|
þ
|
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
|
For the fiscal year ended December 31, 2017
|
¨
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
For the transition period from to
|
Bermuda
|
|
98-1386359
|
(State or other jurisdiction of incorporation or organization)
|
|
(I.R.S. Employer Identification No.)
|
|
|
|
2 Church Street, Hamilton
|
|
HM 11
|
(Address of principal executive offices)
|
|
(Zip Code)
|
Title of Each Class
|
|
Name of Each Exchange on Which Registered
|
Class A Shares, par value $0.01 per share
|
|
The NASDAQ Stock Market LLC
|
Class C Shares, par value $0.01 per share
|
|
The NASDAQ Stock Market LLC
|
Large Accelerated Filer ¨
|
Accelerated Filer ¨
|
Non-Accelerated Filer þ
|
Smaller Reporting Company ¨
|
Emerging Growth Company ¨
|
|
|
|
Page
Number
|
|
PART I
|
|
Item 1.
|
||
Item 1A.
|
||
Item 1B.
|
||
Item 2.
|
||
Item 3.
|
||
Item 4.
|
Mine Safety Disclosures
|
|
|
|
|
|
PART II
|
|
Item 5.
|
||
Item 6.
|
||
Item 7.
|
||
Item 7A.
|
||
Item 8.
|
||
Item 9.
|
||
Item 9A.
|
||
Item 9B.
|
||
|
|
|
|
PART III
|
|
Item 10.
|
||
Item 11.
|
||
Item 12.
|
||
Item 13.
|
||
Item 14.
|
||
|
|
|
|
PART IV
|
|
Item 15.
|
||
Item 16.
|
Form 10-K Summary
|
Item 1.
|
BUSINESS
|
•
|
a reorganization agreement, which provides for, among other things, the principal corporate transactions (including the internal restructuring) required to effect the Split-Off, certain conditions to the Split-Off and provisions governing the relationship between Liberty Global and Liberty Latin America with respect to and resulting from the Split-Off;
|
•
|
a tax sharing agreement (the Tax Sharing Agreement), which governs the parties’ respective rights, responsibilities and obligations with respect to taxes and tax benefits, the filing of tax returns, the control of audits and other tax matters;
|
•
|
a services agreement (the Services Agreement), pursuant to which, for up to two years following the Split-Off with the option to renew for a one-year period, Liberty Global will provide Liberty Latin America with specified services, including access to Liberty Global’s procurement team and tools to leverage scale and take advantage of joint purchasing opportunities, certain management services, other services to support Liberty Latin America’s legal, tax, accounting and finance departments, and certain technical and information technology services (including software development services associated with the Horizon platform, management information systems, computer, data storage, and network and telecommunications services);
|
•
|
a sublease agreement (the Sublease Agreement), pursuant to which Liberty Latin America will sublease office space from Liberty Global in Denver, Colorado until May 31, 2031, subject to customary termination and notice provisions; and
|
•
|
a facilities sharing agreement, pursuant to which, for as long as the Sublease Agreement remains in effect, Liberty Latin America will pay a fee for the usage of certain facilities at the office space in Denver, Colorado.
|
•
|
the acquisition on May 16, 2016 of C&W, a well-recognized and respected brand that has been in use for more than 70 years; and
|
•
|
the acquisition on June 3, 2015 of Choice Cable TV, a cable and broadband services provider in Puerto Rico, which has been integrated into our Liberty Puerto Rico operations.
|
•
|
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;
|
•
|
consumer 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;
|
•
|
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.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 mobile virtual network operator (MVNO) arrangement) 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 (as defined below in Description of Our Business-Products and Services-Residential Services-Internet Services);
|
•
|
the availability of capital for the acquisition and/or development of telecommunications networks and services;
|
•
|
certain factors outside of our 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;
|
•
|
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 equity capital structure; and
|
•
|
events that are outside of our control, such as political unrest in international markets, terrorist attacks, malicious human acts, hurricanes and other natural disasters, pandemics and other similar events.
|
|
C&W
|
|
|
VTR
|
|
|
Liberty Puerto Rico
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Homes
Passed
|
|
Two-way
Homes
Passed
|
|
Customer
Relationships
|
|
Total
RGUs
|
|
Video
|
|
|
|
|
|
|
|||||||||||||||||
Basic Video Subscribers
|
|
Enhanced Video
Subscribers
|
|
DTH
Subscribers
|
|
Total
Video
|
|
Internet Subscribers
|
|
Telephony Subscribers
|
|
Mobile Subscribers (b)
|
||||||||||||||||||||
C&W:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Panama
|
541,500
|
|
|
541,500
|
|
|
179,200
|
|
|
307,300
|
|
|
—
|
|
|
47,900
|
|
|
29,700
|
|
|
77,600
|
|
|
104,500
|
|
|
125,200
|
|
|
1,682,300
|
|
Jamaica
|
458,300
|
|
|
448,300
|
|
|
233,300
|
|
|
447,900
|
|
|
—
|
|
|
102,500
|
|
|
—
|
|
|
102,500
|
|
|
168,500
|
|
|
176,900
|
|
|
953,700
|
|
The Bahamas (a)
|
128,900
|
|
|
128,900
|
|
|
47,400
|
|
|
80,200
|
|
|
—
|
|
|
6,200
|
|
|
—
|
|
|
6,200
|
|
|
26,600
|
|
|
47,400
|
|
|
254,900
|
|
Barbados
|
124,500
|
|
|
124,500
|
|
|
85,500
|
|
|
154,800
|
|
|
—
|
|
|
17,700
|
|
|
—
|
|
|
17,700
|
|
|
62,000
|
|
|
75,100
|
|
|
124,300
|
|
Trinidad and Tobago
|
316,000
|
|
|
316,000
|
|
|
156,300
|
|
|
281,200
|
|
|
—
|
|
|
107,400
|
|
|
—
|
|
|
107,400
|
|
|
124,300
|
|
|
49,500
|
|
|
—
|
|
Other (a)
|
362,400
|
|
|
342,600
|
|
|
207,900
|
|
|
310,400
|
|
|
11,700
|
|
|
66,700
|
|
|
—
|
|
|
78,400
|
|
|
129,200
|
|
|
102,800
|
|
|
401,300
|
|
Total C&W
|
1,931,600
|
|
|
1,901,800
|
|
|
909,600
|
|
|
1,581,800
|
|
|
11,700
|
|
|
348,400
|
|
|
29,700
|
|
|
389,800
|
|
|
615,100
|
|
|
576,900
|
|
|
3,416,500
|
|
VTR
|
3,394,700
|
|
|
2,912,800
|
|
|
1,406,900
|
|
|
2,877,400
|
|
|
67,500
|
|
|
999,900
|
|
|
—
|
|
|
1,067,400
|
|
|
1,181,600
|
|
|
628,400
|
|
|
214,900
|
|
Liberty Puerto Rico (a)
|
1,076,900
|
|
|
1,076,900
|
|
|
377,700
|
|
|
738,500
|
|
|
—
|
|
|
232,100
|
|
|
—
|
|
|
232,100
|
|
|
313,100
|
|
|
193,300
|
|
|
—
|
|
Total
|
6,403,200
|
|
|
5,891,500
|
|
|
2,694,200
|
|
|
5,197,700
|
|
|
79,200
|
|
|
1,580,400
|
|
|
29,700
|
|
|
1,689,300
|
|
|
2,109,800
|
|
|
1,398,600
|
|
|
3,631,400
|
|
(a)
|
During September 2017, Hurricanes Irma and Maria caused significant damage to our operations in Puerto Rico, as well as certain geographies within C&W, including the British Virgin Islands, Dominica and Anguilla, and to a lesser extent, Turks & Caicos, the Bahamas, Antigua and other smaller markets, resulting in disruptions to our telecommunications services within these islands. With the exception of the Bahamas, all of these C&W markets are included in the “Other” category in the accompanying table. For Puerto Rico, British Virgin Islands, Dominica and Anguilla, where we are still in the process of assessing the impacts of the hurricanes on our networks and subscriber counts, (i) the subscriber levels reflect the pre-hurricane RGU (as defined below) counts as of August 31, 2017, adjusted for net known disconnects through December 31, 2017 and (ii) the homes passed levels reflect the pre-hurricane homes passed counts as of August 31, 2017, adjusted for an estimated 30,000 homes in Puerto Rico that were destroyed in geographic areas we currently do not anticipate rebuilding our network. As of December 31, 2017, we have been able to restore service to approximately 340,000 RGUs of our total 738,500 RGUs at Liberty Puerto Rico. Additionally, services to most of our fixed-line customers have not yet been restored in the British Virgin Islands, Dominica and Anguilla. While mobile services have been largely restored in these markets, we are still in the process of completing the restoration of our mobile network infrastructure.
|
(b)
|
Mobile subscribers are comprised of the following:
|
|
Prepaid
|
|
Postpaid
|
|
Total
|
|||
C&W:
|
|
|
|
|
|
|||
Panama
|
1,523,600
|
|
|
158,700
|
|
|
1,682,300
|
|
Jamaica
|
934,900
|
|
|
18,800
|
|
|
953,700
|
|
The Bahamas
|
228,100
|
|
|
26,800
|
|
|
254,900
|
|
Barbados
|
97,300
|
|
|
27,000
|
|
|
124,300
|
|
Other
|
346,300
|
|
|
55,000
|
|
|
401,300
|
|
Total C&W
|
3,130,200
|
|
|
286,300
|
|
|
3,416,500
|
|
VTR
|
6,900
|
|
|
208,000
|
|
|
214,900
|
|
Total
|
3,137,100
|
|
|
494,300
|
|
|
3,631,400
|
|
•
|
Basic Video Subscriber – A home, residential multiple dwelling unit or commercial unit that receives our video service over our broadband network either via an analog video signal or via a digital video signal without subscribing to any recurring monthly service that requires the use of encryption-enabling technology. Encryption-enabling technology includes smart cards, or other integrated or virtual technologies that we use to provide our enhanced service offerings. With the exception of RGUs that we count on an equivalent billing unit (EBU) basis, we count RGUs on a unique premises basis. In other words, a subscriber with multiple outlets in one premises is counted as one RGU and a subscriber with two homes and a subscription to our video service at each home is counted as two RGUs. We exclude DTH subscribers (as defined below) from basic video subscribers.
|
•
|
Direct-to-Home (DTH) Subscriber – A home, residential multiple dwelling unit or commercial unit that receives our video programming broadcast directly via satellite.
|
•
|
Enhanced Video Subscriber – A home, residential multiple dwelling unit or commercial unit that receives our video service over our broadband network or through a partner network via a digital video signal while subscribing to any recurring monthly service that requires the use of encryption-enabling technology. Enhanced video subscribers that are not counted on an EBU basis are counted on a unique premises basis. For example, a subscriber with one or more set-top boxes that receives our video service in one premises is generally counted as just one subscriber. An enhanced video subscriber is not counted as a basic video subscriber. As we migrate customers from basic to enhanced video services, we report a decrease in our basic video subscribers equal to the increase in our enhanced video subscribers.
|
•
|
Fixed-line Customer Relationships – The number of customers who receive at least one of our video, internet or telephony services that we count as RGUs, without regard to which or to how many services they subscribe. To the extent that RGU counts include EBU adjustments, we reflect corresponding adjustments to our customer relationship counts. For further information regarding our EBU calculation, see —Additional General Notes to Table below. Fixed-line customer relationships generally are counted on a unique premises basis. Accordingly, if an individual receives our services in two premises (e.g., a primary home and a vacation home), that individual generally will count as two customer relationships. We exclude mobile-only customers from customer relationships.
|
•
|
Homes Passed – Homes, residential multiple dwelling units or commercial units that can be connected to our networks without materially extending the distribution plant, except for DTH homes. Certain of our homes passed counts are based on census data that can change based on either revisions to the data or from new census results. We do not count homes passed for DTH.
|
•
|
Internet (Broadband) Subscriber – A home, residential multiple dwelling unit or commercial unit that receives internet services over our networks, or that we service through a partner network. Our internet subscribers do not include customers that receive services from dial-up connections.
|
•
|
Mobile Subscribers – Our mobile subscriber count represents the number of active subscriber identification module (SIM) cards in service rather than services provided. For example, if a mobile subscriber has both a data and voice plan on a smartphone this would equate to one mobile subscriber. Alternatively, a subscriber who has a voice and data plan for a mobile handset and a data plan for a laptop (via a dongle) would be counted as two mobile subscribers. Customers who do not pay a recurring monthly fee are excluded from our mobile telephony subscriber counts after periods of inactivity ranging from 30 to 60 days, based on industry standards within the respective country. In a number of countries, our mobile subscribers receive mobile services pursuant to prepaid contracts.
|
•
|
Revenue Generating Unit (RGU) – RGU is separately a basic video subscriber, enhanced video subscriber, DTH subscriber, internet subscriber or telephony subscriber. A home, residential multiple dwelling unit, or commercial unit may contain one or more RGUs. For example, if a residential customer in Chile subscribed to our enhanced video service, fixed-line telephony service and broadband internet service, the customer would constitute three RGUs. Total RGUs is the sum of basic video, enhanced video, DTH, internet and telephony subscribers. RGUs generally are counted on a unique premises basis such that a given premises does not count as more than one RGU for any given service. On the other hand, if an individual receives one of our services in two premises (e.g., a primary home and a vacation home), that individual will count as two RGUs for that service. Each bundled cable, internet or telephony service is counted as a separate RGU regardless of the nature of any bundling discount or promotion. Non-paying subscribers are counted as subscribers during their free promotional service period. Some of these subscribers may choose to disconnect after their free service period. Services offered without charge on a long-term basis (e.g., VIP subscribers or free service to employees) generally are not counted as RGUs. We do not include subscriptions to mobile services in our externally reported RGU counts. In this regard, our RGU counts exclude our separately reported postpaid and prepaid mobile subscribers.
|
•
|
Telephony Subscriber – A home, residential multiple dwelling unit or commercial unit that receives voice services over our networks, or that we service through a partner network. Telephony subscribers exclude mobile telephony subscribers.
|
•
|
Two-way Homes Passed – Homes passed by those sections of our networks that are technologically capable of providing two-way services, including video, internet and telephony services.
|
|
Chile
|
|
Panama
|
|
Puerto Rico (1)
|
|
Jamaica
|
|
Trinidad & Tobago
|
|
Barbados
|
|
The Bahamas (1)
|
|
Other C&W (1)
|
||||||||
Network data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Two-way homes passed (2)
|
86
|
%
|
|
100
|
%
|
|
100
|
%
|
|
98
|
%
|
|
100
|
%
|
|
100
|
%
|
|
100
|
%
|
|
95
|
%
|
Homes passed:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Cable (3)
|
100
|
%
|
|
57
|
%
|
|
100
|
%
|
|
60
|
%
|
|
100
|
%
|
|
—
|
%
|
|
—
|
%
|
|
51
|
%
|
FTTx (3)
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
1
|
%
|
|
—
|
%
|
|
100
|
%
|
|
29
|
%
|
|
4
|
%
|
VDSL (3)
|
—
|
%
|
|
43
|
%
|
|
—
|
%
|
|
39
|
%
|
|
—
|
%
|
|
—
|
%
|
|
71
|
%
|
|
45
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Product penetration:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Television (4)
|
31
|
%
|
|
9
|
%
|
|
22
|
%
|
|
22
|
%
|
|
34
|
%
|
|
14
|
%
|
|
5
|
%
|
|
22
|
%
|
Enhanced video (5)
|
94
|
%
|
|
100
|
%
|
|
100
|
%
|
|
100
|
%
|
|
100
|
%
|
|
100
|
%
|
|
100
|
%
|
|
85
|
%
|
Broadband internet (6)
|
41
|
%
|
|
19
|
%
|
|
29
|
%
|
|
38
|
%
|
|
39
|
%
|
|
50
|
%
|
|
21
|
%
|
|
38
|
%
|
Fixed-line telephony (6)
|
22
|
%
|
|
23
|
%
|
|
18
|
%
|
|
39
|
%
|
|
16
|
%
|
|
60
|
%
|
|
37
|
%
|
|
30
|
%
|
Double-play (7)
|
30
|
%
|
|
35
|
%
|
|
12
|
%
|
|
36
|
%
|
|
23
|
%
|
|
47
|
%
|
|
43
|
%
|
|
39
|
%
|
Triple-play (7)
|
37
|
%
|
|
18
|
%
|
|
42
|
%
|
|
28
|
%
|
|
29
|
%
|
|
17
|
%
|
|
13
|
%
|
|
5
|
%
|
(2)
|
Percentage of total homes passed that are two-way homes passed.
|
(3)
|
Percentage of two-way homes passed served by a cable, fiber-to-the-home/-cabinet/-building/-node (FTTx) or digital subscriber line (DSL) network, as applicable.“VDSL” refers to both our DSL and very high-speed DSL technology networks.
|
(4)
|
Percentage of total homes passed that subscribe to cable television services (basic video or enhanced video).
|
(5)
|
Percentage of cable television subscribers (basic video and enhanced video subscribers) that are enhanced video subscribers.
|
(6)
|
Percentage of two-way homes passed that subscribe to broadband internet or fixed-line telephony services, as applicable.
|
(7)
|
Percentage of total customers that subscribe to two services (double-play customers) or three services (triple-play customers) offered by our operations (video, broadband internet and fixed-line telephony), as applicable.
|
|
Chile
|
|
Panama
|
|
Puerto Rico
|
|
Jamaica
|
|
Trinidad & Tobago
|
|
Barbados
|
|
The Bahamas
|
|
Other C&W
|
||||||||
Video services:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Network System (1)
|
HFC
|
|
VDSL/HFC
|
|
HFC
|
|
VDSL/HFC/FTTX
|
|
HFC
|
|
FTTx
|
|
VDSL/FTTx
|
|
VDSL/HFC/FTTX
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Broadband internet service:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Maximum download speed offered (Mbps)
|
300
|
|
300
|
|
300 (2)
|
|
100
|
|
240 (3)
|
|
1,000
|
|
300
|
|
50 (4)
|
||||||||
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Mobile services:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Network Technology(5)
|
LTE
|
|
LTE
|
|
—
|
|
LTE
|
|
—
|
|
LTE
|
|
LTE
|
|
LTE / HSPA+
|
(1)
|
These are the primary systems used for delivery of services in the countries indicated. “HFC” refers to hybrid fiber coaxial cable networks.
|
(2)
|
In certain areas, speeds of up to 400 Mbps are available.
|
(3)
|
Speeds of up to 1 Gbps are available in limited areas.
|
(4)
|
In certain areas, speeds of up to 300 Mbps are available.
|
(5)
|
Fastest available technology. “LTE” refers to the Long Term Evolution Standard.
|
|
Mobile
|
|
Broadband internet
|
|
Video (1)
|
|
Fixed-line telephony
|
C&W:
|
|
|
|
|
|
|
|
Anguilla
|
X
|
|
X
|
|
X
|
|
X
|
Antigua & Barbuda
|
X
|
|
X
|
|
X
|
|
X
|
Barbados
|
X
|
|
X
|
|
X
|
|
X
|
British Virgin Islands
|
X
|
|
X
|
|
X
|
|
X
|
Cayman Islands
|
X
|
|
X
|
|
X
|
|
X
|
Curaçao
|
|
|
X
|
|
X
|
|
X
|
Dominica
|
X
|
|
X
|
|
X
|
|
X
|
Grenada
|
X
|
|
X
|
|
X
|
|
X
|
Jamaica
|
X
|
|
X
|
|
X
|
|
X
|
Montserrat
|
X
|
|
X
|
|
|
|
X
|
Panama
|
X
|
|
X
|
|
X
|
|
X
|
Seychelles
|
X
|
|
X
|
|
X
|
|
X
|
St. Kitts & Nevis
|
X
|
|
X
|
|
X
|
|
X
|
St. Lucia
|
X
|
|
X
|
|
X
|
|
X
|
St. Vincent & the Grenadines
|
X
|
|
X
|
|
X
|
|
X
|
The Bahamas
|
X
|
|
X
|
|
X
|
|
X
|
Trinidad & Tobago
|
|
|
X
|
|
X
|
|
X
|
Turks & Caicos
|
X
|
|
X
|
|
X
|
|
X
|
|
|
|
|
|
|
|
|
Chile
|
X
|
|
X
|
|
X
|
|
X
|
Puerto Rico
|
|
|
X
|
|
X
|
|
X
|
(1)
|
Video services are offered through HFC, FTTx, DTH and VDSL delivery platforms.
|
•
|
VoIP and circuit-switch telephony, on-premise and hosted private branch exchange solutions and conferencing options, hosted contact center solutions;
|
•
|
data services for internet access, virtual private networks, high capacity point-to-point, point-to-multi-point and multi-point-to-multi-point services, managed networking services such as wide area networks and WiFi networks;
|
•
|
wireless services for mobile voice and data;
|
•
|
interactive TV service with specialized channel lineups for targeted industries; and
|
•
|
value added services, including cloud IT services such as disaster recovery as a service, backup services, and IaaS; managed network security services; and specialized services such as digital signage, retail analytics and location based marketing.
|
•
|
recapturing bandwidth and optimizing our networks by:
|
•
|
increasing the number of nodes in our markets;
|
•
|
increasing the bandwidth of our hybrid fiber coaxial cable networks;
|
•
|
converting analog channels to digital;
|
•
|
bonding additional data over cable service interface specification (DOCSIS) 3.0 channels;
|
•
|
deploying VDSL over our fixed telephony network;
|
•
|
replacing copper lines with modern optic fibers; and
|
•
|
using digital compression technologies.
|
•
|
freeing spectrum for high-speed internet, VoD and other services by encouraging customers to move from analog to digital services;
|
•
|
increasing the efficiency of our networks by moving headend functions (encoding, transcoding and multiplexing) to cloud storage systems;
|
•
|
enhancing our network to accommodate further business services;
|
•
|
using our wireless technologies to extend services outside of the home;
|
•
|
offering remote access to our video services through laptops, smart phones and tablets;
|
•
|
expanding the availability of next generation decoder boxes (such as Horizon TV) and related products, as well as developing and introducing online media sharing and streaming or cloud-based video; and
|
•
|
testing new technologies.
|
•
|
proposition (meeting and exceeding our customers’ expectations on entertainment);
|
•
|
product (making available the best content anywhere and anytime);
|
•
|
acquisition (investment in the best channels, VoD content and exclusive sports); and
|
•
|
partnering (strategic alignment with content partners and growth opportunities).
|
•
|
net neutrality principles mandating equal access to all content and applications regardless of the source and without favoring, degrading, interrupting, intercepting, blocking access or throttling speeds;
|
•
|
subscription television rate regulation;
|
•
|
regulations implementing market dominance rules;
|
•
|
network unbundling at regulated rates; and
|
•
|
mandated unbundled access to all landing station network elements at cost-based rates.
|
•
|
Video. The provision of cable television services requires a franchise issued by the TRB. Franchises are subject to termination proceedings in the event of a material breach or failure to comply with certain material provisions set forth in the franchise agreement governing a franchisee’s system operations, although such terminations are rare. In addition, franchises require payment of a franchise fee as a requirement to the grant of authority. Franchises establish comprehensive facilities and service requirements, as well as specific customer service standards and monetary penalties for non- compliance. Franchises are generally granted for fixed terms of up to ten years and must be periodically renewed.
|
•
|
Internet. Liberty Puerto Rico offers high-speed internet access throughout its entire footprint. In March 2015, the FCC issued an order classifying mass-market broadband internet access service as a “telecommunications service,” changing its long-standing treatment of this offering as an “information service,” which the FCC traditionally has subjected to limited regulation. The rules adopted by the FCC prohibited, among other things, broadband providers from: (i) blocking access to lawful content, applications, services or non-harmful devices; (ii) impairing or degrading lawful internet traffic on the basis of content, applications, services or non-harmful devices; and (iii) favoring some lawful internet traffic over other lawful internet traffic in exchange for consideration (collectively, 2015 Restrictions). In addition, the FCC prohibited broadband providers from unreasonably interfering with users’ ability to access lawful content or use devices that do not harm the network, or with edge providers’ ability to disseminate their content, and imposed more detailed disclosure obligations on broadband providers than were previously in place. On December 14, 2017, the FCC adopted a Declaratory Ruling, Report and Order (the 2017 Order) that, in large part, reversed the regulations issued by the FCC in 2015. The 2017 Order, among other things, restores the classifications of broadband Internet access as an information service under Title I of the Communications Act, and mobile broadband Internet access service as a private mobile service, and eliminates the 2015 Restrictions. The 2017 Order does require ISPs to disclose information to consumers regarding practices such as throttling, paid prioritization and affiliated prioritization, and restores broadband consumer protection authority to the Federal Trade Commission. The formal period for filing petitions for judicial review of the 2017 Order in federal court and petitions for reconsideration at the FCC will begin on the date that a summary of the 2017 Order is published in the Federal Register, which has not occurred. A number of state Attorneys General and public interest groups already have filed preliminary appeals of the 2017 Order in federal courts. Additional judicial appeals and petitions for reconsideration of the 2017 Order likely will be filed in federal courts and at the FCC, respectively, during the formal filing period. Legislative proposals regarding the net neutrality rules also are pending in Congress.
|
•
|
Fixed-Line Telephony Services. Liberty Puerto Rico offers fixed-line telephony services, including both circuit-switched telephony and VoIP. Its circuit-switched telephony services are subject to FCC and local regulations regarding the quality and technical aspects of service. All local telecommunications providers, including Liberty Puerto Rico, are obligated to provide telephony service to all customers within the service area, subject to certain exceptions under FCC regulations, and must give long distance telephony service providers equal access to their network. Under the Communications Act, competitive local exchange carriers (CLECs), like us, may require interconnection with the incumbent local exchange carrier (ILEC), and the ILEC must negotiate a reasonable and nondiscriminatory interconnection agreement with the
|
•
|
C&W. C&W competes with a variety of pay TV service providers, with several of these competitors offering double-play and triple-play packages. Fixed-mobile convergence services are not a significant factor in most of C&W’s residential markets. In several of C&W’s other markets, including Jamaica, Trinidad and Tobago and Barbados, C&W is the largest or one of the largest video service providers. In these markets, C&W’s primary competition is from DTH providers, such as DIRECTV Latin America Holdings, Inc. (DirecTV), and operators of IPTV services over VDSL and FTTx, such as Digicel. In Panama, C&W competes primarily with Cable Onda, which offers video, internet and fixed-line telephony over its cable network, and with the DTH services of Claro Americas. To compete effectively, C&W invests in leading mobile and fixed networks, and in content, where the Premier League is a main attraction for Flow Sports.
|
•
|
VTR. VTR competes primarily with DTH service providers, including the incumbent Chilean telecommunications operator Movistar, Claro Chile S.A., a subsidiary of Claro, Empresa Nacional de Telecomunicaciones S.A. (Entel), GTD Manquehue (GTD) and DirecTV, among others. Movistar offers double-play and triple-play packages using DTH for video and DSL for internet and fixed-line telephony and offers mobile services. On a smaller scale, Movistar also offers IPTV services over FTTx networks in Chile. Claro offers triple-play packages using DTH and, in most major cities in Chile, through a hybrid fiber coaxial cable network. It also offers mobile services. To a lesser extent, VTR also competes with video services offered by or over networks of fixed-line telecommunication providers using DSL technology. To compete effectively, VTR focuses on enhancing its subscribers viewing options in and out of the home. It offers VoD, catch-up television, DVR functionality, Horizon TV and a variety of premium channels. These services and its variety of bundled options, including internet and telephony, enhance VTR’s competitive position.
|
•
|
Liberty Puerto Rico. Liberty Puerto Rico is the largest provider of fixed-line video services in Puerto Rico. Liberty Puerto Rico’s primary competition for video customers is from DTH satellite providers DirecTV and Dish Network Corporation (Dish Network). Dish Network is an aggressive competitor, offering low introductory offers, free HD channels and, in its top tier packages, a multi-room DVR service for free. DirecTV is also a significant competitor offering similar programming in Puerto Rico compared to Dish Network. In order to compete, Liberty Puerto Rico focuses on offering video packages with attractive programming, including HD and Spanish language channels, plus a specialty video package of Spanish-only channels that has gained popularity. In addition, Liberty Puerto Rico uses its bundled offers that include high-speed internet with download speeds of up to 300 Mbps to drive its video services.
|
•
|
C&W. Where C&W is the incumbent telecommunications provider, it competes with cable operators, the largest of which are Cable Onda in Panama and Cable Bahamas in the Bahamas. To a lesser extent, C&W experiences competition from Digicel in certain of its markets. To distinguish itself from these competitors, C&W uses its bundled offers with video and telephony to promote its broadband internet services.
|
•
|
VTR. VTR faces competition primarily from non-cable-based ISPs, such as Movistar and Entel, and from other cable-based providers, such as Claro and GTD. Competition is particularly intense with each of these companies offering competitively priced services, including bundled offers with high-speed internet services. Mobile broadband competition is significant as well. Movistar, Claro and Entel have launched LTE networks for high-speed mobile data. To compete effectively, VTR is expanding its two-way coverage and offering attractive bundling with fixed-line telephony and digital video service and high-speed internet with download speeds of up to 300 Mbps.
|
•
|
Liberty Puerto Rico. Liberty Puerto Rico competes primarily with mobile broadband providers. Most of these providers, including the incumbent telecommunications company, offer these services over their LTE networks. To compete with mobile broadband providers, Liberty Puerto Rico offers its high-speed internet with download speeds of up to 300 Mbps. Liberty Puerto Rico also competes with the DSL services of Claro in providing fixed-line internet services.
|
Item 1A.
|
RISK FACTORS
|
•
|
risks that relate to our corporate history and structure;
|
•
|
risks that relate to the competition we face and the technology used in our businesses;
|
•
|
risks that relate to our operating in overseas markets and being subject to foreign and domestic regulation;
|
•
|
risks that relate to certain financial matters;
|
•
|
risks relating to the Split-Off; and
|
•
|
risks relating to our common shares and the securities market.
|
•
|
fluctuations in foreign currency exchange rates;
|
•
|
difficulties in staffing and managing operations consistently through our several operating areas;
|
•
|
export and import restrictions, custom duties, tariffs and other trade barriers;
|
•
|
burdensome tax, customs, duties or regulatory assessments based on new or differing interpretations of law or regulations, including increases in taxes and governmental fees;
|
•
|
economic and political instability;
|
•
|
changes in foreign and domestic laws and policies that govern operations of foreign-based companies;
|
•
|
interruptions to essential energy inputs;
|
•
|
direct and indirect price controls;
|
•
|
cancellation of contract rights and licenses;
|
•
|
delays or denial of governmental approvals;
|
•
|
a lack of reliable security technologies;
|
•
|
privacy concerns; and
|
•
|
uncertainty regarding intellectual property rights and other legal issues.
|
•
|
impair our ability to use our bandwidth in ways that would generate maximum revenue and cash flow;
|
•
|
create a shortage of capacity on our networks, which could limit the types and variety of services we seek to provide our customers;
|
•
|
impact our ability to access spectrum for our mobile services;
|
•
|
strengthen our competitors by granting them access and lowering their costs to enter into our markets; and
|
•
|
otherwise have a significant adverse impact on our results of operations.
|
•
|
incur or guarantee additional indebtedness;
|
•
|
pay dividends or make other upstream distributions;
|
•
|
make investments;
|
•
|
transfer, sell or dispose of certain assets, including their stock;
|
•
|
merge or consolidate with other entities;
|
•
|
engage in transactions with us or other affiliates; or
|
•
|
create liens on their assets.
|
•
|
fund property and equipment additions or acquisitions that could improve our value;
|
•
|
meet their loan and capital commitments to their business affiliates;
|
•
|
invest in companies in which they would otherwise invest;
|
•
|
fund any operating losses or future development of their business affiliates;
|
•
|
obtain lower borrowing costs that are available from secured lenders or engage in advantageous transactions that monetize their assets; or
|
•
|
conduct other necessary or prudent corporate activities.
|
•
|
services typically performed by Liberty Global’s legal, investor relations, tax, accounting, procurement and finance departments.
|
•
|
authorizing a capital structure with multiple classes of shares: a Class B that entitles the holders to ten votes per share, a Class A that entitles the holders to one vote per share and a Class C that entitles the holder to no voting rights, except as otherwise required by applicable law (in which case, the holder is entitled to 1/100 of a vote per share);
|
•
|
authorizing the issuance of “blank check” preferred shares, which could be issued by our board to increase the number of outstanding shares and thwart a takeover attempt;
|
•
|
classifying our board with staggered three-year terms, which may lengthen the time required to gain control of our board;
|
•
|
prohibiting shareholder action by written consent, thereby requiring all shareholder actions to be taken at a meeting of the shareholders;
|
•
|
establishing advance notice requirements for nominations of candidates for election to our board or for proposing matters that can be acted upon by shareholders at shareholder meetings;
|
•
|
requiring supermajority shareholder approval with respect to certain extraordinary matters, such as certain mergers, amalgamations, or consolidations of the company, or in the case of amendments to our bye-laws; and
|
•
|
the existence of authorized and unissued shares which would allow our board to issue shares to persons friendly to current management, thereby protecting the continuity of its management, or which could be used to dilute the share ownership of persons seeking to obtain control of us.
|
Item 1B.
|
UNRESOLVED STAFF COMMENTS
|
Item 2.
|
PROPERTIES
|
Item 3.
|
LEGAL PROCEEDINGS
|
Item 4.
|
MINE SAFETY DISCLOSURES
|
Item 5.
|
MARKET FOR REGISTRANT’S COMMON EQUITY, RELATED SHAREHOLDER MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES
|
Item 6.
