
|
|
|
(96.2
|
)
|
|
(15.5
|
)
|
|
(27.6
|
)
|
|
(5.1
|
)
|
||||
|
Corporate and other
|
45.4
|
|
|
48.6
|
|
|
(3.2
|
)
|
|
(6.6
|
)
|
|
(1.8
|
)
|
|
(3.9
|
)
|
||||
|
Intersegment eliminations
|
(0.2
|
)
|
|
0.1
|
|
|
(0.3
|
)
|
|
N.M.
|
|
|
(0.2
|
)
|
|
N.M.
|
|
||||
|
Total Liberty Global Group
|
570.8
|
|
|
670.5
|
|
|
(99.7
|
)
|
|
(14.9
|
)
|
|
(29.6
|
)
|
|
(5.1
|
)
|
||||
|
LiLAC Group:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
LiLAC Division:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
C&W
|
112.4
|
|
|
120.8
|
|
|
(8.4
|
)
|
|
(7.0
|
)
|
|
(10.1
|
)
|
|
(8.2
|
)
|
||||
|
Chile
|
38.3
|
|
|
35.8
|
|
|
2.5
|
|
|
7.0
|
|
|
1.4
|
|
|
3.9
|
|
||||
|
Puerto Rico
|
12.2
|
|
|
6.1
|
|
|
6.1
|
|
|
100.0
|
|
|
6.1
|
|
|
100.0
|
|
||||
|
Total LiLAC Division
|
162.9
|
|
|
162.7
|
|
|
0.2
|
|
|
0.1
|
|
|
(2.6
|
)
|
|
(1.6
|
)
|
||||
|
Corporate and other
|
2.1
|
|
|
2.9
|
|
|
(0.8
|
)
|
|
(27.6
|
)
|
|
(0.8
|
)
|
|
(27.6
|
)
|
||||
|
Intersegment eliminations
|
—
|
|
|
0.1
|
|
|
(0.1
|
)
|
|
N.M.
|
|
|
(0.1
|
)
|
|
N.M.
|
|
||||
|
Total LiLAC Group
|
165.0
|
|
|
165.7
|
|
|
(0.7
|
)
|
|
(0.4
|
)
|
|
(3.5
|
)
|
|
(1.9
|
)
|
||||
|
Total SG&A expenses excluding share-based compensation expense
|
735.8
|
|
|
836.2
|
|
|
(100.4
|
)
|
|
(12.0
|
)
|
|
$
|
(33.1
|
)
|
|
(4.4
|
)
|
|||
|
Share-based compensation expense
|
25.5
|
|
|
61.6
|
|
|
(36.1
|
)
|
|
(58.6
|
)
|
|
|
|
|
||||||
|
Total
|
$
|
761.3
|
|
|
$
|
897.8
|
|
|
$
|
(136.5
|
)
|
|
(15.2
|
)
|
|
|
|
|
|||
|
|
Nine months ended
September 30, |
|
Increase (decrease)
|
|
Organic increase (decrease)
|
||||||||||||||||
|
|
2017
|
|
2016
|
|
$
|
|
%
|
|
$
|
|
%
|
||||||||||
|
|
in millions, except percentages
|
||||||||||||||||||||
|
Liberty Global Group:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
European Division:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
U.K./Ireland
|
$
|
600.0
|
|
|
$
|
627.9
|
|
|
$
|
(27.9
|
)
|
|
(4.4
|
)
|
|
$
|
13.2
|
|
|
2.1
|
|
|
Belgium
|
297.2
|
|
|
303.2
|
|
|
(6.0
|
)
|
|
(2.0
|
)
|
|
(23.9
|
)
|
|
(7.4
|
)
|
||||
|
Germany
|
291.3
|
|
|
278.8
|
|
|
12.5
|
|
|
4.5
|
|
|
14.1
|
|
|
5.1
|
|
||||
|
Switzerland/Austria
|
162.5
|
|
|
165.2
|
|
|
(2.7
|
)
|
|
(1.6
|
)
|
|
(2.5
|
)
|
|
(1.5
|
)
|
||||
|
The Netherlands
|
—
|
|
|
270.9
|
|
|
(270.9
|
)
|
|
(100.0
|
)
|
|
—
|
|
|
—
|
|
||||
|
Total Western Europe
|
1,351.0
|
|
|
1,646.0
|
|
|
(295.0
|
)
|
|
(17.9
|
)
|
|
0.9
|
|
|
0.1
|
|
||||
|
Central and Eastern Europe
|
129.6
|
|
|
129.2
|
|
|
0.4
|
|
|
0.3
|
|
|
(0.1
|
)
|
|
(0.1
|
)
|
||||
|
Central and other
|
116.3
|
|
|
138.4
|
|
|
(22.1
|
)
|
|
(16.0
|
)
|
|
(20.3
|
)
|
|
(14.7
|
)
|
||||
|
Total European Division
|
1,596.9
|
|
|
1,913.6
|
|
|
(316.7
|
)
|
|
(16.5
|
)
|
|
(19.5
|
)
|
|
(1.2
|
)
|
||||
|
Corporate and other
|
134.6
|
|
|
164.2
|
|
|
(29.6
|
)
|
|
(18.0
|
)
|
|
(23.3
|
)
|
|
(14.5
|
)
|
||||
|
Intersegment eliminations
|
(1.1
|
)
|
|
—
|
|
|
(1.1
|
)
|
|
N.M.
|
|
|
(0.2
|
)
|
|
N.M.
|
|
||||
|
Total Liberty Global Group
|
1,730.4
|
|
|
2,077.8
|
|
|
(347.4
|
)
|
|
(16.7
|
)
|
|
(43.0
|
)
|
|
(2.3
|
)
|
||||
|
LiLAC Group:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
LiLAC Division:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
C&W
|
349.1
|
|
|
190.2
|
|
|
158.9
|
|
|
83.5
|
|
|
(20.1
|
)
|
|
(5.4
|
)
|
||||
|
Chile
|
115.3
|
|
|
107.2
|
|
|
8.1
|
|
|
7.6
|
|
|
3.8
|
|
|
3.5
|
|
||||
|
Puerto Rico
|
37.2
|
|
|
31.2
|
|
|
6.0
|
|
|
19.2
|
|
|
6.0
|
|
|
19.2
|
|
||||
|
Total LiLAC Division
|
501.6
|
|
|
328.6
|
|
|
173.0
|
|
|
52.6
|
|
|
(10.3
|
)
|
|
(2.0
|
)
|
||||
|
Corporate and other
|
6.4
|
|
|
5.8
|
|
|
0.6
|
|
|
10.3
|
|
|
0.6
|
|
|
10.3
|
|
||||
|
Intersegment eliminations
|
—
|
|
|
0.1
|
|
|
(0.1
|
)
|
|
N.M.
|
|
|
(0.1
|
)
|
|
N.M.
|
|
||||
|
Total LiLAC Group
|
508.0
|
|
|
334.5
|
|
|
173.5
|
|
|
51.9
|
|
|
(9.8
|
)
|
|
(1.9
|
)
|
||||
|
Total SG&A expenses excluding share-based compensation expense
|
2,238.4
|
|
|
2,412.3
|
|
|
(173.9
|
)
|
|
(7.2
|
)
|
|
$
|
(52.8
|
)
|
|
(2.2
|
)
|
|||
|
Share-based compensation expense
|
118.6
|
|
|
203.1
|
|
|
(84.5
|
)
|
|
(41.6
|
)
|
|
|
|
|
||||||
|
Total
|
$
|
2,357.0
|
|
|
$
|
2,615.4
|
|
|
$
|
(258.4
|
)
|
|
(9.9
|
)
|
|
|
|
|
|||
|
|
Three months ended September 30,
|
|
Increase (decrease)
|
|
Organic increase (decrease)
|
||||||||||||||||
|
|
2017
|
|
2016
|
|
$
|
|
%
|
|
$
|
|
%
|
||||||||||
|
|
in millions, except percentages
|
||||||||||||||||||||
|
Liberty Global Group:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
General and administrative (a)
|
$
|
396.9
|
|
|
$
|
460.9
|
|
|
$
|
(64.0
|
)
|
|
(13.9
|
)
|
|
$
|
(17.5
|
)
|
|
(4.3
|
)
|
|
External sales and marketing
|
173.9
|
|
|
209.6
|
|
|
(35.7
|
)
|
|
(17.0
|
)
|
|
(12.1
|
)
|
|
(6.7
|
)
|
||||
|
|
570.8
|
|
|
670.5
|
|
|
(99.7
|
)
|
|
(14.9
|
)
|
|
(29.6
|
)
|
|
(5.1
|
)
|
||||
|
LiLAC Group:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
General and administrative (a)
|
138.4
|
|
|
137.7
|
|
|
0.7
|
|
|
0.5
|
|
|
(0.8
|
)
|
|
(0.6
|
)
|
||||
|
External sales and marketing
|
26.6
|
|
|
28.0
|
|
|
(1.4
|
)
|
|
(5.0
|
)
|
|
(2.7
|
)
|
|
(8.2
|
)
|
||||
|
|
165.0
|
|
|
165.7
|
|
|
(0.7
|
)
|
|
(0.4
|
)
|
|
(3.5
|
)
|
|
(1.9
|
)
|
||||
|
Total:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
General and administrative (a)
|
535.3
|
|
|
598.6
|
|
|
(63.3
|
)
|
|
(10.6
|
)
|
|
(18.3
|
)
|
|
(3.4
|
)
|
||||
|
External sales and marketing
|
200.5
|
|
|
237.6
|
|
|
(37.1
|
)
|
|
(15.6
|
)
|
|
(14.8
|
)
|
|
(6.8
|
)
|
||||
|
Total
|
$
|
735.8
|
|
|
$
|
836.2
|
|
|
$
|
(100.4
|
)
|
|
(12.0
|
)
|
|
$
|
(33.1
|
)
|
|
(4.4
|
)
|
|
|
Nine months ended
September 30, |
|
Increase (decrease)
|
|
Organic increase (decrease)
|
||||||||||||||||
|
|
2017
|
|
2016
|
|
$
|
|
%
|
|
$
|
|
%
|
||||||||||
|
|
in millions, except percentages
|
||||||||||||||||||||
|
Liberty Global Group:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
General and administrative (a)
|
$
|
1,188.6
|
|
|
$
|
1,445.1
|
|
|
$
|
(256.5
|
)
|
|
(17.7
|
)
|
|
$
|
(48.4
|
)
|
|
(3.8
|
)
|
|
External sales and marketing
|
541.8
|
|
|
632.7
|
|
|
(90.9
|
)
|
|
(14.4
|
)
|
|
5.4
|
|
|
1.0
|
|
||||
|
|
1,730.4
|
|
|
2,077.8
|
|
|
(347.4
|
)
|
|
(16.7
|
)
|
|
(43.0
|
)
|
|
(2.3
|
)
|
||||
|
LiLAC Group:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
General and administrative (a)
|
418.6
|
|
|
267.4
|
|
|
151.2
|
|
|
56.5
|
|
|
(6.7
|
)
|
|
(1.5
|
)
|
||||
|
External sales and marketing
|
89.4
|
|
|
67.1
|
|
|
22.3
|
|
|
33.2
|
|
|
(3.1
|
)
|
|
(3.5
|
)
|
||||
|
|
508.0
|
|
|
334.5
|
|
|
173.5
|
|
|
51.9
|
|
|
(9.8
|
)
|
|
(1.9
|
)
|
||||
|
Total:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
General and administrative (a)
|
1,607.2
|
|
|
1,712.5
|
|
|
(105.3
|
)
|
|
(6.1
|
)
|
|
(55.1
|
)
|
|
(3.2
|
)
|
||||
|
External sales and marketing
|
631.2
|
|
|
699.8
|
|
|
(68.6
|
)
|
|
(9.8
|
)
|
|
2.3
|
|
|
0.3
|
|
||||
|
Total
|
$
|
2,238.4
|
|
|
$
|
2,412.3
|
|
|
$
|
(173.9
|
)
|
|
(7.2
|
)
|
|
$
|
(52.8
|
)
|
|
(2.2
|
)
|
|
(a)
|
General and administrative expenses include all personnel-related costs within our SG&A expenses, including personnel-related costs associated with our sales and marketing function.