|
SELECTED FINANCIAL DATA
|
|
December 31,
|
||||||||||||||||||
|
2017
|
|
2016
|
|
2015
|
|
2014
|
|
2013
|
||||||||||
|
in millions
|
||||||||||||||||||
Summary Balance Sheet Data (a):
|
|
||||||||||||||||||
Goodwill
|
$
|
5,673.6
|
|
|
$
|
6,353.5
|
|
|
$
|
775.6
|
|
|
$
|
787.3
|
|
|
$
|
855.5
|
|
Property and equipment, net
|
$
|
4,169.2
|
|
|
$
|
3,860.9
|
|
|
$
|
843.5
|
|
|
$
|
824.6
|
|
|
$
|
869.1
|
|
Total assets
|
$
|
13,616.9
|
|
|
$
|
14,143.9
|
|
|
$
|
3,238.1
|
|
|
$
|
2,738.4
|
|
|
$
|
3,409.4
|
|
Debt and capital lease obligations, including current portion
|
$
|
6,371.5
|
|
|
$
|
6,047.9
|
|
|
$
|
2,305.4
|
|
|
$
|
2,040.9
|
|
|
$
|
1,319.9
|
|
Total equity
|
$
|
4,690.6
|
|
|
$
|
5,660.4
|
|
|
$
|
270.8
|
|
|
$
|
69.1
|
|
|
$
|
1,499.3
|
|
|
Year ended December 31,
|
||||||||||||||||||
|
2017
|
|
2016
|
|
2015
|
|
2014
|
|
2013
|
||||||||||
|
in millions, except per share amounts
|
||||||||||||||||||
Summary Statement of Operations Data (a):
|
|
||||||||||||||||||
Revenue
|
$
|
3,590.0
|
|
|
$
|
2,723.8
|
|
|
$
|
1,217.3
|
|
|
$
|
1,204.6
|
|
|
$
|
1,288.8
|
|
Operating income (loss)
|
$
|
(148.4
|
)
|
|
$
|
319.1
|
|
|
$
|
248.1
|
|
|
$
|
228.4
|
|
|
$
|
22.9
|
|
Net earnings (loss) (b)
|
$
|
(798.7
|
)
|
|
$
|
(404.0
|
)
|
|
$
|
45.8
|
|
|
$
|
9.7
|
|
|
$
|
(53.0
|
)
|
Net earnings (loss) attributable to Liberty Latin America shareholders
|
$
|
(778.1
|
)
|
|
$
|
(432.3
|
)
|
|
$
|
38.0
|
|
|
$
|
12.0
|
|
|
$
|
(39.1
|
)
|
Basic and diluted net earnings (loss) per share attributable to Liberty Latin America shareholders (c)
|
$
|
(4.53
|
)
|
|
$
|
(3.44
|
)
|
|
$
|
0.87
|
|
|
$
|
0.27
|
|
|
$
|
(0.89
|
)
|
(a)
|
We acquired C&W on May 16, 2016 and Choice on June 3, 2015.
|
(b)
|
Includes net earnings (loss) attributable to noncontrolling interests of ($20.6 million), $28.3 million, $7.8 million, ($2.3 million) and ($13.9 million), respectively.
|
(c)
|
Amounts are calculated based on weighted average number of shares outstanding of 171,850,041, 125,627,811, 43,920,678, 43,925,871 and 43,925,871, respectively. The 2017 amount represents (i) the weighted average number of LiLAC Shares outstanding during the year prior to the Split-Off and (ii) the weighted average number of Liberty Latin America Shares outstanding during the year subsequent to the Split-Off. The 2016 amount represents the actual weighted average number of LiLAC Shares outstanding, as adjusted to reflect the total 117,430,965 Class A and Class C LiLAC Shares issued to holders of Class A and Class C Liberty Global Shares pursuant to the LiLAC Distribution as if such distribution was completed on the May 16, 2016 date of the C&W Acquisition. The 2015 amount represents the actual weighted average number of LiLAC Shares outstanding for the period from July 1, 2015 through December 31, 2015, as adjusted to reflect the LiLAC Transaction as if such transaction was completed on January 1, 2015. The share amounts for 2014 and 2013, represent the number of LiLAC Shares issued on July 1, 2015 upon completion of the LiLAC Transaction as if such shares were issued since January 1, 2013.
|
Item 7.
|
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|
•
|
Overview. This section provides a general description of our business and recent events.
|
•
|
Results of Operations. This section provides an analysis of our results of operations for the years ended December 31, 2017, 2016 and 2015.
|
•
|
Liquidity and Capital Resources. This section provides an analysis of our liquidity, consolidated statements of cash flows and contractual commitments.
|
•
|
Critical Accounting Policies, Judgments and Estimates. This section discusses those material accounting policies that involve uncertainties and require significant judgment in their application.
|
•
|
the length of time that it will take to restore Puerto Rico’s power and transmission system and to fully restore our network;
|
•
|
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.
|
|
Year ended December 31,
|
|
Increase (decrease)
|
|||||||||||
|
2017
|
|
2016
|
|
$
|
|
%
|
|||||||
|
in millions, except percentages
|
|||||||||||||
|
|
|
|
|
|
|
|
|||||||
C&W
|
$
|
2,322.1
|
|
|
$
|
1,444.8
|
|
|
$
|
877.3
|
|
|
60.7
|
|
VTR
|
952.9
|
|
|
859.5
|
|
|
93.4
|
|
|
10.9
|
|
|||
Liberty Puerto Rico
|
320.5
|
|
|
420.8
|
|
|
(100.3
|
)
|
|
(23.8
|
)
|
|||
Intersegment eliminations
|
(5.5
|
)
|
|
(1.3
|
)
|
|
(4.2
|
)
|
|
N.M.
|
|
|||
Total
|
$
|
3,590.0
|
|
|
$
|
2,723.8
|
|
|
$
|
866.2
|
|
|
31.8
|
|
|
Subscription
revenue
|
|
Non-subscription
revenue
|
|
Total
|
||||||
|
in millions
|
||||||||||
Increase in residential cable subscription revenue due to change in:
|
|
|
|
|
|
||||||
Average number of RGUs (a)
|
$
|
2.4
|
|
|
$
|
—
|
|
|
$
|
2.4
|
|
ARPU (b)
|
1.1
|
|
|
—
|
|
|
1.1
|
|
|||
Decrease in residential cable non-subscription revenue (c)
|
—
|
|
|
(8.6
|
)
|
|
(8.6
|
)
|
|||
Decrease in residential cable revenue as a result of the hurricanes (d)
|
(5.3
|
)
|
|
(0.6
|
)
|
|
(5.9
|
)
|
|||
Total decrease in residential cable revenue
|
(1.8
|
)
|
|
(9.2
|
)
|
|
(11.0
|
)
|
|||
Increase (decrease) in residential mobile revenue (e)
|
(15.3
|
)
|
|
5.0
|
|
|
(10.3
|
)
|
|||
Increase in residential mobile revenue as a result of the hurricanes (d)
|
1.0
|
|
|
—
|
|
|
1.0
|
|
|||
Increase in B2B revenue (f)
|
—
|
|
|
18.5
|
|
|
18.5
|
|
|||
Decrease in B2B revenue as a result of the hurricanes (d)
|
—
|
|
|
(4.8
|
)
|
|
(4.8
|
)
|
|||
Total organic increase (decrease)
|
(16.1
|
)
|
|
9.5
|
|
|
(6.6
|
)
|
|||
Impact of acquisitions
|
434.3
|
|
|
462.3
|
|
|
896.6
|
|
|||
Impact of FX
|
(7.3
|
)
|
|
(5.4
|
)
|
|
(12.7
|
)
|
|||
Total
|
$
|
410.9
|
|
|
$
|
466.4
|
|
|
$
|
877.3
|
|
(a)
|
The increase is attributable to the net effect of (i) higher broadband internet and fixed-line telephony RGUs and (ii) a decrease in video RGUs.
|
(b)
|
The increase is attributable to the net effect of (i) higher ARPU from broadband internet and video services, (ii) lower ARPU from fixed-line telephony services and (iii) an adverse change in RGU mix.
|
(c)
|
The decrease is primarily attributable to lower interconnect revenue, mainly due to lower fixed-line telephony termination volumes.
|
(d)
|
Amounts primarily consist of customer credits recorded through December 31, 2017 associated with service interruptions, partially offset by increases in mobile data usage and roaming revenue as a result of unavailability of broadband internet services. For additional information regarding the impacts of the hurricanes, see Overview above.
|
(e)
|
The decrease in mobile subscription revenue is primarily attributable to the net effect of (i) lower revenue in the Bahamas associated with a decrease 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, and (ii) higher revenue in Jamaica due to higher ARPU and an increase in the average number of subscribers. The increase in mobile non-subscription revenue is mostly due to an increase in revenue from handset sales, as a result of lower handset discounts.
|
(f)
|
The increase is primarily attributable to the net effect of (i) higher revenue from wholesale services and interconnect fees and (ii) lower revenue from managed services, mainly driven by a decrease in project-related revenue. In addition, the increase includes $6 million of organic impacts associated with wholesale revenue recognized on a cash basis in 2017 related to services provided to a significant customer in prior periods.
|
|
Subscription
revenue
|
|
Non-subscription
revenue
|
|
Total
|
||||||
|
in millions
|
||||||||||
Increase in residential cable subscription revenue due to change in:
|
|
|
|
|
|
||||||
Average number of RGUs (a)
|
$
|
13.8
|
|
|
$
|
—
|
|
|
$
|
13.8
|
|
ARPU (b)
|
24.3
|
|
|
—
|
|
|
24.3
|
|
|||
Decrease in residential cable non-subscription revenue (c)
|
—
|
|
|
(9.0
|
)
|
|
(9.0
|
)
|
|||
Total increase (decrease) in residential cable revenue
|
38.1
|
|
|
(9.0
|
)
|
|
29.1
|
|
|||
Increase in residential mobile revenue (d)
|
12.6
|
|
|
1.0
|
|
|
13.6
|
|
|||
Increase in B2B revenue (e)
|
11.8
|
|
|
0.3
|
|
|
12.1
|
|
|||
Total organic increase (decrease)
|
62.5
|
|
|
(7.7
|
)
|
|
54.8
|
|
|||
Impact of FX
|
37.0
|
|
|
1.6
|
|
|
38.6
|
|
|||
Total
|
$
|
99.5
|
|
|
$
|
(6.1
|
)
|
|
$
|
93.4
|
|
(a)
|
The increase is attributable to the net effect of (i) higher broadband internet and video RGUs and (ii) a decline in fixed-line telephony RGUs.
|
(b)
|
The increase is primarily due to the net effect of (i) higher ARPU from video services, (ii) an improvement in RGU mix, (iii) an increase of $4 million resulting from the impact of unfavorable adjustments recorded during 2016 to reflect the retroactive application of a tariff on ancillary services provided directly to customers for the period from July 2013 through February 2014 and (iv) lower ARPU from fixed-line telephony services.
|
(c)
|
The decrease is primarily due to the net effect of (i) lower advertising revenue, (ii) lower interconnect revenue attributable to decreases in fixed-line telephony termination volumes and rates, and (iii) higher installation revenue.
|
(d)
|
The increase in mobile subscription revenue is primarily due to a higher average number of mobile subscribers.
|
(e)
|
The increase in subscription revenue is primarily attributable to higher average numbers of broadband internet, fixed-line telephony and video SOHO RGUs. A portion of this increase is attributable to the conversion of certain residential subscribers to SOHO subscribers.
|
|
Subscription
revenue
|
|
Non-subscription
revenue
|
|
Total
|
||||||
|
in millions
|
||||||||||
Increase in residential cable subscription revenue due to change in:
|
|
|
|
|
|
||||||
Average number of RGUs (a)
|
$
|
6.1
|
|
|
$
|
—
|
|
|
$
|
6.1
|
|
ARPU (b)
|
0.4
|
|
|
—
|
|
|
0.4
|
|
|||
Increase in residential cable non-subscription revenue
|
—
|
|
|
1.1
|
|
|
1.1
|
|
|||
Decrease in residential cable revenue as a result of the hurricanes (c)
|
(95.4
|
)
|
|
(7.0
|
)
|
|
(102.4
|
)
|
|||
Total decrease in residential cable revenue
|
(88.9
|
)
|
|
(5.9
|
)
|
|
(94.8
|
)
|
|||
Increase (decrease) in B2B revenue
|
(1.3
|
)
|
|
1.8
|
|
|
0.5
|
|
|||
Decrease in other revenue
|
—
|
|
|
(1.0
|
)
|
|
(1.0
|
)
|
|||
Decrease in B2B and other revenue as a result of the hurricanes (c)
|
(1.1
|
)
|
|
(3.9
|
)
|
|
(5.0
|
)
|
|||
Total
|
$
|
(91.3
|
)
|
|
$
|
(9.0
|
)
|
|
$
|
(100.3
|
)
|
(a)
|
The increase is primarily attributable to an increase in broadband internet RGUs that was only partially offset by a decline in video RGUs.
|
(b)
|
The increase is attributable to the net effect of (i) a net increase due to (a) higher ARPU from broadband internet services and (b) lower ARPU from fixed-line telephony and video services and (ii) an adverse change in RGU mix.
|
(c)
|
Amounts represent the decreases in revenue during the twelve months ended December 31, 2017 as compared to the corresponding period in 2016, resulting from Hurricanes Maria and Irma. These decreases are primarily due to customer credits recorded through December 31, 2017 associated with service interruptions. Additionally, customer disconnects, reductions in late charges and lower advertising revenue also contributed to the hurricane-related decline during 2017. For additional information regarding the impacts of the hurricanes, see Overview above.
|
|
Year ended December 31,
|
|
Increase (decrease)
|
||||||||||
|
2016
|
|
2015
|
|
$
|
|
%
|
||||||
|
in millions, except percentages
|
||||||||||||
|
|
|
|
|
|
|
|
||||||
C&W
|
$
|
1,444.8
|
|
|
$
|
—
|
|
|
$
|
1,444.8
|
|
|
N.M
|
VTR
|
859.5
|
|
|
838.1
|
|
|
21.4
|
|
|
2.6
|
|||
Liberty Puerto Rico
|
420.8
|
|
|
379.2
|
|
|
41.6
|
|
|
11.0
|
|||
Intersegment eliminations
|
(1.3
|
)
|
|
—
|
|
|
(1.3
|
)
|
|
N.M
|
|||
Total
|
$
|
2,723.8
|
|
|
$
|
1,217.3
|
|
|
$
|
1,506.5
|
|
|
123.8
|
|
Subscription
revenue
|
|
Non-subscription
revenue
|
|
Total
|
||||||
|
in millions
|
||||||||||
Increase in residential cable subscription revenue due to change in:
|
|
|
|
|
|
||||||
Average number of RGUs (a)
|
$
|
18.2
|
|
|
$
|
—
|
|
|
$
|
18.2
|
|
ARPU (b)
|
24.4
|
|
|
—
|
|
|
24.4
|
|
|||
Decrease in residential cable non-subscription revenue (c)
|
—
|
|
|
(4.1
|
)
|
|
(4.1
|
)
|
|||
Total increase (decrease) in residential cable revenue
|
42.6
|
|
|
(4.1
|
)
|
|
38.5
|
|
|||
Increase in residential mobile revenue (d)
|
6.8
|
|
|
2.2
|
|
|
9.0
|
|
|||
Increase in B2B revenue
|
2.8
|
|
|
0.3
|
|
|
3.1
|
|
|||
Total organic increase (decrease)
|
52.2
|
|
|
(1.6
|
)
|
|
50.6
|
|
|||
Impact of FX
|
(27.6
|
)
|
|
(1.6
|
)
|
|
(29.2
|
)
|
|||
Total
|
$
|
24.6
|
|
|
$
|
(3.2
|
)
|
|
$
|
21.4
|
|
(a)
|
The increase is attributable to growth in broadband internet and video RGUs that were only partially offset by lower fixed-line telephony RGUs.
|
(b)
|
The increase is attributable to (i) a net increase due to (a) higher ARPU from broadband internet and video services and (b) lower ARPU from fixed-line telephony services and (ii) an improvement in RGU mix. In addition, this increase includes adjustments to reflect the retroactive application of a tariff on ancillary services provided directly to customers for the period from July 2013 through February 2014, including (i) a decrease of $4 million due to the impact of unfavorable adjustments recorded during the first and second quarters of 2016 and (ii) an increase of $2 million due to the impact of an unfavorable adjustment recorded during the first quarter of 2015.
|
(c)
|
The decrease is primarily due to the net effect of (i) lower advertising revenue and (ii) an increase of $3 million in interconnect revenue due to the impacts of unfavorable adjustments recorded during the first and third quarters of 2015 to reflect the retroactive application of a tariff reduction to June 2012.
|
(d)
|
The increase in mobile subscription revenue is due to (i) a higher average number of mobile subscribers, as an increase in postpaid subscribers more than offset the decrease in prepaid subscribers, and (ii) an increase in ARPU, primarily due to a higher proportion of mobile subscribers on postpaid plans, which generate higher ARPU than prepaid plans.
|
|
Subscription
revenue
|
|
Non-subscription
revenue
|
|
Total
|
||||||
|
in millions
|
||||||||||
Increase (decrease) in residential cable subscription revenue due to change in:
|
|
|
|
|
|
||||||
Average number of RGUs (a)
|
$
|
1.7
|
|
|
$
|
—
|
|
|
$
|
1.7
|
|
ARPU (b)
|
(2.1
|
)
|
|
—
|
|
|
(2.1
|
)
|
|||
Decrease in residential cable non-subscription revenue
|
—
|
|
|
(0.5
|
)
|
|
(0.5
|
)
|
|||
Total decrease in residential cable revenue
|
(0.4
|
)
|
|
(0.5
|
)
|
|
(0.9
|
)
|
|||
Increase in B2B revenue
|
2.6
|
|
|
3.5
|
|
|
6.1
|
|
|||
Decrease in other revenue
|
—
|
|
|
(1.6
|
)
|
|
(1.6
|
)
|
|||
Total organic increase
|
2.2
|
|
|
1.4
|
|
|
3.6
|
|
|||
Impact of the Choice Acquisition
|
34.4
|
|
|
3.6
|
|
|
38.0
|
|
|||
Total
|
$
|
36.6
|
|
|
$
|
5.0
|
|
|
$
|
41.6
|
|
(a)
|
The increase is attributable to higher fixed-line telephony and broadband internet RGUs that were only partially offset by lower video RGUs.
|
(b)
|
The decrease is attributable to the net effect of (i) an adverse change in RGU mix and (ii) a net increase due to (a) higher ARPU from broadband internet services and (b) lower ARPU from fixed-line telephony and video services.
|
|
Year ended December 31,
|
|
Increase (decrease)
|
|||||||||||
|
2017
|
|
2016
|
|
$
|
|
%
|
|||||||
|
in millions, except percentages
|
|||||||||||||
|
|
|
|
|
|
|
|
|||||||
C&W
|
$
|
541.4
|
|
|
$
|
327.6
|
|
|
$
|
213.8
|
|
|
65.3
|
|
VTR
|
257.9
|
|
|
237.6
|
|
|
20.3
|
|
|
8.5
|
|
|||
Liberty Puerto Rico
|
82.2
|
|
|
113.3
|
|
|
(31.1
|
)
|
|
(27.4
|
)
|
|||
Corporate and intersegment eliminations
|
(5.3
|
)
|
|
(1.3
|
)
|
|
(4.0
|
)
|
|
N.M.
|
|
|||
Total
|
$
|
876.2
|
|
|
$
|
677.2
|
|
|
$
|
199.0
|
|
|
29.4
|
|
•
|
An increase in programming and copyright costs of $13 million or 15.0%, primarily resulting from (i) increased costs associated with basic and premium content, due to the carriage of live Premier League games and (ii) a $5 million increase resulting from the reassessment of certain content accruals during the fourth quarter of 2017. In August 2016, C&W began
|
•
|
A decrease of $10 million in project related costs;
|
•
|
A decrease in mobile handset costs of $3 million or 5.8%, primarily due to lower mobile handset sales in Jamaica and Panama;
|
•
|
An increase in mobile access and interconnect costs of $3 million or 2.4%, primarily due to the net effect of (i) higher international call volumes, (ii) a decline resulting from lower fixed and mobile interconnect rates and (iii) growth in C&W’s B2B business; and
|
•
|
A net increase resulting from other individually insignificant changes in other direct cost categories.
|
•
|
An increase in programming and copyright costs of $5 million or 3.1%, primarily associated with (i) an increase in certain premium and basic content costs and (ii) higher costs associated with VoD;
|
•
|
An increase in mobile access and interconnect costs of $3 million or 4.9%, primarily due to the net effect of (i) higher MVNO charges and (ii) a net decline in interconnect costs from lower interconnect rates and higher call volumes; and
|
•
|
An increase in mobile handset costs of $2 million or 14.7%, primarily resulting from higher mobile handset sales.
|
|
Year ended December 31,
|
|
Increase (decrease)
|
||||||||||
|
2016
|
|
2015
|
|
$
|
|
%
|
||||||
|
in millions, except percentages
|
||||||||||||
|
|
|
|
|
|
|
|
||||||
C&W
|
$
|
327.6
|
|
|
$
|
—
|
|
|
$
|
327.6
|
|
|
N.M
|
VTR
|
237.6
|
|
|
227.9
|
|
|
9.7
|
|
|
4.3
|
|||
Liberty Puerto Rico
|
113.3
|
|
|
110.3
|
|
|
3.0
|
|
|
2.7
|
|||
Corporate and intersegment eliminations
|
(1.3
|
)
|
|
(0.5
|
)
|
|
(0.8
|
)
|
|
N.M.
|
|||
Total
|
$
|
677.2
|
|
|
$
|
337.7
|
|
|
$
|
339.5
|
|
|
100.5
|
•
|
An increase in programming and copyright costs of $15 million or 10.0%, primarily due to growth in the number of enhanced video subscribers; and
|
•
|
A net increase resulting from individually insignificant changes in other direct costs of services expense categories.
|
•
|
A decrease in programming and copyright costs of $2 million or 2.3%, primarily due to decreased costs for certain premium content; and
|
•
|
A decrease in interconnect costs of $1 million or 12.4%, primarily due to lower carrier costs.
|
|
Year ended December 31,
|
|
Increase (decrease)
|
|||||||||||
|
2017
|
|
2016
|
|
$
|
|
%
|
|||||||
|
in millions, except percentages
|
|||||||||||||
|
|
|
|
|
|
|
|
|||||||
C&W
|
$
|
458.5
|
|
|
$
|
269.9
|
|
|
$
|
188.6
|
|
|
69.9
|
|
VTR
|
156.3
|
|
|
139.1
|
|
|
17.2
|
|
|
12.4
|
|
|||
Liberty Puerto Rico
|
57.2
|
|
|
58.3
|
|
|
(1.1
|
)
|
|
(1.9
|
)
|
|||
Corporate and intersegment eliminations
|
—
|
|
|
(0.1
|
)
|
|
0.1
|
|
|
N.M.
|
|
|||
Total other operating expenses excluding share-based compensation expense
|
672.0
|
|
|
467.2
|
|
|
204.8
|
|
|
43.8
|
|
|||
Share-based compensation expense
|
0.5
|
|
|
1.4
|
|
|
(0.9
|
)
|
|
(64.3
|
)
|
|||
Total
|
$
|
672.5
|
|
|
$
|
468.6
|
|
|
$
|
203.9
|
|
|
43.5
|
|
•
|
An increase in bad debt and collection expenses of $6 million or 18.6%, including an increase of approximately $4 million attributable to Hurricanes Irma and Maria;
|
•
|
An increase in network-related expenses of $4 million or 4.4%, primarily due to higher maintenance costs of approximately $4 million attributable to Hurricanes Irma and Maria; and
|
•
|
An increase in personnel costs of $2 million or 4.0%, primarily due to the net effect of (i) annual wage increases and (ii) lower incentive compensation costs.
|
•
|
An increase in network-related expenses of $6 million or 11.1%, primarily due to higher maintenance costs in connection with preventative maintenance programs that were implemented in 2017;
|
•
|
An increase in bad debt and collection expenses of $3 million or 17.9%;
|
•
|
An increase in outsourced labor and professional fees of $3 million or 21.0%, primarily due to the outsourcing of call center services in July 2016, including the impact of higher call volumes in 2017; and
|
•
|
A decrease in personnel costs of $2 million or 5.8%, primarily due to lower staffing levels and related costs in connection with the outsourcing of call center services in July 2016.
|
|
Year ended December 31,
|
|
Increase (decrease)
|
|||||||||||
|
2016
|
|
2015
|
|
$
|
|
%
|
|||||||
|
in millions, except percentages
|
|||||||||||||
|
|
|
|
|
|
|
|
|||||||
C&W
|
$
|
269.9
|
|
|
$
|
—
|
|
|
$
|
269.9
|
|
|
N.M.
|
|
VTR
|
139.1
|
|
|
142.2
|
|
|
(3.1
|
)
|
|
(2.2
|
)
|
|||
Liberty Puerto Rico
|
58.3
|
|
|
55.3
|
|
|
3.0
|
|
|
5.4
|
|
|||
Corporate and intersegment eliminations
|
(0.1
|
)
|
|
0.5
|
|
|
(0.6
|
)
|
|
N.M.
|
|
|||
Total other operating expenses excluding share-based compensation expense
|
467.2
|
|
|
198.0
|
|
|
269.2
|
|
|
136.0
|
|
|||
Share-based compensation expense
|
1.4
|
|
|
0.3
|
|
|
1.1
|
|
|
N.M.
|
|
|||
Total
|
$
|
468.6
|
|
|
$
|
198.3
|
|
|
$
|
270.3
|
|
|
136.3
|
|
•
|
An increase in network-related expenses of $3 million or 6.1%, primarily due to higher energy costs; and
|
•
|
A decrease in outsourced labor and professional fees of $2 million or 11.7%, primarily due to lower consulting costs.
|
•
|
A decrease in network-related costs of $2 million or 15.6%, primarily due to lower outsourced labor for customer-facing activities; and
|
•
|
A decrease in personnel costs of $1 million or 9.0%, primarily due to (i) lower staffing levels and (ii) lower incentive compensation costs.
|
|
Year ended December 31,
|
|
Increase (decrease)
|
|||||||||||
|
2017
|
|
2016
|
|
$
|
|
%
|
|||||||
|
in millions, except percentages
|
|||||||||||||
|
|
|
|
|
|
|
|
|||||||
C&W
|
$
|
445.9
|
|
|
$
|
305.4
|
|
|
$
|
140.5
|
|
|
46.0
|
|
VTR
|
155.4
|
|
|
143.5
|
|
|
11.9
|
|
|
8.3
|
|
|||
Liberty Puerto Rico
|
48.5
|
|
|
37.4
|
|
|
11.1
|
|
|
29.7
|
|
|||
Corporate and intersegment eliminations
|
24.9
|
|
|
17.5
|
|
|
7.4
|
|
|
N.M.
|
|
|||
Total SG&A expenses excluding share-based compensation expense
|
674.7
|
|
|
503.8
|
|
|
170.9
|
|
|
33.9
|
|
|||
Share-based compensation expense
|
13.7
|
|
|
14.0
|
|
|
(0.3
|
)
|
|
(2.1
|
)
|
|||
Total
|
$
|
688.4
|
|
|
$
|
517.8
|
|
|
$
|
170.6
|
|
|
32.9
|
|
•
|
A decrease in outsourced labor and professional fees of $21 million or 52.4%, primarily due to declines in (i) costs related to the integration of C&W’s operations with ours and (ii) other consulting costs;
|
•
|
A decrease in personnel costs of $10 million or 7.5%, primarily due to a decrease of $11 million associated with higher net credits from pension and other benefit plans, largely due to higher expected returns on plan assets;
|
•
|
An increase in facilities related expenses of $3 million or 12.7%, primarily due to higher utilities and rent expenses;
|
•
|
An increase in information technology related expenses of $3 million or 24.6%, primarily due to higher software and other information technology-related maintenance costs; and
|
•
|
A net decrease resulting from other individually insignificant changes in other SG&A expense categories.
|
•
|
An increase in marketing and advertising expenses of $3 million or 5.0%, primarily due to higher costs associated with advertising campaigns;
|
•
|
An increase in information technology-related expenses of $2 million or 23.3%, primarily due to higher software and other information technology-related maintenance costs; and
|
•
|
An increase in personnel costs of $2 million or 3.7%, primarily due to (i) higher staffing levels, (ii) annual wage increases and (iii) higher severance costs.
|
|
Year ended December 31,
|
|
Increase (decrease)
|
|||||||||||
|
2016
|
|
2015
|
|
$
|
|
%
|
|||||||
|
in millions, except percentages
|
|||||||||||||
|
|
|
|
|
|
|
|
|||||||
C&W
|
$
|
305.4
|
|
|
$
|
—
|
|
|
$
|
305.4
|
|
|
N.M
|
|
VTR
|
143.5
|
|
|
139.9
|
|
|
3.6
|
|
|
2.6
|
|
|||
Liberty Puerto Rico
|
37.4
|
|
|
46.4
|
|
|
(9.0
|
)
|
|
(19.4
|
)
|
|||
Corporate and intersegment eliminations
|
17.5
|
|
|
8.6
|
|
|
8.9
|
|
|
N.M.
|
|
|||
Total SG&A expenses excluding share-based compensation expense
|
503.8
|
|
|
194.9
|
|
|
308.9
|
|
|
158.5
|
|
|||
Share-based compensation expense
|
14.0
|
|
|
2.1
|
|
|
11.9
|
|
|
N.M
|
|
|||
Total
|
$
|
517.8
|
|
|
$
|
197.0
|
|
|
$
|
320.8
|
|
|
162.8
|
|
•
|
An increase in outsourced labor and professional fees of $6 million or 68.7%, primarily due to higher call center costs;
|
•
|
An increase in information technology-related expenses of $4 million or 98.2%, primarily due to increases in information technology-related maintenance costs;
|
•
|
A decrease in facilities expenses of $3 million or 13.5%, primarily due to lower facilities maintenance and utility costs;
|
•
|
An increase in personnel costs of $2 million or 5.7%, as increases in staffing levels and higher incentive compensation costs were only partially offset by lower severance costs; and
|
•
|
A net decrease resulting from other individually insignificant changes in other SG&A expense categories.
|
|
Year ended December 31,
|
|
Increase (decrease)
|
|||||||||||
|
2017
|
|
2016
|
|
$
|
|
%
|
|||||||
|
in millions, except percentages
|
|||||||||||||
|
|
|
|
|
|
|
|
|||||||
C&W
|
$
|
876.3
|
|
|
$
|
541.9
|
|
|
$
|
334.4
|
|
|
61.7
|
|
VTR
|
383.3
|
|
|
339.3
|
|
|
44.0
|
|
|
13.0
|
|
|||
Liberty Puerto Rico
|
132.6
|
|
|
211.8
|
|
|
(79.2
|
)
|
|
(37.4
|
)
|
|||
Corporate and intersegment eliminations
|
(25.1
|
)
|
|
(17.4
|
)
|
|
(7.7
|
)
|
|
N.M.
|
|
|||
Total
|
$
|
1,367.1
|
|
|
$
|
1,075.6
|
|
|
$
|
291.5
|
|
|
27.1
|
|
|
Year ended December 31,
|
|
Increase (decrease)
|
||||||||||
|
2016
|
|
2015
|
|
$
|
|
%
|
||||||
|
in millions, except percentages
|
||||||||||||
|
|
|
|
|
|
|
|
||||||
C&W
|
$
|
541.9
|
|
|
$
|
—
|
|
|
$
|
541.9
|
|
|
N.M
|
VTR
|
339.3
|
|
|
328.1
|
|
|
11.2
|
|
|
3.4
|
|||
Liberty Puerto Rico
|
211.8
|
|
|
167.2
|
|
|
44.6
|
|
|
26.7
|
|||
Corporate and intersegment eliminations
|
(17.4
|
)
|
|
(8.6
|
)
|
|
(8.8
|
)
|
|
N.M
|
|||
Total
|
$
|
1,075.6
|
|
|
$
|
486.7
|
|
|
$
|
588.9
|
|
|
121.0
|
|
Year ended December 31,
|
|
Increase (decrease)
|
|||||||||||
|
2017
|
|
2016
|
|
$
|
|
%
|
|||||||
|
in millions, except percentages
|
|||||||||||||
Residential revenue:
|
|
|
|
|
|
|
|
|||||||
Residential cable revenue:
|
|
|
|
|
|
|
|
|||||||
Subscription revenue:
|
|
|
|
|
|
|
|
|||||||
Video
|
$
|
652.2
|
|
|
$
|
603.9
|
|
|
$
|
48.3
|
|
|
8.0
|
|
Broadband internet
|
672.8
|
|
|
588.8
|
|
|
84.0
|
|
|
14.3
|
|
|||
Fixed-line telephony
|
270.5
|
|
|
235.8
|
|
|
34.7
|
|
|
14.7
|
|
|||
Total subscription revenue
|
1,595.5
|
|
|
1,428.5
|
|
|
167.0
|
|
|
11.7
|
|
|||
Non-subscription revenue
|
118.4
|
|
|
110.6
|
|
|
7.8
|
|
|
7.1
|
|
|||
Total residential cable revenue
|
1,713.9
|
|
|
1,539.1
|
|
|
174.8
|
|
|
11.4
|
|
|||
Residential mobile revenue:
|
|
|
|
|
|
|
|
|||||||
Subscription revenue
|
701.2
|
|
|
459.0
|
|
|
242.2
|
|
|
52.8
|
|
|||
Non-subscription revenue (a)
|
99.9
|
|
|
62.7
|
|
|
37.2
|
|
|
59.3
|
|
|||
Total residential mobile revenue
|
801.1
|
|
|
521.7
|
|
|
279.4
|
|
|
53.6
|
|
|||
Total residential revenue
|
2,515.0
|
|
|
2,060.8
|
|
|
454.2
|
|
|
22.0
|
|
|||
B2B revenue:
|
|
|
|
|
|
|
|
|||||||
Subscription revenue
|
41.6
|
|
|
31.6
|
|
|
10.0
|
|
|
31.6
|
|
|||
Non-subscription revenue (b)
|
1,029.2
|
|
|
624.9
|
|
|
404.3
|
|
|
64.7
|
|
|||
Total B2B revenue
|
1,070.8
|
|
|
656.5
|
|
|
414.3
|
|
|
63.1
|
|
|||
Other revenue
|
4.2
|
|
|
6.5
|
|
|
(2.3
|
)
|
|
(35.4
|
)
|
|||
Total
|
$
|
3,590.0
|
|
|
$
|
2,723.8
|
|
|
$
|
866.2
|
|
|
31.8
|
|
(a)
|
Includes residential mobile interconnect revenue of $53 million and $34 million during 2017 and 2016, respectively.