|
|
•
|
Decreases in personnel costs of $10.3 million or 4.7% and $15.4 million or 2.2%, respectively, due in part to the net effect of (i) decreased staffing levels, as decreases in the
European Division
’s central operations and Belgium were only partially offset by increases in Germany, Switzerland/Austria and, for the nine-month comparison,
U.K./Ireland
, (ii) annual wage increases and (iii) a decrease for the three-month comparison and an increase for the nine-month comparison in incentive compensation costs. The decrease in incentive compensation costs for the three-month comparison is primarily due to decreases in
U.K./Ireland
, the
European Division
’s central operations and Germany that were only partially offset by an increase in Switzerland/Austria. The increase in incentive compensation costs for the nine-month comparison is primarily due to increases in the
European Division
’s central operations, Belgium and Switzerland/Austria that were only partially offset by a decrease in
U.K./Ireland
;
|
|
•
|
Decreases in outsourced labor and professional fees of $8.1 million or 18.2% and $15.0 million or 11.6%, respectively,
primarily due to the net effect of (i) decreases in consulting costs, primarily in Belgium,
U.K./Ireland
and, for the nine-month comparison, the
European Division
’s central operations, and (ii) increases in call center costs, primarily in
U.K./Ireland
. The decreases in consulting costs in Belgium include the impact of costs incurred during the 2016 periods associated with the integration of BASE with our operations in Belgium; and
|
|
•
|
An increase (decrease) in external sales and marketing costs of ($7.0 million) or (4.0%) and $9.3 million or 1.7%, respectively, primarily due to (i) higher third-party sales commissions, primarily in
U.K./Ireland
and Germany, and (ii) for the three-month comparison, lower costs associated with advertising campaigns in
U.K./Ireland
.
|
|
•
|
Decreases in outsourced labor and professional fees of $1.0 million or 4.1% and $6.6 million or 16.8%, respectively, primarily due to the net effect of (i) a decrease in integration and other consulting costs at
C&W
and (ii) an increase of $5.1 million during each period resulting from the reversal at
Liberty Puerto Rico
during the third quarter of 2016 of a previously-recorded provision and related indemnification asset relating to the resolution of certain legal claims that were associated with a company that
Liberty Puerto Rico
acquired in 2012;
|
|
•
|
Decreases in marketing and advertising expenses of $6.2 million or 19.0% and $5.8 million or 8.7%, respectively, primarily due to marketing costs incurred by
C&W
in connection with the Summer Olympic Games during the 2016 periods;
|
|
•
|
Increases in facilities related expenses of $3.0 million or 13.5% and $3.0 million or 7.6%, respectively, primarily due to higher utilities and rent expenses at
C&W
;
|
|
•
|
Increases in information technology-related expenses of $1.9 million or 28.1% and $2.7 million or 19.7%, respectively, primarily due to higher software and other information technology-related maintenance costs;
|
|
•
|
Increases in personnel costs of $0.4 million or 0.7% and $0.6 million or 0.4%, respectively, primarily due to the net effect of (i) decreases of $4.0 million and $6.2 million, respectively, associated with higher net credits from
C&W
’s pension and other benefit plans, due primarily to higher expected returns on plan assets, (ii) higher incentive compensation costs at
C&W
, (iii) annual wage increases at
Liberty Puerto Rico
and (iv) higher staffing levels at
VTR
; and
|
|
•
|
Net decreases resulting from individually insignificant changes in other SG&A expense categories.
|
|
|
Three months ended September 30,
|
|
Increase (decrease)
|
|
Organic increase (decrease)
|
||||||||||||||||
|
|
2017
|
|
2016
|
|
$
|
|
%
|
|
$
|
|
%
|
||||||||||
|
|
in millions, except percentages
|
||||||||||||||||||||
|
Liberty Global Group:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
European Division:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
U.K./Ireland
|
$
|
721.2
|
|
|
$
|
696.0
|
|
|
$
|
25.2
|
|
|
3.6
|
|
|
$
|
25.2
|
|
|
3.6
|
|
|
Belgium
|
356.7
|
|
|
311.1
|
|
|
45.6
|
|
|
14.7
|
|
|
20.0
|
|
|
6.3
|
|
||||
|
Germany
|
444.6
|
|
|
408.0
|
|
|
36.6
|
|
|
9.0
|
|
|
14.4
|
|
|
3.5
|
|
||||
|
Switzerland/Austria
|
272.3
|
|
|
273.4
|
|
|
(1.1
|
)
|
|
(0.4
|
)
|
|
(7.5
|
)
|
|
(2.7
|
)
|
||||
|
The Netherlands
|
—
|
|
|
375.5
|
|
|
(375.5
|
)
|
|
(100.0
|
)
|
|
—
|
|
|
—
|
|
||||
|
Total Western Europe
|
1,794.8
|
|
|
2,064.0
|
|
|
(269.2
|
)
|
|
(13.0
|
)
|
|
52.1
|
|
|
3.1
|
|
||||
|
Central and Eastern Europe
|
137.6
|
|
|
120.4
|
|
|
17.2
|
|
|
14.3
|
|
|
8.2
|
|
|
6.8
|
|
||||
|
Central and other
|
(46.0
|
)
|
|
(77.0
|
)
|
|
31.0
|
|
|
40.3
|
|
|
1.3
|
|
|
1.2
|
|
||||
|
Total European Division
|
1,886.4
|
|
|
2,107.4
|
|
|
(221.0
|
)
|
|
(10.5
|
)
|
|
61.6
|
|
|
3.5
|
|
||||
|
Corporate and other
|
(50.7
|
)
|
|
(47.4
|
)
|
|
(3.3
|
)
|
|
(7.0
|
)
|
|
(3.8
|
)
|
|
(8.0
|
)
|
||||
|
Total Liberty Global Group
|
1,835.7
|
|
|
2,060.0
|
|
|
(224.3
|
)
|
|
(10.9
|
)
|
|
57.8
|
|
|
3.4
|
|
||||
|
LiLAC Group:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
LiLAC Division:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
C&W
|
223.9
|
|
|
214.5
|
|
|
9.4
|
|
|
4.4
|
|
|
11.1
|
|
|
5.2
|
|
||||
|
Chile
|
98.0
|
|
|
86.9
|
|
|
11.1
|
|
|
12.8
|
|
|
8.2
|
|
|
9.4
|
|
||||
|
Puerto Rico
|
39.6
|
|
|
56.1
|
|
|
(16.5
|
)
|
|
(29.4
|
)
|
|
(16.5
|
)
|
|
(29.4
|
)
|
||||
|
Total LiLAC Division
|
361.5
|
|
|
357.5
|
|
|
4.0
|
|
|
1.1
|
|
|
2.8
|
|
|
0.8
|
|
||||
|
Corporate and other
|
(2.1
|
)
|
|
(2.9
|
)
|
|
0.8
|
|
|
27.6
|
|
|
0.8
|
|
|
27.6
|
|
||||
|
Total LiLAC Group
|
359.4
|
|
|
354.6
|
|
|
4.8
|
|
|
1.4
|
|
|
3.6
|
|
|
1.1
|
|
||||
|
Total
|
$
|
2,195.1
|
|
|
$
|
2,414.6
|
|
|
$
|
(219.5
|
)
|
|
(9.1
|
)
|
|
$
|
61.4
|
|
|
3.0
|
|
|
|
Nine months ended
September 30, |
|
Increase (decrease)
|
|
Organic increase (decrease)
|
||||||||||||||||
|
|
2017
|
|
2016
|
|
$
|
|
%
|
|
$
|
|
%
|
||||||||||
|
|
in millions, except percentages
|
||||||||||||||||||||
|
Liberty Global Group:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
European Division:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
U.K./Ireland
|
$
|
2,079.5
|
|
|
$
|
2,206.1
|
|
|
$
|
(126.6
|
)
|
|
(5.7
|
)
|
|
$
|
54.8
|
|
|
2.5
|
|
|
Belgium
|
972.4
|
|
|
892.2
|
|
|
80.2
|
|
|
9.0
|
|
|
59.8
|
|
|
6.5
|
|
||||
|
Germany
|
1,240.2
|
|
|
1,187.7
|
|
|
52.5
|
|
|
4.4
|
|
|
55.0
|
|
|
4.6
|
|
||||
|
Switzerland/Austria
|
794.3
|
|
|
795.1
|
|
|
(0.8
|
)
|
|
(0.1
|
)
|
|
(1.3
|
)
|
|
(0.2
|
)
|
||||
|
The Netherlands
|
—
|
|
|
1,107.5
|
|
|
(1,107.5
|
)
|
|
(100.0
|
)
|
|
—
|
|
|
—
|
|
||||
|
Total Western Europe
|
5,086.4
|
|
|
6,188.6
|
|
|
(1,102.2
|
)
|
|
(17.8
|
)
|
|
168.3
|
|
|
3.3
|
|
||||
|
Central and Eastern Europe
|
371.5
|
|
|
345.9
|
|
|
25.6
|
|
|
7.4
|
|
|
20.9
|
|
|
6.0
|
|
||||
|
Central and other
|
(139.2
|
)
|
|
(243.7
|
)
|
|
104.5
|
|
|
42.9
|
|
|
18.2
|
|
|
3.5
|
|
||||
|
Total European Division
|
5,318.7
|
|
|
6,290.8
|
|
|
(972.1
|
)
|
|
(15.5
|
)
|
|
207.4
|
|
|
3.9
|
|
||||
|
Corporate and other
|
(145.0
|
)
|
|
(162.6
|
)
|
|
17.6
|
|
|
10.8
|
|
|
13.5
|
|
|
8.1
|
|
||||
|
Total Liberty Global Group
|
5,173.7
|
|
|
6,128.2
|
|
|
(954.5
|
)
|
|
(15.6
|
)
|
|
220.9
|
|
|
4.2
|
|
||||
|
LiLAC Group:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
LiLAC Division:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
C&W
|
661.1
|
|
|
315.5
|
|
|
345.6
|
|
|
109.5
|
|
|
17.6
|
|
|
2.8
|
|
||||
|
Chile
|
281.9
|
|
|
245.0
|
|
|
36.9
|
|
|
15.1
|
|
|
25.9
|
|
|
10.6
|
|
||||
|
Puerto Rico
|
144.7
|
|
|
152.9
|
|
|
(8.2
|
)
|
|
(5.4
|
)
|
|
(8.2
|
)
|
|
(5.4
|
)
|
||||
|
Total LiLAC Division
|
1,087.7
|
|
|
713.4
|
|
|
374.3
|
|
|
52.5
|
|
|
35.3
|
|
|
3.4
|
|
||||
|
Corporate and other
|
(6.4
|
)
|
|
(5.8
|
)
|
|
(0.6
|
)
|
|
(10.3
|
)
|
|
(0.6
|
)
|
|
(10.3
|
)
|
||||
|
Total LiLAC Group
|
1,081.3
|
|
|
707.6
|
|
|
373.7
|
|
|
52.8
|
|
|
34.7
|
|
|
3.4
|
|
||||
|
Total
|
$
|
6,255.0
|
|
|
$
|
6,835.8
|
|
|
$
|
(580.8
|
)
|
|
(8.5
|
)
|
|
$
|
255.6
|
|
|
4.2
|
|
|
|
Three months ended September 30,
|
|
Nine months ended
September 30, |
||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
|
|
%
|
||||||
|
Liberty Global Group:
|
|
|
|
|
|
|
|
|
European Division:
|
|
|
|
|
|
|
|
|
U.K./Ireland
|
44.6
|
|
44.0
|
|
44.4
|
|
44.2
|
|