|
(b)
|
Includes wholesale revenue at C&W of $228 million and $113 million during 2017 and 2016, respectively.
|
Increase in residential cable subscription revenue due to a change in:
|
|
||
Average number of RGUs
|
$
|
19.7
|
|
ARPU
|
28.4
|
|
|
Decrease in residential cable subscription revenue as a result of the hurricanes (a)
|
(100.7
|
)
|
|
Decrease in residential cable non-subscription revenue
|
(16.5
|
)
|
|
Decrease in residential cable non-subscription revenue as a result of the hurricanes (a)
|
(7.6
|
)
|
|
Total decrease in residential cable revenue
|
(76.7
|
)
|
|
Decrease in residential mobile subscription revenue
|
(2.7
|
)
|
|
Increase in residential mobile non-subscription revenue
|
6.0
|
|
|
Increase in residential mobile revenue as a result of the hurricanes (a)
|
1.0
|
|
|
Total organic decrease in residential revenue
|
(72.4
|
)
|
|
Impact of acquisitions
|
497.2
|
|
|
Impact of FX
|
29.4
|
|
|
Total increase in residential revenue
|
$
|
454.2
|
|
(a)
|
For information regarding the impacts of Hurricanes Irma and Maria on the revenue of the Impacted Markets, see Overview and Discussion and Analysis of our Reportable Segments—Revenue of our Reportable Segments above.
|
|
Year ended December 31,
|
||||||
|
2017
|
|
2016
|
||||
|
in millions
|
||||||
|
|
|
|
||||
Cross-currency and interest rate derivative contracts (a)
|
$
|
(157.8
|
)
|
|
$
|
(216.8
|
)
|
Foreign currency forward contracts
|
(12.3
|
)
|
|
(9.1
|
)
|
||
Total
|
$
|
(170.1
|
)
|
|
$
|
(225.9
|
)
|
(a)
|
The loss during 2017 is attributable to the net effect of a loss primarily resulting from an increase in the value of the Chilean peso relative to the U.S. dollar and a gain resulting from changes in interest rates. In addition, the loss during 2017 includes a net gain of $23 million resulting from changes in our credit risk valuation adjustments. The loss during 2016 is primarily attributable to losses from changes in FX rates and interest rates. In addition, the loss during 2016 includes a net gain of $12 million resulting from changes in our credit risk valuation adjustments.
|
|
Year ended December 31,
|
||||||
|
2017
|
|
2016
|
||||
|
in millions
|
||||||
|
|
|
|
||||
U.S. dollar-denominated debt issued by a Chilean peso functional currency entity
|
$
|
116.4
|
|
|
$
|
82.8
|
|
British pound sterling-denominated debt issued by a U.S. dollar functional currency entity
|
(20.7
|
)
|
|
32.1
|
|
||
Other
|
(1.3
|
)
|
|
(4.8
|
)
|
||
Total
|
$
|
94.4
|
|
|
$
|
110.1
|
|
|
Year ended December 31,
|
|
Increase (decrease)
|
|||||||||||
|
2016
|
|
2015
|
|
$
|
|
%
|
|||||||
|
in millions, except percentages
|
|||||||||||||
Residential revenue:
|
|
|
|
|
|
|
|
|||||||
Residential cable revenue:
|
|
|
|
|
|
|
|
|||||||
Subscription revenue:
|
|
|
|
|
|
|
|
|||||||
Video
|
$
|
603.9
|
|
|
$
|
489.2
|
|
|
$
|
114.7
|
|
|
23.4
|
|
Broadband internet
|
588.8
|
|
|
408.7
|
|
|
180.1
|
|
|
44.1
|
|
|||
Fixed-line telephony
|
235.8
|
|
|
174.3
|
|
|
61.5
|
|
|
35.3
|
|
|||
Total subscription revenue
|
1,428.5
|
|
|
1,072.2
|
|
|
356.3
|
|
|
33.2
|
|
|||
Non-subscription revenue
|
110.6
|
|
|
62.5
|
|
|
48.1
|
|
|
77.0
|
|
|||
Total residential cable revenue
|
1,539.1
|
|
|
1,134.7
|
|
|
404.4
|
|
|
35.6
|
|
|||
Residential mobile revenue:
|
|
|
|
|
|
|
|
|||||||
Subscription revenue
|
459.0
|
|
|
35.6
|
|
|
423.4
|
|
|
1,189.3
|
|
|||
Non-subscription revenue (a)
|
62.7
|
|
|
7.8
|
|
|
54.9
|
|
|
703.8
|
|
|||
Total residential mobile revenue
|
521.7
|
|
|
43.4
|
|
|
478.3
|
|
|
1,102.1
|
|
|||
Total residential revenue
|
2,060.8
|
|
|
1,178.1
|
|
|
882.7
|
|
|
74.9
|
|
|||
B2B revenue:
|
|
|
|
|
|
|
|
|||||||
Subscription revenue
|
31.6
|
|
|
23.8
|
|
|
7.8
|
|
|
32.8
|
|
|||
Non-subscription revenue (b)
|
624.9
|
|
|
8.0
|
|
|
616.9
|
|
|
7,711.3
|
|
|||
Total B2B revenue
|
656.5
|
|
|
31.8
|
|
|
624.7
|
|
|
1,964.5
|
|
|||
Other revenue
|
6.5
|
|
|
7.4
|
|
|
(0.9
|
)
|
|
(12.2
|
)
|
|||
Total
|
$
|
2,723.8
|
|
|
$
|
1,217.3
|
|
|
$
|
1,506.5
|
|
|
123.8
|
|
(a)
|
Includes residential mobile interconnect revenue of $34 million and $4 million during 2016 and 2015, respectively.
|
(b)
|
Includes wholesale revenue at C&W of $113 million during 2016.
|
Increase in residential cable subscription revenue due to a change in:
|
|
||
Average number of RGUs
|
$
|
21.6
|
|
ARPU
|
20.6
|
|
|
Decrease in residential cable non-subscription revenue
|
(4.6
|
)
|
|
Total increase in residential cable revenue
|
37.6
|
|
|
Increase in residential mobile subscription revenue
|
6.8
|
|
|
Increase in residential mobile non-subscription revenue
|
2.2
|
|
|
Total organic increase in residential revenue
|
46.6
|
|
|
Impact of acquisitions
|
865.3
|
|
|
Impact of FX
|
(29.2
|
)
|
|
Total increase in residential revenue
|
$
|
882.7
|
|
|
Year ended December 31,
|
||||||
|
2016
|
|
2015
|
||||
|
in millions
|
||||||
|
|
|
|
||||
Cross-currency and interest rate derivative contracts (a)
|
$
|
(216.8
|
)
|
|
$
|
217.0
|
|
Foreign currency forward contracts
|
(9.1
|
)
|
|
10.3
|
|
||
Total
|
$
|
(225.9
|
)
|
|
$
|
227.3
|
|
(a)
|
The loss during 2016 is primarily attributable to the net effect of a loss resulting from changes in FX rates and a gain resulting from changes in interest rates. In addition, the loss during 2016 includes a net gain of $12 million resulting from changes in our credit risk valuation adjustments. The gain during 2015 is primarily attributable to gains from changes in FX rates and interest rates. In addition, the gain during 2015 includes a net loss of $1 million resulting from changes in our credit risk valuation adjustments.
|
|
Year ended December 31,
|
||||||
|
2016
|
|
2015
|
||||
|
in millions
|
||||||
|
|
|
|
||||
U.S. dollar-denominated debt issued by a Chilean peso functional currency entity
|
$
|
82.8
|
|
|
$
|
(215.8
|
)
|
British pound sterling-denominated debt issued by a U.S dollar functional currency entity
|
32.1
|
|
|
—
|
|
||
Other
|
(4.8
|
)
|
|
(7.6
|
)
|
||
Total
|
$
|
110.1
|
|
|
$
|
(223.4
|
)
|
Cash and cash equivalents held by:
|
|
||
Liberty Latin America and unrestricted subsidiaries:
|
|
||
Liberty Latin America (a)
|
$
|
105.3
|
|
Unrestricted subsidiaries (b)
|
28.1
|
|
|
Total Liberty Latin America and unrestricted subsidiaries
|
133.4
|
|
|
Borrowing groups (c):
|
|
||
C&W (d)
|
266.1
|
|
|
VTR Finance
|
89.4
|
|
|
Liberty Puerto Rico
|
41.0
|
|
|
Total borrowing groups
|
396.5
|
|
|
Total cash and cash equivalents
|
$
|
529.9
|
|
(a)
|
Represents the amount held by Liberty Latin America on a standalone basis.
|
(b)
|
Represents the aggregate amount held by subsidiaries of Liberty Latin America that are outside of our borrowing groups. All of these companies rely on funds provided by our borrowing groups to satisfy their liquidity needs.
|
(c)
|
Except as otherwise noted, represents the aggregate amounts held by the parent entity of the applicable borrowing group and their restricted subsidiaries.
|
(d)
|
C&W’s subsidiaries hold the majority of C&W’s consolidated cash. Due to restrictions contained within the debt agreements of certain C&W subsidiaries, 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.
|
|
Year ended December 31,
|
|
|
||||||||
|
2017
|
|
2016
|
|
Change
|
||||||
|
in millions
|
||||||||||
|
|
|
|
|
|
||||||
Net cash provided by operating activities
|
$
|
573.9
|
|
|
$
|
468.2
|
|
|
$
|
105.7
|
|
Net cash used by investing activities
|
(640.1
|
)
|
|
(441.1
|
)
|
|
(199.0
|
)
|
|||
Net cash provided by financing activities
|
41.8
|
|
|
247.3
|
|
|
(205.5
|
)
|
|||
Effect of exchange rate changes on cash
|
1.7
|
|
|
3.7
|
|
|
(2.0
|
)
|
|||
Net increase (decrease) in cash and cash equivalents
|
$
|
(22.7
|
)
|
|
$
|
278.1
|
|
|
$
|
(300.8
|
)
|
|
Year ended December 31,
|
||||||
|
2017
|
|
2016
|
||||
|
in millions
|
||||||
|
|
|
|
||||
Property and equipment additions
|
$
|
776.7
|
|
|
$
|
568.2
|
|
Assets acquired under capital-related vendor financing arrangements
|
(54.9
|
)
|
|
(45.5
|
)
|
||
Assets acquired under capital leases
|
(4.2
|
)
|
|
(7.4
|
)
|
||
Changes in current liabilities related to capital expenditures
|
(78.3
|
)
|
|
(24.9
|
)
|
||
Capital expenditures
|
$
|
639.3
|
|
|
$
|
490.4
|
|
|
Year ended December 31,
|
|
|
||||||||
|
2016
|
|
2015
|
|
Change
|
||||||
|
in millions
|
||||||||||
|
|
|
|
|
|
||||||
Net cash provided by operating activities
|
$
|
468.2
|
|
|
$
|
310.2
|
|
|
$
|
158.0
|
|
Net cash used by investing activities
|
(441.1
|
)
|
|
(490.6
|
)
|
|
49.5
|
|
|||
Net cash provided by financing activities
|
247.3
|
|
|
360.0
|
|
|
(112.7
|
)
|
|||
Effect of exchange rate changes on cash
|
3.7
|
|
|
(12.2
|
)
|
|
15.9
|
|
|||
Net increase in cash and cash equivalents
|
$
|
278.1
|
|
|
$
|
167.4
|
|
|
$
|
110.7
|
|
|
Year ended December 31,
|
||||||
|
2016
|
|
2015
|
||||
|
in millions
|
||||||
|
|
|
|
||||
Property and equipment additions
|
$
|
568.2
|
|
|
$
|
227.1
|
|
Assets acquired under capital-related vendor financing arrangements
|
(45.5
|
)
|
|
—
|
|
||
Assets acquired under capital leases
|
(7.4
|
)
|
|
—
|
|
||
Changes in current liabilities related to capital expenditures
|
(24.9
|
)
|
|
0.1
|
|
||
Capital expenditures
|
$
|
490.4
|
|
|
$
|
227.2
|
|
|
Year ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
|
in millions
|
||||||||||
|
|
|
|
|
|
||||||
Net cash provided by operating activities
|
$
|
573.9
|
|
|
$
|
468.2
|
|
|
$
|
310.2
|
|
Cash payments for direct acquisition and disposition costs
|
4.2
|
|
|
86.0
|
|
|
4.9
|
|
|||
Expenses financed by an intermediary (a)
|
82.7
|
|
|
3.0
|
|
|
—
|
|
|||
Capital expenditures
|
(639.3
|
)
|
|
(490.4
|
)
|
|
(227.2
|
)
|
|||
Distributions to noncontrolling interest owners
|
(45.9
|
)
|
|
(61.9
|
)
|
|
—
|
|
|||
Principal payments on amounts financed by vendors and intermediaries
|
(59.4
|
)
|
|
—
|
|
|
—
|
|
|||
Principal payments on capital leases
|
(8.6
|
)
|
|
(5.2
|
)
|
|
(0.8
|
)
|
|||
Adjusted free cash flow
|
$
|
(92.4
|
)
|
|
$
|
(0.3
|
)
|
|
$
|
87.1
|
|
(a)
|
For purposes of our 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 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
|
||||||||||||||||||||||||
|
2018
|
|
2019
|
|
2020
|
|
2021
|
|
2022
|
|
Thereafter
|
|
|||||||||||||||
|
in millions
|
||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Debt (excluding interest)
|
$
|
256.9
|
|
|
$
|
246.1
|
|
|
$
|
79.1
|
|
|
$
|
134.9
|
|
|
$
|
1,625.1
|
|
|
$
|
4,038.4
|
|
|
$
|
6,380.5
|
|
Capital leases (excluding interest)
|
6.5
|
|
|
9.4
|
|
|
1.5
|
|
|
0.1
|
|
|
—
|
|
|
—
|
|
|
17.5
|
|
|||||||
Programming commitments
|
142.5
|
|
|
45.4
|
|
|
12.1
|
|
|
5.5
|
|
|
5.0
|
|
|
—
|
|
|
210.5
|
|
|||||||
Network and connectivity commitments
|
84.5
|
|
|
54.6
|
|
|
18.6
|
|
|
15.8
|
|
|
12.6
|
|
|
25.3
|
|
|
211.4
|
|
|||||||
Purchase commitments
|
113.4
|
|
|
26.4
|
|
|
5.7
|
|
|
3.3
|
|
|
3.2
|
|
|
6.4
|
|
|
158.4
|
|
|||||||
Operating leases
|
29.4
|
|
|
20.0
|
|
|
16.3
|
|
|
12.7
|
|
|
10.7
|
|
|
23.3
|
|
|
112.4
|
|
|||||||
Other commitments
|
5.0
|
|
|
3.0
|
|
|
1.3
|
|
|
1.3
|
|
|
1.3
|
|
|
11.4
|
|
|
23.3
|
|
|||||||
Total (a)
|
$
|
638.2
|
|
|
$
|
404.9
|
|
|
$
|
134.6
|
|
|
$
|
173.6
|
|
|
$
|
1,657.9
|
|
|
$
|
4,104.8
|
|
|
$
|
7,114.0
|
|
Projected cash interest payments on debt and capital lease obligations (b)
|
$
|
371.2
|
|
|
$
|
369.0
|
|
|
$
|
352.9
|
|
|
$
|
349.0
|
|
|
$
|
302.0
|
|
|
$
|
597.1
|
|
|
$
|
2,341.2
|
|
(a)
|
The commitments included in this table do not reflect any liabilities that are included in our December 31, 2017 consolidated balance sheet other than debt and capital lease obligations. Our liability for uncertain tax positions in the various jurisdictions in which we operate ($305 million at December 31, 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 December 31, 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 7A.
|
QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
|
|
As of December 31,
|
||||
|
2017
|
|
2016
|
||
Spot rates:
|
|
|
|
||
British pound sterling
|
0.7394
|
|
|
0.8100
|
|
Chilean peso
|
615.40
|
|
|
670.23
|
|
Jamaican dollar
|
124.58
|
|
|
128.77
|
|
|
Year ended December 31,
|
|||||||
|
2017
|
|
2016
|
|
2015
|
|||
Average rates:
|
|
|
|
|
|
|||
British pound sterling
|
0.7767
|
|
|
0.7407
|
|
|
0.6545
|
|
Chilean peso
|
648.80
|
|
|
676.21
|
|
|
654.71
|
|
Jamaican dollar
|
128.15
|
|
|
125.13
|
|
|
116.52
|
|
i.
|
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 C&W cross-currency and interest rate derivative contracts by approximately $60 million; and
|
ii.
|
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 C&W cross-currency and interest rate derivative contracts by approximately £17 million ($23 million).
|
|
Payments (receipts) due during:
|
|
Total
|
||||||||||||||||||||||||
|
2018
|
|
2019
|
|
2020
|
|
2021
|
|
2022
|
|
Thereafter
|
|
|||||||||||||||
|
in millions
|
||||||||||||||||||||||||||
Projected derivative cash payments, net:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Interest-related (a)
|
$
|
33.9
|
|
|
$
|
27.9
|
|
|
$
|
25.5
|
|
|
$
|
24.9
|
|
|
$
|
24.8
|
|
|
$
|
52.6
|
|
|
$
|
189.6
|
|
Principal-related (b)
|
—
|
|
|
(4.1
|
)
|
|
—
|
|
|
—
|
|
|
126.2
|
|
|
22.4
|
|
|
144.5
|
|
|||||||
Other (c)
|
13.7
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
13.7
|
|
|||||||
Total
|
$
|
47.6
|
|
|
$
|
23.8
|
|
|
$
|
25.5
|
|
|
$
|
24.9
|
|
|
$
|
151.0
|
|
|
$
|
75.0
|
|
|
$
|
347.8
|
|
(a)
|
Includes (i) the cash flows of our interest rate cap and swap contracts and (ii) the interest-related cash flows of our cross-currency and interest rate swap contracts.
|
(b)
|
Includes the principal-related cash flows of our cross-currency swap contracts.
|
(c)
|
Includes amounts related to our foreign currency forward contracts.
|
Item 8.
|
FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
|
Item 9.
|
CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE
|
Item 9A.
|
CONTROLS AND PROCEDURES
|
Item 9B.
|
OTHER INFORMATION
|
|
December 31,
|
||||||
|
2017
|
|
2016
|
||||
|
in millions
|
||||||
ASSETS
|
|
|
|
||||
Current assets:
|
|
|
|
||||
Cash and cash equivalents
|
$
|
529.9
|
|
|
$
|
552.6
|
|
Trade receivables, net
|
556.5
|
|
|
531.6
|
|
||
Prepaid expenses
|
65.5
|
|
|
86.6
|
|
||
Loans receivable — related-party
|
—
|
|
|
86.2
|
|
||
Other current assets
|
222.9
|
|
|
252.2
|
|
||
Total current assets
|
1,374.8
|
|
|
1,509.2
|
|
||
|
|
|
|
||||
Goodwill
|
5,673.6
|
|
|
6,353.5
|
|
||
Property and equipment, net
|
4,169.2
|
|
|
3,860.9
|
|
||
Intangible assets subject to amortization, net
|
1,316.2
|
|
|
1,234.5
|
|
||
Intangible assets not subject to amortization
|
565.4
|
|
|
607.2
|
|
||
Other assets, net
|
517.7
|
|
|
578.6
|
|
||
Total assets
|
$
|
13,616.9
|
|
|
$
|
14,143.9
|
|
|
December 31,
|
||||||
|
2017
|
|
2016
|
||||
|
in millions
|
||||||
LIABILITIES AND EQUITY
|
|
|
|
||||
Current liabilities:
|
|
|
|
||||
Accounts payable
|
$
|
286.8
|
|
|
$
|
219.4
|
|
Deferred revenue and advance payments
|
192.7
|
|
|
181.1
|
|
||
Current portion of debt and capital lease obligations
|
263.3
|
|
|
150.8
|
|
||
Accrued capital expenditures
|
128.6
|
|
|
87.6
|
|
||
Accrued interest
|
115.6
|
|
|
115.6
|
|
||
Accrued income taxes
|
91.5
|
|
|
26.1
|
|
||
Other accrued and current liabilities
|
508.4
|
|
|
567.4
|
|
||
Total current liabilities
|
1,586.9
|
|
|
1,348.0
|
|
||
Long-term debt and capital lease obligations
|
6,108.2
|
|
|
5,897.1
|
|
||
Deferred tax liabilities
|
533.4
|
|
|
637.9
|
|
||
Other long-term liabilities
|
697.8
|
|
|
600.5
|
|
||
Total liabilities
|
8,926.3
|
|
|
8,483.5
|
|
||
|
|
|
|
||||
Commitments and contingencies
|
|
|
|
||||
|
|
|
|
||||
Equity:
|
|
|
|
||||
Liberty Latin America shareholders:
|
|
|
|
||||
Class A, $0.01 par value; 500,000,000 shares authorized; 48,428,841 and nil shares issued and outstanding at December 31, 2017 and 2016, respectively
|
0.5
|
|
|
—
|
|
||
Class B, $0.01 par value; 50,000,000 shares authorized; 1,940,193 and nil shares issued and outstanding at December 31, 2017 and 2016, respectively
|
—
|
|
|
—
|
|
||
Class C, $0.01 par value; 500,000,000 shares authorized; 120,843,539 and nil shares issued and outstanding at December 31, 2017 and 2016, respectively
|
1.2
|
|
|
—
|
|
||
Undesignated preference shares, $0.01 par value; 50,000,000 shares authorized; Nil shares issued and outstanding at December 31, 2017 and 2016
|
—
|
|
|
—
|
|
||
Additional paid-in capital
|
4,402.8
|
|
|
—
|
|
||
Accumulated net contributions
|
—
|
|
|
4,428.9
|
|
||
Accumulated deficit
|
(1,010.7
|
)
|
|
(232.6
|
)
|
||
Accumulated other comprehensive loss, net of taxes
|
(64.2
|
)
|
|
(16.7
|
)
|
||
Total Liberty Latin America shareholders
|
3,329.6
|
|
|
4,179.6
|
|
||
Noncontrolling interests
|
1,361.0
|
|
|
1,480.8
|
|
||
Total equity
|
4,690.6
|
|
|
5,660.4
|
|
||
Total liabilities and equity
|
$
|
13,616.9
|
|
|
$
|
14,143.9
|
|
|
Year ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
|
in millions, except per share amounts
|
||||||||||
|
|
|
|
|
|
||||||
Revenue
|
$
|
3,590.0
|
|
|
$
|
2,723.8
|
|
|
$
|
1,217.3
|
|
Operating costs and expenses (exclusive of depreciation and amortization, shown separately below):
|
|
|
|
|
|
||||||
Programming and other direct costs of services
|
876.2
|
|
|
677.2
|
|
|
337.7
|
|
|||
Other operating
|
672.5
|
|
|
468.6
|
|
|
198.3
|
|
|||
Selling, general and administrative (SG&A)
|
688.4
|
|
|
517.8
|
|
|
197.0
|
|
|||
Depreciation and amortization
|
793.7
|
|
|
587.3
|
|
|
216.4
|
|
|||
Impairment, restructuring and other operating items, net
|
707.6
|
|
|
153.8
|
|
|
19.8
|
|
|||
|
3,738.4
|
|
|
2,404.7
|
|
|
969.2
|
|
|||
Operating income (loss)
|
(148.4
|
)
|
|
319.1
|
|
|
248.1
|
|
|||
Non-operating income (expense):
|
|
|
|
|
|
||||||
Interest expense
|
(381.8
|
)
|
|
(314.4
|
)
|
|
(157.9
|
)
|
|||
Realized and unrealized gains (losses) on derivative instruments, net
|
(170.1
|
)
|
|
(225.9
|
)
|
|
227.3
|
|
|||
Foreign currency transaction gains (losses), net
|
94.4
|
|
|
110.1
|
|
|
(223.4
|
)
|
|||
Gains (losses) on debt modification and extinguishment, net
|
(51.8
|
)
|
|
0.9
|
|
|
—
|
|
|||
Other income (expense), net
|
6.5
|
|
|
12.1
|
|
|
(1.8
|
)
|
|||
|
(502.8
|
)
|
|
(417.2
|
)
|
|
(155.8
|
)
|
|||
Earnings (loss) before income taxes
|
(651.2
|
)
|
|
(98.1
|
)
|
|
92.3
|
|
|||
Income tax expense
|
(147.5
|
)
|
|
(305.9
|
)
|
|
(46.5
|
)
|
|||
Net earnings (loss)
|
(798.7
|
)
|
|
(404.0
|
)
|
|
45.8
|
|
|||
Net loss (earnings) attributable to noncontrolling interests
|
20.6
|
|
|
(28.3
|
)
|
|
(7.8
|
)
|
|||
Net earnings (loss) attributable to Liberty Latin America shareholders
|
$
|
(778.1
|
)
|
|
$
|
(432.3
|
)
|
|
$
|
38.0
|
|
|
|
|
|
|
|
||||||
Basic and diluted net earnings (loss) per share attributable to Liberty Latin America shareholders
|
$
|
(4.53
|
)
|
|
$
|
(3.44
|
)
|
|
$
|
0.87
|
|
|
Year ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
|
in millions
|
||||||||||
|
|
|
|
|
|
||||||
Net earnings (loss)
|
$
|
(798.7
|
)
|
|
$
|
(404.0
|
)
|
|
$
|
45.8
|
|
Other comprehensive earnings (loss), net of taxes:
|
|
|
|
|
|
||||||
Foreign currency translation adjustments
|
(35.6
|
)
|
|
(58.7
|
)
|
|
33.7
|
|
|||
Reclassification adjustments included in net earnings (loss)
|
2.6
|
|
|
1.1
|
|
|
—
|
|
|||
Pension-related adjustments and other, net
|
(13.6
|
)
|
|
(14.3
|
)
|
|
1.5
|
|
|||
Other comprehensive earnings (loss)
|
(46.6
|
)
|
|
(71.9
|
)
|
|
35.2
|
|
|||
Comprehensive earnings (loss)
|
(845.3
|
)
|
|
(475.9
|
)
|
|
81.0
|
|
|||
Comprehensive loss (earnings) attributable to noncontrolling interests
|
19.7
|
|
|
(27.4
|
)
|
|
(7.8
|
)
|
|||
Comprehensive earnings (loss) attributable to Liberty Latin America shareholders
|
$
|
(825.6
|
)
|
|
$
|
(503.3
|
)
|
|
$
|
73.2
|
|
|
Liberty Latin America shareholders
|
|
Non- controlling
interests |
|
Total equity
|
||||||||||||||||||||||||||||||||||
|
Common shares
|
|
Additional paid-in capital
|
|
Accumulated net contributions (distributions)
|
|
Retained earnings (accumulated deficit)
|
|
Accumulated
other comprehensive earnings (loss), net of taxes |
|
Total Liberty Latin America shareholders
|
||||||||||||||||||||||||||||
|
Class A
|
|
Class B
|
|
Class C
|
||||||||||||||||||||||||||||||||||
|
in millions
|
||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
Balance at January 1, 2015
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(160.6
|
)
|
|
$
|
161.7
|
|
|
$
|
19.1
|
|
|
$
|
20.2
|
|
|
$
|
48.9
|
|
|
$
|
69.1
|
|
Net earnings
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
38.0
|
|
|
—
|
|
|
38.0
|
|
|
7.8
|
|
|
45.8
|
|
||||||||||
Other comprehensive earnings
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
35.2
|
|
|
35.2
|
|
|
—
|
|
|
35.2
|
|
||||||||||
Contributions from former parent entity
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
110.2
|
|
|
—
|
|
|
—
|
|
|
110.2
|
|
|
—
|
|
|
110.2
|
|
||||||||||
Contributions from noncontrolling interest owners
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
6.8
|
|
|
6.8
|
|
||||||||||
Tax allocations from Liberty Global
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1.5
|
)
|
|
—
|
|
|
—
|
|
|
(1.5
|
)
|
|
—
|
|
|
(1.5
|
)
|
||||||||||
Share-based compensation
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
0.9
|
|
|
—
|
|
|
—
|
|
|
0.9
|
|
|
—
|
|
|
0.9
|
|
||||||||||
Other, net
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4.5
|
|
|
—
|
|
|
—
|
|
|
4.5
|
|
|
(0.2
|
)
|
|
4.3
|
|
||||||||||
Balance at December 31, 2015
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(46.5
|
)
|
|
$
|
199.7
|
|
|
$
|
54.3
|
|
|
$
|
207.5
|
|
|
$
|
63.3
|
|
|
$
|
270.8
|
|
|
Liberty Latin America shareholders
|
|
Non-controlling
interests
|
|
Total equity
|
||||||||||||||||||||||||||||||||||
|
Common shares
|
|
Additional paid-in capital
|
|
Accumulated net contributions (distributions)
|
|
Retained earnings (accumulated deficit)
|
|
Accumulated
other
comprehensive
earnings (loss),
net of taxes
|
|
Total Liberty Latin America shareholders
|
||||||||||||||||||||||||||||
|
Class A
|
|
Class B
|
|
Class C
|
||||||||||||||||||||||||||||||||||
|
in millions
|
||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
Balance at January 1, 2016
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(46.5
|
)
|
|
$
|
199.7
|
|
|
$
|
54.3
|
|
|
$
|
207.5
|
|
|
$
|
63.3
|
|
|
$
|
270.8
|
|
Net loss
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(432.3
|
)
|
|
—
|
|
|
(432.3
|
)
|
|
28.3
|
|
|
(404.0
|
)
|
||||||||||
Other comprehensive loss
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(71.0
|
)
|
|
(71.0
|
)
|
|
(0.9
|
)
|
|
(71.9
|
)
|
||||||||||
Impact of the C&W Acquisition
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,490.1
|
|
|
—
|
|
|
—
|
|
|
4,490.1
|
|
|
1,451.8
|
|
|
5,941.9
|
|
||||||||||
Distributions to noncontrolling interest owners
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(61.9
|
)
|
|
(61.9
|
)
|
||||||||||
Distributions to Liberty Global
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(21.4
|
)
|
|
—
|
|
|
—
|
|
|
(21.4
|
)
|
|
—
|
|
|
(21.4
|
)
|
||||||||||
Share-based compensation
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
8.7
|
|
|
—
|
|
|
—
|
|
|
8.7
|
|
|
—
|
|
|
8.7
|
|
||||||||||
Other, net
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2.0
|
)
|
|
—
|
|
|
—
|
|
|
(2.0
|
)
|
|
0.2
|
|
|
(1.8
|
)
|
||||||||||
Balance at December 31, 2016
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
4,428.9
|
|
|
$
|
(232.6
|
)
|
|
$
|
(16.7
|
)
|
|
$
|
4,179.6
|
|
|
$
|
1,480.8
|
|
|
$
|
5,660.4
|
|
|
Liberty Latin America shareholders
|
|
Non-controlling
interests
|
|
Total equity
|
||||||||||||||||||||||||||||||||||
|
Common shares
|
|
Additional paid-in capital
|
|
Accumulated net contributions (distributions)
|
|
Retained earnings (accumulated deficit)
|
|
Accumulated
other
comprehensive
earnings (loss),
net of taxes
|
|
Total Liberty Latin America shareholders
|
||||||||||||||||||||||||||||
|
Class A
|
|
Class B
|
|
Class C
|
||||||||||||||||||||||||||||||||||
|
in millions
|
||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
Balance at January 1, 2017
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
4,428.9
|
|
|
$
|
(232.6
|
)
|
|
$
|
(16.7
|
)
|
|
$
|
4,179.6
|
|
|
$
|
1,480.8
|
|
|
$
|
5,660.4
|
|
Net loss
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(778.1
|
)
|
|
|
|
|
(778.1
|
)
|
|
(20.6
|
)
|
|
(798.7
|
)
|
||||||||||
Other comprehensive loss
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(47.5
|
)
|
|
(47.5
|
)
|
|
0.9
|
|
|
(46.6
|
)
|
||||||||||
Change in capitalization in connection with the Split-Off
|
0.5
|
|
|
—
|
|
|
1.2
|
|
|
4,402.8
|
|
|
(4,404.5
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||||
C&W Barbados NCI Acquisition
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
14.6
|
|
|
—
|
|
|
—
|
|
|
14.6
|
|
|
(54.2
|
)
|
|
(39.6
|
)
|
||||||||||
Distributions to noncontrolling interest owners
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(45.9
|
)
|
|
(45.9
|
)
|
||||||||||
Distributions to Liberty Global
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(53.2
|
)
|
|
—
|
|
|
—
|
|
|
(53.2
|
)
|
|
—
|
|
|
(53.2
|
)
|
||||||||||
Shared-based compensation
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
12.0
|
|
|
—
|
|
|
—
|
|
|
12.0
|
|
|
—
|
|
|
12.0
|
|
||||||||||
Other, net
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2.2
|
|
|
—
|
|
|
—
|
|
|
2.2
|
|
|
—
|
|
|
2.2
|
|
||||||||||
Balance at December 31, 2017
|
$
|
0.5
|
|
|
$
|
—
|
|
|
$
|
1.2
|
|
|
$
|
4,402.8
|
|
|
$
|
—
|
|
|
$
|
(1,010.7
|
)
|
|
$
|
(64.2
|
)
|
|
$
|
3,329.6
|
|
|
$
|
1,361.0
|
|
|
$
|
4,690.6
|
|
|
Year ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
|
in millions
|
||||||||||
Cash flows from operating activities:
|
|
|
|
|
|
||||||
Net earnings (loss)
|
$
|
(798.7
|
)
|
|
$
|
(404.0
|
)
|
|
$
|
45.8
|
|
Adjustments to reconcile net earnings (loss) to net cash provided by operating activities:
|
|
|
|
|
|
||||||
Share-based compensation expense
|
14.2
|
|
|
15.4
|
|
|
2.4
|
|
|||
Depreciation and amortization
|
793.7
|
|
|
587.3
|
|
|
216.4
|
|
|||
Impairment, restructuring and other operating items, net
|
707.6
|
|
|
153.8
|
|
|
19.8
|
|
|||
Amortization of debt financing costs, premiums and discounts, net
|
(12.5
|
)
|
|
(8.3
|
)
|
|
4.3
|
|
|||
Realized and unrealized losses (gains) on derivative instruments, net
|
170.1
|
|
|
225.9
|
|
|
(227.3
|
)
|
|||
Foreign currency transaction losses (gains), net
|
(94.4
|
)
|
|
(110.1
|
)
|
|
223.4
|
|
|||
Losses (gains) on debt modification and extinguishment, net
|
51.8
|
|
|
(0.9
|
)
|
|
—
|
|
|||
Deferred income tax expense (benefit)
|
(135.1
|
)
|
|
93.5
|
|
|
(12.7
|
)
|
|||
Changes in operating assets and liabilities, net of the effect of acquisitions:
|
|
|
|
|
|
||||||
Receivables and other operating assets
|
118.3
|
|
|
(83.7
|
)
|
|
46.6
|
|
|||
Payables and accruals
|
(241.1
|
)
|
|
(0.7
|
)
|
|
(8.5
|
)
|
|||
Net cash provided by operating activities
|
573.9
|
|
|
468.2
|
|
|
310.2
|
|
|||
|
|
|
|
|
|
||||||
Cash flows from investing activities:
|
|
|
|
|
|
||||||
Capital expenditures
|
(639.3
|
)
|
|
(490.4
|
)
|
|
(227.2
|
)
|
|||
Cash received (paid) in connection with acquisitions, net
|
(1.3
|
)
|
|
17.0
|
|
|
(272.5
|
)
|
|||
Other investing activities, net
|
0.5
|
|
|
32.3
|
|
|
9.1
|
|
|||
Net cash used by investing activities
|
$
|
(640.1
|
)
|
|
$
|
(441.1
|
)
|
|
$
|
(490.6
|
)
|
|
Year ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
|
in millions
|
||||||||||
Cash flows from financing activities:
|
|
|
|
|
|
||||||
Borrowings of third-party debt
|
$
|
1,759.7
|
|
|
$
|
1,520.6
|
|
|
$
|
261.1
|
|
Repayments of third-party debt and capital lease obligations
|
(1,470.2
|
)
|
|
(1,156.5
|
)
|
|
(0.8
|
)
|
|||
Distributions to noncontrolling interest owners
|
(45.9
|
)
|
|
(61.9
|
)
|
|
—
|
|
|||
Payment of financing costs and debt premiums
|
(104.3
|
)
|
|
(31.5
|
)
|
|
(5.2
|
)
|
|||
Contributions from (distributions to) Liberty Global, net
|
(54.9
|
)
|
|
(20.0
|
)
|
|
98.7
|
|
|||
Cash payment related to the C&W Barbados NCI Acquisition
|
(32.3
|
)
|
|
—
|
|
|
—
|
|
|||
Other financing activities, net
|
(10.3
|
)
|
|
(3.4
|
)
|
|
6.2
|
|
|||
Net cash provided by financing activities
|
41.8
|
|
|
247.3
|
|
|
360.0
|
|
|||
|
|
|
|
|
|
||||||
Effect of exchange rate changes on cash
|
1.7
|
|
|
3.7
|
|
|
(12.2
|
)
|
|||
|
|
|
|
|
|
||||||
Net increase (decrease) in cash and cash equivalents
|
(22.7
|
)
|
|
278.1
|
|
|
167.4
|
|
|||
|
|
|
|
|
|
|
|||||
Cash and cash equivalents:
|
|
|
|
|
|
||||||
Beginning of year
|
552.6
|
|
|
274.5
|
|
|
107.1
|
|
|||
End of year
|
$
|
529.9
|
|
|
$
|
552.6
|
|
|
$
|
274.5
|
|
|
|
|
|
|
|
||||||
Cash paid for interest
|
$
|
393.1
|
|
|
$
|
304.6
|
|
|
$
|
146.4
|
|
Net cash paid for taxes
|
$
|
110.9
|
|
|
$
|
131.0
|
|
|
$
|
22.5
|
|
(1)
|
Basis of Presentation
|
(2)
|
Accounting Change and Recent Accounting Pronouncements
|
•
|
When we enter into contracts to provide services to our customers, we often provide time-limited discounts or free service periods. Under current accounting standards, 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 standards, 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 for those contracts with substantial termination penalties, or for a period of time the upfront fees convey a material right for month-to-month contracts and contracts that do not include substantive termination penalties.
|
•
|
ASU 2014-09 will require the identification of deliverables in contracts with customers that qualify as performance obligations. The transaction price receivable from customers will be allocated between our performance obligations under contracts on a relative standalone selling price basis. Under current accounting standards, when we offer handsets under a subsidized contract model, upfront revenue recognition is limited to the upfront cash collected from the customer as
|
•
|
We enter into certain long-term capacity contracts with customers where the customer pays the transaction consideration at inception of the contract. Under current accounting standards, we do not impute interest for advance payments from customers related to services that are provided over time. Under ASU 2014-09, payment received from a customer significantly in advance of the provision of services is indicative of a financing component within the contract. If the financing component is significant, interest expense will accrete over the life of the contract with a corresponding increase to revenue.
|
(3)
|
Summary of Significant Accounting Policies
|
|
Year ended December 31,
|
|||||||
|
2017 (b)
|
|
2016 (c)
|
|
2015 (d)
|
|||
|
|
|
|
|
|
|||
Weighted average shares outstanding - basic and dilutive (a)
|
171,850,041
|
|
|
125,627,811
|
|
|
43,920,678
|
|
(a)
|
Amounts were used for both basic and dilutive EPS as no Company equity awards were outstanding prior to the Split-Off.
|
(b)
|
The 2017 amount represents (i) the weighted average number of LiLAC Shares outstanding during the year prior to the Split-Off and (ii) the weighted average number of Liberty Latin America Shares outstanding during the year subsequent to the Split-Off.
|
(c)
|
The 2016 amount represents the actual weighted average number of LiLAC Shares outstanding, as adjusted to reflect the total 117,430,965 Class A and Class C LiLAC Shares issued to holders of Class A and Class C Liberty Global Shares pursuant to the LiLAC Distribution, as if such distribution was completed on the May 16, 2016 date of the acquisition of C&W.
|
(d)
|
The 2015 amount represents the actual weighted average number of LiLAC Shares outstanding for the period from July 1, 2015 through December 31, 2015, as adjusted to reflect the LiLAC Transaction as if it such transaction was completed on January 1, 2015.
|
(4)
|
Acquisitions
|
Class A Liberty Global Shares (a)
|
$
|
1,167.2
|
|
Class C Liberty Global Shares (a)
|
2,803.5
|
|
|
Class A LiLAC Shares (a)
|
144.1
|
|
|
Class C LiLAC Shares (a)
|
375.3
|
|
|
Special Dividend (b)
|
193.8
|
|
|
Total
|
$
|
4,683.9
|
|
(a)
|
Represents the fair value of the 31,607,008 Class A Liberty Global Shares, 77,379,774 Class C Liberty Global Shares, 3,648,513 Class A LiLAC Shares and 8,939,316 Class C LiLAC Shares issued to C&W shareholders in connection with the C&W Acquisition. These amounts are based on the market price per share at closing on May 16, 2016 of $36.93, $36.23, $39.50 and $41.98, respectively. The aggregate fair value of the Liberty Global Shares issued to acquire C&W has been reflected as an increase to accumulated net contributions (distributions) in our consolidated statement of equity. On July 1, 2016, a total of 117,430,965 Class A and Class C LiLAC Shares were issued to holders of Class A and Class C Liberty Global Shares in recognition of the Liberty Global Shares that were issued to acquire C&W.
|
(b)
|
Represents the Special Dividend of £0.03 ($0.04 at the transaction date) per C&W share paid pursuant to the scheme arrangement based on 4,433,222,313 outstanding shares of C&W on May 16, 2016.
|
Cash and cash equivalents
|
$
|
210.8
|
|
Other current assets
|
578.5
|
|
|
Property and equipment
|
2,914.2
|
|
|
Goodwill (a)
|
5,410.8
|
|
|
Intangible assets subject to amortization (b)
|
1,416.0
|
|
|
Other assets
|
511.3
|
|
|
Current portion of debt and capital lease obligations
|
(94.1
|
)
|
|
Other accrued and current liabilities
|
(753.2
|
)
|
|
Long-term debt and capital lease obligations
|
(3,305.4
|
)
|
|
Other long-term liabilities
|
(751.8
|
)
|
|
Noncontrolling interests (c)
|
(1,453.2
|
)
|
|
Total purchase price (d)
|
$
|
4,683.9
|
|
(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 of Liberty Latin America.
|
(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 nine years.
|
(c)
|
Represents the estimated aggregate fair value of the noncontrolling interests in C&W’s subsidiaries as of May 16, 2016.
|
(d)
|
The total purchase price (i) includes the issuance of Liberty Global Shares and LiLAC Shares that were collectively valued at $4,490.1 million and the Special Dividend of $193.8 million and (ii) excludes direct acquisition costs of $135.0 million, including $118.5 million incurred during 2016. Direct acquisition costs are included in impairment, restructuring and other operating items, net, in our consolidated statements of operations.
|
Cash and cash equivalents
|
$
|
3.6
|
|
Other current assets
|
7.8
|
|
|
Property and equipment
|
79.8
|
|
|
Goodwill (a)
|
51.6
|
|
|
Intangible assets subject to amortization (b)
|
59.1
|
|
|
Cable television franchise rights
|
147.8
|
|
|
Other assets, net
|
0.3
|
|
|
Other accrued and current liabilities
|
(13.2
|
)
|
|
Non-current deferred tax liabilities
|
(60.4
|
)
|
|
Total purchase price (c)
|
$
|
276.4
|
|
(a)
|
The goodwill recognized in connection with the Choice Acquisition is primarily attributable to (i) the ability to take advantage of Choice’s existing advanced broadband communications network to gain immediate access to potential customers and (ii) synergies that were expected to be achieved through the integration of Choice with Liberty Puerto Rico.
|
(b)
|
Amount primarily includes intangible assets related to customer relationships. As of June 3, 2015, the weighted average useful life of Choice’s intangible assets was approximately ten years.
|
(c)
|
Excludes $8.5 million of direct acquisition costs, $4.6 million of which were incurred during 2015, which are included in impairment, restructuring and other operating items, net, in our consolidated statements of operations.
|
|
Year ended December 31,
|
||||||
|
2016
|
|
2015
|
||||
|
in millions
|
||||||
|
|
|
|
||||
Revenue
|
$
|
3,621.2
|
|
|
$
|
3,642.7
|
|
Net loss attributable to Liberty Latin America shareholders
|
$
|
(174.4
|
)
|
|
$
|
(165.6
|
)
|
Net loss per share attributable to Liberty Latin America shareholders – basic and dilutive (a)
|
$
|
(1.00
|
)
|
|
$
|
(0.95
|
)
|
(a)
|
The 2016 amount represents the actual weighted average number of LiLAC Shares outstanding, as adjusted to reflect the total 117,430,965 Class A and Class C LiLAC Shares issued to holders of Class A and Class C Liberty Global Shares pursuant to the LiLAC Distribution as if such distribution was completed on the May 16, 2016 date of the C&W Acquisition. The 2015 amount represents the actual weighted average number of LiLAC Shares outstanding for the period from July 1, 2015 through December 31, 2015, as adjusted to reflect the LiLAC Transaction as if such transaction was completed on January 1, 2015.
|
(5)
|
Derivative Instruments
|
|
December 31, 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 (b)
|
$
|
2.9
|
|
|
$
|
38.4
|
|
|
$
|
41.3
|
|
|
$
|
6.9
|
|
|
$
|
139.0
|
|
|
$
|
145.9
|
|
Foreign currency forward contracts
|
—
|
|
|
—
|
|
|
—
|
|
|
0.3
|
|
|
—
|
|
|
0.3
|
|
||||||
Total
|
$
|
2.9
|
|
|
$
|
38.4
|
|
|
$
|
41.3
|
|
|
$
|
7.2
|
|
|
$
|
139.0
|
|
|
$
|
146.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Cross-currency and interest rate derivative contracts (b)
|
$
|
29.4
|
|
|
$
|
51.9
|
|
|
$
|
81.3
|
|
|
$
|
24.6
|
|
|
$
|
28.9
|
|
|
$
|
53.5
|
|
Foreign currency forward contracts
|
12.8
|
|
|
—
|
|
|
12.8
|
|
|
4.2
|
|
|
—
|
|
|
4.2
|
|
||||||
Total
|
$
|
42.2
|
|
|
$
|
51.9
|
|
|
$
|
94.1
|
|
|
$
|
28.8
|
|
|
$
|
28.9
|
|
|
$
|
57.7
|
|
(a)
|
Our current derivative assets, current derivative liabilities and long-term derivative liabilities are included in other current assets, other accrued and current liabilities, and other long-term liabilities, respectively, in our 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 net gains (losses) of $23.1 million, $11.7 million and ($1.0 million) during 2017, 2016 and 2015, respectively. These amounts are included in realized and unrealized gains (losses) on derivative instruments, net, in our consolidated statements of operations. For further information regarding our fair value measurements, see note 6.
|
|
Year ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
|
in millions
|
||||||||||
|
|
|
|
|
|
||||||
Cross-currency and interest rate derivative contracts
|
$
|
(157.8
|
)
|
|
$
|
(216.8
|
)
|
|
$
|
217.0
|
|
Foreign currency forward contracts
|
(12.3
|
)
|
|
(9.1
|
)
|
|
10.3
|
|
|||
Total
|
$
|
(170.1
|
)
|
|
$
|
(225.9
|
)
|
|
$
|
227.3
|
|
|
Year ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
|
in millions
|
||||||||||
|
|
|
|
|
|
||||||
Operating activities
|
$
|
(26.9
|
)
|
|
$
|
(6.1
|
)
|
|
$
|
(28.8
|
)
|
Investing activities
|
(3.7
|
)
|
|
(3.4
|
)
|
|
2.2
|
|
|||
Total
|
$
|
(30.6
|
)
|
|
$
|
(9.5
|
)
|
|
$
|
(26.6
|
)
|
Borrowing group
|
|
Notional amount due from counterparty
|
|
Weighted average remaining life
|
||
|
|
in millions
|
|
in years
|
||
|
|
|
|
|
||
C&W (a)
|
$
|
2,925.0
|
|
|
6.3
|
|
|
|
|
|
|
||
Liberty Puerto Rico
|
$
|
675.0
|
|
|
3.3
|
(a)
|
Includes forward-starting derivative instruments.
|
Borrowing group
|
|
Increase (decrease) to borrowing costs
|
|
|
|
|
|
C&W
|
0.47
|
%
|
|
VTR Finance
|
(0.52
|
)%
|
|
Liberty Puerto Rico
|
0.69
|
%
|
|
Liberty Latin America borrowing groups
|
0.28
|
%
|
(6)
|
Fair Value Measurements
|
(7)
|
Investments
|
(8)
|
Long-lived Assets
|
|
C&W
|
|
Liberty Puerto Rico
|
|
VTR
|
|
Total
|
||||||||
|
in millions
|
||||||||||||||
|
|
|
|
|
|
|
|
||||||||
Annual impairment analysis - goodwill
|
$
|
317.9
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
317.9
|
|
Hurricane-related:
|
|
|
|
|
|
|
|
||||||||
Goodwill
|
117.3
|
|
|
120.9
|
|
|
—
|
|
|
238.2
|
|
||||
Property and equipment
|
8.4
|
|
|
46.4
|
|
|
—
|
|
|
54.8
|
|
||||
Other indefinite-lived intangible assets
|
—
|
|
|
44.1
|
|
|
—
|
|
|
44.1
|
|
||||
Total hurricane-related
|
125.7
|
|
|
211.4
|
|
|
—
|
|
|
337.1
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Other
|
—
|
|
|
—
|
|
|
4.7
|
|
|
4.7
|
|
||||
Total impairment charges
|
$
|
443.6
|
|
|
$
|
211.4
|
|
|
$
|
4.7
|
|
|
$
|
659.7
|
|
|
January 1,
2017 |
|
Acquisitions
and related
adjustments
|
|
Foreign
currency
translation
adjustments
|
|
Impairments (a)
|
|
December 31,
2017 |
||||||||||
|
in millions
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||
C&W
|
$
|
5,557.0
|
|
|
$
|
(157.0
|
)
|
|
$
|
(2.3
|
)
|
|
$
|
(435.2
|
)
|
|
$
|
4,962.5
|
|
VTR
|
397.9
|
|
|
—
|
|
|
35.5
|
|
|
—
|
|
|
433.4
|
|
|||||
Liberty Puerto Rico
|
277.7
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
277.7
|
|
|||||
Corporate and other (b)
|
120.9
|
|
|
—
|
|
|
—
|
|
|
(120.9
|
)
|
|
—
|
|
|||||
Total
|
$
|
6,353.5
|
|
|
$
|
(157.0
|
)
|
|
$
|
33.2
|
|
|
$
|
(556.1
|
)
|
|
$
|
5,673.6
|
|
(a)
|
Amounts represent (i) impairment charges at C&W and Liberty Puerto Rico that were recorded during the third quarters of 2017 based on our assessments of the impacts of Hurricanes Irma and Maria and (ii) impairment charges at C&W related to our annual October 1 goodwill impairment analysis. 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)
|
Represents enterprise-level goodwill that was allocated to our Liberty Puerto Rico segment for purposes of our impairment tests.
|
|
January 1, 2016
|
|
Acquisitions and related adjustments
|
|
Foreign
currency
translation
adjustments
|
|
December 31, 2016
|
||||||||
|
in millions
|
||||||||||||||
|
|
|
|
|
|
|
|
||||||||
C&W
|
$
|
—
|
|
|
$
|
5,595.2
|
|
|
$
|
(38.2
|
)
|
|
$
|
5,557.0
|
|
VTR
|
377.0
|
|
|
—
|
|
|
20.9
|
|
|
397.9
|
|
||||
Liberty Puerto Rico
|
277.7
|
|
|
—
|
|
|
—
|
|
|
277.7
|
|
||||
Corporate and other (a)
|
120.9
|
|
|
—
|
|
|
—
|
|
|
120.9
|
|
||||
Total
|
$
|
775.6
|
|
|
$
|
5,595.2
|
|
|
$
|
(17.3
|
)
|
|
$
|
6,353.5
|
|
(a)
|
Represents enterprise-level goodwill that was allocated to our Liberty Puerto Rico segment for purposes of our impairment tests.
|
|
Estimated useful
life at
December 31, 2017
|
|
December 31,
|
||||||
|
|
2017
|
|
2016
|
|||||
|
|
|
in millions
|
||||||
|
|
|
|
|
|
||||
Distribution systems
|
3 to 25 years
|
|
$
|
3,878.4
|
|
|
$
|
3,522.0
|
|
Customer premises equipment
|
3 to 5 years
|
|
1,382.8
|
|
|
1,205.4
|
|
||
Support equipment, buildings and land
|
3 to 40 years
|
|
1,306.3
|
|
|
954.8
|
|
||
|
|
|
6,567.5
|
|
|
5,682.2
|
|
||
Accumulated depreciation
|
|
(2,398.3
|
)
|
|
(1,821.3
|
)
|
|||
Total
|
|
$
|
4,169.2
|
|
|
$
|
3,860.9
|
|
|
December 31,
|
||||||
|
2017
|
|
2016
|
||||
|
in millions
|
||||||
Gross carrying amount:
|
|
|
|
||||
Customer relationships
|
$
|
1,415.1
|
|
|
$
|
1,303.3
|
|
Licenses and other
|
199.8
|
|
|
99.0
|
|
||
Total gross carrying amount
|
1,614.9
|
|
|
1,402.3
|
|
||
Accumulated amortization:
|
|
|
|
||||
Customer relationships
|
(284.2
|
)
|
|
(160.1
|
)
|
||
Other
|
(14.5
|
)
|
|
(7.7
|
)
|
||
Total accumulated amortization
|
(298.7
|
)
|
|
(167.8
|
)
|
||
Net carrying amount
|
$
|
1,316.2
|
|
|
$
|
1,234.5
|
|
2018
|
$
|
215.6
|
|
2019
|
214.6
|
|
|
2020
|
207.1
|
|
|
2021
|
143.9
|
|
|
2022
|
115.0
|
|
|
Thereafter
|
420.0
|
|
|
Total
|
$
|
1,316.2
|
|
(9)
|
Debt and Capital Lease Obligations
|
|
December 31, 2017
|
|
Estimated fair value (c)
|
|
Principal Amount
|
||||||||||||||||||||||
|
Weighted
average interest rate (a) |
|
Unused borrowing capacity (b)
|
|
|||||||||||||||||||||||
|
|
Borrowing currency
|
|
US $ equivalent
|
|
December 31,
|
|
December 31,
|
|||||||||||||||||||
|
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
|||||||||||||||||
|
|
|
in millions
|
||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
C&W Credit Facilities (d)
|
4.86
|
%
|
|
|
$
|
706.5
|
|
|
$
|
706.5
|
|
|
$
|
2,216.4
|
|
|
$
|
1,427.9
|
|
|
$
|
2,212.2
|
|
|
$
|
1,411.9
|
|
C&W Notes (d)
|
7.09
|
%
|
|
|
—
|
|
|
—
|
|
|
1,749.7
|
|
|
2,319.6
|
|
|
1,648.4
|
|
|
2,181.1
|
|
||||||
VTR Finance Senior Secured Notes
|
6.88
|
%
|
|
|
—
|
|
|
—
|
|
|
1,479.6
|
|
|
1,463.9
|
|
|
1,400.0
|
|
|
1,400.0
|
|
||||||
VTR Credit Facility
|
—
|
|
|
|
(e)
|
|
231.5
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
LPR Bank Facility (d)
|
5.17
|
%
|
|
|
$
|
—
|
|
|
—
|
|
|
951.8
|
|
|
935.2
|
|
|
982.5
|
|
|
942.5
|
|
|||||
Vendor financing (f)
|
4.45
|
%
|
|
|
—
|
|
|
—
|
|
|
137.4
|
|
|
48.9
|
|
|
137.4
|
|
|
48.9
|
|
||||||
Total debt before premiums, discounts and deferred financing costs
|
5.92
|
%
|
|
|
|
|
$
|
938.0
|
|
|
$
|
6,534.9
|
|
|
$
|
6,195.5
|
|
|
$
|
6,380.5
|
|
|
$
|
5,984.4
|
|
|
December 31,
|
||||||
|
2017
|
|
2016
|
||||
|
in millions
|
||||||
|
|
|
|
||||
Total debt before premiums, discounts and deferred financing costs
|
$
|
6,380.5
|
|
|
$
|
5,984.4
|
|
Premiums, discounts and deferred financing costs, net
|
(26.5
|
)
|
|
41.8
|
|
||
Total carrying amount of debt
|
6,354.0
|
|
|
6,026.2
|
|
||
Capital lease obligations
|
17.5
|
|
|
21.7
|
|
||
Total debt and capital lease obligations
|
6,371.5
|
|
|
6,047.9
|
|
||
Less: Current maturities of debt and capital lease obligations
|
(263.3
|
)
|
|
(150.8
|
)
|
||
Long-term debt and capital lease obligations
|
$
|
6,108.2
|
|
|
$
|
5,897.1
|
|
(a)
|
Represents the weighted average interest rate in effect at December 31, 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 indebtedness was 6.28% at December 31, 2017. For information regarding our derivative instruments, see note 5.
|
(b)
|
Unused borrowing capacity represents the maximum availability under the applicable facility at December 31, 2017 without regard to covenant compliance calculations or other conditions precedent to borrowing. At December 31, 2017, the full amount of unused borrowing capacity was available to be borrowed under each of the respective subsidiary facilities, both before and after consideration of the completion of the December 31, 2017 compliance reporting requirements, which include leverage-based payment tests and leverage covenants. At December 31, 2017, there were no restrictions on the respective subsidiary’s ability to make loans or distributions from this availability to Liberty Latin America or its subsidiaries or other equity holders.
|
(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)
|
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 the Impacted Markets. The operations of Liberty Puerto Rico support the debt outstanding under the LPR Bank Facility (as defined and described below) 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. For further information on the impact of the hurricanes on Liberty Puerto Rico and its compliance with terms of the LPR Bank Facility, see disclosure under —LPR Bank Facility below.
|
(e)
|
The VTR Credit Facility is the senior secured credit facility of VTR and certain of its subsidiaries and comprises a $160.0 million facility (the VTR Dollar Credit Facility) and a CLP 44.0 billion ($71.5 million) facility (the VTR Peso Credit Facility), each of which were undrawn at December 31, 2017. The VTR Dollar Credit Facility and the VTR Peso Credit Facility have fees on unused commitments of 1.1% and 1.34% per year, respectively. The interest rate for the VTR Dollar Credit Facility is London Interbank Offered Rate (LIBOR) plus a margin of 2.75%. The interest rate for the VTR Peso Credit Facility is the applicable interbank offered rate for Chilean pesos in the relevant interbank market plus a margin of 3.35%. Borrowings under the VTR Dollar Credit Facility and the VTR Peso Credit Facility mature in January 2020 and January 2019, respectively.
|
(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 one year and include VAT that was paid on our behalf by the vendor. Our operating expenses for the years ended December 31, 2017 and 2016 include $75.9 million and $2.5 million that were financed by an intermediary and are reflected as a hypothetical cash outflow within net cash provided by operating activities and a hypothetical cash inflow within net cash provided by financing activities in our consolidated statements of cash flows. Repayments of vendor financing obligations are included in repayments and repurchases of debt and capital lease obligations in our consolidated statements of cash flows.
|
•
|
Our credit facilities contain certain consolidated net leverage ratios, as specified in the relevant credit facility, which are required to be complied with on an incurrence and/or maintenance basis;
|
•
|
Our credit facilities contain certain restrictions which, among other things, restrict the ability of the entities of the relevant borrowing group to (i) incur or guarantee certain financial indebtedness, (ii) make certain disposals and acquisitions, (iii) create certain security interests over their assets, in each case, subject to certain customary and agreed exceptions, and (iv) make certain restricted payments to their direct and/or indirect parent companies through dividends, loans or other distributions, subject to compliance with applicable covenants;
|
•
|
Our credit facilities require that certain entities of the relevant borrowing group guarantee the payment of all sums payable under the relevant credit facility and such entities are required to grant first-ranking security over their shares or, in certain borrowing groups, over substantially all of their assets to secure the payment of all sums payable thereunder;
|
•
|
In addition to certain mandatory prepayment events, the instructing group of lenders under the relevant credit facility may cancel the commitments thereunder and declare the loans thereunder due and payable after the applicable notice period following the occurrence of a change of control (as specified in the relevant credit facility);
|
•
|
Our credit facilities contain certain customary events of default, the occurrence of which, subject to certain exceptions and materiality qualifications, would allow the instructing group of lenders to (i) cancel the total commitments, (ii) accelerate all outstanding loans and terminate their commitments thereunder and/or (iii) declare that all or part of the loans be payable on demand;
|
•
|
Our credit facilities require entities of the relevant borrowing group to observe certain affirmative and negative undertakings and covenants, which are subject to certain materiality qualifications and other customary and agreed exceptions; and
|
•
|
In addition to customary default provisions, our credit facilities generally include certain cross-default and cross-acceleration provisions with respect to other indebtedness of entities of the relevant borrowing group, subject to agreed minimum thresholds and other customary and agreed exceptions.
|
•
|
Our notes contain certain customary incurrence-based covenants. In addition, our notes provide that any failure to pay principal prior to expiration of any applicable grace period, or any acceleration with respect to other indebtedness of the issuer or certain of its subsidiaries, over agreed minimum thresholds (as specified under the applicable indenture), is an event of default under the respective notes;
|
•
|
Our notes contain certain restrictions that, among other things, restrict the ability of the entities of the relevant borrowing group to (i) incur or guarantee certain financial indebtedness, (ii) make certain disposals and acquisitions, (iii) create certain security interests over their assets, in each case, subject to certain customary and agreed exceptions and (iv) make certain restricted payments to its direct and/or indirect parent companies through dividends, loans or other distributions, subject to compliance with applicable covenants;
|
•
|
If the relevant issuer or certain of its subsidiaries (as specified in the applicable indenture) sell certain assets, such issuer must offer to repurchase the applicable notes at par, or if a change of control (as specified in the applicable indenture) occurs, such issuer must offer to repurchase all of the relevant notes at a redemption price of 101%; and
|
•
|
Our senior secured notes contain certain early redemption provisions including the ability to, during each 12-month period commencing on the issue date for such notes until the applicable call date, redeem up to 10% of the principal amount of the notes to be redeemed at a redemption price equal to 103% of the principal amount of the notes to be redeemed plus accrued and unpaid interest.
|
|
|
|
|
|
|
Outstanding
principal amount
|
|
|
|
|
|||||||||||
C&W Notes
|
|
Maturity
|
|
Interest
rate |
|
Borrowing
currency |
|
U.S. $ equivalent
|
|
Estimated
fair value |
|
Carrying
value (a) |
|||||||||
|
|
|
|
|
|
in millions
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Sable Senior Notes (b) (c)
|
August 1, 2022
|
|
6.875
|
%
|
|
$
|
750.0
|
|
|
$
|
750.0
|
|
|
$
|
800.3
|
|
|
$
|
766.9
|
|
|
2027 C&W Senior Notes
|
September 15, 2027
|
|
6.875
|
%
|
|
$
|
700.0
|
|
|
700.0
|
|
|
734.9
|
|
|
694.2
|
|
||||
2019 C&W Senior Notes (b) (d)
|
March 25, 2019
|
|
8.625
|
%
|
|
£
|
146.7
|
|
|
198.4
|
|
|
214.5
|
|
|
207.5
|
|
||||
Total
|
|
$
|
1,648.4
|
|
|
$
|
1,749.7
|
|
|
$
|
1,668.6
|
|
(a)
|
Amounts are net of deferred financing costs.
|
(b)
|
Carrying value includes the impact of premiums recorded in connection with the acquisition accounting for the C&W Acquisition.
|
(c)
|
Interest on the Sable Senior Notes is payable semi-annually on February 1 and August 1.
|
(d)
|
The 2019 C&W Senior Notes are non-callable and interest is payable annually on March 25.
|
|
|
|
Redemption price
|
||
|
|
|
Sable
Senior Notes |
|
2027 C&W Senior Notes
|
|
|
|
|
|
|
12-month period commencing:
|
August 1
|
|
September 15
|
||
|
|
|
|
||
2018
|
105.156%
|
|
N.A.
|
||
2019
|
103.438%
|
|
N.A.
|
||
2020
|
101.719%
|
|
N.A.
|
||
2021
|
100.000%
|
|
N.A.
|
||
2022
|
100.000%
|
|
103.438%
|
||
2023
|
N.A.
|
|
101.719%
|
||
2024
|
N.A.
|
|
100.859%
|
||
2025 and thereafter
|
N.A.
|
|
100.000%
|
C&W Credit Facilities
|
|
Maturity
|
|
Interest rate
|
|
Facility amount
(in borrowing
currency)
|
|
Outstanding principal amount
|
|
Unused
borrowing
capacity (a)
|
|
Carrying
value (b)
|
||||||||
|
|
|
|
|
|
in millions
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
C&W Term Loan B-3 Facility (c)
|
|
January 31, 2025
|
|
LIBOR + 3.50%
|
|
$
|
1,825.0
|
|
|
$
|
1,825.0
|
|
|
$
|
—
|
|
|
$
|
1,811.7
|
|
C&W Revolving Credit Facility (d)
|
|
June 30, 2023
|
|
LIBOR + 3.25%
|
|
$
|
625.0
|
|
|
50.0
|
|
|
575.0
|
|
|
50.0
|
|
|||
C&W Regional Facilities (e)
|
|
various dates ranging from 2018 to 2038
|
|
3.73% (f)
|
|
$
|
468.7
|
|
|
337.2
|
|
|
131.5
|
|
|
337.1
|
|
|||
Total
|
|
$
|
2,212.2
|
|
|
$
|
706.5
|
|
|
$
|
2,198.8
|
|
(a)
|
The amount related to the C&W Revolving Credit Facility represents the maximum availability without regard to covenant compliance calculations or other conditions precedent to borrowing. At December 31, 2017, based on the applicable leverage-based restricted payment tests and leverage covenants, the full amount of unused borrowing capacity under the C&W Credit Facilities was available to be borrowed.
|
(b)
|
Amounts are net of discounts and deferred financing costs, where applicable.