Belgium
|
47.0
|
|
44.9
|
|
46.2
|
|
44.4
|
|
Germany
|
63.2
|
|
63.8
|
|
62.4
|
|
62.5
|
|
Switzerland/Austria
|
59.7
|
|
62.2
|
|
60.4
|
|
60.2
|
|
The Netherlands
|
—
|
|
55.1
|
|
—
|
|
54.5
|
|
Total Western Europe
|
50.8
|
|
51.1
|
|
50.4
|
|
50.5
|
|
Central and Eastern Europe
|
44.9
|
|
43.9
|
|
42.9
|
|
42.5
|
|
Total European Division
|
48.6
|
|
48.9
|
|
48.1
|
|
48.2
|
|
LiLAC Group:
|
|
|
|
|
|
|
|
|
LiLAC Division:
|
|
|
|
|
|
|
|
|
C&W
|
38.7
|
|
37.7
|
|
38.1
|
|
36.9
|
|
Chile
|
40.5
|
|
39.3
|
|
40.1
|
|
38.8
|
|
Puerto Rico
|
44.7
|
|
53.5
|
|
47.7
|
|
48.4
|
|
Total LiLAC Division
|
39.7
|
|
40.0
|
|
39.6
|
|
39.6
|
|
|
Three months ended September 30,
|
|
Increase (decrease)
|
|
Organic increase (decrease)
|
||||||||||||||||
|
|
2017
|
|
2016
|
|
$
|
|
%
|
|
$
|
|
%
|
||||||||||
|
|
in millions, except percentages
|
||||||||||||||||||||
|
Residential revenue:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Residential cable revenue (a):
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Subscription revenue (b):
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Video
|
$
|
1,308.1
|
|
|
$
|
1,598.8
|
|
|
$
|
(290.7
|
)
|
|
(18.2
|
)
|
|
$
|
(31.4
|
)
|
|
(2.4
|
)
|
|
Broadband internet
|
1,211.8
|
|
|
1,287.3
|
|
|
(75.5
|
)
|
|
(5.9
|
)
|
|
65.3
|
|
|
5.8
|
|
||||
|
Fixed-line telephony
|
626.3
|
|
|
738.4
|
|
|
(112.1
|
)
|
|
(15.2
|
)
|
|
(18.4
|
)
|
|
(2.9
|
)
|
||||
|
Total subscription revenue
|
3,146.2
|
|
|
3,624.5
|
|
|
(478.3
|
)
|
|
(13.2
|
)
|
|
15.5
|
|
|
0.5
|
|
||||
|
Non-subscription revenue
|
155.6
|
|
|
160.4
|
|
|
(4.8
|
)
|
|
(3.0
|
)
|
|
0.4
|
|
|
0.3
|
|
||||
|
Total residential cable revenue
|
3,301.8
|
|
|
3,784.9
|
|
|
(483.1
|
)
|
|
(12.8
|
)
|
|
15.9
|
|
|
0.5
|
|
||||
|
Residential mobile revenue (c):
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Subscription revenue (b)
|
451.6
|
|
|
477.0
|
|
|
(25.4
|
)
|
|
(5.3
|
)
|
|
(16.5
|
)
|
|
(3.6
|
)
|
||||
|
Non-subscription revenue
|
189.8
|
|
|
169.5
|
|
|
20.3
|
|
|
12.0
|
|
|
18.5
|
|
|
11.0
|
|
||||
|
Total residential mobile revenue
|
641.4
|
|
|
646.5
|
|
|
(5.1
|
)
|
|
(0.8
|
)
|
|
2.0
|
|
|
0.3
|
|
||||
|
Total residential revenue
|
3,943.2
|
|
|
4,431.4
|
|
|
(488.2
|
)
|
|
(11.0
|
)
|
|
17.9
|
|
|
0.5
|
|
||||
|
B2B revenue (d):
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Subscription revenue
|
144.3
|
|
|
131.5
|
|
|
12.8
|
|
|
9.7
|
|
|
34.3
|
|
|
33.0
|
|
||||
|
Non-subscription revenue
|
639.1
|
|
|
621.9
|
|
|
17.2
|
|
|
2.8
|
|
|
44.1
|
|
|
7.5
|
|
||||
|
Total B2B revenue
|
783.4
|
|
|
753.4
|
|
|
30.0
|
|
|
4.0
|
|
|
78.4
|
|
|
11.1
|
|
||||
|
Other revenue (e)
|
58.8
|
|
|
22.4
|
|
|
36.4
|
|
|
162.5
|
|
|
(2.3
|
)
|
|
(3.7
|
)
|
||||
|
Total
|
$
|
4,785.4
|
|
|
$
|
5,207.2
|
|
|
$
|
(421.8
|
)
|
|
(8.1
|
)
|
|
$
|
94.0
|
|
|
2.1
|
|
|
|
Nine months ended
September 30, |
|
Increase (decrease)
|
|
Organic increase (decrease)
|
||||||||||||||||
|
|
2017
|
|
2016
|
|
$
|
|
%
|
|
$
|
|
%
|
||||||||||
|
|
in millions, except percentages
|
||||||||||||||||||||
|
Residential revenue:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Residential cable revenue (a):
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Subscription revenue (b):
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Video
|
$
|
3,803.2
|
|
|
$
|
4,723.5
|
|
|
$
|
(920.3
|
)
|
|
(19.5
|
)
|
|
$
|
(40.2
|
)
|
|
(1.0
|
)
|
|
Broadband internet
|
3,482.7
|
|
|
3,844.0
|
|
|
(361.3
|
)
|
|
(9.4
|
)
|
|
204.3
|
|
|
6.0
|
|
||||
|
Fixed-line telephony
|
1,831.2
|
|
|
2,239.1
|
|
|
(407.9
|
)
|
|
(18.2
|
)
|
|
(34.9
|
)
|
|
(1.8
|
)
|
||||
|
Total subscription revenue
|
9,117.1
|
|
|
10,806.6
|
|
|
(1,689.5
|
)
|
|
(15.6
|
)
|
|
129.2
|
|
|
1.4
|
|
||||
|
Non-subscription revenue
|
459.8
|
|
|
462.3
|
|
|
(2.5
|
)
|
|
(0.5
|
)
|
|
10.0
|
|
|
2.2
|
|
||||
|
Total residential cable revenue
|
9,576.9
|
|
|
11,268.9
|
|
|
(1,692.0
|
)
|
|
(15.0
|
)
|
|
139.2
|
|
|
1.4
|
|
||||
|
Residential mobile revenue (c):
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Subscription revenue (b)
|
1,296.6
|
|
|
1,148.3
|
|
|
148.3
|
|
|
12.9
|
|
|
(55.4
|
)
|
|
(4.0
|
)
|
||||
|
Non-subscription revenue
|
517.3
|
|
|
487.5
|
|
|
29.8
|
|
|
6.1
|
|
|
2.6
|
|
|
0.5
|
|
||||
|
Total residential mobile revenue
|
1,813.9
|
|
|
1,635.8
|
|
|
178.1
|
|
|
10.9
|
|
|
(52.8
|
)
|
|
(2.7
|
)
|
||||
|
Total residential revenue
|
11,390.8
|
|
|
12,904.7
|
|
|
(1,513.9
|
)
|
|
(11.7
|
)
|
|
86.4
|
|
|
0.7
|
|
||||
|
B2B revenue (d):
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Subscription revenue
|
391.8
|
|
|
361.4
|
|
|
30.4
|
|
|
8.4
|
|
|
100.9
|
|
|
34.2
|
|
||||
|
Non-subscription revenue
|
1,854.6
|
|
|
1,536.6
|
|
|
318.0
|
|
|
20.7
|
|
|
92.8
|
|
|
5.1
|
|
||||
|
Total B2B revenue
|
2,246.4
|
|
|
1,898.0
|
|
|
348.4
|
|
|
18.4
|
|
|
193.7
|
|
|
9.1
|
|
||||
|
Other revenue (e)
|
162.7
|
|
|
66.6
|
|
|
96.1
|
|
|
144.3
|
|
|
(5.4
|
)
|
|
(3.2
|
)
|
||||
|
Total
|
$
|
13,799.9
|
|
|
$
|
14,869.3
|
|
|
$
|
(1,069.4
|
)
|
|
(7.2
|
)
|
|
$
|
274.7
|
|
|
2.0
|
|
|
(a)
|
Residential cable subscription revenue includes amounts received from subscribers for ongoing services. Residential cable non-subscription revenue includes, among other items, channel carriage fees, installation revenue, late fees and revenue from the sale of equipment.
|
|
(b)
|
Residential subscription revenue from subscribers who purchase bundled services at a discounted rate is generally allocated proportionally to each service based on the standalone price for each individual service. As a result, changes in the standalone pricing of our cable and mobile products or the composition of bundles can contribute to changes in our product revenue categories from period to period.
|
|
(c)
|
Residential mobile subscription revenue includes amounts received from subscribers for ongoing services. Residential mobile non-subscription revenue includes, among other items, interconnect revenue and revenue from sales of mobile handsets and other devices. Residential mobile interconnect revenue was
$88.8 million
and
$78.4 million
during the
three months ended September 30, 2017
and
2016
, respectively, and
$246.0 million
and
$232.6 million
during the
nine months ended September 30, 2017
and
2016
, respectively.
|
|
(d)
|
B2B
subscription revenue represents revenue from
SOHO
subscribers.
SOHO
subscribers pay a premium price to receive expanded service levels along with video, broadband internet, fixed-line telephony or mobile services that are the same or similar to the mass marketed products offered to our residential subscribers.
A portion of the increases in our
B2B
subscription revenue is attributable to the conversion of certain residential subscribers to
SOHO
subscribers.
B2B
non-subscription revenue includes revenue from business broadband internet, video, fixed-line telephony, mobile and data services offered to medium to large enterprises and, on a wholesale basis, to other operators.
|
|
(e)
|
Other revenue includes, among other items,
revenue earned from services provided to the VodafoneZiggo JV.
|
|
|
Three-month period
|
|
Nine-month period
|
||||
|
|
in millions
|
||||||
|
Organic increase (decrease) in residential cable subscription revenue due to change in:
|
|
|
|
||||
|
Average number of RGUs
|
$
|
33.1
|
|
|
$
|
110.5
|
|
|
ARPU
|
1.2
|
|
|
35.5
|
|
||
|
Organic increase in residential cable non-subscription revenue
|
2.4
|
|
|
14.0
|
|
||
|
Impact of hurricanes on residential cable revenue (a)
|
(20.8
|
)
|
|
(20.8
|
)
|
||
|
Total organic increase in residential cable revenue
|
15.9
|
|
|
139.2
|
|
||
|
Organic decrease in residential mobile subscription revenue
|
(16.2
|
)
|
|
(55.1
|
)
|
||
|
Organic increase in residential mobile non-subscription revenue
|
18.5
|
|
|
2.6
|
|
||
|
Impact of hurricanes on residential mobile revenue (a)
|
(0.3
|
)
|
|
(0.3
|
)
|
||
|
Total organic increase in residential revenue
|
17.9
|
|
|
86.4
|
|
||
|
Impact of acquisitions
|
15.6
|
|
|
569.8
|
|
||
|
Impact of the VodafoneZiggo JV Transaction and disposals
|
(616.5
|
)
|
|
(1,841.7
|
)
|
||
|
Impact of FX
|
94.8
|
|
|
(328.4
|
)
|
||
|
Total decrease in residential revenue
|
$
|
(488.2
|
)
|
|
$
|
(1,513.9
|
)
|
|
(a)
|
For information regarding the impacts of Hurricanes Irma and Maria on the revenue of
Liberty Puerto Rico
and certain of
C&W
’s subsidiaries, see
Overview
and
Discussion and Analysis of our Reportable Segments - Revenue of our Reportable Segments
above.