|
(c)
|
The C&W Term Loan B-3 Facility was issued at 99.5% of par and is subject to a LIBOR floor of 0%. Subsequent to December 31, 2017, C&W entered into a new $1,875.0 million term loan that was primarily used to refinance the existing C&W Term Loan B-3 Facility. For additional information, see note 20.
|
(d)
|
The C&W Revolving Credit Facility has a fee on unused commitments of 0.5% per year. The outstanding principal amount was borrowed in 2017 to fund a portion of the contribution to the CWSF (as defined and discussed in note 14).
|
(e)
|
Represents certain amounts borrowed by C&W Panama, C&W Jamaica, C&W Barbados, Cable & Wireless Dominica Limited and BTC (collectively, the C&W Regional Facilities).
|
(f)
|
Represents a weighted average rate for all C&W Regional Facilities.
|
|
Redemption
price
|
|
12-month period commencing January 15:
|
|
|
2019
|
103.438%
|
|
2020
|
102.292%
|
|
2021
|
101.146%
|
|
2022 and thereafter
|
100.000%
|
LPR Bank Facility
|
|
Maturity
|
|
Interest rate
|
|
Facility
amount
(in borrowing currency) |
|
Outstanding principal amount
|
|
Carrying
value (a) |
||||||
|
|
|
|
|
|
in millions
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||
LPR First Lien Term Loan
|
|
January 7, 2022
|
|
LIBOR + 3.50% (b)
|
|
$
|
850.0
|
|
|
$
|
850.0
|
|
|
$
|
840.1
|
|
LPR Second Lien Term Loan
|
|
July 7, 2023
|
|
LIBOR + 6.75% (b)
|
|
$
|
92.5
|
|
|
92.5
|
|
|
91.1
|
|
||
LPR Revolving Loan (c)
|
|
July 7, 2020
|
|
LIBOR + 3.50%
|
|
$
|
40.0
|
|
|
40.0
|
|
|
40.0
|
|
||
Total
|
|
$
|
982.5
|
|
|
$
|
971.2
|
|
(a)
|
Amounts are net of discounts and deferred financing costs.
|
(b)
|
The LPR First Lien Term Loan and the LPR Second Lien Term Loan credit agreements each have a LIBOR floor of 1.0%.
|
(c)
|
The LPR Revolving Loan has a fee on unused commitments of 0.50% or 0.375%, depending on the consolidated total net leverage ratio (as specified in the LPR Bank Facility). In October 2017, Liberty Puerto Rico borrowed in full the $40.0 million LPR Revolving Loan under the LPR Bank Facility.
|
|
C&W
|
|
VTR
|
|
Liberty Puerto Rico
|
|
Consolidated
|
||||||||
|
in millions
|
||||||||||||||
Years ending December 31:
|
|
|
|
|
|
|
|
||||||||
2018
|
$
|
159.5
|
|
|
$
|
97.4
|
|
|
$
|
—
|
|
|
$
|
256.9
|
|
2019
|
246.1
|
|
|
—
|
|
|
—
|
|
|
246.1
|
|
||||
2020
|
39.1
|
|
|
—
|
|
|
40.0
|
|
|
79.1
|
|
||||
2021
|
134.9
|
|
|
—
|
|
|
—
|
|
|
134.9
|
|
||||
2022
|
775.1
|
|
|
—
|
|
|
850.0
|
|
|
1,625.1
|
|
||||
Thereafter
|
2,545.9
|
|
|
1,400.0
|
|
|
92.5
|
|
|
4,038.4
|
|
||||
Total debt maturities
|
3,900.6
|
|
|
1,497.4
|
|
|
982.5
|
|
|
6,380.5
|
|
||||
Premiums, discounts and deferred financing costs, net
|
6.8
|
|
|
(22.0
|
)
|
|
(11.3
|
)
|
|
(26.5
|
)
|
||||
Total debt
|
$
|
3,907.4
|
|
|
$
|
1,475.4
|
|
|
$
|
971.2
|
|
|
$
|
6,354.0
|
|
Current portion
|
$
|
159.5
|
|
|
$
|
97.4
|
|
|
$
|
—
|
|
|
$
|
256.9
|
|
Noncurrent portion
|
$
|
3,747.9
|
|
|
$
|
1,378.0
|
|
|
$
|
971.2
|
|
|
$
|
6,097.1
|
|
|
C&W
|
|
VTR
|
|
Liberty Puerto Rico
|
|
Consolidated
|
||||||||
|
in millions
|
||||||||||||||
Year ending December 31:
|
|
|
|
|
|
|
|
||||||||
2018
|
$
|
6.6
|
|
|
$
|
0.3
|
|
|
$
|
—
|
|
|
$
|
6.9
|
|
2019
|
9.1
|
|
|
0.4
|
|
|
—
|
|
|
9.5
|
|
||||
2020
|
1.5
|
|
|
0.1
|
|
|
—
|
|
|
1.6
|
|
||||
2021
|
0.1
|
|
|
—
|
|
|
—
|
|
|
0.1
|
|
||||
Total principal and interest payments
|
17.3
|
|
|
0.8
|
|
|
—
|
|
|
18.1
|
|
||||
Amounts representing interest
|
(0.6
|
)
|
|
—
|
|
|
—
|
|
|
(0.6
|
)
|
||||
Present value of net minimum lease payments
|
$
|
16.7
|
|
|
$
|
0.8
|
|
|
$
|
—
|
|
|
$
|
17.5
|
|
Current portion
|
$
|
6.1
|
|
|
$
|
0.3
|
|
|
$
|
—
|
|
|
$
|
6.4
|
|
Noncurrent portion
|
$
|
10.6
|
|
|
$
|
0.5
|
|
|
$
|
—
|
|
|
$
|
11.1
|
|
(10)
|
Income Taxes
|
(a)
|
The amount for the year ended December 31, 2017 includes impairment charges of $191.2 million and $112.5 million in our Trinidad and Tobago and British Virgin Islands reporting units, respectively. For additional information regarding asset impairments, see note 8.
|
|
Current
|
|
Deferred
|
|
Total
|
||||||
|
in millions
|
||||||||||
Year ended December 31, 2017:
|
|
|
|
|
|
||||||
Chile
|
$
|
(178.6
|
)
|
|
$
|
(2.6
|
)
|
|
$
|
(181.2
|
)
|
Puerto Rico
|
(2.1
|
)
|
|
41.5
|
|
|
39.4
|
|
|||
U.K.
|
(6.1
|
)
|
|
(0.6
|
)
|
|
(6.7
|
)
|
|||
Barbados
|
(18.3
|
)
|
|
3.1
|
|
|
(15.2
|
)
|
|||
The Netherlands
|
(2.6
|
)
|
|
(1.3
|
)
|
|
(3.9
|
)
|
|||
Panama
|
(23.8
|
)
|
|
7.4
|
|
|
(16.4
|
)
|
|||
Other (a)
|
(51.1
|
)
|
|
87.6
|
|
|
36.5
|
|
|||
Total
|
$
|
(282.6
|
)
|
|
$
|
135.1
|
|
|
$
|
(147.5
|
)
|
Year ended December 31, 2016:
|
|
|
|
|
|
||||||
Chile
|
$
|
(162.6
|
)
|
|
$
|
(11.2
|
)
|
|
$
|
(173.8
|
)
|
Puerto Rico
|
0.2
|
|
|
(23.1
|
)
|
|
(22.9
|
)
|
|||
U.K
|
(3.0
|
)
|
|
(6.4
|
)
|
|
(9.4
|
)
|
|||
Barbados
|
(13.9
|
)
|
|
5.8
|
|
|
(8.1
|
)
|
|||
The Netherlands
|
(0.1
|
)
|
|
(7.6
|
)
|
|
(7.7
|
)
|
|||
Panama
|
(18.6
|
)
|
|
14.1
|
|
|
(4.5
|
)
|
|||
Other (a)
|
(14.4
|
)
|
|
(65.1
|
)
|
|
(79.5
|
)
|
|||
Total
|
$
|
(212.4
|
)
|
|
$
|
(93.5
|
)
|
|
$
|
(305.9
|
)
|
Year ended December 31, 2015:
|
|
|
|
|
|
||||||
Chile
|
$
|
(57.4
|
)
|
|
$
|
13.5
|
|
|
$
|
(43.9
|
)
|
U.S (a)
|
1.2
|
|
|
(9.9
|
)
|
|
(8.7
|
)
|
|||
Puerto Rico
|
(3.0
|
)
|
|
8.6
|
|
|
5.6
|
|
|||
U.K
|
—
|
|
|
0.5
|
|
|
0.5
|
|
|||
Total
|
$
|
(59.2
|
)
|
|
$
|
12.7
|
|
|
$
|
(46.5
|
)
|
(a)
|
The amounts include (i) related-party current tax expense of Liberty Latin America of $9.4 million during 2017, (ii) related-party current tax benefit of the U.S. Tax Group of $12.0 million during 2016, (iii) related-party current tax benefit of the U.S. Tax Group of $2.1 million during the six months ended December 31, 2015 and (iii) related-party deferred tax benefit of the U.S. Tax Group of $1.5 million during the six months ended June 30, 2015. The U.S. Tax Group benefits were recorded as an adjustment of equity through June 30, 2015 and as a current receivable at subsequent balance sheet dates.
|
|
Year ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
|
in millions
|
||||||||||
|
|
|
|
|
|
||||||
Computed expected tax benefit (expense) (a)
|
$
|
—
|
|
|
$
|
19.6
|
|
|
$
|
(18.7
|
)
|
Non-deductible expenses
|
(173.4
|
)
|
|
(155.8
|
)
|
|
(5.9
|
)
|
|||
Basis and other differences in the treatment of items associated with investments in Liberty Latin America Group entities
|
5.5
|
|
|
(92.0
|
)
|
|
(9.6
|
)
|
|||
Increase in valuation allowances
|
(59.0
|
)
|
|
(27.2
|
)
|
|
(14.8
|
)
|
|||
International rate differences (a) (b)
|
116.4
|
|
|
(17.1
|
)
|
|
(0.6
|
)
|
|||
Enacted tax law and rate changes (c) (d) (e) (f)
|
83.7
|
|
|
(4.5
|
)
|
|
1.5
|
|
|||
Effect of non-deductible goodwill impairments
|
(101.9
|
)
|
|
—
|
|
|
—
|
|
|||
Other, net
|
(18.8
|
)
|
|
(28.9
|
)
|
|
1.6
|
|
|||
Total income tax expense
|
$
|
(147.5
|
)
|
|
$
|
(305.9
|
)
|
|
$
|
(46.5
|
)
|
(a)
|
On July 11, 2017, Liberty Latin America was formed as a corporation in Bermuda and, therefore, the “statutory” or “expected” tax rate for the 2017 tax year is 0% as the Company is exempt from income taxes on ordinary income and capital gains. However, a majority of our subsidiaries operate in jurisdictions where income tax is imposed at local applicable statutory rates. Accordingly, “international rate differences” set forth in the table above, reflects the computed tax benefit (expense) on pre-tax book income or (loss) in each taxable jurisdiction. The comparative years of 2016 and 2015 were computed on the basis that the statutory or “expected” tax rates are the U.K. rates of 20% for 2016 and 20.25% for 2015, given the organizational structure of the Company in those years. The statutory or “expected” rate for 2015 is a blended rate based on applicable U.K. rates before and after the rate change that took place on April 1 of such year.
|
(b)
|
The 2017 corporate tax rates applicable to our primary tax jurisdictions are: Chile 25.5%; Puerto Rico 39%; U.K. 19%; Barbados 2.5% and 25%; the Netherlands 25%; and Panama 25%. The corporate tax rates applicable to our Barbados operations varies as we have operations that represent different types of business entities and, accordingly, calculate tax at both 2.5% and 25%.
|
(c)
|
On January 1, 2017, legislation was enacted that changed the income tax rate in Trinidad and Tobago from 25% to 30%. Substantially all of the impact of this rate change on our deferred tax balances was recorded during the first quarter of 2017 when the change in tax law was enacted.
|
(d)
|
On December 22, 2017, the Tax Cuts and Jobs Act legislation was enacted in the U.S., which permanently reduces the corporate income tax rate to 21% (effective January 1, 2018), among other corporate income tax changes. Substantially all of the impact of this rate change on our U.S. deferred tax balances was recorded during the fourth quarter of 2017 when the change in tax law was enacted.
|
(e)
|
During 2015, the U.K. enacted legislation that will change the corporate income tax rate from the current rate of 20% to 19% in April 2017 and 18% in April 2020. Substantially all of the impact of these rate changes on Liberty Latin America’s deferred tax balances was recorded in the fourth quarter of 2015 when the change in law was enacted. During the third quarter of 2016, the U.K. enacted legislation that will further reduce the corporate income tax rate in April 2020 from 18% to 17%. Substantially all of the impact of this rate change on Liberty Latin America’s deferred tax balances was recorded during the third quarter of 2016.
|
(f)
|
The corporate tax rate applicable to our Chilean operations increased from 22.5% in 2015 to 24% in 2016 and 25.5% in 2017 and, in 2018 and future years, will increase to 27%. As of 2017, the 35% withholding tax applicable to payments made by our Chilean operations to non-resident shareholders will be based only on actual distributions to shareholders and only 65% of the actual corporate tax paid by our Chilean operations will be available to be used as a credit against this withholding tax. In the case of shareholders resident in countries that have tax treaties in force with Chile, there will be a full credit for the corporate tax paid.
|
|
December 31,
|
||||||
|
2017
|
|
2016
|
||||
|
in millions
|
||||||
|
|
|
|
||||
Deferred tax assets
|
$
|
138.0
|
|
|
$
|
103.7
|
|
Deferred tax liabilities
|
(533.4
|
)
|
|
(637.9
|
)
|
||
Net deferred tax liability
|
$
|
(395.4
|
)
|
|
$
|
(534.2
|
)
|
|
December 31,
|
||||||
|
2017
|
|
2016
|
||||
|
in millions
|
||||||
Deferred tax assets:
|
|
|
|
||||
Net operating losses and other carryforwards
|
$
|
1,305.2
|
|
|
$
|
1,299.8
|
|
Debt
|
89.6
|
|
|
69.0
|
|
||
Property and equipment, net
|
121.8
|
|
|
68.2
|
|
||
Intangible assets
|
98.4
|
|
|
13.4
|
|
||
Derivative instruments
|
30.2
|
|
|
13.1
|
|
||
Other future deductible amounts
|
117.2
|
|
|
101.0
|
|
||
Deferred tax assets
|
1,762.4
|
|
|
1,564.5
|
|
||
Valuation allowance
|
(1,282.2
|
)
|
|
(1,328.4
|
)
|
||
Deferred tax assets, net of valuation allowance
|
480.2
|
|
|
236.1
|
|
||
Deferred tax liabilities:
|
|
|
|
||||
Investments
|
(232.3
|
)
|
|
(341.2
|
)
|
||
Intangible assets
|
(300.2
|
)
|
|
(237.6
|
)
|
||
Property and equipment, net
|
(301.1
|
)
|
|
(174.5
|
)
|
||
Other future taxable amounts
|
(42.0
|
)
|
|
(17.0
|
)
|
||
Deferred tax liabilities
|
(875.6
|
)
|
|
(770.3
|
)
|
||
Net deferred tax liability
|
$
|
(395.4
|
)
|
|
$
|
(534.2
|
)
|
|
Year ended December 31,
|
|||||||||||
|
2017
|
|
2016
|
|
2015
|
|||||||
|
in millions
|
|||||||||||
|
|
|
|
|
|
|||||||
Balance at beginning of period
|
$
|
1,328.4
|
|
|
$
|
70.1
|
|
|
$
|
67.5
|
|
|
Net tax expense related to operations
|
59.0
|
|
|
27.2
|
|
|
14.8
|
|
||||
Translation adjustments
|
26.1
|
|
|
(238.0
|
)
|
|
(9.8
|
)
|
||||
Business acquisitions and other
|
(131.3
|
)
|
|
1,469.1
|
|
|
(2.4
|
)
|
||||
Balance at end of period
|
$
|
1,282.2
|
|
|
$
|
1,328.4
|
|
|
$
|
70.1
|
|
|
Year ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
|
in millions
|
||||||||||
|
|
|
|
|
|
||||||
Balance at January 1
|
$
|
182.3
|
|
|
$
|
3.6
|
|
|
$
|
—
|
|
Additions for tax positions of prior years
|
67.6
|
|
|
136.4
|
|
|
—
|
|
|||
Effects of business acquisitions
|
—
|
|
|
38.0
|
|
|
—
|
|
|||
Additions based on tax positions related to the current year
|
24.0
|
|
|
10.0
|
|
|
3.9
|
|
|||
Lapse of statute of limitations
|
(5.9
|
)
|
|
(6.0
|
)
|
|
—
|
|
|||
Foreign currency translation
|
17.8
|
|
|
1.1
|
|
|
(0.3
|
)
|
|||
Decrease for settlement with tax authorities
|
(1.0
|
)
|
|
—
|
|
|
—
|
|
|||
Reductions for tax positions of prior years
|
(20.3
|
)
|
|
(0.8
|
)
|
|
—
|
|
|||
Balance at December 31
|
$
|
264.5
|
|
|
$
|
182.3
|
|
|
$
|
3.6
|
|
(11)
|
Equity
|
|
Year ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
|
in millions
|
||||||||||
|
|
|
|
|
|
||||||
Contributions from (distributions to) Liberty Global (a) (b) (c)
|
$
|
(53.2
|
)
|
|
$
|
(21.4
|
)
|
|
$
|
110.2
|
|
C&W Barbados NCI Acquisition (d)
|
(39.6
|
)
|
|
—
|
|
|
—
|
|
|||
Contributions from (distributions to) noncontrolling interest owners (e) (f)
|
(45.9
|
)
|
|
(61.9
|
)
|
|
6.8
|
|
|||
Total
|
$
|
(138.7
|
)
|
|
$
|
(83.3
|
)
|
|
$
|
117.0
|
|
(a)
|
During 2017 (for the period prior to December 29, 2017) and 2016, we made capital distributions to reimburse Liberty Global for LiLAC Shares repurchased by Liberty Global.
|
(b)
|
On June 30, 2015, Liberty Global made a $100.0 million cash contribution to Liberty Latin America in order to provide liquidity to fund, among other things, Liberty Latin America's ongoing operating costs and acquisitions.
|
(c)
|
On June 3, 2015, Liberty Global and Searchlight made cash capital contributions of $10.2 million and $6.8 million, respectively, to a parent of Liberty Puerto Rico to partially fund the purchase price for the Choice Acquisition.
|
(d)
|
Effective September 1, 2017, we increased our ownership in C&W Barbados from 81.1% to 100% by acquiring all of the issued and outstanding common shares of C&W Barbados that we did not already own for Barbadian dollars (Bds) of Bds$2.86 per share (the C&W Barbados NCI Acquisition). As of December 31, 2017, Bds$64.5 million ($32.3 million) of the consideration was paid, including Bds$1.7 million ($0.9 million) in transaction fees, and the remaining Bds$14.7 million ($7.3 million) was recorded as a liability in our consolidated balance sheet.
|
(e)
|
During 2017, C&W and Liberty Puerto Rico paid distributions aggregating $31.3 million and $14.6 million, respectively, to noncontrolling interest owners.
|
(f)
|
During 2016, C&W and Liberty Puerto Rico paid distributions aggregating $52.1 million and $9.8 million, respectively, to noncontrolling interest owners.
|
(12)
|
Related-party Transactions
|
|
Year ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
|
in millions
|
||||||||||
|
|
|
|
|
|
||||||
Revenue
|
$
|
4.0
|
|
|
$
|
6.5
|
|
|
$
|
—
|
|
Allocated share-based compensation expense
|
(12.5
|
)
|
|
(8.7
|
)
|
|
(0.9
|
)
|
|||
Charges from Liberty Global
|
(12.0
|
)
|
|
(8.5
|
)
|
|
(4.3
|
)
|
|||
Included in operating income (loss)
|
(20.5
|
)
|
|
(10.7
|
)
|
|
(5.2
|
)
|
|||
Interest income
|
1.5
|
|
|
4.2
|
|
|
—
|
|
|||
Allocated tax benefit (expense)
|
(9.4
|
)
|
|
12.0
|
|
|
3.6
|
|
|||
Included in net earnings (loss)
|
$
|
(28.4
|
)
|
|
$
|
5.5
|
|
|
$
|
(1.6
|
)
|
|
December 31,
|
||||||
|
2017
|
|
2016
|
||||
|
in millions
|
||||||
Assets:
|
|
|
|
||||
Loans receivable (a)
|
$
|
—
|
|
|
$
|
86.2
|
|
Current assets – related-party receivables (b)
|
4.2
|
|
|
58.5
|
|
||
Income tax receivable (c)
|
—
|
|
|
12.0
|
|
||
Total assets
|
$
|
4.2
|
|
|
$
|
156.7
|
|
|
|
|
|
||||
Liabilities – Accounts payable and other accrued and current liabilities (d)
|
$
|
1.4
|
|
|
$
|
28.9
|
|
(a)
|
Represents loans receivable from New Cayman to C&W that bore interest at 8.0% per annum. On April 1, 2017, subsidiaries of C&W acquired the Carve-out Entities, at which time these loans receivable were settled in exchange for the equity of the Carve-out Entities. For additional information regarding the Carve-out Entities, see note 4.
|
(b)
|
Represents (i) non-interest bearing receivables due from New Cayman ($45.5 million at December 31, 2016) and (ii) non-interest bearing receivables due from certain Liberty Global subsidiaries.
|
(c)
|
Represents amount related to tax allocations from Liberty Global, as further described in note 10, which was settled during 2017.
|
(d)
|
Represents (i) non-interest bearing amounts owed by C&W to the Carve-out Entities ($19.4 million at December 31, 2016) and (ii) non-interest bearing payables to certain Liberty Global subsidiaries. As discussed in note 4, C&W acquired the Carve-out Entities on April 1, 2017.
|
•
|
a reorganization agreement, (the Reorganization Agreement), which provides for, among other things, the principal corporate transactions (including the internal restructuring) required to effect the Split-Off, certain conditions to the Split-Off and provisions governing the relationship between Liberty Global and Liberty Latin America with respect to and resulting from the Split-Off;
|
•
|
a tax sharing agreement (the Tax Sharing Agreement), which governs the parties’ respective rights, responsibilities and obligations with respect to taxes and tax benefits, the filing of tax returns, the control of audits and other tax matters. For additional information, see note 10;
|
•
|
a services agreement (the Services Agreement), pursuant to which, for up to two years following the Split-Off with the option to renew for a one-year period, Liberty Global will provide Liberty Latin America with specified services, including access to Liberty Global’s procurement team and tools to leverage scale and take advantage of joint purchasing opportunities, certain management services, other services to support Liberty Latin America’s legal, tax, accounting and finance departments, and certain technical and information technology services (including software development services associated with the Horizon platform, management information systems, computer, data storage, and network and telecommunications services);
|
•
|
a sublease agreement (the Sublease Agreement), pursuant to which Liberty Latin America will sublease office space from Liberty Global in Denver, Colorado until May 31, 2031, subject to customary termination and notice provisions; and
|
•
|
a facilities sharing agreement (the Facilities Sharing Agreement), pursuant to which, for as long as the Sublease Agreement remains in effect, Liberty Latin America will pay a fee for the usage of certain facilities at the office space in Denver, Colorado.
|
(13)
|
Restructuring Liabilities
|
|
Employee
severance
and
termination
|
|
Contract termination and other
|
|
Total
|
||||||
|
in millions
|
||||||||||
|
|
|
|
|
|
||||||
Restructuring liability as of January 1, 2017
|
$
|
4.0
|
|
|
$
|
26.9
|
|
|
$
|
30.9
|
|
Restructuring charges
|
34.7
|
|
|
6.3
|
|
|
41.0
|
|
|||
Cash paid
|
(33.1
|
)
|
|
(10.0
|
)
|
|
(43.1
|
)
|
|||
Foreign currency translation adjustments and other
|
0.6
|
|
|
2.2
|
|
|
2.8
|
|
|||
Restructuring liability as of December 31, 2017
|
$
|
6.2
|
|
|
$
|
25.4
|
|
|
$
|
31.6
|
|
|
|
|
|
|
|
||||||
Current portion
|
$
|
6.2
|
|
|
$
|
11.0
|
|
|
$
|
17.2
|
|
Noncurrent portion
|
—
|
|
|
14.4
|
|
|
14.4
|
|
|||
Total
|
$
|
6.2
|
|
|
$
|
25.4
|
|
|
$
|
31.6
|
|
|
Employee
severance
and
termination
|
|
Contract termination and other
|
|
Total
|
||||||
|
in millions
|
||||||||||
|
|
|
|
|
|
||||||
Restructuring liability as of January 1, 2016
|
$
|
2.2
|
|
|
$
|
28.9
|
|
|
$
|
31.1
|
|
Restructuring charges
|
17.3
|
|
|
17.1
|
|
|
34.4
|
|
|||
Cash paid
|
(27.8
|
)
|
|
(12.0
|
)
|
|
(39.8
|
)
|
|||
C&W Acquisition
|
15.3
|
|
|
0.7
|
|
|
16.0
|
|
|||
Foreign currency translation adjustments and other
|
(3.0
|
)
|
|
(7.8
|
)
|
|
(10.8
|
)
|
|||
Restructuring liability as of December 31, 2016
|
$
|
4.0
|
|
|
$
|
26.9
|
|
|
$
|
30.9
|
|
|
|
|
|
|
|
||||||
Current portion
|
$
|
4.0
|
|
|
$
|
8.2
|
|
|
$
|
12.2
|
|
Noncurrent portion
|
—
|
|
|
18.7
|
|
|
18.7
|
|
|||
Total
|
$
|
4.0
|
|
|
$
|
26.9
|
|
|
$
|
30.9
|
|
|
Employee
severance
and
termination
|
|
Contract termination and other
|
|
Total
|
||||||
|
in millions
|
||||||||||
|
|
|
|
|
|
||||||
Restructuring liability as of January 1, 2015
|
$
|
2.4
|
|
|
$
|
43.8
|
|
|
$
|
46.2
|
|
Restructuring charges
|
3.1
|
|
|
10.5
|
|
|
13.6
|
|
|||
Cash paid
|
(1.9
|
)
|
|
(21.1
|
)
|
|
(23.0
|
)
|
|||
Foreign currency translation adjustments and other
|
(1.4
|
)
|
|
(4.3
|
)
|
|
(5.7
|
)
|
|||
Restructuring liability as of December 31, 2015
|
$
|
2.2
|
|
|
$
|
28.9
|
|
|
$
|
31.1
|
|
(14)
|
Defined Benefit Plans
|
|
December 31,
|
||
|
2017
|
|
2016
|
|
|
|
|
Expected rate of salary increase
|
0.6%
|
|
0.7%
|
Discount rate
|
3.0%
|
|
3.3%
|
Discount rate – CWSF uninsured liability
|
2.4%
|
|
2.3%
|
Return on plan assets
|
3.2%
|
|
3.9%
|
Retail price index inflation rate
|
3.7%
|
|
3.5%
|
Consumer price index inflation rate
|
2.2%
|
|
2.0%
|
|
December 31,
|
||||
|
2017
|
|
2027
|
|
2037
|
|
years
|
||||
|
|
|
|
|
|
Male participants and dependents
|
28.0
|
|
28.7
|
|
29.6
|
Female participants
|
28.0
|
|
28.9
|
|
29.7
|
Female dependents
|
28.4
|
|
29.2
|
|
30.0
|
•
|
Investment returns: Our net pension assets (liabilities) and contribution requirements are heavily dependent upon the return on the invested assets;
|
•
|
Longevity: The cost to the company of the pensions promised to members is dependent upon the expected term of these payments. To the extent that members live longer than expected this will increase the cost of these arrangements; and
|
•
|
Inflation rate risk: In the U.K., pension obligations are impacted by inflation and, as such, higher inflation will lead to higher pension liabilities.
|
|
Increase
|
|
Decrease
|
||||
|
in millions
|
||||||
CWSF and U.K. unfunded arrangements
|
|
|
|
||||
Discount rate:
|
|
|
|
||||
Effect on defined benefit obligation
|
$
|
(229.0
|
)
|
|
$
|
289.0
|
|
Effect on defined benefit obligation, net of annuity insurance policies
|
$
|
(111.0
|
)
|
|
$
|
146.0
|
|
Inflation (and related increases):
|
|
|
|
||||
Effect on defined benefit obligation
|
$
|
161.0
|
|
|
$
|
(152.0
|
)
|
Effect on defined benefit obligation, net of annuity insurance policies
|
$
|
87.0
|
|
|
$
|
(79.0
|
)
|
Life expectancy:
|
|
|
|
||||
Effect on defined benefit obligation
|
$
|
84.0
|
|
|
$
|
(82.0
|
)
|
Effect on defined benefit obligation, net of annuity insurance policies
|
$
|
23.0
|
|
|
$
|
(23.0
|
)
|
Other plans
|
|
|
|
||||
Discount rate – effect on defined benefit obligation
|
$
|
(14.8
|
)
|
|
$
|
18.8
|
|
|
December 31,
|
||||||
|
2017
|
|
2016
|
||||
|
in millions
|
||||||
|
|
|
|
||||
Projected benefit obligation at beginning of period
|
$
|
1,944.0
|
|
|
$
|
—
|
|
Acquisition (a)
|
—
|
|
|
2,025.5
|
|
||
Service cost
|
1.2
|
|
|
0.9
|
|
||
Contributions by plan participants
|
1.2
|
|
|
—
|
|
||
Interest cost
|
58.8
|
|
|
42.9
|
|
||
Actuarial loss (gain)
|
(47.2
|
)
|
|
213.0
|
|
||
Benefits paid
|
(103.1
|
)
|
|
(68.8
|
)
|
||
Divestitures, settlements and other
|
0.3
|
|
|
6.9
|
|
||
Effect of changes in foreign currency exchange rates
|
164.8
|
|
|
(276.4
|
)
|
||
Projected benefit obligation at end of period
|
$
|
2,020.0
|
|
|
$
|
1,944.0
|
|
|
|
|
|
||||
Accumulated benefit obligation at end of period
|
$
|
2,016.3
|
|
|
$
|
1,939.6
|
|
|
|
|
|
||||
Fair value of plan assets at beginning of period
|
$
|
1,909.1
|
|
|
$
|
—
|
|
Acquisition (a)
|
—
|
|
|
1,993.4
|
|
||
Actual return on plan assets
|
13.8
|
|
|
252.4
|
|
||
Contributions by employer
|
130.0
|
|
|
(5.6
|
)
|
||
Contributions by plan participants
|
1.2
|
|
|
—
|
|
||
Benefits paid
|
(103.1
|
)
|
|
(68.8
|
)
|
||
Divestitures, settlements and other
|
0.3
|
|
|
6.9
|
|
||
Effect of changes in foreign currency exchange rates
|
167.4
|
|
|
(269.2
|
)
|
||
Fair value of plan assets at end of period
|
$
|
2,118.7
|
|
|
$
|
1,909.1
|
|
Net asset (liability)
|
$
|
98.7
|
|
|
$
|
(34.9
|
)
|
(a)
|
Relates to the C&W Acquisition.
|
|
December 31,
|
||||||
|
2017
|
|
2016
|
||||
|
in millions
|
||||||
|
|
|
|
||||
Noncurrent assets
|
$
|
143.9
|
|
|
$
|
19.3
|
|
Noncurrent liabilities
|
(45.2
|
)
|
|
(54.2
|
)
|
||
|
$
|
98.7
|
|
|
$
|
(34.9
|
)
|
|
Asset
mix (a)
|
|
December 31, 2017
|
||||||||||||||
|
|
Total
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|||||||||
|
%
|
|
in millions
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||
Equity securities
|
27.0
|
|
$
|
572.8
|
|
|
$
|
347.5
|
|
|
$
|
225.3
|
|
|
$
|
—
|
|
Bonds (b)
|
8.4
|
|
177.2
|
|
|
175.1
|
|
|
2.1
|
|
|
—
|
|
||||
Insurance contracts (c)
|
54.2
|
|
1,147.8
|
|
|
—
|
|
|
—
|
|
|
1,147.8
|
|
||||
Real estate
|
1.2
|
|
26.5
|
|
|
13.9
|
|
|
0.9
|
|
|
11.7
|
|
||||
Private equity
|
0.6
|
|
11.9
|
|
|
—
|
|
|
—
|
|
|
11.9
|
|
||||
Guarantee investment contracts
|
5.8
|
|
122.7
|
|
|
10.8
|
|
|
111.9
|
|
|
—
|
|
||||
Cash
|
2.8
|
|
59.8
|
|
|
59.8
|
|
|
—
|
|
|
—
|
|
||||
Total
|
100.0
|
|
$
|
2,118.7
|
|
|
$
|
607.1
|
|
|
$
|
340.2
|
|
|
$
|
1,171.4
|
|
|
Asset
mix (a)
|
|
December 31, 2016
|
||||||||||||||
|
|
Total
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|||||||||
|
%
|
|
in millions
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||
Equity securities
|
22.9
|
|
$
|
436.7
|
|
|
$
|
436.7
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Bonds (b)
|
15.1
|
|
288.5
|
|
|
287.7
|
|
|
0.8
|
|
|
—
|
|
||||
Insurance contracts (c)
|
52.7
|
|
1,006.9
|
|
|
—
|
|
|
—
|
|
|
1,006.9
|
|
||||
Real estate
|
2.0
|
|
38.3
|
|
|
13.1
|
|
|
0.9
|
|
|
24.3
|
|
||||
Private equity
|
0.6
|
|
11.4
|
|
|
—
|
|
|
—
|
|
|
11.4
|
|
||||
Guarantee investment contracts
|
6.0
|
|
114.5
|
|
|
7.6
|
|
|
106.9
|
|
|
—
|
|
||||
Cash
|
0.7
|
|
12.8
|
|
|
12.8
|
|
|
—
|
|
|
—
|
|
||||
Total
|
100.0
|
|
$
|
1,909.1
|
|
|
$
|
757.9
|
|
|
$
|
108.6
|
|
|
$
|
1,042.6
|
|
(a)
|
We review the asset allocations within the respective portfolios on a regular basis. Generally, the plans do not have explicit asset mix targets other than for the equity securities and bond portfolios within the CWSF on a consolidated basis. The asset mix is primarily subject to, among other considerations, a de-risking plan related to the CWSF.
|
(b)
|
Amounts primarily include (i) fixed-interest and index-linked U.K. Government Gilts held by the CWSF and (ii) bonds held by the Jamaica plan.
|
(c)
|
The trustee of the CWSF has purchased a bulk annuity policy pursuant to which the insurer assumed responsibility for the benefits payable to certain of the CWSF’s participants. At December 31, 2017 and 2016, approximately 61% and 60%, respectively, of the liabilities in the CWSF are matched by the annuity policy assets, which reduces the funding risk for the company.
|
|
December 31,
|
||||||
|
2017
|
|
2016
|
||||
|
in millions
|
||||||
|
|
|
|
||||
Balance at beginning of period
|
$
|
1,042.6
|
|
|
$
|
—
|
|
Acquisition (a)
|
—
|
|
|
1,158.1
|
|
||
Gains (losses) relating to assets still held at year-end
|
(9.0
|
)
|
|
99.5
|
|
||
Purchases, sales and settlements of investments, net
|
38.0
|
|
|
(48.8
|
)
|
||
Foreign currency translation adjustments
|
99.8
|
|
|
(166.2
|
)
|
||
Balance at end of period
|
$
|
1,171.4
|
|
|
$
|
1,042.6
|
|
(a)
|
Relates to the C&W Acquisition.
|
|
Year ended December 31,
|
||||||
|
2017
|
|
2016
|
||||
|
in millions
|
||||||
|
|
|
|
||||
Service cost
|
$
|
1.2
|
|
|
$
|
0.9
|
|
Interest cost
|
58.8
|
|
|
42.9
|
|
||
Expected return on plan assets
|
(73.0
|
)
|
|
(46.7
|
)
|
||
Other
|
(0.3
|
)
|
|
—
|
|
||
Net periodic pension benefit
|
$
|
(13.3
|
)
|
|
$
|
(2.9
|
)
|
|
Year ended December 31,
|
||||||
|
2017
|
|
2016
|
||||
|
in millions
|
||||||
|
|
|
|
||||
Balance at beginning of period
|
$
|
(9.7
|
)
|
|
$
|
—
|
|
Actuarial gain (loss) on projected benefit obligation
|
47.2
|
|
|
(213.0
|
)
|
||
Actuarial gain (loss) on plan assets (a)
|
(59.2
|
)
|
|
202.9
|
|
||
Foreign currency translation adjustments
|
1.9
|
|
|
0.4
|
|
||
Balance at end of period
|
$
|
(19.8
|
)
|
|
$
|
(9.7
|
)
|
(a)
|
Represents the actual less expected return on plan assets.
|
(15)
|
Share-based Compensation
|
|
Year ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
|
in millions
|
||||||||||
|
|
|
|
|
|
||||||
Liberty Global share-based incentive awards (a)
|
$
|
12.5
|
|
|
$
|
8.7
|
|
|
$
|
0.9
|
|
Other (b)
|
1.7
|
|
|
6.7
|
|
|
1.5
|
|
|||
Total
|
$
|
14.2
|
|
|
$
|
15.4
|
|
|
$
|
2.4
|
|
|
|
|
|
|
|
||||||
Included in:
|
|
|
|
|
|
||||||
Other operating expense
|
$
|
0.5
|
|
|
$
|
1.4
|
|
|
$
|
0.3
|
|
SG&A expense
|
13.7
|
|
|
14.0
|
|
|
2.1
|
|
|||
Total
|
$
|
14.2
|
|
|
$
|
15.4
|
|
|
$
|
2.4
|
|
(a)
|
Represents amounts allocated to us by Liberty Global related to share-based incentive awards held by employees of Liberty Latin America.
|
(b)
|
Amounts primarily represent share-based compensation expense related to liability-based share incentive awards issued under the VTR Plan and the Liberty Puerto Rico Plan.
|
|
Number of
shares |
|
Weighted
average base price |
|
Weighted
average remaining contractual term |
|||
Share-based incentive award type
|
|
|
|
|
in years
|
|||
SARs:
|
|
|
|
|
|
|||
Class A shares:
|
|
|
|
|
|
|||
Outstanding
|
1,001,578
|
|
|
$
|
27.95
|
|
|
5.6
|
Exercisable
|
280,550
|
|
|
$
|
31.70
|
|
|
4.5
|
Class C shares:
|
|
|
|
|
|
|||
Outstanding
|
2,068,399
|
|
|
$
|
28.36
|
|
|
5.5
|
Exercisable
|
626,417
|
|
|
$
|
31.78
|
|
|
4.3
|
|
Number of
shares |
|
Weighted
average grant-date fair value per share |
|
Weighted
average remaining contractual term |
|||
Share-based incentive award type
|
|
|
|
|
in years
|
|||
RSUs outstanding:
|
|
|
|
|
|
|||
Class A shares
|
152,606
|
|
|
$
|
29.40
|
|
|
2.7
|
Class C shares
|
314,521
|
|
|
$
|
30.39
|
|
|
2.6
|
PSUs outstanding:
|
|
|
|
|
|
|||
Class A shares
|
173,219
|
|
|
$
|
22.83
|
|
|
1.8
|
Class C shares
|
346,443
|
|
|
$
|
23.15
|
|
|
1.8
|
|
Number of
shares |
|
Weighted
average base price |
|
Weighted
average remaining contractual term |
|||
Share-based incentive award type
|
|
|
|
|
in years
|
|||
SARs:
|
|
|
|
|
|
|||
Liberty Global Class A ordinary shares:
|
|
|
|
|
|
|||
Outstanding
|
1,177,536
|
|
|
$
|
32.12
|
|
|
3.8
|
Exercisable
|
753,714
|
|
|
$
|
29.67
|
|
|
2.8
|
Liberty Global Class C ordinary shares:
|
|
|
|
|
|
|||
Outstanding
|
2,798,710
|
|
|
$
|
29.84
|
|
|
3.5
|
Exercisable
|
1,949,581
|
|
|
$
|
27.46
|
|
|
2.6
|
|
Number of
shares |
|
Weighted
average grant-date fair value per share |
|
Weighted
average remaining contractual term |
|||
Share-based incentive award type
|
|
|
|
|
in years
|
|||
RSUs outstanding:
|
|
|
|
|
|
|||
Liberty Global Class A ordinary shares
|
16,208
|
|
|
$
|
37.85
|
|
|
1.9
|
Liberty Global Class C ordinary shares
|
32,523
|
|
|
$
|
36.41
|
|
|
1.9
|
PSUs outstanding:
|
|
|
|
|
|
|||
Liberty Global Class A ordinary shares
|
129,434
|
|
|
$
|
30.29
|
|
|
1.8
|
Liberty Global Class C ordinary shares
|
259,145
|
|
|
$
|
29.31
|
|
|
1.8
|
|
Liberty Latin America shareholders
|
|
|
|
|
||||||||||||||
|
Foreign
currency
translation
adjustments
|
|
Pension-
related adjustments and other
|
|
Accumulated
other
comprehensive
earnings (loss)
|
|
Non-controlling
interests
|
|
Total
accumulated
other
comprehensive
earnings (loss)
|
||||||||||
|
in millions
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Balance at January 1, 2015
|
$
|
19.1
|
|
|
$
|
—
|
|
|
$
|
19.1
|
|
|
$
|
—
|
|
|
$
|
19.1
|
|
Other comprehensive earnings
|
33.7
|
|
|
1.5
|
|
|
35.2
|
|
|
—
|
|
|
35.2
|
|
|||||
Balance at December 31, 2015
|
52.8
|
|
|
1.5
|
|
|
54.3
|
|
|
—
|
|
|
54.3
|
|
|||||
Other comprehensive loss
|
(58.0
|
)
|
|
(13.0
|
)
|
|
(71.0
|
)
|
|
(0.9
|
)
|
|
(71.9
|
)
|
|||||
Balance at December 31, 2016
|
(5.2
|
)
|
|
(11.5
|
)
|
|
(16.7
|
)
|
|
(0.9
|
)
|
|
(17.6
|
)
|
|||||
Other comprehensive loss
|
(37.2
|
)
|
|
(10.3
|
)
|
|
(47.5
|
)
|
|
0.9
|
|
|
(46.6
|
)
|
|||||
Balance at December 31, 2017
|
$
|
(42.4
|
)
|
|
$
|
(21.8
|
)
|
|
$
|
(64.2
|
)
|
|
$
|
—
|
|
|
$
|
(64.2
|
)
|
|
Pre-tax
amount
|
|
Tax benefit (expense)
|
|
Net-of-tax
amount
|
||||||
|
in millions
|
||||||||||
Year ended December 31, 2017:
|
|
|
|
|
|
||||||
Foreign currency translation adjustments
|
$
|
(35.6
|
)
|
|
$
|
—
|
|
|
$
|
(35.6
|
)
|
Pension-related adjustments and other
|
(12.1
|
)
|
|
1.1
|
|
|
(11.0
|
)
|
|||
Other comprehensive loss
|
(47.7
|
)
|
|
1.1
|
|
|
(46.6
|
)
|
|||
Other comprehensive earnings attributable to noncontrolling interests (a)
|
(0.9
|
)
|
|
—
|
|
|
(0.9
|
)
|
|||
Other comprehensive loss attributable to Liberty Latin America shareholders
|
$
|
(48.6
|
)
|
|
$
|
1.1
|
|
|
$
|
(47.5
|
)
|
|
|
|
|
|
|
||||||
Year ended December 31, 2016:
|
|
|
|
|
|
||||||
Foreign currency translation adjustments
|
$
|
(58.7
|
)
|
|
$
|
—
|
|
|
$
|
(58.7
|
)
|
Pension-related adjustments and other
|
(13.4
|
)
|
|
0.2
|
|
|
(13.2
|
)
|
|||
Other comprehensive loss
|
(72.1
|
)
|
|
0.2
|
|
|
(71.9
|
)
|
|||
Other comprehensive loss attributable to noncontrolling interests (a)
|
0.9
|
|
|
—
|
|
|
0.9
|
|
|||
Other comprehensive loss attributable to Liberty Latin America shareholders
|
$
|
(71.2
|
)
|
|
$
|
0.2
|
|
|
$
|
(71.0
|
)
|
|
|
|
|
|
|
||||||
Year ended December 31, 2015:
|
|
|
|
|
|
||||||
Foreign currency translation adjustments
|
$
|
33.7
|
|
|
$
|
—
|
|
|
$
|
33.7
|
|
Pension-related adjustments and other
|
1.9
|
|
|
(0.4
|
)
|
|
1.5
|
|
|||
Other comprehensive earnings attributable to Liberty Latin America shareholders
|
$
|
35.6
|
|
|
$
|
(0.4
|
)
|
|
$
|
35.2
|
|
(a)
|
Amounts represent the noncontrolling interest owners’ share of our foreign currency translation adjustments and pension-related adjustments.
|
(17)
|
Commitments and Contingencies
|
|
Payments due during:
|
|
|
||||||||||||||||||||||||
|
2018
|
|
2019
|
|
2020
|
|
2021
|
|
2022
|
|
Thereafter
|
|
Total
|
||||||||||||||
|
in millions
|
||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Programming commitments
|
$
|
142.5
|
|
|
$
|
45.4
|
|
|
$
|
12.1
|
|
|
$
|
5.5
|
|
|
$
|
5.0
|
|
|
$
|
—
|
|
|
$
|
210.5
|
|
Network and connectivity commitments
|
84.5
|
|
|
54.6
|
|
|
18.6
|
|
|
15.8
|
|
|
12.6
|
|
|
25.3
|
|
|
211.4
|
|
|||||||
Purchase commitments
|
113.4
|
|
|
26.4
|
|
|
5.7
|
|
|
3.3
|
|
|
3.2
|
|
|
6.4
|
|
|
158.4
|
|
|||||||
Operating leases (a)
|
29.4
|
|
|
20.0
|
|
|
16.3
|
|
|
12.7
|
|
|
10.7
|
|
|
23.3
|
|
|
112.4
|
|
|||||||
Other commitments (a)
|
5.0
|
|
|
3.0
|
|
|
1.3
|
|
|
1.3
|
|
|
1.3
|
|
|
11.4
|
|
|
23.3
|
|
|||||||
Total (b)
|
$
|
374.8
|
|
|
$
|
149.4
|
|
|
$
|
54.0
|
|
|
$
|
38.6
|
|
|
$
|
32.8
|
|
|
$
|
66.4
|
|
|
$
|
716.0
|
|
(a)
|
Amounts include commitments under the Sublease Agreement and the Facilities Sharing Agreement as further described in note 12.
|
(b)
|
The commitments included in this table do not reflect any liabilities that are included in our December 31, 2017 consolidated balance sheet.
|
(18)
|
Segment Reporting
|
|
Year ended December 31,
|
||||||||||||||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||||||||||||||
|
Revenue
|
|
Adjusted OIBDA
|
|
Revenue
|
|
Adjusted OIBDA
|
|
Revenue
|
|
Adjusted OIBDA
|
||||||||||||
|
in millions
|
||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
C&W (a)
|
$
|
2,322.1
|
|
|
$
|
876.3
|
|
|
$
|
1,444.8
|
|
|
$
|
541.9
|
|
|
$
|
—
|
|
|
$
|
—
|
|
VTR
|
952.9
|
|
|
383.3
|
|
|
859.5
|
|
|
339.3
|
|
|
838.1
|
|
|
328.1
|
|
||||||
Liberty Puerto Rico (b)
|
320.5
|
|
|
132.6
|
|
|
420.8
|
|
|
211.8
|
|
|
379.2
|
|
|
167.2
|
|
||||||
Corporate and intersegment eliminations
|
(5.5
|
)
|
|
(25.1
|
)
|
|
(1.3
|
)
|
|
(17.4
|
)
|
|
—
|
|
|
(8.6
|
)
|
||||||
Total
|
$
|
3,590.0
|
|
|
$
|
1,367.1
|
|
|
$
|
2,723.8
|
|
|
$
|
1,075.6
|
|
|
$
|
1,217.3
|
|
|
$
|
486.7
|
|
(a)
|
The amounts presented for 2016 exclude the pre-acquisition revenue and Adjusted OIBDA of C&W, which was acquired on May 16, 2016.
|
(b)
|
The amounts presented for 2015 exclude the pre-acquisition revenue and Adjusted OIBDA of Choice, which was acquired on June 3, 2015.
|
|
Year ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
|
in millions
|
||||||||||
|
|
|
|
|
|
||||||
Total Adjusted OIBDA
|
$
|
1,367.1
|
|
|
$
|
1,075.6
|
|
|
$
|
486.7
|
|
Share-based compensation
|
(14.2
|
)
|
|
(15.4
|
)
|
|
(2.4
|
)
|
|||
Depreciation and amortization
|
(793.7
|
)
|
|
(587.3
|
)
|
|
(216.4
|
)
|
|||
Impairment, restructuring and other operating items, net
|
(707.6
|
)
|
|
(153.8
|
)
|
|
(19.8
|
)
|
|||
Operating income (loss)
|
(148.4
|
)
|
|
319.1
|
|
|
248.1
|
|
|||
Interest expense
|
(381.8
|
)
|
|
(314.4
|
)
|
|
(157.9
|
)
|
|||
Realized and unrealized gains (losses) on derivative instruments, net
|
(170.1
|
)
|
|
(225.9
|
)
|
|
227.3
|
|
|||
Foreign currency transaction gains (losses), net
|
94.4
|
|
|
110.1
|
|
|
(223.4
|
)
|
|||
Gains (losses) on debt modification and extinguishment, net
|
(51.8
|
)
|
|
0.9
|
|
|
—
|
|
|||
Other income (expense), net
|
6.5
|
|
|
12.1
|
|
|
(1.8
|
)
|
|||
Earnings (loss) before income taxes
|
$
|
(651.2
|
)
|
|
$
|
(98.1
|
)
|
|
$
|
92.3
|
|
|
Long-lived assets
|
|
Total assets
|
||||||||||||
|
December 31,
|
|
December 31,
|
||||||||||||
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
in millions
|
||||||||||||||
|
|
|
|
|
|
|
|
||||||||
C&W
|
$
|
9,240.1
|
|
|
$
|
9,585.7
|
|
|
$
|
10,637.0
|
|
|
$
|
10,945.2
|
|
VTR
|
1,178.8
|
|
|
993.9
|
|
|
1,576.6
|
|
|
1,441.9
|
|
||||
Liberty Puerto Rico
|
1,305.2
|
|
|
1,355.6
|
|
|
1,387.9
|
|
|
1,465.9
|
|
||||
Corporate and other (a)
|
0.3
|
|
|
120.9
|
|
|
15.4
|
|
|
290.9
|
|
||||
Total
|
$
|
11,724.4
|
|
|
$
|
12,056.1
|
|
|
$
|
13,616.9
|
|
|
$
|
14,143.9
|
|
(a)
|
The 2016 long-lived asset amount represents enterprise-level goodwill that was allocated to our Liberty Puerto Rico segment for purposes of our impairment tests. As further described in note 8, such goodwill was fully impaired during the third quarter of 2017 as a result of the impacts of Hurricanes Irma and Maria.
|
|
Year ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
|
in millions
|
||||||||||
|
|
|
|
|
|
||||||
C&W (a)
|
$
|
431.8
|
|
|
$
|
282.6
|
|
|
$
|
—
|
|
VTR
|
212.7
|
|
|
194.6
|
|
|
149.0
|
|
|||
Liberty Puerto Rico (b)
|
132.2
|
|
|
91.0
|
|
|
78.1
|
|
|||
Total property and equipment additions
|
776.7
|
|
|
568.2
|
|
|
227.1
|
|
|||
Assets acquired under capital-related vendor financing arrangements
|
(54.9
|
)
|
|
(45.5
|
)
|
|
—
|
|
|||
Assets acquired under capital leases
|
(4.2
|
)
|
|
(7.4
|
)
|
|
—
|
|
|||
Changes in current liabilities related to capital expenditures
|
(78.3
|
)
|
|
(24.9
|
)
|
|
0.1
|
|
|||
Total capital expenditures
|
$
|
639.3
|
|
|
$
|
490.4
|
|
|
$
|
227.2
|
|
(a)
|
The amount presented at December 31, 2016 excludes the pre-acquisition property and equipment additions of C&W, which was acquired on May 16, 2016.
|
(b)
|
The amount presented at December 31, 2015 excludes the pre-acquisition property and equipment additions of Choice, which was acquired on June 3, 2015.
|
|
Year ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
|
in millions
|
||||||||||
Residential revenue:
|
|
|
|
|
|
||||||
Residential cable revenue (a):
|
|
|
|
|
|
||||||
Subscription revenue (b):
|
|
|
|
|
|
||||||
Video
|
$
|
652.2
|
|
|
$
|
603.9
|
|
|
$
|
489.2
|
|
Broadband internet
|
672.8
|
|
|
588.8
|
|
|
408.7
|
|
|||
Fixed-line telephony
|
270.5
|
|
|
235.8
|
|
|
174.3
|
|
|||
Total subscription revenue
|
1,595.5
|
|
|
1,428.5
|
|
|
1,072.2
|
|
|||
Non-subscription revenue
|
118.4
|
|
|
110.6
|
|
|
62.5
|
|
|||
Total residential cable revenue
|
1,713.9
|
|
|
1,539.1
|
|
|
1,134.7
|
|
|||
Residential mobile revenue (c):
|
|
|
|
|
|
||||||
Subscription revenue (b)
|
701.2
|
|
|
459.0
|
|
|
35.6
|
|
|||
Non-subscription revenue
|
99.9
|
|
|
62.7
|
|
|
7.8
|
|
|||
Total residential mobile revenue
|
801.1
|
|
|
521.7
|
|
|
43.4
|
|
|||
Total residential revenue
|
2,515.0
|
|
|
2,060.8
|
|
|
1,178.1
|
|
|||
B2B revenue (d):
|
|
|
|
|
|
||||||
Subscription revenue
|
41.6
|
|
|
31.6
|
|
|
23.8
|
|
|||
Non-subscription revenue
|
1,029.2
|
|
|
624.9
|
|
|
8.0
|
|
|||
Total B2B revenue
|
1,070.8
|
|
|
656.5
|
|
|
31.8
|
|
|||
Other revenue
|
4.2
|
|
|
6.5
|
|
|
7.4
|
|
|||
Total
|
$
|
3,590.0
|
|
|
$
|
2,723.8
|
|
|
$
|
1,217.3
|
|
(a)
|
Residential cable subscription revenue includes amounts received from subscribers for ongoing services. Residential cable non-subscription revenue includes, among other items, 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 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 telecommunication operators.
|
|
Year ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
|
in millions
|
||||||||||
C&W (a):
|
|
|
|
|
|
||||||
Panama
|
$
|
624.9
|
|
|
$
|
414.8
|
|
|
$
|
—
|
|
Jamaica
|
352.4
|
|
|
202.9
|
|
|
—
|
|
|||
The Bahamas
|
261.3
|
|
|
181.5
|
|
|
—
|
|
|||
Barbados
|
163.1
|
|
|
143.1
|
|
|
—
|
|
|||
Trinidad and Tobago
|
165.6
|
|
|
103.0
|
|
|
—
|
|
|||
Other (b)
|
754.8
|
|
|
399.5
|
|
|
—
|
|
|||
Total C&W
|
2,322.1
|
|
|
1,444.8
|
|
|
—
|
|
|||
Chile
|
952.9
|
|
|
859.5
|
|
|
838.1
|
|
|||
Puerto Rico (c)
|
320.5
|
|
|
420.8
|
|
|
379.2
|
|
|||
Intersegment eliminations
|
(5.5
|
)
|
|
(1.3
|
)
|
|
—
|
|
|||
Total
|
$
|
3,590.0
|
|
|
$
|
2,723.8
|
|
|
$
|
1,217.3
|
|
(a)
|
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 amounts presented for 2016 exclude the pre-acquisition revenue of C&W, which was acquired on May 16, 2016.
|
(b)
|
The amounts relate to a number of countries in which C&W has less significant operations, all but one of which are located in Latin America and the Caribbean, and include (i) revenue from residential and B2B operations, (ii) revenue derived from wholesale network customers and (iii) intercompany eliminations.
|
(c)
|
The amount presented for 2015 excludes the pre-acquisition revenue of Choice, which was acquired on June 3, 2015.
|
(a)
|
Represents long-lived assets related to C&W’s sub-sea and terrestrial network that connects over 40 markets in Latin America and the Caribbean.
|
(b)
|
The amounts include long-lived assets of C&W’s other operations, which are primarily located in the Caribbean.
|
|
2017
|
||||||||||||||
|
1st quarter
|
|
2nd quarter
|
|
3rd quarter
|
|
4th quarter
|
||||||||
|
in millions, except per share amounts
|
||||||||||||||
|
|
|
|
|
|
|
|
||||||||
Revenue
|
$
|
910.9
|
|
|
$
|
920.9
|
|
|
$
|
908.1
|
|
|
$
|
850.1
|
|
Operating income (loss)
|
$
|
138.0
|
|
|
$
|
158.7
|
|
|
$
|
(201.5
|
)
|
|
$
|
(243.6
|
)
|
Net loss attributable to Liberty Latin America shareholders
|
$
|
(5.8
|
)
|
|
$
|
(28.2
|
)
|
|
$
|
(343.3
|
)
|
|
$
|
(400.8
|
)
|
Basic and diluted net loss per share attributable to Liberty Latin America shareholders (a)
|
$
|
(0.03
|
)
|
|
$
|
(0.16
|
)
|
|
$
|
(2.00
|
)
|
|
$
|
(2.34
|
)
|
|
|
|
|
|
|
|
|
||||||||
|
2016
|
||||||||||||||
|
1st quarter
|
|
2nd quarter (b)
|
|
3rd quarter
|
|
4th quarter
|
||||||||
|
in millions, except per share amounts
|
||||||||||||||
|
|
|
|
|
|
|
|
||||||||
Revenue
|
$
|
303.9
|
|
|
$
|
602.9
|
|
|
$
|
894.1
|
|
|
$
|
922.9
|
|
Operating income (loss)
|
$
|
60.0
|
|
|
$
|
(20.9
|
)
|
|
$
|
138.8
|
|
|
$
|
141.2
|
|
Net loss attributable to Liberty Latin America shareholders
|
$
|
(39.4
|
)
|
|
$
|
(123.4
|
)
|
|
$
|
(162.3
|
)
|
|
$
|
(107.2
|
)
|
Basic and diluted net loss per share attributable to Liberty Latin America shareholders (c)
|
$
|
(0.90
|
)
|
|
$
|
(1.12
|
)
|
|
$
|
(0.93
|
)
|
|
$
|
(0.62
|
)
|
(a)
|
Amounts are calculated based on weighted average number of shares outstanding of 172,743,854, 172,074,934, 171,304,720 and 171,198,846, respectively. The amount for the three months ended December 31, 2017 is based on (i) the weighted average number of LiLAC Shares outstanding during the period prior to the Split-Off and (ii) the weighted average number of Liberty Latin America Shares outstanding during the period subsequent to the Split-Off. The amounts for the three months
|
(b)
|
We acquired C&W on May 16, 2016.
|
(c)
|
Amounts are calculated based on weighted average number of shares outstanding of 43,933,746, 109,718,510, 174,075,080 and 173,722,723, respectively. The amount for the three months ended June 30, 2016 represents the actual weighted average number of LiLAC Shares outstanding, as adjusted to reflect the total 117,430,965 Class A and Class C LiLAC Shares issued to holders of Class A and Class C Liberty Global Shares pursuant to the LiLAC Distribution as if such distribution was completed on the May 16, 2016 date of the C&W Acquisition. The amounts for the three months ended March 31, September 30 and December 31 are based on the weighted average number of LiLAC Shares outstanding during each respective period.
|
Item 15.
|
EXHIBITS AND FINANCIAL STATEMENT SCHEDULES
|
Schedule I - Condensed Financial Information of Registrant (Parent Company Information):
|
|
Liberty Latin America Ltd. Condensed Balance Sheet as of December 31, 2017 (Parent Company Only)
|
|
Liberty Latin America Ltd. Condensed Statement of Operations from the Date of Inception (July 11, 2017) to December 31, 2017 (Parent Company Only)
|
|
Liberty Latin America Ltd. Condensed Statement of Cash Flows from the Date of Inception (July 11, 2017) to December 31, 2017 (Parent Company Only)
|
|
Schedule II - Valuation and Qualifying Accounts
|
2.1
|
|
|
3.1
|
|
|
3.2
|
|
|
3.3
|
|
|
4.1
|
|
|
4.2
|
|
|
4.3
|
|
|
4.4
|
|
|
4.5
|
|
10.14
|
|
|
10.15
|
|
|
10.16
|
|
|
10.17
|
|
|
10.18
|
|
|
21.1
|
|
|
23.1
|
|
|
23.2
|
|
|
23.3
|
|
|
31.1
|
|
|
31.2
|
|
|
32.1
|
|
|
|
|
|
101.INS
|
|
XBRL Instance Document.*
|
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.*
|
Item 16.
|
FORM 10-K SUMMARY
|
|
|
|
LIBERTY LATIN AMERICA LTD.
|
|
|
|
|
Dated:
|
February 14, 2018
|
|
/s/ JOHN M. WINTER
|
|
|
|
John M. Winter
Senior Vice President, Chief Legal Officer and Secretary
|
Signature
|
|
Title
|
|
Date
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
/s/ MICHAEL T. FRIES
|
|
Executive Chairman of the Board
|
|
February 14, 2018
|
Michael T. Fries
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
/s/ BALAN NAIR
|
|
President, Chief Executive Officer and Director
|
|
February 14, 2018
|
Balan Nair
|
|
(Principal Executive Officer)
|
|
|
|
|
|
|
|
|
|
|
|
|
/s/ JOHN C. MALONE
|
|
Director
|
|
February 14, 2018
|
John C. Malone
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
/s/ ALFONSO DE ANGOITIA NORIEGA
|
|
Director
|
|
February 14, 2018
|
Alfonso de Angoitia Noriega
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
/s/ CHARLES H.R. BRACKEN
|
|
Director
|
|
February 14, 2018
|
Charles H.R. Bracken
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
/s/ MIRANDA CURTIS
|
|
Director
|
|
February 14, 2018
|
Miranda Curtis
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
/s/ PAUL A. GOULD
|
|
Director
|
|
February 14, 2018
|
Paul A. Gould
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
/s/ BRENDAN PADDICK
|
|
Director
|
|
February 14, 2018
|
Brendan Paddick
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
/s/ ERIC L. ZINTERHOFER
|
|
Director
|
|
February 14, 2018
|
Eric L. Zinterhofer
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
/s/ CHRISTOPHER NOYES
|
|
Senior Vice President and Chief Financial Officer
|
|
February 14, 2018
|
Christopher Noyes
|
|
(Principal Financial Officer)
|
|
|
|
|
|
|
|
|
|
|
|
|
/s/ BRIAN ZOOK
|
|
Chief Accounting Officer
|
|
February 14, 2018
|
Brian Zook
|
|
(Principal Accounting Officer)
|
|
|
ASSETS
|
|
||
Current assets – cash and cash equivalents
|
$
|
105.3
|
|
|
|
||
Noncurrent assets:
|
|
||
Investments in consolidated subsidiaries, including intercompany balances
|
3,329.6
|
|
|
Other assets, net
|
0.3
|
|
|
Total assets
|
$
|
3,435.2
|
|
|
|
||
LIABILITIES AND SHAREHOLDERS’ EQUITY
|
|
||
Current liabilities:
|
|
||
Related-party loan payable
|
$
|
105.6
|
|
Total liabilities
|
105.6
|
|
|
|
|
||
Commitments and contingencies
|
|
||
|
|
||
Shareholders’ equity:
|
|
||
Class A, $0.01 par value; 500,000,000 shares authorized; 48,428,841 shares issued and outstanding
|
0.5
|
|
|
Class B, $0.01 par value; 50,000,000 shares authorized; 1,940,193 shares issued and outstanding
|
—
|
|
|
Class C, $0.01 par value; 500,000,000 shares authorized; 120,843,539 shares issued and outstanding
|
1.2
|
|
|
Additional paid-in capital
|
4,402.8
|
|
|
Accumulated deficit
|
(1,010.7
|
)
|
|
Accumulated other comprehensive loss, net of taxes
|
(64.2
|
)
|
|
Total shareholders’ equity
|
3,329.6
|
|
|
Total liabilities and shareholders’ equity
|
$
|
3,435.2
|
|
Operating and other expenses
|
$
|
—
|
|
Operating loss
|
—
|
|
|
|
|
||
Non-operating income – other expense
|
—
|
|
|
Loss before income taxes and equity in earnings of consolidated subsidiaries, net
|
—
|
|
|
Income tax expense
|
—
|
|
|
Equity in earnings of consolidated subsidiaries, net
|
—
|
|
|
Net loss
|
$
|
—
|
|
Cash flows from operating activities:
|
|
||
Net loss
|
$
|
—
|
|
Net cash provided by operating activities
|
—
|
|
|
|
|
||
|
|
||
Cash flows from investing:
|
|
||
Other investing activities
|
(0.3
|
)
|
|
Net cash used in investing activities
|
(0.3
|
)
|
|
|
|
||
Cash flows from financing activities:
|
|
||
Borrowings of related-party debt
|
105.6
|
|
|
Net cash provided by financing activities
|
105.6
|
|
|
|
|
||
Net increase in cash and cash equivalents
|
105.3
|
|
|
|
|
||
Cash and cash equivalents:
|
|
||
As of date of inception (July 11, 2017)
|
—
|
|
|
End of period
|
$
|
105.3
|
|
|
Allowance for doubtful accounts—Trade receivables
|
||||||||||||||||||
|
Balance at
beginning
of period
|
|
Additions to
costs and
expenses
|
|
Acquisitions
|
|
Deductions
or write-offs
|
|
Foreign
currency
translation
adjustments
|
|
Balance at
end of
period
|
||||||||
|
in millions
|
||||||||||||||||||
Year ended December 31:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
2015
|
$
|
30.5
|
|
|
24.0
|
|
|
0.7
|
|
|
(20.4
|
)
|
|
(3.9
|
)
|
|
$
|
30.9
|
|
2016
|
$
|
30.9
|
|
|
46.9
|
|
|
82.7
|
|
|
(45.1
|
)
|
|
0.7
|
|
|
$
|
116.1
|
|
2017
|
$
|
116.1
|
|
|
77.1
|
|
|
5.4
|
|
|
(62.5
|
)
|
|
6.1
|
|
|
$
|
142.2
|
|
|
March 31,
|
||||||
|
2016
|
|
2015 (a)
|
||||
|
in millions
|
||||||
ASSETS
|
|
|
|
||||
Current assets:
|
|
|
|
||||
Cash and cash equivalents
|
$
|
167.5
|
|
|
$
|
402.3
|
|
Trade and other receivables (note 10)
|
501.7
|
|
|
442.7
|
|
||
Loans receivable – related-party (note 26)
|
86.2
|
|
|
74.3
|
|
||
Prepaid expenses
|
74.5
|
|
|
70.0
|
|
||
Inventory (note 11)
|
58.1
|
|
|
50.2
|
|
||
Other current assets (note 12)
|
25.1
|
|
|
25.2
|
|
||
Assets held for sale (note 13)
|
154.5
|
|
|
164.0
|
|
||
Total current assets
|
1,067.6
|
|
|
1,228.7
|
|
||
Noncurrent assets:
|
|
|
|
||||
Property and equipment, net (note 14)
|
2,756.3
|
|
|
2,579.4
|
|
||
Goodwill (note 14)
|
2,143.7
|
|
|
2,159.6
|
|
||
Intangible assets subject to amortization, net (note 14)
|
828.2
|
|
|
873.5
|
|
||
Other noncurrent assets (notes 10 and 12)
|
295.8
|
|
|
301.4
|
|
||
Total noncurrent assets
|
6,024.0
|
|
|
5,913.9
|
|
||
Total assets
|
7,091.6
|
|
|
7,142.6
|
|
||
|
|
|
|
||||
LIABILITIES
|
|
|
|
||||
Current liabilities:
|
|
|
|
||||
Trade and other payables
|
230.9
|
|
|
334.5
|
|
||
Deferred revenue and advance payments
|
121.4
|
|
|
89.8
|
|
||
Current portion of debt and finance lease obligations (note 15)
|
87.4
|
|
|
82.2
|
|
||
Derivative instruments and other financial liabilities (notes 8 and 9)
|
279.0
|
|
|
—
|
|
||
Accrued taxes payable
|
87.2
|
|
|
119.7
|
|
||
Current provisions (note 17)
|
61.3
|
|
|
129.4
|
|
||
Other accrued and current liabilities (note 16)
|
344.0
|
|
|
429.2
|
|
||
Total current liabilities
|
1,211.2
|
|
|
1,184.8
|
|
||
Noncurrent liabilities:
|
|
|
|
||||
Noncurrent debt and finance lease obligations (note 15)
|
2,941.0
|
|
|
2,684.5
|
|
||
Derivative instruments and other financial liabilities (notes 8 and 9)
|
691.4
|
|
|
879.1
|
|
||
Deferred revenue and advance payments
|
288.0
|
|
|
266.1
|
|
||
Deferred tax liabilities (note 18)
|
278.1
|
|
|
293.2
|
|
||
Other noncurrent liabilities (note 16)
|
278.9
|
|
|
360.0
|
|
||
Total noncurrent liabilities
|
4,477.4
|
|
|
4,482.9
|
|
||
Net assets
|
$
|
1,403.0
|
|
|
$
|
1,474.9
|
|
|
|
|
|
||||
Commitments and contingencies (notes 5, 8, 15, 17, 18, 21 and 28)
|
|
|
|
||||
|
|
|
|
||||
Owners’ equity (note 19):
|
|
|
|
||||
Capital and reserves attributable to parent:
|
|
|
|
||||
Share capital
|
$
|
223.8
|
|
|
$
|
223.8
|
|
Share premium
|
260.3
|
|
|
260.3
|
|
||
Reserves
|
534.3
|
|
|
651.3
|
|
||
Total parent’s equity
|
1,018.4
|
|
|
1,135.4
|
|
||
Noncontrolling interests
|
384.6
|
|
|
339.5
|
|
||
Total owners’ equity
|
$
|
1,403.0
|
|
|
$
|
1,474.9
|
|
(a)
|
As reclassified – see note 2.