|
|
|
Three months ended September 30,
|
|
Increase (decrease)
|
|
Organic increase (decrease)
|
||||||||||||||||
|
|
2017
|
|
2016
|
|
$
|
|
%
|
|
$
|
|
%
|
||||||||||
|
|
in millions, except percentages
|
||||||||||||||||||||
|
Liberty Global Group:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Residential revenue:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Residential cable revenue:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Subscription revenue:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Video
|
$
|
1,141.9
|
|
|
$
|
1,430.1
|
|
|
$
|
(288.2
|
)
|
|
(20.2
|
)
|
|
$
|
(26.6
|
)
|
|
(2.4
|
)
|
|
Broadband internet
|
1,037.4
|
|
|
1,119.5
|
|
|
(82.1
|
)
|
|
(7.3
|
)
|
|
61.0
|
|
|
6.4
|
|
||||
|
Fixed-line telephony
|
559.2
|
|
|
666.4
|
|
|
(107.2
|
)
|
|
(16.1
|
)
|
|
(12.7
|
)
|
|
(2.3
|
)
|
||||
|
Total subscription revenue
|
2,738.5
|
|
|
3,216.0
|
|
|
(477.5
|
)
|
|
(14.8
|
)
|
|
21.7
|
|
|
0.8
|
|
||||
|
Non-subscription revenue
|
127.8
|
|
|
126.7
|
|
|
1.1
|
|
|
0.9
|
|
|
6.6
|
|
|
5.7
|
|
||||
|
Total residential cable revenue
|
2,866.3
|
|
|
3,342.7
|
|
|
(476.4
|
)
|
|
(14.3
|
)
|
|
28.3
|
|
|
1.0
|
|
||||
|
Residential mobile revenue:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Subscription revenue
|
274.4
|
|
|
294.5
|
|
|
(20.1
|
)
|
|
(6.8
|
)
|
|
(11.2
|
)
|
|
(4.0
|
)
|
||||
|
Non-subscription revenue (a)
|
167.3
|
|
|
147.1
|
|
|
20.2
|
|
|
13.7
|
|
|
17.1
|
|
|
11.7
|
|
||||
|
Total residential mobile revenue
|
441.7
|
|
|
441.6
|
|
|
0.1
|
|
|
—
|
|
|
5.9
|
|
|
1.4
|
|
||||
|
Total residential revenue
|
3,308.0
|
|
|
3,784.3
|
|
|
(476.3
|
)
|
|
(12.6
|
)
|
|
34.2
|
|
|
1.1
|
|
||||
|
B2B revenue:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Subscription revenue
|
133.4
|
|
|
123.7
|
|
|
9.7
|
|
|
7.8
|
|
|
31.2
|
|
|
32.4
|
|
||||
|
Non-subscription revenue
|
380.0
|
|
|
385.0
|
|
|
(5.0
|
)
|
|
(1.3
|
)
|
|
28.0
|
|
|
8.2
|
|
||||
|
Total B2B revenue
|
513.4
|
|
|
508.7
|
|
|
4.7
|
|
|
0.9
|
|
|
59.2
|
|
|
13.1
|
|
||||
|
Other revenue
|
57.1
|
|
|
20.1
|
|
|
37.0
|
|
|
184.1
|
|
|
(1.7
|
)
|
|
(2.8
|
)
|
||||
|
Total
|
$
|
3,878.5
|
|
|
$
|
4,313.1
|
|
|
$
|
(434.6
|
)
|
|
(10.1
|
)
|
|
$
|
91.7
|
|
|
2.5
|
|
|
|
Nine months ended
September 30, |
|
Increase (decrease)
|
|
Organic increase (decrease)
|
||||||||||||||||
|
|
2017
|
|
2016
|
|
$
|
|
%
|
|
$
|
|
%
|
||||||||||
|
|
in millions, except percentages
|
||||||||||||||||||||
|
Liberty Global Group:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Residential revenue:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Residential cable revenue:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Subscription revenue:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Video
|
$
|
3,292.0
|
|
|
$
|
4,289.7
|
|
|
$
|
(997.7
|
)
|
|
(23.3
|
)
|
|
$
|
(45.5
|
)
|
|
(1.3
|
)
|
|
Broadband internet
|
2,958.1
|
|
|
3,429.2
|
|
|
(471.1
|
)
|
|
(13.7
|
)
|
|
180.7
|
|
|
6.2
|
|
||||
|
Fixed-line telephony
|
1,621.7
|
|
|
2,073.8
|
|
|
(452.1
|
)
|
|
(21.8
|
)
|
|
(28.3
|
)
|
|
(1.6
|
)
|
||||
|
Total subscription revenue
|
7,871.8
|
|
|
9,792.7
|
|
|
(1,920.9
|
)
|
|
(19.6
|
)
|
|
106.9
|
|
|
1.3
|
|
||||
|
Non-subscription revenue
|
368.1
|
|
|
387.7
|
|
|
(19.6
|
)
|
|
(5.1
|
)
|
|
24.7
|
|
|
7.0
|
|
||||
|
Total residential cable revenue
|
8,239.9
|
|
|
10,180.4
|
|
|
(1,940.5
|
)
|
|
(19.1
|
)
|
|
131.6
|
|
|
1.6
|
|
||||
|
Residential mobile revenue:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Subscription revenue
|
772.8
|
|
|
862.6
|
|
|
(89.8
|
)
|
|
(10.4
|
)
|
|
(50.8
|
)
|
|
(5.9
|
)
|
||||
|
Non-subscription revenue (a)
|
448.1
|
|
|
451.0
|
|
|
(2.9
|
)
|
|
(0.6
|
)
|
|
(0.3
|
)
|
|
(0.1
|
)
|
||||
|
Total residential mobile revenue
|
1,220.9
|
|
|
1,313.6
|
|
|
(92.7
|
)
|
|
(7.1
|
)
|
|
(51.1
|
)
|
|
(3.9
|
)
|
||||
|
Total residential revenue
|
9,460.8
|
|
|
11,494.0
|
|
|
(2,033.2
|
)
|
|
(17.7
|
)
|
|
80.5
|
|
|
0.8
|
|
||||
|
B2B revenue:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Subscription revenue
|
361.2
|
|
|
339.1
|
|
|
22.1
|
|
|
6.5
|
|
|
92.1
|
|
|
33.8
|
|
||||
|
Non-subscription revenue
|
1,080.7
|
|
|
1,175.6
|
|
|
(94.9
|
)
|
|
(8.1
|
)
|
|
66.2
|
|
|
6.2
|
|
||||
|
Total B2B revenue
|
1,441.9
|
|
|
1,514.7
|
|
|
(72.8
|
)
|
|
(4.8
|
)
|
|
158.3
|
|
|
11.7
|
|
||||
|
Other revenue
|
158.5
|
|
|
59.7
|
|
|
98.8
|
|
|
165.5
|
|
|
(0.6
|
)
|
|
(0.4
|
)
|
||||
|
Total
|
$
|
11,061.2
|
|
|
$
|
13,068.4
|
|
|
$
|
(2,007.2
|
)
|
|
(15.4
|
)
|
|
$
|
238.2
|
|
|
2.1
|
|
|
(a)
|
Residential mobile non-subscription revenue includes mobile interconnect revenue of
$75.3 million
and
$70.7 million
during the
three months ended September 30, 2017
and
2016
, respectively, and
$206.3 million
and
$211.4 million
during the
nine months ended September 30, 2017
and
2016
, respectively.
|
|
|
Three months ended September 30,
|
|
Increase (decrease)
|
|
Organic increase (decrease)
|
||||||||||||||||
|
|
2017
|
|
2016
|
|
$
|
|
%
|
|
$
|
|
%
|
||||||||||
|
|
in millions, except percentages
|
||||||||||||||||||||
|
LiLAC Group:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Residential revenue:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Residential cable revenue:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Subscription revenue:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Video
|
$
|
166.2
|
|
|
$
|
168.7
|
|
|
$
|
(2.5
|
)
|
|
(1.5
|
)
|
|
$
|
(4.8
|
)
|
|
(2.8
|
)
|
|
Broadband internet
|
174.4
|
|
|
167.8
|
|
|
6.6
|
|
|
3.9
|
|
|
4.3
|
|
|
2.6
|
|
||||
|
Fixed-line telephony
|
67.1
|
|
|
72.0
|
|
|
(4.9
|
)
|
|
(6.8
|
)
|
|
(5.7
|
)
|
|
(7.9
|
)
|
||||
|
Total subscription revenue
|
407.7
|
|
|
408.5
|
|
|
(0.8
|
)
|
|
(0.2
|
)
|
|
(6.2
|
)
|
|
(1.5
|
)
|
||||
|
Non-subscription revenue
|
27.8
|
|
|
33.7
|
|
|
(5.9
|
)
|
|
(17.5
|
)
|
|
(6.2
|
)
|
|
(18.4
|
)
|
||||
|
Total residential cable revenue
|
435.5
|
|
|
442.2
|
|
|
(6.7
|
)
|
|
(1.5
|
)
|
|
(12.4
|
)
|
|
(2.8
|
)
|
||||
|
Residential mobile revenue:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Subscription revenue
|
177.2
|
|
|
182.5
|
|
|
(5.3
|
)
|
|
(2.9
|
)
|
|
(5.3
|
)
|
|
(2.9
|
)
|
||||
|
Non-subscription revenue (a)
|
23.7
|
|
|
22.4
|
|
|
1.3
|
|
|
5.8
|
|
|
1.4
|
|
|
6.3
|
|
||||
|
Total residential mobile revenue
|
200.9
|
|
|
204.9
|
|
|
(4.0
|
)
|
|
(2.0
|
)
|
|
(3.9
|
)
|
|
(1.9
|
)
|
||||
|
Total residential revenue
|
636.4
|
|
|
647.1
|
|
|
(10.7
|
)
|
|
(1.7
|
)
|
|
(16.3
|
)
|
|
(2.5
|
)
|
||||
|
B2B revenue:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Subscription revenue
|
10.9
|
|
|
7.8
|
|
|
3.1
|
|
|
39.7
|
|
|
3.1
|
|
|
39.7
|
|
||||
|
Non-subscription revenue
|
259.1
|
|
|
236.9
|
|
|
22.2
|
|
|
9.4
|
|
|
16.1
|
|
|
6.6
|
|
||||
|
Total B2B revenue
|
270.0
|
|
|
244.7
|
|
|
25.3
|
|
|
10.3
|
|
|
19.2
|
|
|
7.5
|
|
||||
|
Other revenue
|
1.7
|
|
|
2.3
|
|
|
(0.6
|
)
|
|
(26.1
|
)
|
|
(0.6
|
)
|
|
(26.1
|
)
|
||||
|
Total
|
$
|
908.1
|
|
|
$
|
894.1
|
|
|
$
|
14.0
|
|
|
1.6
|
|
|
$
|
2.3
|
|
|
0.3
|
|
|
|
Nine months ended
September 30, |
|
Increase (decrease)
|
|
Organic increase (decrease)
|
||||||||||||||||
|
|
2017
|
|
2016
|
|
$
|
|
%
|
|
$
|
|
%
|
||||||||||
|
|
in millions, except percentages
|
||||||||||||||||||||
|
LiLAC Group:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Residential revenue:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Residential cable revenue:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Subscription revenue:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Video
|
$
|
511.2
|
|
|
$
|
433.8
|
|
|
$
|
77.4
|
|
|
17.8
|
|
|
$
|
5.3
|
|
|
1.1
|
|
|
Broadband internet
|
524.6
|
|
|
414.8
|
|
|
109.8
|
|
|
26.5
|
|
|
23.6
|
|
|
4.8
|
|
||||
|
Fixed-line telephony
|
209.5
|
|
|
165.3
|
|
|
44.2
|
|
|
26.7
|
|
|
(6.6
|
)
|
|
(3.1
|
)
|
||||
|
Total subscription revenue
|
1,245.3
|
|
|
1,013.9
|
|
|
231.4
|
|
|
22.8
|
|
|
22.3
|
|
|
1.9
|
|
||||
|
Non-subscription revenue
|
91.7
|
|
|
74.6
|
|
|
17.1
|
|
|
22.9
|
|
|
(14.7
|
)
|
|
(13.8
|
)
|
||||
|
Total residential cable revenue
|
1,337.0
|
|
|
1,088.5
|
|
|
248.5
|
|
|
22.8
|
|
|
7.6
|
|
|
0.6
|
|
||||
|
Residential mobile revenue:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Subscription revenue
|
523.8
|
|
|
285.7
|
|
|
238.1
|
|
|
83.3
|
|
|
(4.6
|
)
|
|
(0.9
|
)
|
||||
|
Non-subscription revenue (a)
|
70.4
|
|
|
36.5
|
|
|
33.9
|
|
|
92.9
|
|
|
2.9
|
|
|
4.3
|
|
||||
|
Total residential mobile revenue
|
594.2
|
|
|
322.2
|
|
|
272.0
|
|
|
84.4
|
|
|
(1.7
|
)
|
|
(0.3
|
)
|
||||
|
Total residential revenue
|
1,931.2
|
|
|
1,410.7
|
|
|
520.5
|
|
|
36.9
|
|
|
5.9
|
|
|
0.3
|
|
||||
|
B2B revenue:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Subscription revenue
|
30.6
|
|
|
22.3
|
|
|
8.3
|
|
|
37.2
|
|
|
8.8
|
|
|
39.5
|
|
||||
|
Non-subscription revenue
|
773.9
|
|
|
361.0
|
|
|
412.9
|
|
|
114.4
|
|
|
26.6
|
|
|
3.5
|
|
||||
|
Total B2B revenue
|
804.5
|
|
|
383.3
|
|
|
421.2
|
|
|
109.9
|
|
|
35.4
|
|
|
4.6
|
|
||||
|
Other revenue
|
4.2
|
|
|
6.9
|
|
|
(2.7
|
)
|
|
(39.1
|
)
|
|
(4.8
|
)
|
|
(53.0
|
)
|
||||
|
Total
|
$
|
2,739.9
|
|
|
$
|
1,800.9
|
|
|
$
|
939.0
|
|
|
52.1
|
|
|
$
|
36.5
|
|
|
1.4
|
|
|
(a)
|
Residential mobile non-subscription revenue includes mobile interconnect revenue of
$13.5 million
and
$7.7 million
during the
three months ended September 30, 2017
and
2016
, respectively, and
$39.7 million
and
$21.2 million
during the
nine months ended September 30, 2017
and
2016
, respectively.
|
|
|
Three months ended September 30,
|
|
Nine months ended September 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
in millions
|
||||||||||||||
|
Liberty Global:
|
|
|
|
|
|
|
|
||||||||
|
Performance-based incentive awards (a)
|
$
|
(5.7
|
)
|
|
$
|
28.5
|
|
|
$
|
19.6
|
|
|
$
|
105.7
|
|
|
Other share-based incentive awards
|
28.5
|
|
|
28.6
|
|
|
88.1
|
|
|
86.8
|
|
||||
|
Total Liberty Global
|
22.8
|
|
|
57.1
|
|
|
107.7
|
|
|
192.5
|
|
||||
|
Telenet share-based incentive awards
|
3.4
|
|
|
3.6
|
|
|
10.9
|
|
|
8.2
|
|
||||
|
Other
|
0.3
|
|
|
2.1
|
|
|
3.3
|
|
|
5.7
|
|
||||
|
Total
|
$
|
26.5
|
|
|
$
|
62.8
|
|
|
$
|
121.9
|
|
|
$
|
206.4
|
|
|
Included in:
|
|
|
|
|
|
|
|
||||||||
|
Other operating expense:
|
|
|
|
|
|
|
|
||||||||
|
Liberty Global Group
|
$
|
1.1
|
|
|
$
|
0.8
|
|
|
$
|
2.8
|
|
|
$
|
2.4
|
|
|
LiLAC Group
|
(0.1
|
)
|
|
0.4
|
|
|
0.5
|
|
|
0.9
|
|
||||
|
Total other operating expense
|
1.0
|
|
|
1.2
|
|
|
3.3
|
|
|
3.3
|
|
||||
|
SG&A expense:
|
|
|
|
|
|
|
|
||||||||
|
Liberty Global Group
|
22.1
|
|
|
56.3
|
|
|
107.2
|
|
|
193.3
|
|
||||
|
LiLAC Group
|
3.4
|
|
|
5.3
|
|
|
11.4
|
|
|
9.8
|
|
||||
|
Total SG&A expense
|
25.5
|
|
|
61.6
|
|
|
118.6
|
|
|
203.1
|
|
||||
|
Total
|
$
|
26.5
|
|
|
$
|
62.8
|
|
|
$
|
121.9
|
|
|
$
|
206.4
|
|
|
(a)
|
Includes share-based compensation expense related to (i)
PSU
s, (ii) for the
2016
periods, the
Challenge Performance Awards
and (iii) through March 2017,
PGUs
held by our Chief Executive Officer. The
Challenge Performance Awards
include
PSAR
s and
PSU
s. The decreases are due to a significant number of performance awards becoming fully vested during 2016 and changes during the first and third quarters of 2017 in the expected achievement level for one of our performance-based incentive plans.
|
|
|
Three months ended September 30,
|
|
Increase (decrease)
|
|||||||||||
|
|
2017
|
|
2016
|
|
$
|
|
%
|
|||||||
|
|
in millions
|
|
|
|||||||||||
|
|
|
|
|
|
|
|
|
|||||||
|
Liberty Global Group
|
$
|
1,216.5
|
|
|
$
|
1,216.2
|
|
|
$
|
0.3
|
|
|
—
|
|
|
LiLAC Group
|
199.7
|
|
|
200.7
|
|
|
(1.0
|
)
|
|
(0.5
|
)
|
|||
|
Total
|
$
|
1,416.2
|
|
|
$
|
1,416.9
|
|
|
$
|
(0.7
|
)
|
|
—
|
|
|
|
Nine months ended
September 30, |
|
Increase (decrease)
|
|||||||||||
|
|
2017
|
|
2016
|
|
$
|
|
%
|
|||||||
|
|
in millions
|
|
|
|||||||||||
|
|
|
|
|
|
|
|
|
|||||||
|
Liberty Global Group
|
$
|
3,523.3
|
|
|
$
|
4,026.3
|
|
|
$
|
(503.0
|
)
|
|
(12.5
|
)
|
|
LiLAC Group
|
586.5
|
|
|
379.1
|
|
|
207.4
|
|
|
54.7
|
|
|||
|
Total
|
$
|
4,109.8
|
|
|
$
|
4,405.4
|
|
|
$
|
(295.6
|
)
|
|
(6.7
|
)
|
|
|
Three months ended September 30,
|
|
Nine months ended
September 30, |
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
in millions
|
||||||||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Liberty Global Group
|
$
|
61.7
|
|
|
$
|
25.0
|
|
|
$
|
97.7
|
|
|
$
|
113.4
|
|
|
LiLAC Group
|
354.9
|
|
|
7.2
|
|
|
378.7
|
|
|
133.5
|
|
||||
|
Total
|
$
|
416.6
|
|
|
$
|
32.2
|
|
|
$
|
476.4
|
|
|
$
|
246.9
|
|
|
|
Three months ended September 30,
|
|
Increase (decrease)
|
|||||||||||
|
|
2017
|
|
2016
|
|
$
|
|
%
|
|||||||
|
|
in millions
|
|
|
|||||||||||
|
|
|
|
|
|
|
|
|
|||||||
|
Liberty Global Group
|
$
|
482.8
|
|
|
$
|
569.3
|
|
|
$
|
(86.5
|
)
|
|
(15.2
|
)
|
|
LiLAC Group
|
99.3
|
|
|
95.3
|
|
|
4.0
|
|
|
4.2
|
|
|||
|
Inter-group eliminations
|
—
|
|
|
(0.2
|
)
|
|
0.2
|
|
|
N.M.
|
|
|||
|
Total
|
$
|
582.1
|
|
|
$
|
664.4
|
|
|
$
|
(82.3
|
)
|
|
(12.4
|
)
|
|
|
Nine months ended
September 30, |
|
Increase (decrease)
|
|||||||||||
|
|
2017
|
|
2016
|
|
$
|
|
%
|
|||||||
|
|
in millions
|
|
|
|||||||||||
|
|
|
|
|
|
|
|
|
|||||||
|
Liberty Global Group
|
$
|
1,401.2
|
|
|
$
|
1,715.3
|
|
|
$
|
(314.1
|
)
|
|
(18.3
|
)
|
|
LiLAC Group
|
289.8
|
|
|
225.8
|
|
|
64.0
|
|
|
28.3
|
|
|||
|
Inter-group eliminations
|
—
|
|
|
(0.3
|
)
|
|
0.3
|
|
|
N.M.
|
|
|||
|
Total
|
$
|
1,691.0
|
|
|
$
|
1,940.8
|
|
|
$
|
(250.1
|
)
|
|
(12.9
|
)
|
|
|
Three months ended September 30,
|
|
Nine months ended
September 30, |
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
in millions
|
||||||||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Cross-currency and interest rate derivative contracts:
|
|
|
|
|
|
|
|
||||||||
|
Liberty Global Group
|
$
|
(289.2
|
)
|
|
$
|
(300.1
|
)
|
|
$
|
(1,099.9
|
)
|
|
$
|
(235.7
|
)
|
|
LiLAC Group
|
(70.5
|
)
|
|
(52.4
|
)
|
|
(107.8
|
)
|
|
(233.6
|
)
|
||||
|
Total cross-currency and interest rate derivative contracts (a)
|
(359.7
|
)
|
|
(352.5
|
)
|
|
(1,207.7
|
)
|
|
(469.3
|
)
|
||||
|
Equity-related derivative instruments – Liberty Global Group:
|
|
|
|
|
|
|
|
||||||||
|
ITV Collar
|
44.2
|
|
|
(46.8
|
)
|
|
154.4
|
|
|
466.9
|
|
||||
|
Sumitomo Collar
|
(29.5
|
)
|
|
(38.8
|
)
|
|
(50.8
|
)
|
|
96.2
|
|
||||
|
Lionsgate Forward
|
(7.3
|
)
|
|
(0.1
|
)
|
|
(9.3
|
)
|
|
21.9
|
|
||||
|
Other
|
1.2
|
|
|
0.7
|
|
|
(4.2
|
)
|
|
1.6
|
|
||||
|
Total equity-related derivative instruments (b)
|
8.6
|
|
|
(85.0
|
)
|
|
90.1
|
|
|
586.6
|
|
||||
|
Foreign currency forward contracts:
|
|
|
|
|
|
|
|
||||||||
|
Liberty Global Group
|
(6.4
|
)
|
|
2.6
|
|
|
(25.0
|
)
|
|
0.7
|
|
||||
|
LiLAC Group
|
(8.1
|
)
|
|
(1.4
|
)
|
|
(7.3
|
)
|
|
(10.3
|
)
|
||||
|
Total foreign currency forward contracts
|
(14.5
|
)
|
|
1.2
|
|
|
(32.3
|
)
|
|
(9.6
|
)
|
||||
|
Other – Liberty Global Group
|
(0.3
|
)
|
|
(0.1
|
)
|
|
0.4
|
|
|
(0.8
|
)
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Total Liberty Global Group
|
(287.3
|
)
|
|
(382.6
|
)
|
|
(1,034.4
|
)
|
|
350.8
|
|
||||
|
Total LiLAC Group
|
(78.6
|
)
|
|
(53.8
|
)
|
|
(115.1
|
)
|
|
(243.9
|
)
|
||||
|
Total
|
$
|
(365.9
|
)
|
|
$
|
(436.4
|
)
|
|
$
|
(1,149.5
|
)
|
|
$
|
106.9
|
|
|
(a)
|
The loss during the
2017
three-month period is primarily attributable to the net effect of (i) losses associated with increases in the values of the euro, British pound sterling and Chilean peso relative to the
U.S.
dollar, (ii) gains associated with decreases in the values of the Swiss franc and Polish zloty relative to the euro, (iii) gains associated with increases in
|
|
(b)
|
The recurring fair value measurements of our equity-related derivative instruments are based on binomial pricing models.
|
|
|
Three months ended September 30,
|
|
Nine months ended
September 30, |
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
in millions
|
||||||||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Liberty Global Group:
|
|
|
|
|
|
|
|
||||||||
|
U.S. dollar-denominated debt issued by euro functional currency entities
|
$
|
236.8
|
|
|
$
|
92.7
|
|
|
$
|
747.7
|
|
|
$
|
184.0
|
|
|
Intercompany payables and receivables denominated in a currency other than the entity’s functional currency (a)
|
(396.9
|
)
|
|
134.6
|
|
|
(747.1
|
)
|
|
578.3
|
|
||||
|
U.S. dollar-denominated debt issued by British pound sterling functional currency entities
|
122.8
|
|
|
(128.0
|
)
|
|
320.1
|
|
|
(698.5
|
)
|
||||
|
British pound sterling-denominated debt issued by a U.S. dollar functional currency entity
|
(41.2
|
)
|
|
31.4
|
|
|
(111.7
|
)
|
|
185.2
|
|
||||
|
Cash and restricted cash denominated in a currency other than the entity’s functional currency
|
(9.2
|
)
|
|
(9.4
|
)
|
|
(91.1
|
)
|
|
(23.8
|
)
|
||||
|
Yen-denominated debt issued by a U.S. dollar functional currency entity
|
1.0
|
|
|
(12.7
|
)
|
|
(18.7
|
)
|
|
(131.2
|
)
|
||||
|
Euro-denominated debt issued by British pound sterling functional currency entities
|
2.4
|
|
|
(18.8
|
)
|
|
15.4
|
|
|
(82.3
|
)
|
||||
|
Other
|
10.3
|
|
|
(4.2
|
)
|
|
24.8
|
|
|
(10.2
|
)
|
||||
|
Total Liberty Global Group
|
(74.0
|
)
|
|
85.6
|
|
|
139.4
|
|
|
1.5
|
|
||||
|
LiLAC Group:
|
|
|
|
|
|
|
|
||||||||
|
U.S. dollar-denominated debt issued by a Chilean peso functional currency entity
|
52.7
|
|
|
5.4
|
|
|
65.9
|
|
|
110.5
|
|
||||
|
British pound sterling-denominated debt issued by a U.S. dollar functional currency entity
|
(12.6
|
)
|
|
9.2
|
|
|
(20.1
|
)
|
|
21.9
|
|
||||
|
Other
|
3.4
|
|
|
(7.9
|
)
|
|
(4.6
|
)
|
|
(0.7
|
)
|
||||
|
Total LiLAC Group
|
43.5
|
|
|
6.7
|
|
|
41.2
|
|
|
131.7
|
|
||||
|
Total
|
$
|
(30.5
|
)
|
|
$
|
92.3
|
|
|
$
|
180.6
|
|
|
$
|
133.2
|
|
|
(a)
|
Amounts primarily relate to (i) loans between certain of our non-operating and operating subsidiaries in Europe, which generally are denominated in the currency of the applicable operating subsidiary, and (ii) loans between certain of our non-operating subsidiaries in the
U.S.