|
|
Year ended March 31,
|
||||||
|
2016
|
|
2015
|
||||
|
in millions
|
||||||
|
|
|
|
||||
Revenue (note 26)
|
$
|
2,389.6
|
|
|
$
|
1,752.6
|
|
Operating costs and expenses (note 26):
|
|
|
|
||||
Employee and other staff expenses (notes 22 and 25)
|
368.4
|
|
|
340.7
|
|
||
Interconnect costs
|
231.3
|
|
|
208.3
|
|
||
Network costs
|
154.2
|
|
|
133.5
|
|
||
Equipment sales expenses
|
132.9
|
|
|
143.9
|
|
||
Programming expenses
|
96.3
|
|
|
19.3
|
|
||
Managed services costs
|
96.2
|
|
|
55.4
|
|
||
Other operating expenses (note 23)
|
462.7
|
|
|
434.3
|
|
||
Other operating income (note 24)
|
(5.6
|
)
|
|
(38.1
|
)
|
||
Depreciation and amortization (note 14)
|
441.0
|
|
|
256.6
|
|
||
Impairment expense (recovery) (note 14)
|
(70.3
|
)
|
|
127.2
|
|
||
|
1,907.1
|
|
|
1,681.1
|
|
||
Operating income
|
482.5
|
|
|
71.5
|
|
||
Financial income (expense) (note 20):
|
|
|
|
||||
Finance expense
|
(330.6
|
)
|
|
(120.8
|
)
|
||
Finance income
|
25.2
|
|
|
48.3
|
|
||
|
(305.4
|
)
|
|
(72.5
|
)
|
||
Earnings (loss) before income taxes
|
177.1
|
|
|
(1.0
|
)
|
||
Income tax expense (note 18)
|
(51.5
|
)
|
|
(31.7
|
)
|
||
Earnings (loss) from continuing operations
|
125.6
|
|
|
(32.7
|
)
|
||
Discontinued operation (note 7):
|
|
|
|
||||
Earnings from discontinued operation, net of taxes
|
—
|
|
|
8.2
|
|
||
Gain on disposal of discontinued operation, net of taxes
|
—
|
|
|
346.0
|
|
||
|
—
|
|
|
354.2
|
|
||
Net earnings
|
125.6
|
|
|
321.5
|
|
||
Net earnings attributable to noncontrolling interests
|
(92.1
|
)
|
|
(68.1
|
)
|
||
Net earnings attributable to parent
|
$
|
33.5
|
|
|
$
|
253.4
|
|
|
Year ended March 31,
|
||||||
|
2016
|
|
2015
|
||||
|
in millions
|
||||||
|
|
|
|
||||
Net earnings
|
$
|
125.6
|
|
|
$
|
321.5
|
|
Other comprehensive income (loss):
|
|
|
|
||||
Items that will not be reclassified to earnings (loss) in subsequent periods:
|
|
|
|
||||
Actuarial losses in the value of defined benefit pension plans
|
(2.9
|
)
|
|
(77.1
|
)
|
||
Income tax related to items that will not be reclassified to earnings (loss) in subsequent periods
|
1.4
|
|
|
0.5
|
|
||
Total items that will not be reclassified to earnings (loss) in subsequent periods
|
(1.5
|
)
|
|
(76.6
|
)
|
||
Items that may be classified to earnings (loss) in subsequent periods:
|
|
|
|
||||
Foreign currency translation adjustments
|
(34.7
|
)
|
|
(11.2
|
)
|
||
Fair value movements in available-for-sale financial assets (note 9)
|
—
|
|
|
3.5
|
|
||
Foreign currency translation reserves recycled on disposal of operations
|
—
|
|
|
(94.2
|
)
|
||
Foreign currency translation reserves recycled on held-for-sale associate
|
—
|
|
|
(31.0
|
)
|
||
Income tax related to items that may be reclassified to earnings (loss) in subsequent periods
|
—
|
|
|
—
|
|
||
Total items that may be classified to earnings (loss) in subsequent periods
|
(34.7
|
)
|
|
(132.9
|
)
|
||
Other comprehensive loss
|
(36.2
|
)
|
|
(209.5
|
)
|
||
Comprehensive income
|
89.4
|
|
|
112.0
|
|
||
Comprehensive income attributable to noncontrolling interests
|
(99.1
|
)
|
|
(69.4
|
)
|
||
Comprehensive income (loss) attributable to parent
|
$
|
(9.7
|
)
|
|
$
|
42.6
|
|
|
Share capital
|
|
Share premium
|
|
Foreign currency translation
|
|
Capital and other reserves
|
|
Accumulated deficit
|
|
Total parent’s equity
|
|
Noncontrolling interests
|
|
Total owners’ equity
|
||||||||||||||||
|
in millions
|
||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Balance at April 1, 2014
|
$
|
133.3
|
|
|
$
|
96.6
|
|
|
$
|
18.1
|
|
|
$
|
3,286.6
|
|
|
$
|
(3,046.2
|
)
|
|
$
|
488.4
|
|
|
$
|
349.5
|
|
|
$
|
837.9
|
|
Net earnings
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
253.4
|
|
|
253.4
|
|
|
68.1
|
|
|
321.5
|
|
||||||||
Other comprehensive loss
|
—
|
|
|
—
|
|
|
(138.5
|
)
|
|
3.5
|
|
|
(75.8
|
)
|
|
(210.8
|
)
|
|
1.3
|
|
|
(209.5
|
)
|
||||||||
Put option arrangements
|
—
|
|
|
—
|
|
|
—
|
|
|
(879.1
|
)
|
|
—
|
|
|
(879.1
|
)
|
|
—
|
|
|
(879.1
|
)
|
||||||||
Issuance of ordinary shares
|
90.5
|
|
|
163.7
|
|
|
—
|
|
|
1,312.0
|
|
|
—
|
|
|
1,566.2
|
|
|
—
|
|
|
1,566.2
|
|
||||||||
Transfer of BTC noncontrolling interest
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(6.6
|
)
|
|
(6.6
|
)
|
|
6.6
|
|
|
—
|
|
||||||||
Dividends paid (note 19)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(103.7
|
)
|
|
(103.7
|
)
|
|
(86.0
|
)
|
|
(189.7
|
)
|
||||||||
Share-based compensation (note 25)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
27.6
|
|
|
27.6
|
|
|
—
|
|
|
27.6
|
|
||||||||
Balance at March 31, 2015
|
$
|
223.8
|
|
|
$
|
260.3
|
|
|
$
|
(120.4
|
)
|
|
$
|
3,723.0
|
|
|
$
|
(2,951.3
|
)
|
|
$
|
1,135.4
|
|
|
$
|
339.5
|
|
|
$
|
1,474.9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Balance at April 1, 2015
|
$
|
223.8
|
|
|
$
|
260.3
|
|
|
$
|
(120.4
|
)
|
|
$
|
3,723.0
|
|
|
$
|
(2,951.3
|
)
|
|
$
|
1,135.4
|
|
|
$
|
339.5
|
|
|
$
|
1,474.9
|
|
Net earnings
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
33.5
|
|
|
33.5
|
|
|
92.1
|
|
|
125.6
|
|
||||||||
Other comprehensive loss
|
—
|
|
|
—
|
|
|
(37.4
|
)
|
|
—
|
|
|
(5.8
|
)
|
|
(43.2
|
)
|
|
7.0
|
|
|
(36.2
|
)
|
||||||||
Dividends paid (note 19)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(115.6
|
)
|
|
(115.6
|
)
|
|
(54.0
|
)
|
|
(169.6
|
)
|
||||||||
Share-based compensation (note 25)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
8.3
|
|
|
8.3
|
|
|
—
|
|
|
8.3
|
|
||||||||
Balance at March 31, 2016
|
$
|
223.8
|
|
|
$
|
260.3
|
|
|
$
|
(157.8
|
)
|
|
$
|
3,723.0
|
|
|
$
|
(3,030.9
|
)
|
|
$
|
1,018.4
|
|
|
$
|
384.6
|
|
|
$
|
1,403.0
|
|
|
Year ended March 31,
|
||||||
|
2016
|
|
2015
|
||||
|
in millions
|
||||||
Cash flows from operating activities:
|
|
|
|
||||
Net earnings
|
$
|
125.6
|
|
|
$
|
321.5
|
|
Earnings from discontinued operations
|
—
|
|
|
354.2
|
|
||
Net earnings (loss) from continuing operations
|
125.6
|
|
|
(32.7
|
)
|
||
Adjustments to reconcile net earnings (loss) from continuing operations to net cash provided by operating activities:
|
|
|
|
||||
Income tax expense
|
51.5
|
|
|
31.7
|
|
||
Share-based compensation expense
|
14.5
|
|
|
6.7
|
|
||
Depreciation, amortization and impairment
|
370.7
|
|
|
383.8
|
|
||
Interest expense
|
215.7
|
|
|
77.9
|
|
||
Interest income
|
(13.8
|
)
|
|
(4.3
|
)
|
||
Amortization of deferred financing costs and non-cash interest
|
14.9
|
|
|
6.4
|
|
||
Realized and unrealized losses on derivative instruments
|
78.7
|
|
|
—
|
|
||
Foreign currency transaction gains, net
|
(11.4
|
)
|
|
(40.0
|
)
|
||
Losses on debt modification and extinguishment
|
21.3
|
|
|
36.5
|
|
||
Gain on disposal of property and equipment
|
(5.6
|
)
|
|
—
|
|
||
Loss on disposal of property and equipment
|
1.3
|
|
|
0.9
|
|
||
Share of results of joint ventures and affiliates, net of tax
|
0.6
|
|
|
(12.8
|
)
|
||
Other
|
0.1
|
|
|
(2.7
|
)
|
||
|
864.1
|
|
|
451.4
|
|
||
Changes in:
|
|
|
|
||||
Receivables and other operating assets
|
(102.4
|
)
|
|
(60.6
|
)
|
||
Payables and accruals
|
(230.3
|
)
|
|
44.0
|
|
||
Cash provided by operating activities
|
531.4
|
|
|
434.8
|
|
||
Interest paid
|
(217.2
|
)
|
|
(89.5
|
)
|
||
Interest received
|
17.3
|
|
|
3.6
|
|
||
Income taxes paid
|
(74.5
|
)
|
|
(51.8
|
)
|
||
Net cash provided by operating activities of discontinued operation
|
—
|
|
|
1.0
|
|
||
Net cash provided by operating activities
|
257.0
|
|
|
298.1
|
|
||
|
|
|
|
||||
Cash flows from investing activities:
|
|
|
|
||||
Capital expenditures
|
(528.5
|
)
|
|
(453.2
|
)
|
||
Repayments from (loans to) affiliates and other related parties
|
4.0
|
|
|
(55.7
|
)
|
||
Cash paid in connection with acquisitions, net of cash acquired
|
—
|
|
|
(676.5
|
)
|
||
Net cash received upon disposition of discontinued operations, net of disposal costs
|
—
|
|
|
403.0
|
|
||
Cash received in connection with disposal of subsidiaries, net of cash disposed
|
—
|
|
|
15.9
|
|
||
Other investing activities
|
7.6
|
|
|
0.3
|
|
||
Net cash used by investing activities of discontinued operations
|
—
|
|
|
(3.9
|
)
|
||
Net cash used by investing activities
|
$
|
(516.9
|
)
|
|
$
|
(770.1
|
)
|
|
Year ended March 31,
|
||||||
|
2016
|
|
2015
|
||||
|
in millions
|
||||||
Cash flows from financing activities:
|
|
|
|
||||
Borrowings of debt
|
$
|
1,199.4
|
|
|
$
|
900.0
|
|
Repayments of debt and finance lease obligations
|
(933.0
|
)
|
|
(176.3
|
)
|
||
Dividends paid to shareholders
|
(115.6
|
)
|
|
(103.7
|
)
|
||
Payment of financing costs and debt premiums
|
(73.0
|
)
|
|
(39.0
|
)
|
||
Dividends paid to noncontrolling interests
|
(54.0
|
)
|
|
(86.0
|
)
|
||
Change in cash collateral
|
0.7
|
|
|
(4.3
|
)
|
||
Proceeds from issuance of shares
|
—
|
|
|
176.3
|
|
||
Other financing activities
|
(0.4
|
)
|
|
—
|
|
||
Net cash provided by financing activities
|
24.1
|
|
|
667.0
|
|
||
|
|
|
|
||||
Effect of exchange rate changes on cash
|
1.0
|
|
|
(1.1
|
)
|
||
|
|
|
|
||||
Net increase (decrease) in cash and cash equivalents:
|
|
|
|
||||
Continuing operations
|
(234.8
|
)
|
|
196.8
|
|
||
Discontinued operations
|
—
|
|
|
(2.9
|
)
|
||
Net increase (decrease) in cash and cash equivalents:
|
(234.8
|
)
|
|
193.9
|
|
||
|
|
|
|
||||
Cash and cash equivalents:
|
|
|
|
||||
Beginning of year
|
402.3
|
|
|
208.4
|
|
||
End of year
|
$
|
167.5
|
|
|
$
|
402.3
|
|
(1)
|
Basis of Presentation
|
(2)
|
Reclassifications
|
|
As previously reported
|
|
Reclass adjustments
|
|
As reclassified
|
||||||
|
in millions
|
||||||||||
ASSETS
|
|
|
|
|
|
||||||
Current assets:
|
|
|
|
|
|
||||||
Cash and cash equivalents
|
$
|
402.3
|
|
|
$
|
—
|
|
|
$
|
402.3
|
|
Trade and other receivables
|
556.5
|
|
|
(113.8
|
)
|
|
442.7
|
|
|||
Loans receivable – related-party
|
55.7
|
|
|
18.6
|
|
|
74.3
|
|
|||
Prepaid expenses
|
—
|
|
|
70.0
|
|
|
70.0
|
|
|||
Inventory
|
50.2
|
|
|
—
|
|
|
50.2
|
|
|||
Other current assets
|
—
|
|
|
25.2
|
|
|
25.2
|
|
|||
Assets held for sale
|
164.0
|
|
|
—
|
|
|
164.0
|
|
|||
Total current assets
|
1,228.7
|
|
|
—
|
|
|
1,228.7
|
|
|||
Noncurrent assets:
|
|
|
|
|
|
||||||
Property and equipment, net
|
2,579.4
|
|
|
—
|
|
|
2,579.4
|
|
|||
Goodwill
|
—
|
|
|
2,159.6
|
|
|
2,159.6
|
|
|||
Intangible assets subject to amortization, net
|
—
|
|
|
873.5
|
|
|
873.5
|
|
|||
Intangible assets
|
3,033.1
|
|
|
(3,033.1
|
)
|
|
—
|
|
|||
Available-for-sale financial assets
|
58.7
|
|
|
(58.7
|
)
|
|
—
|
|
|||
Other receivables
|
153.6
|
|
|
(153.6
|
)
|
|
—
|
|
|||
Deferred tax assets
|
56.7
|
|
|
(56.7
|
)
|
|
—
|
|
|||
Retired benefit assets
|
16.8
|
|
|
(16.8
|
)
|
|
—
|
|
|||
Financial assets at fair value through profit and loss
|
14.1
|
|
|
(14.1
|
)
|
|
—
|
|
|||
Investments in joint ventures and associates
|
1.5
|
|
|
(1.5
|
)
|
|
—
|
|
|||
Other noncurrent assets
|
—
|
|
|
301.4
|
|
|
301.4
|
|
|||
Total noncurrent assets
|
5,913.9
|
|
|
—
|
|
|
5,913.9
|
|
|||
Total assets
|
$
|
7,142.6
|
|
|
$
|
—
|
|
|
$
|
7,142.6
|
|
|
As previously reported
|
|
Reclass adjustments
|
|
As reclassified
|
||||||
|
in millions
|
||||||||||
LIABILITIES
|
|
|
|
|
|
||||||
Current liabilities:
|
|
|
|
|
|
||||||
Trade and other payables
|
$
|
853.5
|
|
|
$
|
(519.0
|
)
|
|
$
|
334.5
|
|
Deferred revenue and advance payments
|
—
|
|
|
89.8
|
|
|
89.8
|
|
|||
Current portion of debt and finance lease obligations
|
82.2
|
|
|
—
|
|
|
82.2
|
|
|||
Current tax liabilities
|
119.7
|
|
|
—
|
|
|
119.7
|
|
|||
Provisions
|
129.4
|
|
|
—
|
|
|
129.4
|
|
|||
Other accrued and current liabilities
|
—
|
|
|
429.2
|
|
|
429.2
|
|
|||
Total current liabilities
|
1,184.8
|
|
|
—
|
|
|
1,184.8
|
|
|||
Noncurrent liabilities:
|
|
|
|
|
|
||||||
Trade and other payables
|
307.3
|
|
|
(307.3
|
)
|
|
—
|
|
|||
Noncurrent debt and finance lease obligations
|
2,684.5
|
|
|
—
|
|
|
2,684.5
|
|
|||
Derivative instruments and other financial liabilities
|
879.1
|
|
|
—
|
|
|
879.1
|
|
|||
Deferred tax liabilities
|
293.2
|
|
|
—
|
|
|
293.2
|
|
|||
Deferred revenue and advance payments
|
—
|
|
|
266.1
|
|
|
266.1
|
|
|||
Provisions
|
110.0
|
|
|
(110.0
|
)
|
|
—
|
|
|||
Retirement benefit obligations
|
208.8
|
|
|
(208.8
|
)
|
|
—
|
|
|||
Other noncurrent liabilities
|
—
|
|
|
360.0
|
|
|
360.0
|
|
|||
Total noncurrent liabilities
|
4,482.9
|
|
|
—
|
|
|
4,482.9
|
|
|||
Net assets
|
$
|
1,474.9
|
|
|
$
|
—
|
|
|
$
|
1,474.9
|
|
|
|
|
|
|
|
||||||
Owners’ equity
|
|
|
|
|
|
||||||
Capital and reserves attributable to parent:
|
|
|
|
|
|
||||||
Share capital
|
$
|
223.8
|
|
|
$
|
—
|
|
|
$
|
223.8
|
|
Share premium
|
260.3
|
|
|
—
|
|
|
260.3
|
|
|||
Reserves
|
651.3
|
|
|
—
|
|
|
651.3
|
|
|||
Total parent’s equity
|
1,135.4
|
|
|
—
|
|
|
1,135.4
|
|
|||
Noncontrolling interests
|
339.5
|
|
|
—
|
|
|
339.5
|
|
|||
Total equity
|
$
|
1,474.9
|
|
|
$
|
—
|
|
|
$
|
1,474.9
|
|
(3)
|
Accounting Changes and Recent Pronouncements
|
Standard/
Interpretation
|
|
Title
|
|
Applicable for
fiscal years
beginning on or after
|
IAS 1 (amendments)
|
|
Disclosure Initiative
|
|
January 1, 2016
|
IAS 16 / IAS 38 (amendments)
|
|
Clarification of Acceptable Methods of Depreciation and Amortization
|
|
January 1, 2016
|
Annual improvements
|
|
Annual Improvements to IFRSs 2012–2014 Cycle
|
|
January 1, 2016
|
Standard/
Interpretation
|
|
Title
|
|
Applicable for
fiscal years
beginning on or after
|
IFRS 2 (amendments)
|
|
Classification and Measurement of Share-based Payment Transactions
|
|
January 1, 2018 (a)
|
IFRS 9
|
|
Financial Instruments
|
|
January 1, 2018 (b)
|
IFRS 15
|
|
Revenue from Contracts with Customers
|
|
January 1, 2018 (c)
|
IFRS 15 (amendments)
|
|
Clarifications to IFRS 15 Revenue from Contracts with Customers
|
|
January 1, 2018 (c)
|
IFRS 16
|
|
Leases
|
|
January 1, 2019 (d)
|
IAS 7 (amendments)
|
|
Disclosure Initiative
|
|
January 1, 2017 (e)
|
IAS 12 (amendments)
|
|
Recognition of Deferred Tax Assets for Unrealized Losses
|
|
January 1, 2017 (e)
|
(a)
|
In June 2016, the IASB issued amendments to IFRS 2, Share-based Payments (IFRS 2), which includes new requirements for (i) the accounting of share-based payment transactions with a net settlement feature for withholding tax obligations, (ii) consideration of vesting conditions on the measurement of a cash-settled share-based payment transaction and (iii) the accounting where a modification to the terms and conditions of a share-based payment transaction changes its classification from a cash-settled to equity-settled award. These amendments are effective for annual reporting periods beginning on or after January 1, 2018, while early application is permitted. We are currently evaluating the effect that these amendments to IFRS 2 will have on our consolidated financial statements and related disclosures.
|
(b)
|
In July 2014, the IASB issued IFRS 9, Financial Instruments (IFRS 9), which introduces an approach for the classification and measurement of financial assets according to their cash flow characteristics and the business model in which they are managed, and provides a new impairment model based on expected credit losses. IFRS 9 also includes new regulations regarding the application of hedge accounting to better reflect an entity’s risk management activities, especially with regard to managing non-financial risks. This new standard is effective for annual reporting periods beginning on or after January 1, 2018, while early application is permitted. We are currently evaluating the effect that IFRS 9 will have on our consolidated financial statements and related disclosures.
|
(c)
|
In May 2014, the IASB issued IFRS 15, Revenue from Contracts with Customers (IFRS 15), which requires an entity to recognize the amount of revenue to which it expects to be entitled for the transfer of promised goods or services to customers. IFRS 15 will replace existing revenue recognition guidance in IASB-IFRS when it becomes effective for annual and interim reporting periods beginning on or after January 1, 2018. This new standard permits the use of either the retrospective or cumulative effect transition method. We will adopt IFRS 15 effective January 1, 2018 using the cumulative effect transition method. While we are continuing to evaluate the effect that IFRS 15 will have on our consolidated financial statements, we have identified a number of our current revenue recognition policies and disclosures that will be impacted by IFRS 15, including the accounting for (i) time-limited discounts and free periods provided to our customers, (ii) certain up-front fees charged to our customers and (iii) subsidized handset plans. These impacts are discussed below:
|
•
|
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 IFRS 15, revenue recognition will be accelerated for these contracts as the impact of the discount or free service period will be recognized uniformly over the total contractual period.
|
•
|
When we enter into contracts to provide services to our customers, we often charge installation or other up-front fees. Under current accounting rules, installation fees related to services provided over our fiber are recognized as revenue in the period during which the installation occurs to the extent these fees are equal to or less than direct selling costs.
|
•
|
IFRS 15 will require the identification of deliverables in contracts with customers that qualify as performance obligations. The transaction price receivable from customers will be allocated between our performance obligations under contracts on a relative stand-alone selling price basis. Currently, we offer handsets under a subsidized contract model, whereby upfront revenue recognition is limited to the upfront cash collected from the customer as the remaining monthly fees to be received from the customer, including fees that may be associated with the handset, are contingent upon delivering future airtime. This limitation will no longer be applied under IFRS 15. The primary impact on revenue reporting will be that when we sell subsidized handsets together with airtime services to customers, revenue allocated to handsets and recognized when control of the device passes to the customer will increase and revenue recognized as services are delivered will reduce.
|
•
|
IFRS 15 will require costs incurred to fulfill a customer contract involving the sale of an asset to be recognized only when those costs (i) relate directly to a contract or to an anticipated contract that can be specifically identified, (ii) generate or enhance resources that will be used in satisfying performance obligations in the future and (iii) are expected to be recovered. Currently, we recognize costs related to mobile handset sales as incurred and we do not expect the adoption of IFRS 15 to have a material impact on our recognition of these costs.
|
(d)
|
In January 2016, the IASB issued IFRS 16, Leases (IFRS 16), which supersedes IAS 17 Leases (IAS 17). IFRS 16 will result in lessees recognizing lease assets and lease liabilities on the statement of financial position, with lease assets to reflect the right-of-use and corresponding lease liabilities reflecting the present value of the lease payments. IFRS 16 will also result in additional disclosures about leasing arrangements and eliminate the classification of leases as either operating leases or finance leases for a lessee. IFRS 16 requires lessees and lessors to recognize and measure leases at the beginning of the earliest period presented using a modified retrospective approach. The modified retrospective approach also includes a number of optional practical expedients an entity may elect to apply. IFRS 16 also replaces the straight-line operating lease expense for those lessees applying IAS 17 with a depreciation charge for the lease asset and an interest expense on the lease liability. This change aligns the lease expense treatment for all leases. The new standard is effective for annual reporting periods beginning on or after January 1, 2019, while early adoption is permitted if IFRS 15 is applied. Although we are currently evaluating the effect that IFRS 16 will have on our consolidated financial statements, we expect the adoption of this standard will increase the number of leases included in our consolidated statement of financial position.
|
(e)
|
We evaluated the impact of applying these accounting standards on our consolidated financial statements and do not believe the impact of the adoption of these standards to be material.
|
(4)
|
Summary of Significant Accounting Policies
|
Name of subsidiary
|
|
Ownership interest
|
|
Country of
incorporation
|
|
Area of operation
|
|
|
|
|
|
|
|
The Bahamas Telecommunications Company Limited (BTC) (a)
|
|
49%
|
|
The Bahamas
|
|
The Bahamas
|
Cable & Wireless Jamaica Limited (CW Jamaica)
|
|
82%
|
|
Jamaica
|
|
Jamaica
|
Cable & Wireless Panama, SA (CW Panama) (b)
|
|
49%
|
|
Panama
|
|
Panama
|
Cable & Wireless (Barbados) Limited (CW Barbados)
|
|
81%
|
|
Barbados
|
|
Barbados
|
Cable & Wireless (Cayman Islands) Limited
|
|
100%
|
|
Cayman Islands
|
|
Cayman Islands
|
Cable and Wireless (West Indies) Limited
|
|
100%
|
|
England
|
|
Caribbean
|
Cable & Wireless Limited
|
|
100%
|
|
England
|
|
England
|
Sable International Finance Limited (Sable)
|
|
100%
|
|
Cayman
|
|
England
|
Cable and Wireless International Finance B.V.
|
|
100%
|
|
Netherlands
|
|
England
|
Columbus International Inc.
|
|
100%
|
|
Barbados
|
|
Caribbean/Latin America
|
Columbus Communications Trinidad Limited
|
|
100%
|
|
Trinidad and Tobago
|
|
Trinidad and Tobago
|
Columbus Communications Jamaica Limited
|
|
100%
|
|
Jamaica
|
|
Jamaica
|
Columbus Networks, Limited
|
|
100%
|
|
Barbados
|
|
Caribbean/Latin America
|
Coral-U.S. Co-Borrower LLC (Coral-U.S.)
|
|
100%
|
|
United States
|
|
United States
|
(a)
|
We regard BTC as a subsidiary because we control the majority of the Board of Directors through a shareholders’ agreement. On July 24, 2014, we transferred 2% of the share capital in BTC to the BTC Foundation, a charitable trust dedicated to investing in projects for the benefit of Bahamians. The remaining 49% non-controlling interest in BTC is held by The Bahamas government.
|
(b)
|
We regard CW Panama as a subsidiary because we control the majority of the Board of Directors through a shareholders’ agreement.
|
|
March 31,
|
||||||
|
2016
|
|
2015
|
||||
|
in millions
|
||||||
|
|
|
|
||||
Cash at bank and in hand
|
$
|
2.1
|
|
|
$
|
5.9
|
|
Short-term bank deposits
|
165.4
|
|
|
396.4
|
|
||
Total
|
$
|
167.5
|
|
|
$
|
402.3
|
|
(5)
|
Financial Risk Management
|
•
|
Credit Risk
|
•
|
Liquidity Risk
|
•
|
Market Risk
|
|
Payments due during the year ending March 31:
|
|
|
||||||||||||||||||||||||
|
2017
|
|
2018
|
|
2019
|
|
2020
|
|
2021
|
|
Thereafter
|
|
Total
|
||||||||||||||
|
in millions
|
||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Debt:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Principal
|
$
|
81.6
|
|
|
$
|
57.5
|
|
|
$
|
251.3
|
|
|
$
|
616.8
|
|
|
$
|
1,281.7
|
|
|
$
|
783.4
|
|
|
$
|
3,072.3
|
|
Interest
|
234.4
|
|
|
222.5
|
|
|
212.4
|
|
|
201.5
|
|
|
146.4
|
|
|
57.6
|
|
|
1,074.8
|
|
|||||||
Trade and other payables
|
230.9
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
230.9
|
|
|||||||
Current tax liabilities
|
87.2
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
87.2
|
|
|||||||
Provisions (a)
|
61.3
|
|
|
19.1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
47.5
|
|
|
127.9
|
|
|||||||
Other accrued and current liabilities
|
319.1
|
|
|
27.2
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
346.3
|
|
|||||||
Total
|
$
|
1,014.5
|
|
|
$
|
326.3
|
|
|
$
|
463.7
|
|
|
$
|
818.3
|
|
|
$
|
1,428.1
|
|
|
$
|
888.5
|
|
|
$
|
4,939.4
|
|
(a)
|
The amounts included in periods later than 2021 represent payments associated with our network-related asset retirement obligations.
|
|
Payments due during the year ending March 31:
|
|
|
||||||||||||||||||||||||
|
2016
|
|
2017
|
|
2018
|
|
2019
|
|
2020
|
|
Thereafter
|
|
Total
|
||||||||||||||
|
in millions
|
||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Debt principal
|
$
|
84.5
|
|
|
$
|
745.9
|
|
|
$
|
39.5
|
|
|
$
|
251.7
|
|
|
$
|
423.0
|
|
|
$
|
1,273.4
|
|
|
$
|
2,818.0
|
|
Debt interest
|
209.2
|
|
|
198.4
|
|
|
156.4
|
|
|
155.0
|
|
|
134.7
|
|
|
93.7
|
|
|
947.4
|
|
|||||||
Trade and other payables
|
334.5
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
334.5
|
|
|||||||
Current tax liabilities
|
119.7
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
119.7
|
|
|||||||
Provisions (a)
|
129.4
|
|
|
60.8
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
49.2
|
|
|
239.4
|
|
|||||||
Other accrued and current liabilities
|
372.1
|
|
|
41.2
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
413.3
|
|
|||||||
Total
|
$
|
1,249.4
|
|
|
$
|
1,046.3
|
|
|
$
|
195.9
|
|
|
$
|
406.7
|
|
|
$
|
557.7
|
|
|
$
|
1,416.3
|
|
|
$
|
4,872.3
|
|
(a)
|
The amounts included in periods later than 2020 represent payments associated with our network-related asset retirement obligations.