and Europe.
|
|
|
Three months ended September 30,
|
|
Nine months ended
September 30, |
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
in millions
|
||||||||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Investments:
|
|
|
|
|
|
|
|
||||||||
|
Sumitomo
|
$
|
62.0
|
|
|
$
|
52.2
|
|
|
$
|
117.7
|
|
|
$
|
34.3
|
|
|
ITV
|
(7.9
|
)
|
|
17.5
|
|
|
(82.9
|
)
|
|
(656.4
|
)
|
||||
|
Lionsgate
|
26.9
|
|
|
(1.2
|
)
|
|
34.5
|
|
|
(62.0
|
)
|
||||
|
Other, net (a)
|
(8.6
|
)
|
|
21.2
|
|
|
12.7
|
|
|
116.2
|
|
||||
|
Total investments
|
72.4
|
|
|
89.7
|
|
|
82.0
|
|
|
(567.9
|
)
|
||||
|
Debt
|
(33.6
|
)
|
|
(15.9
|
)
|
|
(88.2
|
)
|
|
(2.9
|
)
|
||||
|
Total
|
$
|
38.8
|
|
|
$
|
73.8
|
|
|
$
|
(6.2
|
)
|
|
$
|
(570.8
|
)
|
|
(a)
|
The amounts for the three and nine months ended September 30, 2016 include gains of $5.6 million and $84.4 million, respectively, related to an investment that was sold during the third quarter of 2016.
|
|
|
Three months ended September 30,
|
|
Nine months ended
September 30, |
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
in millions
|
||||||||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Liberty Global Group
|
$
|
(59.9
|
)
|
|
$
|
(64.8
|
)
|
|
$
|
(167.0
|
)
|
|
$
|
(90.2
|
)
|
|
LiLAC Group
|
(25.8
|
)
|
|
—
|
|
|
(53.6
|
)
|
|
1.5
|
|
||||
|
Total
|
$
|
(85.7
|
)
|
|
$
|
(64.8
|
)
|
|
$
|
(220.6
|
)
|
|
$
|
(88.7
|
)
|
|
|
Three months ended September 30,
|
|
Nine months ended
September 30, |
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
in millions
|
||||||||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
VodafoneZiggo JV (a)
|
$
|
(23.4
|
)
|
|
$
|
—
|
|
|
$
|
(18.2
|
)
|
|
$
|
—
|
|
|
Other
|
(2.8
|
)
|
|
(16.1
|
)
|
|
(25.1
|
)
|
|
(71.2
|
)
|
||||
|
Total
|
$
|
(26.2
|
)
|
|
$
|
(16.1
|
)
|
|
$
|
(43.3
|
)
|
|
$
|
(71.2
|
)
|
|
(a)
|
Amounts include the net effect of
(i)
$16.9 million
and
$47.5 million
, respectively, representing
100%
of the interest income earned on the
VodafoneZiggo JV Receivable
, (ii)
100%
of the share-based compensation expense associated with
Liberty Global
awards held by
VodafoneZiggo JV
employees who were formerly employees of
Liberty Global
, as these awards remain our responsibility, and (iii) our
50%
share of the remaining results of operations of the
VodafoneZiggo JV
.
During the
three and nine months ended September 30, 2017
, the
VodafoneZiggo JV
generated (a) revenue of
$1,173.6 million
and
$3,353.9 million
, respectively, (b)
Adjusted OIBDA
of
$524.6 million
and
$1,454.9 million
, respectively, (c) operating income of
$99.0 million
and
$206.5 million
, respectively, (d) net non-operating expenses of
$214.7 million
and
$391.4 million
(including
$165.5 million
and
$476.9 million
of interest expense), respectively, and (e) net losses of
$79.6 million
and
$128.3 million
, respectively. The
VodafoneZiggo JV
’s operating income includes depreciation and amortization of
$427.2 million
and
$1,242.6 million
, respectively, which is based on the preliminary fair value accounting applied to the net assets of the
VodafoneZiggo JV
.
|
|
|
Three months ended September 30,
|
|
Nine months ended
September 30, |
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
in millions
|
||||||||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Liberty Global Group
|
$
|
5.0
|
|
|
$
|
9.5
|
|
|
$
|
28.9
|
|
|
$
|
93.9
|
|
|
LiLAC Group
|
(0.4
|
)
|
|
8.0
|
|
|
(0.1
|
)
|
|
8.6
|
|
||||
|
Inter-group eliminations
|
—
|
|
|
(0.2
|
)
|
|
—
|
|
|
(0.3
|
)
|
||||
|
Total
|
$
|
4.6
|
|
|
$
|
17.3
|
|
|
$
|
28.8
|
|
|
$
|
102.2
|
|
|
|
Three months ended September 30,
|
|
Nine months ended
September 30, |
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
in millions
|
||||||||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Liberty Global Group
|
$
|
(85.7
|
)
|
|
$
|
(36.9
|
)
|
|
$
|
(287.0
|
)
|
|
$
|
(45.5
|
)
|
|
LiLAC Group
|
17.9
|
|
|
(72.6
|
)
|
|
(57.3
|
)
|
|
(71.1
|
)
|
||||
|
Total
|
$
|
(67.8
|
)
|
|
$
|
(109.5
|
)
|
|
$
|
(344.3
|
)
|
|
$
|
(116.6
|
)
|
|
|
Three months ended September 30,
|
|
Nine months ended
September 30, |
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
in millions
|
||||||||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Liberty Global Group
|
$
|
(435.4
|
)
|
|
$
|
(136.8
|
)
|
|
$
|
(1,321.9
|
)
|
|
$
|
(246.8
|
)
|
|
LiLAC Group
|
(343.6
|
)
|
|
(68.3
|
)
|
|
(376.7
|
)
|
|
(221.9
|
)
|
||||
|
Total
|
$
|
(779.0
|
)
|
|
$
|
(205.1
|
)
|
|
$
|
(1,698.6
|
)
|
|
$
|
(468.7
|
)
|
|
|
Three months ended September 30,
|
|
|
||||||||
|
|
2017
|
|
2016
|
|
Change
|
||||||
|
|
in millions
|
||||||||||
|
|
|
|
|
|
|
||||||
|
Liberty Global Group
|
$
|
25.0
|
|
|
$
|
30.9
|
|
|
$
|
(5.9
|
)
|
|
LiLAC Group
|
(12.4
|
)
|
|
13.5
|
|
|
(25.9
|
)
|
|||
|
Total
|
$
|
12.6
|
|
|
$
|
44.4
|
|
|
$
|
(31.8
|
)
|
|
|
Nine months ended
September 30, |
|
|
||||||||
|
|
2017
|
|
2016
|
|
Change
|
||||||
|
|
in millions
|
||||||||||
|
|
|
|
|
|
|
||||||
|
Liberty Global Group
|
$
|
68.0
|
|
|
$
|
27.6
|
|
|
$
|
40.4
|
|
|
LiLAC Group
|
19.5
|
|
|
20.9
|
|
|
(1.4
|
)
|
|||
|
Total
|
$
|
87.5
|
|
|
$
|
48.5
|
|
|
$
|
39.0
|
|
|
Cash and cash equivalents held by:
|
|
||
|
Liberty Global and unrestricted subsidiaries:
|
|
||
|
Liberty Global (a)
|
$
|
82.7
|
|
|
Unrestricted subsidiaries:
|
|
||
|
Liberty Global Group (b) (c)
|
1,373.8
|
|
|
|
LiLAC Group (d)
|
40.6
|
|
|
|
Total Liberty Global and unrestricted subsidiaries
|
1,497.1
|
|
|
|
Borrowing groups (e):
|
|
||
|
C&W (f)
|
285.6
|
|
|
|
VTR Finance
|
158.8
|
|
|
|
Virgin Media (c)
|
57.1
|
|
|
|
Liberty Puerto Rico
|
46.0
|
|
|
|
Telenet
|
43.7
|
|
|
|
UPC Holding
|
20.1
|
|
|
|
Unitymedia
|
1.7
|
|
|
|
Total borrowing groups
|
613.0
|
|
|
|
Total cash and cash equivalents
|
$
|
2,110.1
|
|
|
|
|
||
|
Liberty Global Group
|
$
|
1,579.1
|
|
|
LiLAC Group
|
531.0
|
|
|
|
Total cash and cash equivalents
|
$
|
2,110.1
|
|
|
(a)
|
Represents the amount held by
Liberty Global
on a standalone basis, which is attributed to the
Liberty Global Group
.
|
|
(b)
|
Represents the aggregate amount held by subsidiaries attributed to the
Liberty Global Group
that are outside of our borrowing groups.
|
|
(c)
|
The
Virgin Media
borrowing group includes certain subsidiaries of
Virgin Media
, but excludes
Virgin Media
Inc.
|
|
(d)
|
Represents the aggregate amount held by subsidiaries attributed to the
LiLAC Group
that are outside of our borrowing groups.
|
|
(e)
|
Except as otherwise noted, represents the aggregate amounts held by the parent entity and restricted subsidiaries of our borrowing groups.
|
|
(f)
|
C&W
's subsidiaries hold the majority of
C&W
's consolidated cash. The ability of certain of these subsidiaries to loan or distribute their cash to
C&W
is limited by foreign exchange restrictions, the existence of noncontrolling interests, tax considerations and restrictions contained within the debt agreements of certain
C&W
subsidiaries. As a result, a significant portion of the cash held by
C&W
subsidiaries is not considered to be an immediate source of corporate liquidity for
C&W
.
|
|
|
Nine months ended
|
|
|
||||||||
|
|
September 30,
|
|
|
||||||||
|
|
2017
|
|
2016
|
|
Change
|
||||||
|
|
in millions
|
||||||||||
|
|
|
|
|
|
|
||||||
|
Net cash provided by operating activities
|
$
|
4,033.1
|
|
|
$
|
4,045.5
|
|
|
$
|
(12.4
|
)
|
|
Net cash provided (used) by investing activities
|
52.8
|
|
|
(3,136.6
|
)
|
|
3,189.4
|
|
|||
|
Net cash used by financing activities
|
(3,702.3
|
)
|
|
(953.7
|
)
|
|
(2,748.6
|
)
|
|||
|
Effect of exchange rate changes on cash
|
97.3
|
|
|
39.8
|
|
|
57.5
|
|
|||
|
Net increase (decrease) in cash and cash equivalents
|
$
|
480.9
|
|
|
$
|
(5.0
|
)
|
|
$
|
485.9
|
|
|
|
Nine months ended
|
|
|
||||||||
|
|
September 30,
|
|
|
||||||||
|
|
2017
|
|
2016
|
|
Change
|
||||||
|
|
in millions
|
||||||||||
|
|
|
|
|
|
|
||||||
|
Net cash provided by operating activities:
|
|
|
|
|
|
||||||
|
Liberty Global Group
|
$
|
3,640.0
|
|
|
$
|
3,818.0
|
|
|
$
|
(178.0
|
)
|
|
LiLAC Group
|
393.1
|
|
|
227.5
|
|
|
165.6
|
|
|||
|
Total
|
$
|
4,033.1
|
|
|
$
|
4,045.5
|
|
|
$
|
(12.4
|
)
|
|
|
Nine months ended
|
|
|
||||||||
|
|
September 30,
|
|
|
||||||||
|
|
2017
|
|
2016
|
|
Change
|
||||||
|
|
in millions
|
||||||||||
|
|
|
|
|
|
|
||||||
|
Net cash provided (used) by investing activities:
|
|
|
|
|
|
||||||
|
Liberty Global Group
|
$
|
507.0
|
|
|
$
|
(2,833.3
|
)
|
|
$
|
3,340.3
|
|
|
LiLAC Group
|
(453.8
|
)
|
|
(308.0
|
)
|
|
(145.8
|
)
|
|||
|
Inter-group eliminations
|
(0.4
|
)
|
|
4.7
|
|
|
(5.1
|
)
|
|||
|
Total
|
$
|
52.8
|
|
|
$
|
(3,136.6
|
)
|
|
$
|
3,189.4
|
|
|
|
Nine months ended September 30,
|
||||||||||||||||||||||
|
|
2017
|
|
2016
|
||||||||||||||||||||
|
|
Liberty Global Group
|
|
LiLAC Group
|
|
Total
|
|
Liberty Global Group
|
|
LiLAC Group
|
|
Total
|
||||||||||||
|
|
in millions
|
||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Property and equipment additions
|
$
|
3,376.4
|
|
|
$
|
503.5
|
|
|
$
|
3,879.9
|
|
|
$
|
3,109.6
|
|
|
$
|
365.0
|
|
|
$
|
3,474.6
|
|
|
Assets acquired under capital-related vendor financing arrangements
|
(1,934.1
|
)
|
|
(47.2
|
)
|
|
(1,981.3
|
)
|
|
(1,405.6
|
)
|
|
(33.7
|
)
|
|
(1,439.3
|
)
|
||||||
|
Assets acquired under capital leases
|
(135.8
|
)
|
|
(3.7
|
)
|
|
(139.5
|
)
|
|
(73.0
|
)
|
|
(5.0
|
)
|
|
(78.0
|
)
|
||||||
|
Changes in current liabilities related to capital expenditures
|
70.9
|
|
|
(5.1
|
)
|
|
65.8
|
|
|
(28.5
|
)
|
|
16.2
|
|
|
(12.3
|
)
|
||||||
|
Capital expenditures
|
$
|
1,377.4
|
|
|
$
|
447.5
|
|
|
$
|
1,824.9
|
|
|
$
|
1,602.5
|
|
|
$
|
342.5
|
|
|
$
|
1,945.0
|
|
|
|
Nine months ended
|
|
|
||||||||
|
|
September 30,
|
|
|
||||||||
|
|
2017
|
|
2016
|
|
Change
|
||||||
|
|
in millions
|
||||||||||
|
|
|
|
|
|
|
||||||
|
Net cash used by financing activities:
|
|
|
|
|
|
||||||
|
Liberty Global Group
|
$
|
(3,739.5
|
)
|
|
$
|
(1,218.8
|
)
|
|
$
|
(2,520.7
|
)
|
|
LiLAC Group
|
36.8
|
|
|
269.8
|
|
|
(233.0
|
)
|
|||
|
Inter-group eliminations
|
0.4
|
|
|
(4.7
|
)
|
|
5.1
|
|
|||
|
Total
|
$
|
(3,702.3
|
)
|
|
$
|
(953.7
|
)
|
|
$
|
(2,748.6
|
)
|
|
|
Nine months ended September 30,
|
||||||||||||||||||||||
|
|
2017
|
|
2016
|
||||||||||||||||||||
|
|
Liberty Global Group
|
|
LiLAC Group
|
|
Total
|
|
Liberty Global Group
|
|
LiLAC Group
|
|
Total
|
||||||||||||
|
|
in millions
|
||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Net cash provided
by operating activities
|
$
|
3,640.0
|
|
|
$
|
393.1
|
|
|
$
|
4,033.1
|
|
|
$
|
3,818.0
|
|
|
$
|
227.5
|
|
|
$
|
4,045.5
|
|
|
Cash payments for direct acquisition and disposition costs
|
6.9
|
|
|
2.8
|
|
|
9.7
|
|
|
26.8
|
|
|
62.7
|
|
|
89.5
|
|
||||||
|
Expenses financed by an intermediary (a)
|
1,067.1
|
|
|
56.9
|
|
|
1,124.0
|
|
|
605.9
|
|
|
1.1
|
|
|
607.0
|
|
||||||
|
Capital expenditures
|
(1,377.4
|
)
|
|
(447.5
|
)
|
|
(1,824.9
|
)
|
|
(1,602.5
|
)
|
|
(342.5
|
)
|
|
(1,945.0
|
)
|
||||||
|
Principal payments on amounts financed by vendors and intermediaries
|
(2,562.8
|
)
|
|
(52.1
|
)
|
|
(2,614.9
|
)
|
|
(1,796.2
|
)
|
|
—
|
|
|
(1,796.2
|
)
|
||||||
|
Principal payments on certain capital leases
|
(66.7
|
)
|
|
(6.7
|
)
|
|
(73.4
|
)
|
|
(82.2
|
)
|
|
(3.5
|
)
|
|
(85.7
|
)
|
||||||
|
Adjusted free cash flow
|
$
|
707.1
|
|
|
$
|
(53.5
|
)
|
|
$
|
653.6
|
|
|
$
|
969.8
|
|
|
$
|
(54.7
|
)
|
|
$
|
915.1
|
|
|
(a)
|
For purposes of our condensed consolidated statements of cash flows, expenses financed by an intermediary are treated as hypothetical operating cash outflows and hypothetical financing cash inflows when the expenses are incurred. When we pay the financing intermediary, we record financing cash outflows in our condensed consolidated statements of cash flows. For purposes of our adjusted free cash flow definition, we add back the hypothetical operating cash outflow when these financed expenses are incurred and deduct the financing cash outflows when we pay the financing intermediary.
|
|
|
Payments due during:
|
|
Total
|
||||||||||||||||||||||||||||
|
|
Remainder
of 2017 |
|
|
|
|
|
|||||||||||||||||||||||||
|
2018
|
|
2019
|
|
2020
|
|
2021
|
|
2022
|
|
Thereafter
|
|
||||||||||||||||||||
|
|
in millions
|
||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Debt (excluding interest)
|
$
|
1,493.0
|
|
|
$
|
3,004.7
|
|
|
$
|
428.7
|
|
|
$
|
352.3
|
|
|
$
|
2,903.2
|
|
|
$
|
2,356.1
|
|
|
$
|
36,311.7
|
|
|
$
|
46,849.7
|
|
|
Capital leases (excluding interest)
|
46.0
|
|
|
137.1
|
|
|
116.5
|
|
|
108.7
|
|
|
106.8
|
|
|
110.3
|
|
|
791.1
|
|
|
1,416.5
|
|
||||||||
|
Network and connectivity commitments
|
478.2
|
|
|
516.5
|
|
|
378.5
|
|
|
285.2
|
|
|
266.1
|
|
|
74.7
|
|
|
924.7
|
|
|
2,923.9
|
|
||||||||
|
Programming commitments
|
332.6
|
|
|
1,134.3
|
|
|
647.7
|
|
|
282.1
|
|
|
96.9
|
|
|
48.7
|
|
|
63.5
|
|
|
2,605.8
|
|
||||||||
|
Purchase commitments
|
721.9
|
|
|
367.9
|
|
|
283.4
|
|
|
198.0
|
|
|
85.5
|
|
|
25.8
|
|
|
64.3
|
|
|
1,746.8
|
|
||||||||
|
Operating leases
|
41.4
|
|
|
130.1
|
|
|
108.4
|
|
|
87.2
|
|
|
70.0
|
|
|
57.9
|
|
|
216.3
|
|
|
711.3
|
|
||||||||
|
Other commitments
|
15.3
|
|
|
30.6
|
|
|
14.7
|
|
|
9.3
|
|
|
8.3
|
|
|
8.3
|
|
|
7.8
|
|
|
94.3
|
|
||||||||
|
Total (a)
|
$
|
3,128.4
|
|
|
$
|
5,321.2
|
|
|
$
|
1,977.9
|
|
|
$
|
1,322.8
|
|
|
$
|
3,536.8
|
|
|
$
|
2,681.8
|
|
|
$
|
38,379.4
|
|
|
$
|
56,348.3
|
|
|
Projected cash interest payments on debt and capital lease obligations (b):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Liberty Global Group
|
$
|
333.2
|
|
|
$
|
1,875.6
|
|
|
$
|
1,791.9
|
|
|
$
|
1,782.8
|
|
|
$
|
1,743.4
|
|
|
$
|
1,653.3
|
|
|
$
|
4,736.6
|
|
|
$
|
13,916.8
|
|
|
LiLAC Group
|
76.6
|
|
|
369.8
|
|
|
367.8
|
|
|
346.7
|
|
|
343.0
|
|
|
312.2
|
|
|
591.1
|
|
|
2,407.2
|
|
||||||||
|
Total
|
$
|
409.8
|
|
|
$
|
2,245.4
|
|
|
$
|
2,159.7
|
|
|
$
|
2,129.5
|
|
|
$
|
2,086.4
|
|
|
$
|
1,965.5
|
|
|
$
|
5,327.7
|
|
|
$
|
16,324.0
|
|
|
(a)
|
The commitments included in this table do not reflect any liabilities that are included in our
September 30, 2017
condensed consolidated balance sheet other than debt and capital lease obligations. Our liability for uncertain tax positions in the various jurisdictions in which we operate (
$436.5 million
at
September 30, 2017
) has been excluded from the table as the amount and timing of any related payments are not subject to reasonable estimation.
|
|
(b)
|
Amounts are based on interest rates, interest payment dates, commitment fees and contractual maturities in effect as of
September 30, 2017
. These amounts are presented for illustrative purposes only and will likely differ from the actual cash payments required in future periods. In addition, the amounts presented do not include the impact of our interest rate derivative contracts, deferred financing costs, original issue premiums or discounts.
|
|
Item 3.
|
QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
|
|
|
September 30, 2017
|
|
December 31, 2016
|
||
|
Spot rates:
|
|
|
|
||
|
Euro
|
0.8472
|
|
|
0.9481
|
|
|
British pound sterling
|
0.7466
|
|
|
0.8100
|
|
|
Swiss franc
|
0.9693
|
|
|
1.0172
|
|
|
Hungarian forint
|
263.97
|
|
|
293.29
|
|
|
Polish zloty
|
3.6538
|
|
|
4.1769
|
|
|
Czech koruna
|
22.014
|
|
|
25.623
|
|
|
Romanian lei
|
3.8959
|
|
|
4.3077
|
|
|
Chilean peso
|
638.65
|
|
|
670.23
|
|
|
Jamaican dollar
|
129.55
|
|
|
128.77
|
|
|
|
Three months ended
|
|
Nine months ended
|
||||||||
|
|
September 30,
|
|
September 30,
|
||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||
|
Average rates:
|
|
|
|
|
|
|
|
||||
|
Euro
|
0.8514
|
|
|
0.8961
|
|
|
0.8979
|
|
|
0.8957
|
|
|
British pound sterling
|
0.7643
|
|
|
0.7616
|
|
|
0.7845
|
|
|
0.7193
|
|
|
Swiss franc
|
0.9629
|
|
|
0.9758
|
|
|
0.9839
|
|
|
0.9797
|
|
|
Hungarian forint
|
260.96
|
|
|
278.79
|
|
|
277.57
|
|
|
279.65
|
|
|
Polish zloty
|
3.6255
|
|
|
3.8891
|
|
|
3.8377
|
|
|
3.9040
|
|
|
Czech koruna
|
22.217
|
|
|
24.221
|
|
|
23.902
|
|
|
24.221
|
|
|
Romanian lei
|
3.9018
|
|
|
4.0002
|
|
|
4.0944
|
|
|
4.0181
|
|
|
Chilean peso
|
642.20
|
|
|
661.52
|
|
|
654.02
|
|
|
679.85
|
|
|
Jamaican dollar
|
128.51
|
|
|
126.98
|
|
|
128.72
|
|
|
123.88
|
|
|
(i)
|
an instantaneous increase (decrease) of 10% in the value of the British pound sterling relative to the
U.S.
dollar would have decreased (increased) the aggregate fair value of the
Virgin Media
cross-currency and interest rate derivative contracts by approximately
£608 million
(
$814 million
);
|
|
(ii)
|
an instantaneous increase (decrease) in the relevant base rate of 50 basis points (0.50%) would have increased (decreased) the aggregate fair value of the
Virgin Media
cross-currency and interest rate derivative contracts by approximately
£136 million
(
$182 million
); and
|
|
(iii)
|
an instantaneous increase (decrease) of 10% in the value of the euro relative to the
U.S.
dollar would have decreased (increased) the aggregate fair value of the
Virgin Media
cross-currency derivative contracts by approximately
£37 million
(
$50 million
).
|
|
(i)
|
an instantaneous increase (decrease) of 10% in the value of the Swiss franc, Polish zloty, Hungarian forint, Czech koruna and Romanian lei relative to the euro would have decreased (increased) the aggregate fair value of the
UPC Holding
cross-currency and interest rate derivative contracts by approximately
€503 million
(
$594 million
);
|
|
(ii)
|
an instantaneous increase (decrease) of 10% in the value of the euro relative to the
U.S.
dollar would have decreased (increased) the aggregate fair value of the
UPC Holding
cross-currency and interest rate derivative contracts by approximately
€248 million
(
$293 million
);
|
|
(iii)
|
an instantaneous increase (decrease) of 10% in the value of the Swiss franc relative to the
U.S.
dollar would have decreased (increased) the aggregate fair value of the
UPC Holding
cross-currency and interest rate derivative contracts by approximately
€91 million
(
$107 million
); and
|
|
(iv)
|
an instantaneous increase (decrease) in the relevant base rate of 50 basis points (0.50%) would have increased (decreased) the aggregate fair value of the
UPC Holding
cross-currency and interest rate derivative contracts by approximately
€49 million
(
$58 million
).
|
|
(i)
|
an instantaneous increase (decrease) of 10% in the value of the euro relative to the
U.S.
dollar would have decreased (increased) the aggregate fair value of the
Unitymedia
cross-currency and interest rate derivative contracts by approximately
€320 million
(
$378 million
); and
|
|
(ii)
|
an instantaneous increase (decrease) in the relevant base rate of 50 basis points (0.50%) would have increased (decreased) the aggregate fair value of the
Unitymedia
cross-currency and interest rate derivative contracts by approximately
€38 million
(
$45 million
).
|
|
(i)
|
an instantaneous increase (decrease) of 10% in the value of the euro relative to the
U.S.
dollar would have decreased (increased) the aggregate fair value of the
Telenet
cross-currency derivative contracts by approximately
€254 million
(
$300 million
); and
|
|
(ii)
|
an instantaneous increase (decrease) in the relevant base rate of 50 basis points (0.50%) would have increased (decreased) the aggregate fair value of the
Telenet
interest rate cap, collar and swap contracts by approximately
€131 million
(
$155 million
).
|
|
|
Payments (receipts) due during:
|
|
Total
|
||||||||||||||||||||||||||||
|
|
Remainder of 2017
|
|
|
|
|||||||||||||||||||||||||||
|
|
2018
|
|
2019
|
|
2020
|
|
2021
|
|
2022
|
|
Thereafter
|
|
|||||||||||||||||||
|
|
in millions
|
||||||||||||||||||||||||||||||
|
Projected derivative cash payments (receipts), net:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Liberty Global Group:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Interest-related (a)
|
$
|
(2.9
|
)
|
|
$
|
15.4
|
|
|
$
|
36.8
|
|
|
$
|
(41.1
|
)
|
|
$
|
(23.8
|
)
|
|
$
|
(43.2
|
)
|
|
$
|
56.0
|
|
|
$
|
(2.8
|
)
|
|
Principal-related (b)
|
—
|
|
|
0.2
|
|
|
6.0
|
|
|
90.5
|
|
|
(144.2
|
)
|
|
(237.6
|
)
|
|
(905.1
|
)
|
|
(1,190.2
|
)
|
||||||||
|
Other (c)
|
(33.8
|
)
|
|
(6.9
|
)
|
|
41.1
|
|
|
(16.6
|
)
|
|
(339.4
|
)
|
|
(117.6
|
)
|
|
—
|
|
|
(473.2
|
)
|
||||||||
|
Total Liberty Global Group
|
(36.7
|
)
|
|
8.7
|
|
|
83.9
|
|
|
32.8
|
|
|
(507.4
|
)
|
|
(398.4
|
)
|
|
(849.1
|
)
|
|
(1,666.2
|
)
|
||||||||
|
LiLAC Group:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Interest-related (a)
|
2.7
|
|
|
43.6
|
|
|
28.2
|
|
|
27.0
|
|
|
26.4
|
|
|
25.6
|
|
|
57.3
|
|
|
210.8
|
|
||||||||
|
Principal-related (b)
|
—
|
|
|
—
|
|
|
(2.2
|
)
|
|
—
|
|
|
—
|
|
|
81.6
|
|
|
7.1
|
|
|
86.5
|
|
||||||||
|
Other (c)
|
2.6
|
|
|
6.5
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
9.1
|
|
||||||||
|
Total LiLAC Group
|
5.3
|
|
|
50.1
|
|
|
26.0
|
|
|
27.0
|
|
|
26.4
|
|
|
107.2
|
|
|
64.4
|
|
|
306.4
|
|
||||||||
|
Total
|
$
|
(31.4
|
)
|
|
$
|
58.8
|
|
|
$
|
109.9
|
|
|
$
|
59.8
|
|
|
$
|
(481.0
|
)
|
|
$
|
(291.2
|
)
|
|
$
|
(784.7
|
)
|
|
$
|
(1,359.8
|
)
|
|
(a)
|
Includes (i) the cash flows of our interest rate cap, collar and swap contracts and (ii) the interest-related cash flows of our cross-currency, interest rate and basis swap contracts.
|
|
(b)
|
Includes the principal-related cash flows of our cross-currency swap contracts.
|
|
(c)
|
Includes amounts related to our equity-related derivative instruments and foreign currency forward contracts. We may elect to use cash or the collective value of the related shares and equity-related derivative instrument to settle the
ITV Collar Loan
, the
Sumitomo Collar Loan
and the
Lionsgate Loan
.
|
|
Item 4.
|
CONTROLS AND PROCEDURES
|
|
Item 2.
|
UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
|
|
(c)
|
Issuer Purchases of Equity Securities
|
|
Period
|
|
Total number of shares purchased
|
|
Average price
paid per share (a)
|
|
Total number of
shares purchased as part of publicly
announced plans
or programs
|
|
Approximate
dollar value of
shares that may
yet be purchased
under the plans or programs
|
||||
|
|
|
|
|
|
|
|
|
|
||||
|
Liberty Global Shares:
|
|
|
|
|
|
|
|
|||||
|
July 1, 2017 through July 31, 2017:
|
|
|
|
|
|
|
|
|||||
|
Class A
|
1,740,100
|
|
|
$
|
32.45
|
|
|
1,740,100
|
|
|
(b)
|
|
|
Class C
|
2,514,900
|
|
|
$
|
31.86
|
|
|
2,514,900
|
|
|
(b)
|
|
|
August 1, 2017 through August 31, 2017:
|
|
|
|
|
|
|
|
|
||||
|
Class A
|
1,085,800
|
|
|
$
|
34.02
|
|
|
1,085,800
|
|
|
(b)
|
|
|
Class C
|
3,148,151
|
|
|
$
|
33.09
|
|
|
3,148,151
|
|
|
(b)
|
|
|
September 1, 2017 through September 30, 2017:
|
|
|
|
|
|
|
|
|||||
|
Class A
|
2,614,800
|
|
|
$
|
33.52
|
|
|
2,614,800
|
|
|
(b)
|
|
|
Class C
|
1,174,400
|
|
|
$
|
32.50
|
|
|
1,174,400
|
|
|
(b)
|
|
|
Total Liberty Global Shares — July 1, 2017 through September 30, 2017:
|
|
|
|
|
|
|
|
|||||
|
Class A
|
5,440,700
|
|
|
$
|
33.27
|
|
|
5,440,700
|
|
|
(b)
|
|
|
Class C
|
6,837,451
|
|
|
$
|
32.54
|
|
|
6,837,451
|
|
|
(b)
|
|
|
|
|
|
|
|
|
|
|
|||||
|
LiLAC Shares:
|
|
|
|
|
|
|
|
|||||
|
July 1, 2017 through July 31, 2017:
|
|
|
|
|
|
|
|
|||||
|
Class A
|
209,556
|
|
|
$
|
24.46
|
|
|
209,556
|
|
|
(c)
|
|
|
Class C
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
(c)
|
|
|
August 1, 2017 through August 31, 2017:
|
|
|
|
|
|
|
|
|||||
|
Class A
|
191,342
|
|
|
$
|
26.37
|
|
|
191,342
|
|
|
(c)
|
|
|
Class C
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
(c)
|
|
|
September 1, 2017 through September 30, 2017:
|
|
|
|
|
|
|
|
|||||
|
Class A
|
84,235
|
|
|
$
|
25.74
|
|
|
84,235
|
|
|
(c)
|
|
|
Class C
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
(c)
|
|
|
Total LiLAC Shares — July 1, 2017 through September 30, 2017:
|
|
|
|
|
|
|
|
|||||
|
Class A
|
485,133
|
|
|
$
|
25.44
|
|
|
485,133
|
|
|
(c)
|
|
|
Class C
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
(c)
|
|
|
(a)
|
Average price paid per share includes direct acquisition costs and the effects of derivative instruments, where applicable.
|
|
(b)
|
At
September 30, 2017
, the remaining amount authorized for repurchases of
Liberty Global Shares
was
$367.7 million
.
|
|
(c)
|
At
September 30, 2017
, the remaining amount authorized for repurchases of
LiLAC Shares
was
$225.5 million
.
|
|
Item 6.
|
EXHIBITS
|
|
4 — Instruments Defining the Rights of Securities Holders, including Indentures:
|
||
|
|
|
|
|
4.1
|
|
|
|
|
|
|
|
4.2
|
|
|
|
|
|
|
|
4.3
|
|
|
|
|
|
|
|
4.4
|
|
|
|
|
|
|
|
4.5
|
|
|
|
|
|
|
|
4.6
|
|
|
|
|
|
|
|
4.7
|
|
|
|
|
|
|
|
4.8
|
|
|
|
|
|
|
|
31 — Rule 13a-14(a)/15d-14(a) Certification:
|
||
|
|
|
|
|
31.1
|
|
|
|
|
|
|
|
31.2
|
|
|
|
|
|
|
|
|
|
|
|
99.1
|
|
|
|
|
|
|
|
101.SCH
|
|
XBRL Taxonomy Extension Schema Document*
|
|
|
|
|
|
101.CAL
|
|
XBRL Taxonomy Extension Calculation Linkbase Document*
|
|
|
|
|
|
101.DEF
|
|
XBRL Taxonomy Extension Definition Linkbase*
|
|
|
|
|
|
101.LAB
|
|
XBRL Taxonomy Extension Label Linkbase Document*
|
|
|
|
|
|
101.PRE
|
|
XBRL Taxonomy Extension Presentation Linkbase Document*
|
|
*
|
Filed herewith
|
|
**
|
Furnished herewith
|
|
|
|
|
LIBERTY GLOBAL PLC
|
|
|
|
|
|
|
Dated:
|
November 1, 2017
|
|
/s/ M
ICHAEL
T. F
RIES
|
|
|
|
|
Michael T. Fries
President and Chief Executive Officer
|
|
|
|
|
|
|
Dated:
|
November 1, 2017
|
|
/s/ C
HARLES
H.R. B
RACKEN
|
|
|
|
|
Charles H.R. Bracken
Executive Vice President and Chief
Financial Officer
|
|
4 — Instruments Defining the Rights of Securities Holders, including Indentures:
|
||
|
4.1
|
|
|
|
|
|
|
|
4.2
|
|
|
|
|
|
|
|
4.3
|
|
|
|
|
|
|
|
4.4
|
|
|
|
|
|
|
|
4.5
|
|
|
|
|
|
|
|
4.6
|
|
|
|
|
|
|
|
4.7
|
|
|
|
|
|
|
|
4.8
|
|
|
|
|
|
|
|
31 — Rule 13a-14(a)/15d-14(a) Certification:
|
||
|
|
|
|
|
31.1
|
|
|
|
|
|
|
|
31.2
|
|
|
|
|
|
|
|
|
|
|
|
99.1
|
|
|
|
|
|
|
|
101.SCH
|
|
XBRL Taxonomy Extension Schema Document*
|
|
|
|
|
|
101.CAL
|
|
XBRL Taxonomy Extension Calculation Linkbase Document*
|
|
|
|
|
|
101.DEF
|
|
XBRL Taxonomy Extension Definition Linkbase*
|
|
|
|
|
|
101.LAB
|
|
XBRL Taxonomy Extension Label Linkbase Document*
|
|
|
|
|
|
101.PRE
|
|
XBRL Taxonomy Extension Presentation Linkbase Document*
|
|
*
|
Filed herewith
|
|
**
|
Furnished herewith
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|