|
(6)
|
Acquisitions
|
Ordinary common shares of C&W (a)
|
$
|
1,287.0
|
|
Cash
|
708.0
|
|
|
Put option (b)
|
103.0
|
|
|
Replacement share option awards (c)
|
23.0
|
|
|
Vendor taxes (d)
|
6.0
|
|
|
|
$
|
2,127.0
|
|
(a)
|
Represents 1,557,529,605 ordinary common shares of $0.05 each issued to CVBI Holdings (Barbados) Inc, Clearwater Holdings (Barbados) Limited, Columbus Holding LLC and Brendan Paddick (collectively, the “Principal Vendors”) in proportion to their Columbus shareholding. The fair value of these shares included a discount for lack of marketability.
|
(b)
|
The Principal Vendors entered into lock-up and put option arrangements in respect of the issued ordinary common shares in connection with the Columbus Acquisition. Under these arrangements each holder could require us to reacquire certain of the shares in four tranches between 2016 and 2019 at a strike price of $0.7349 per share. The fair value of the put option was recognized in capital and other reserves in our consolidated statements of changes in owners’ equity. The put option meets the definition of an equity instrument, accordingly, it is revalued to fair value at each reporting date. The financial liability (repurchase option) in connection with the put option was valued on initial recognition using the present value technique of the future liability. For additional information, see note 8.
|
(c)
|
The Columbus employee incentive share option plan was cancelled, with certain employees of Columbus rolling over their options into an equivalent CWC share option plan. As set out in IFRS 3, Business Combinations (IFRS 3), the fair value of these replacement awards attributable to the pre-acquisition service period is reflected as part of the consideration paid for Columbus.
|
(d)
|
As a consequence of the Columbus Acquisition, a deemed disposal of the shares of Columbus Dominicana S.A. was triggered giving rise to a potential capital gains tax liability of $5 million under Dominican Republic tax law. In addition, an indirect ownership transfer was triggered under Panamanian tax law for Columbus Networks S. de R.L, Telecommunications Corporativas Panamenas S.A., Columbus Networks de Panama SRL and Columbus Networks Maritima S. de R.L. giving rise to a tax liability of $1 million. As set out in IFRS 3, the fair value of these liabilities, which are paid on behalf of the seller, increased the consideration paid for Columbus.
|
Cash and cash equivalents
|
$
|
80.0
|
|
Other current assets
|
123.0
|
|
|
Assets held at fair value
|
14.0
|
|
|
Property and equipment, net
|
1,134.0
|
|
|
Goodwill (a)
|
2,077.0
|
|
|
Intangible assets subject to amortization (b)
|
723.0
|
|
|
Deferred income tax assets
|
28.0
|
|
|
Assets held for sale
|
6.0
|
|
|
Accounts payable and accrued liabilities
|
(275.0
|
)
|
|
Debt
|
(1,233.0
|
)
|
|
Deferred income tax liabilities
|
(265.0
|
)
|
|
Other noncurrent liabilities
|
(285.0
|
)
|
|
Total purchase price
|
$
|
2,127.0
|
|
(a)
|
The goodwill recognized in connection with the Columbus Acquisition is primarily attributable to synergies arising from the acquisition and an assembled workforce, which are not separately recognized as they did not meet the recognition criteria of IAS 38, Intangible Assets (IAS 38).
|
(b)
|
Amount includes intangible assets primarily related to customer contracts and relationships.
|
Property and equipment, net
|
$
|
2.0
|
|
Goodwill (a)
|
17.0
|
|
|
Intangible assets subject to amortization (b)
|
14.0
|
|
|
Other assets
|
6.0
|
|
|
Total purchase price
|
$
|
39.0
|
|
(a)
|
The goodwill recognized in connection with the acquisition of Grupo Sonitel is primarily attributable to synergies arising from the acquisition and an assembled workforce, which are not separately recognized as they did not meet the recognition criteria of IAS 38.
|
(b)
|
Represents intangible assets related to customer contracts and relationships.
|
Revenue
|
$
|
2,404.6
|
|
Net earnings
|
$
|
283.5
|
|
(7)
|
Discontinued Operation and Disposal
|
Revenue
|
$
|
29.2
|
|
Expenses
|
(20.3
|
)
|
|
Earnings before income taxes
|
8.9
|
|
|
Income tax expense
|
(0.7
|
)
|
|
Earnings from discontinued operations, net of taxes
|
8.2
|
|
|
Gain on disposal of discontinued operations, net of taxes
|
346.0
|
|
|
|
$
|
354.2
|
|
(8)
|
Derivative Instruments and Financial Liabilities
|
|
March 31, 2016
|
|
March 31, 2015
|
||||||||||||||||||||
|
Current
|
|
Long-term (a)
|
|
Total
|
|
Current
|
|
Long-term (a)
|
|
Total
|
||||||||||||
|
in millions
|
||||||||||||||||||||||
Assets – embedded derivatives:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Columbus Senior Notes redemption option
|
$
|
—
|
|
|
$
|
26.8
|
|
|
$
|
26.8
|
|
|
$
|
—
|
|
|
$
|
14.1
|
|
|
$
|
14.1
|
|
Sable Senior Notes redemption option
|
—
|
|
|
4.1
|
|
|
4.1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
$
|
—
|
|
|
$
|
30.9
|
|
|
$
|
30.9
|
|
|
$
|
—
|
|
|
$
|
14.1
|
|
|
$
|
14.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Liabilities – Columbus Put Option (b)
|
$
|
279.0
|
|
|
$
|
691.4
|
|
|
$
|
970.4
|
|
|
$
|
—
|
|
|
$
|
879.1
|
|
|
$
|
879.1
|
|
(a)
|
Our noncurrent derivative assets are included in other noncurrent assets in our consolidated statements of financial position.
|
(b)
|
The Columbus Put Option is defined and described below.
|
Embedded derivatives
|
$
|
12.6
|
|
Columbus Put Option
|
(91.3
|
)
|
|
Total
|
$
|
(78.7
|
)
|
|
March 31,
|
||||||
|
2016
|
|
2015
|
||||
|
in millions
|
||||||
|
|
|
|
||||
Balance at beginning of period
|
$
|
879.1
|
|
|
$
|
—
|
|
Recognition of put option liability
|
—
|
|
|
879.1
|
|
||
Accretion of Columbus Put Option
|
91.3
|
|
|
—
|
|
||
Balance at end of period
|
$
|
970.4
|
|
|
$
|
879.1
|
|
(9)
|
Fair Value Measurements
|
|
Level
|
|
March 31, 2016
|
|
March 31, 2015
|
||||||||||||
|
|
Carrying
amount
|
|
Estimated fair value
|
|
Carrying
amount
|
|
Estimated fair value
|
|||||||||
|
|
|
in millions
|
||||||||||||||
Assets carried at fair value:
|
|
|
|
|
|
|
|
|
|
||||||||
Held-for-sale investment in TSTT (note 13)
|
3
|
|
$
|
128.3
|
|
|
$
|
128.3
|
|
|
$
|
136.1
|
|
|
$
|
136.1
|
|
Embedded derivatives (a):
|
|
|
|
|
|
|
|
|
|
||||||||
Columbus Senior Notes redemption option
|
2
|
|
26.8
|
|
|
26.8
|
|
|
14.1
|
|
|
14.1
|
|
||||
Sable Senior Notes redemption option
|
2
|
|
4.1
|
|
|
4.1
|
|
|
—
|
|
|
—
|
|
||||
Government bonds
|
1
|
|
57.1
|
|
|
57.1
|
|
|
58.7
|
|
|
58.7
|
|
||||
Total assets carried at fair value
|
|
$
|
216.3
|
|
|
$
|
216.3
|
|
|
$
|
208.9
|
|
|
$
|
208.9
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Assets carried at cost or amortized cost:
|
|
|
|
|
|
|
|
|
|
||||||||
Trade and other receivables
|
|
|
$
|
505.6
|
|
|
$
|
505.6
|
|
|
$
|
444.4
|
|
|
$
|
444.4
|
|
Cash and cash equivalents
|
|
|
167.5
|
|
|
167.5
|
|
|
402.3
|
|
|
402.3
|
|
||||
Loan receivable – related-party
|
|
|
86.2
|
|
|
86.2
|
|
|
74.3
|
|
|
74.3
|
|
||||
Other current and noncurrent financial assets
|
|
|
55.2
|
|
|
55.2
|
|
|
48.1
|
|
|
48.1
|
|
||||
Restricted cash
|
|
|
20.6
|
|
|
20.6
|
|
|
21.3
|
|
|
21.3
|
|
||||
Total assets carried at cost or amortized cost
|
|
$
|
835.1
|
|
|
$
|
835.1
|
|
|
$
|
990.4
|
|
|
$
|
990.4
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Liabilities carried at cost or amortized cost:
|
|
|
|
|
|
|
|
|
|
||||||||
Debt obligations
|
|
|
$
|
3,028.4
|
|
|
$
|
3,207.0
|
|
|
$
|
2,766.7
|
|
|
$
|
2,912.0
|
|
Accounts payable and other liabilities (including related-party)
|
|
|
276.4
|
|
|
276.4
|
|
|
401.0
|
|
|
401.0
|
|
||||
Accrued liabilities (including related-party)
|
|
|
764.7
|
|
|
764.7
|
|
|
1,010.2
|
|
|
1,010.2
|
|
||||
Columbus Put Option
|
2
|
|
970.4
|
|
|
970.4
|
|
|
879.1
|
|
|
879.1
|
|
||||
Total liabilities carried at cost or amortized cost
|
|
$
|
5,039.9
|
|
|
$
|
5,218.5
|
|
|
$
|
5,057.0
|
|
|
$
|
5,202.3
|
|
(a)
|
These amounts represent embedded derivative instruments associated with the Columbus Senior Notes and the Sable Senior Notes, respectively (each as defined and described in note 15).
|
|
Finance income
|
|
Finance expense
|
|
Other statement of operations effects (a)
|
|
Impact on earnings (loss) before income taxes
|
||||||||
|
in millions
|
||||||||||||||
|
|
|
|
|
|
|
|
||||||||
Year ended March 31, 2016:
|
|
|
|
|
|
|
|
||||||||
Derivative assets carried at fair value through our consolidated statement of operations
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(12.6
|
)
|
|
$
|
(12.6
|
)
|
Assets carried at cost or amortized cost:
|
|
|
|
|
|
|
|
||||||||
Trade receivables (b)
|
—
|
|
|
—
|
|
|
25.2
|
|
|
25.2
|
|
||||
Loan receivable
|
(11.3
|
)
|
|
—
|
|
|
—
|
|
|
(11.3
|
)
|
||||
Cash and cash equivalents
|
(2.5
|
)
|
|
—
|
|
|
—
|
|
|
(2.5
|
)
|
||||
Liabilities carried at fair value
|
—
|
|
|
17.4
|
|
|
—
|
|
|
17.4
|
|
||||
Liabilities carried at cost or amortized cost
|
—
|
|
|
213.2
|
|
|
91.3
|
|
|
304.5
|
|
||||
|
$
|
(13.8
|
)
|
|
$
|
230.6
|
|
|
$
|
103.9
|
|
|
$
|
320.7
|
|
|
|
|
|
|
|
|
|
||||||||
Year ended March 31, 2015:
|
|
|
|
|
|
|
|
||||||||
Assets carried at cost or amortized cost:
|
|
|
|
|
|
|
|
||||||||
Trade receivables (b)
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
19.7
|
|
|
$
|
19.7
|
|
Loan receivable
|
(1.0
|
)
|
|
—
|
|
|
—
|
|
|
(1.0
|
)
|
||||
Cash and cash equivalents
|
(3.3
|
)
|
|
—
|
|
|
—
|
|
|
(3.3
|
)
|
||||
Liabilities carried at fair value
|
—
|
|
|
9.3
|
|
|
—
|
|
|
9.3
|
|
||||
Liabilities carried at cost or amortized cost
|
—
|
|
|
75.0
|
|
|
—
|
|
|
75.0
|
|
||||
|
$
|
(4.3
|
)
|
|
$
|
84.3
|
|
|
$
|
19.7
|
|
|
$
|
99.7
|
|
(a)
|
Except as noted in (b) below, amounts are included in realized and unrealized losses on derivative instruments within finance expense in our consolidated statements of operations.
|
(b)
|
The other statement of operations effects for trade receivables represent provisions for impairment of trade receivables and are included in other operating expenses in our consolidated statements of operations.
|
|
Available-for-sale financial assets
|
|
Financial assets at fair value through earnings (loss) for the period
|
|
Total
|
||||||
|
in millions
|
||||||||||
|
|
|
|
|
|
||||||
Balance at April 1, 2015
|
$
|
58.7
|
|
|
$
|
14.1
|
|
|
$
|
72.8
|
|
Fair value gain
|
—
|
|
|
12.6
|
|
|
12.6
|
|
|||
Additions
|
—
|
|
|
4.2
|
|
|
4.2
|
|
|||
Sale of available-for-sale investment
|
0.7
|
|
|
—
|
|
|
0.7
|
|
|||
Foreign currency translation adjustments
|
(2.3
|
)
|
|
—
|
|
|
(2.3
|
)
|
|||
Balance at March 31, 2016
|
$
|
57.1
|
|
|
$
|
30.9
|
|
|
$
|
88.0
|
|
|
Available-for-sale financial assets
|
|
Financial assets at fair value through earnings (loss) for the period
|
|
Total
|
||||||
|
in millions
|
||||||||||
|
|
|
|
|
|
||||||
Balance at April 1, 2015
|
$
|
58.4
|
|
|
$
|
—
|
|
|
$
|
58.4
|
|
Additions
|
2.4
|
|
|
14.1
|
|
|
16.5
|
|
|||
Fair value gain
|
3.5
|
|
|
—
|
|
|
3.5
|
|
|||
Sale of available-for-sale investment
|
(1.4
|
)
|
|
—
|
|
|
(1.4
|
)
|
|||
Foreign currency translation adjustments
|
(4.2
|
)
|
|
—
|
|
|
(4.2
|
)
|
|||
Balance at March 31, 2016
|
$
|
58.7
|
|
|
$
|
14.1
|
|
|
$
|
72.8
|
|
(10)
|
Trade and Other Receivables
|
|
March 31,
|
||||||
|
2016
|
|
2015 (a)
|
||||
|
in millions
|
||||||
|
|
|
|
||||
Current trade and other receivables:
|
|
|
|
||||
Trade receivables – gross (b)
|
$
|
425.1
|
|
|
$
|
368.8
|
|
Allowance for impairment of trade receivables
|
(81.2
|
)
|
|
(69.7
|
)
|
||
Trade receivables, net
|
343.9
|
|
|
299.1
|
|
||
Other receivables (note 26) (c)
|
79.3
|
|
|
64.5
|
|
||
Unbilled revenue
|
77.6
|
|
|
78.1
|
|
||
Amounts receivable from joint ventures and associates
|
0.9
|
|
|
1.0
|
|
||
Total current trade and other receivables, net
|
501.7
|
|
|
442.7
|
|
||
Noncurrent – trade and other receivables
|
3.9
|
|
|
1.7
|
|
||
Total trade and other receivables
|
$
|
505.6
|
|
|
$
|
444.4
|
|
(a)
|
As reclassified – see note 2.
|
(b)
|
Includes $49.3 million and $52.7 million, respectively, representing a concentration of trade receivables due from various departments within a single government entity.
|
(c)
|
Other receivables primarily include amounts due from New Cayman and VAT receivables.
|
|
|
March 31, 2016
|
|
March 31, 2015
|
||||||||||||
|
|
Gross trade receivables
|
|
Allowance for impairment
|
|
Gross trade receivables
|
|
Allowance for impairment
|
||||||||
|
|
in millions
|
||||||||||||||
Days past due:
|
|
|
|
|
|
|
|
|
||||||||
Current
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
40.0
|
|
|
$
|
—
|
|
|
1 - 30
|
132.8
|
|
|
—
|
|
|
128.0
|
|
|
(0.3
|
)
|
|||||
31 - 60
|
62.2
|
|
|
(0.2
|
)
|
|
46.4
|
|
|
(0.1
|
)
|
|||||
61 - 90
|
43.9
|
|
|
(0.7
|
)
|
|
26.2
|
|
|
(0.2
|
)
|
|||||
Over 90
|
186.2
|
|
|
(80.3
|
)
|
|
128.2
|
|
|
(69.1
|
)
|
|||||
Total
|
$
|
425.1
|
|
|
$
|
(81.2
|
)
|
|
$
|
368.8
|
|
|
$
|
(69.7
|
)
|
|
Year ended March 31,
|
||||||
|
2016
|
|
2015
|
||||
|
in millions
|
||||||
|
|
|
|
||||
Allowance at beginning of period
|
$
|
69.7
|
|
|
$
|
78.0
|
|
Reclassification from held-for-sale
|
0.9
|
|
|
1.9
|
|
||
Business disposals
|
—
|
|
|
(6.8
|
)
|
||
Provisions for impairment of receivables
|
25.2
|
|
|
19.7
|
|
||
Write-off of receivables
|
(14.4
|
)
|
|
(22.4
|
)
|
||
Foreign currency translation
|
(0.2
|
)
|
|
(0.7
|
)
|
||
Allowance at end of period
|
$
|
81.2
|
|
|
$
|
69.7
|
|
(11)
|
Inventory
|
(12)
|
Other Assets
|
|
March 31,
|
||||||
|
2016
|
|
2015
|
||||
|
in millions
|
||||||
|
|
|
|
||||
Restricted cash (a)
|
$
|
4.5
|
|
|
$
|
5.2
|
|
Income taxes receivable
|
7.4
|
|
|
9.6
|
|
||
Accrued other income
|
6.5
|
|
|
4.1
|
|
||
Other current assets
|
6.7
|
|
|
6.3
|
|
||
Total
|
$
|
25.1
|
|
|
$
|
25.2
|
|
(a)
|
Restricted cash primarily includes funding for seniority provisions in Panama and cash collateral related to certain loans in Barbados.
|
|
March 31,
|
||||||
|
2016
|
|
2015
|
||||
|
in millions
|
||||||
|
|
|
|
||||
Prepaid expenses (a)
|
$
|
117.3
|
|
|
$
|
126.4
|
|
Derivative instruments (note 8)
|
30.9
|
|
|
14.1
|
|
||
Available-for-sale financial assets (note 9) (b)
|
57.1
|
|
|
58.7
|
|
||
Retirement benefit plan assets (note 21)
|
28.0
|
|
|
16.8
|
|
||
Deferred income taxes (note 18)
|
35.8
|
|
|
55.8
|
|
||
Restricted cash (c)
|
16.1
|
|
|
16.1
|
|
||
Other noncurrent assets
|
10.6
|
|
|
13.5
|
|
||
Total
|
$
|
295.8
|
|
|
$
|
301.4
|
|
(a)
|
Amounts include $101.9 million in prepaid mobile spectrum, which we do not currently have the right to use.
|
(b)
|
Amounts relate to U.K. Government Gilts, which are held as security against certain noncurrent employee benefit plan liabilities. For additional information, see note 21.
|
(c)
|
Restricted cash represents funding for seniority provisions in Panama.
|
(13)
|
Assets Held for Sale
|
|
March 31,
|
||||||
|
2016
|
|
2015
|
||||
|
in millions
|
||||||
|
|
|
|
||||
Investment in Telecommunications Services of Trinidad and Tobago Limited (TSTT)
|
$
|
128.3
|
|
|
$
|
136.1
|
|
Property and equipment (a)
|
26.2
|
|
|
27.9
|
|
||
Total
|
$
|
154.5
|
|
|
$
|
164.0
|
|
(a)
|
Represents property and equipment primarily related to the Barbados fiber network, which is being divested as part of the regulatory approval from the Barbados Fair Trading Commission.
|
(14)
|
Long-lived Assets
|
|
Plant and equipment
|
|
Land and buildings
|
|
Assets under construction
|
|
Total
|
||||||||
|
in millions
|
||||||||||||||
Cost:
|
|
|
|
|
|
|
|
||||||||
April 1, 2015
|
$
|
5,128.0
|
|
|
$
|
485.8
|
|
|
$
|
298.4
|
|
|
$
|
5,912.2
|
|
Additions
|
141.7
|
|
|
3.1
|
|
|
359.4
|
|
|
504.2
|
|
||||
Retirements and disposals
|
(142.3
|
)
|
|
(1.0
|
)
|
|
—
|
|
|
(143.3
|
)
|
||||
Transfers between categories
|
341.9
|
|
|
6.5
|
|
|
(348.4
|
)
|
|
—
|
|
||||
Transfers from (to) intangible assets
|
(5.7
|
)
|
|
1.6
|
|
|
(39.0
|
)
|
|
(43.1
|
)
|
||||
Foreign currency translation and other
|
(52.8
|
)
|
|
(7.7
|
)
|
|
(0.5
|
)
|
|
(61.0
|
)
|
||||
March 31, 2016
|
$
|
5,410.8
|
|
|
$
|
488.3
|
|
|
$
|
269.9
|
|
|
$
|
6,169.0
|
|
|
|
|
|
|
|
|
|
||||||||
Accumulated depreciation:
|
|
|
|
|
|
|
|
||||||||
April 1, 2015
|
$
|
3,109.7
|
|
|
$
|
222.7
|
|
|
$
|
0.4
|
|
|
$
|
3,332.8
|
|
Depreciation
|
315.1
|
|
|
18.8
|
|
|
—
|
|
|
333.9
|
|
||||
Impairment
|
(52.0
|
)
|
|
(21.6
|
)
|
|
—
|
|
|
(73.6
|
)
|
||||
Retirements and disposals
|
(135.9
|
)
|
|
—
|
|
|
—
|
|
|
(135.9
|
)
|
||||
Transfers to intangible assets
|
(6.9
|
)
|
|
(0.1
|
)
|
|
(0.4
|
)
|
|
(7.4
|
)
|
||||
Foreign currency translation and other
|
(33.1
|
)
|
|
(4.0
|
)
|
|
—
|
|
|
(37.1
|
)
|
||||
March 31, 2016
|
$
|
3,196.9
|
|
|
$
|
215.8
|
|
|
$
|
—
|
|
|
$
|
3,412.7
|
|
|
|
|
|
|
|
|
|
||||||||
Property and equipment, net:
|
|
|
|
|
|
|
|
||||||||
March 31, 2016
|
$
|
2,213.9
|
|
|
$
|
272.5
|
|
|
$
|
269.9
|
|
|
$
|
2,756.3
|
|
|
Plant and equipment
|
|
Land and buildings
|
|
Assets under construction
|
|
Total
|
||||||||
|
in millions
|
||||||||||||||
Cost:
|
|
|
|
|
|
|
|
||||||||
April 1, 2014
|
$
|
4,001.0
|
|
|
$
|
423.0
|
|
|
$
|
220.0
|
|
|
$
|
4,644.0
|
|
Acquisitions
|
1,054.0
|
|
|
41.0
|
|
|
53.0
|
|
|
1,148.0
|
|
||||
Additions
|
11.9
|
|
|
0.5
|
|
|
403.7
|
|
|
416.1
|
|
||||
Business disposals
|
(109.1
|
)
|
|
—
|
|
|
(1.5
|
)
|
|
(110.6
|
)
|
||||
Write-offs
|
(49.0
|
)
|
|
—
|
|
|
—
|
|
|
(49.0
|
)
|
||||
Retirements and disposals
|
(94.0
|
)
|
|
(2.0
|
)
|
|
(0.4
|
)
|
|
(96.4
|
)
|
||||
Reclassification from assets held for sale
|
55.0
|
|
|
8.0
|
|
|
9.0
|
|
|
72.0
|
|
||||
Transfers between categories
|
334.0
|
|
|
21.4
|
|
|
(355.4
|
)
|
|
—
|
|
||||
Transfers from (to) intangible assets
|
—
|
|
|
—
|
|
|
(28.4
|
)
|
|
(28.4
|
)
|
||||
Transfers to assets held for sale
|
(42.0
|
)
|
|
—
|
|
|
—
|
|
|
(42.0
|
)
|
||||
Foreign currency translation and other
|
(33.8
|
)
|
|
(6.1
|
)
|
|
(1.6
|
)
|
|
(41.5
|
)
|
||||
March 31, 2015
|
$
|
5,128.0
|
|
|
$
|
485.8
|
|
|
$
|
298.4
|
|
|
$
|
5,912.2
|
|
|
|
|
|
|
|
|
|
||||||||
Accumulated depreciation:
|
|
|
|
|
|
|
|
||||||||
April 1, 2014
|
$
|
3,022.0
|
|
|
$
|
204.0
|
|
|
$
|
0.4
|
|
|
$
|
3,226.4
|
|
Depreciation (a)
|
196.2
|
|
|
14.6
|
|
|
—
|
|
|
210.8
|
|
||||
Impairment
|
70.1
|
|
|
8.2
|
|
|
—
|
|
|
78.3
|
|
||||
Write-offs
|
49.0
|
|
|
—
|
|
|
—
|
|
|
49.0
|
|
||||
Retirements and disposals
|
(137.5
|
)
|
|
(1.1
|
)
|
|
—
|
|
|
(138.6
|
)
|
||||
Business disposals
|
(70.7
|
)
|
|
—
|
|
|
—
|
|
|
(70.7
|
)
|
||||
Reclassification from assets held for sale
|
25.0
|
|
|
2.0
|
|
|
—
|
|
|
27.0
|
|
||||
Transfers to assets held for sale
|
(14.8
|
)
|
|
—
|
|
|
—
|
|
|
(14.8
|
)
|
||||
Foreign currency translation and other
|
(29.6
|
)
|
|
(5.0
|
)
|
|
—
|
|
|
(34.6
|
)
|
||||
March 31, 2015
|
$
|
3,109.7
|
|
|
$
|
222.7
|
|
|
$
|
0.4
|
|
|
$
|
3,332.8
|
|
|
|
|
|
|
|
|
|
||||||||
Property and equipment, net:
|
|
|
|
|
|
|
|
||||||||
March 31, 2015
|
$
|
2,018.3
|
|
|
$
|
263.1
|
|
|
$
|
298.0
|
|
|
$
|
2,579.4
|
|
(a)
|
Includes $1.4 million related to discontinued operations.
|
|
Customer relationships
|
|
Software
|
|
Licensing and operating agreements
|
|
Other (a)
|
|
Total
|
||||||||||
|
in millions
|
||||||||||||||||||
Cost:
|
|
|
|
|
|
|
|
|
|
||||||||||
April 1, 2015
|
$
|
645.4
|
|
|
$
|
324.5
|
|
|
$
|
93.4
|
|
|
$
|
89.1
|
|
|
$
|
1,152.4
|
|
Additions
|
—
|
|
|
30.3
|
|
|
—
|
|
|
—
|
|
|
30.3
|
|
|||||
Retirements and disposals
|
(4.3
|
)
|
|
(3.1
|
)
|
|
—
|
|
|
—
|
|
|
(7.4
|
)
|
|||||
Transfers from property and equipment
|
—
|
|
|
16.1
|
|
|
27.0
|
|
|
—
|
|
|
43.1
|
|
|||||
Foreign currency translation and other
|
(0.5
|
)
|
|
(3.8
|
)
|
|
(7.2
|
)
|
|
—
|
|
|
(11.5
|
)
|
|||||
March 31, 2016
|
$
|
640.6
|
|
|
$
|
364.0
|
|
|
$
|
113.2
|
|
|
$
|
89.1
|
|
|
$
|
1,206.9
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Accumulated amortization:
|
|
|
|
|
|
|
|
|
|
||||||||||
April 1, 2015
|
$
|
7.5
|
|
|
$
|
243.1
|
|
|
$
|
28.0
|
|
|
$
|
0.3
|
|
|
$
|
278.9
|
|
Amortization
|
53.8
|
|
|
33.5
|
|
|
11.9
|
|
|
7.9
|
|
|
107.1
|
|
|||||
Retirements and disposals
|
(4.3
|
)
|
|
(3.1
|
)
|
|
—
|
|
|
—
|
|
|
(7.4
|
)
|
|||||
Transfers from property and equipment
|
—
|
|
|
2.6
|
|
|
4.8
|
|
|
—
|
|
|
7.4
|
|
|||||
Foreign currency translation and other
|
0.1
|
|
|
(2.6
|
)
|
|
(4.8
|
)
|
|
—
|
|
|
(7.3
|
)
|
|||||
March 31, 2016
|
$
|
57.1
|
|
|
$
|
273.5
|
|
|
$
|
39.9
|
|
|
$
|
8.2
|
|
|
$
|
378.7
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Intangible assets subject to amortization, net:
|
|
|
|
|
|
|
|
|
|
||||||||||
March 31, 2016
|
$
|
583.5
|
|
|
$
|
90.5
|
|
|
$
|
73.3
|
|
|
$
|
80.9
|
|
|
$
|
828.2
|
|
(a)
|
Primarily includes brand names.
|
|
Customer relationships
|
|
Software
|
|
Licensing and operating agreements
|
|
Other (a)
|
|
Total
|
||||||||||
|
in millions
|
||||||||||||||||||
Cost:
|
|
|
|
|
|
|
|
|
|
||||||||||
April 1, 2014
|
$
|
27.0
|
|
|
$
|
260.0
|
|
|
$
|
175.6
|
|
|
$
|
70.0
|
|
|
$
|
532.6
|
|
Acquisitions
|
625.0
|
|
|
18.7
|
|
|
14.8
|
|
|
87.0
|
|
|
745.5
|
|
|||||
Additions
|
—
|
|
|
18.9
|
|
|
38.5
|
|
|
0.7
|
|
|
58.1
|
|
|||||
Business disposals
|
—
|
|
|
(2.4
|
)
|
|
(135.4
|
)
|
|
(69.6
|
)
|
|
(207.4
|
)
|
|||||
Retirements and disposals
|
(6.4
|
)
|
|
(0.1
|
)
|
|
—
|
|
|
—
|
|
|
(6.5
|
)
|
|||||
Transfers from property and equipment
|
—
|
|
|
28.2
|
|
|
0.3
|
|
|
—
|
|
|
28.5
|
|
|||||
Foreign currency translation and other
|
(0.2
|
)
|
|
1.2
|
|
|
(0.4
|
)
|
|
1.0
|
|
|
1.6
|
|
|||||
March 31, 2015
|
$
|
645.4
|
|
|
$
|
324.5
|
|
|
$
|
93.4
|
|
|
$
|
89.1
|
|
|
$
|
1,152.4
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Accumulated amortization:
|
|
|
|
|
|
|
|
|
|
||||||||||
April 1, 2014
|
$
|
6.7
|
|
|
$
|
211.0
|
|
|
$
|
89.2
|
|
|
$
|
55.0
|
|
|
$
|
361.9
|
|
Amortization (b)
|
8.0
|
|
|
32.6
|
|
|
7.4
|
|
|
0.8
|
|
|
48.8
|
|
|||||
Business disposals
|
—
|
|
|
(1.6
|
)
|
|
(68.4
|
)
|
|
(55.4
|
)
|
|
(125.4
|
)
|
|||||
Retirements and disposals
|
(6.4
|
)
|
|
(0.1
|
)
|
|
—
|
|
|
—
|
|
|
(6.5
|
)
|
|||||
Foreign currency translation and other
|
(0.8
|
)
|
|
1.2
|
|
|
(0.2
|
)
|
|
(0.1
|
)
|
|
0.1
|
|
|||||
March 31, 2015
|
$
|
7.5
|
|
|
$
|
243.1
|
|
|
$
|
28.0
|
|
|
$
|
0.3
|
|
|
$
|
278.9
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Intangible assets subject to amortization, net:
|
|
|
|
|
|
|
|
|
|
||||||||||
March 31, 2015
|
$
|
637.9
|
|
|
$
|
81.4
|
|
|
$
|
65.4
|
|
|
$
|
88.8
|
|
|
$
|
873.5
|
|
(a)
|
Primarily includes brand names.
|
(b)
|
Includes $1.6 million related to discontinued operations.
|
|
|
|
|
March 31,
|
||||||
Cash-generating unit
|
|
Reportable segment
|
|
2016
|
|
2015
|
||||
|
|
|
|
in millions
|
||||||
|
|
|
|
|
|
|
||||
Networks
|
|
Networks and Liberty Latin America
|
|
$
|
844.9
|
|
|
$
|
844.9
|
|
Trinidad and Tobago
|
|
Caribbean
|
|
759.5
|
|
|
759.5
|
|
||
Jamaica
|
|
Caribbean
|
|
173.8
|
|
|
173.8
|
|
||
Curacao
|
|
Caribbean
|
|
97.0
|
|
|
97.0
|
|
||
|
|
|
|
1,875.2
|
|
|
1,875.2
|
|
||
Other
|
|
268.5
|
|
|
284.4
|
|
||||
|
|
|
|
$
|
2,143.7
|
|
|
$
|
2,159.6
|
|
|
Year ended March 31,
|
||||||
|
2016
|
|
2015
|
||||
|
in millions
|
||||||
|
|
|
|
||||
Balance at beginning of year
|
$
|
2,159.6
|
|
|
$
|
355.8
|
|
Acquisitions
|
—
|
|
|
1,804.8
|
|
||
Impairment
|
(3.3
|
)
|
|
—
|
|
||
Foreign currency translation adjustments
|
(12.6
|
)
|
|
(1.0
|
)
|
||
Balance at end of year
|
$
|
2,143.7
|
|
|
$
|
2,159.6
|
|
|
Networks
|
|
Trinidad & Tobago
|
|
Jamaica
|
|
Curacao
|
|
|
|
|
|
|
|
|
Key assumptions:
|
|
|
|
|
|
|
|
Pre-tax discount rate
|
9.2%
|
|
14.6%
|
|
11.5%
|
|
10.9%
|
Long-term growth rate
|
1.5%
|
|
5.0%
|
|
3.5%
|
|
5.0%
|
Budgeted Adjusted EBITDA (a)
|
9.3 - 25.2
|
|
6.0 - 9.5
|
|
6.8 - 18.6
|
|
6.0 - 9.0
|
Budgeted capital expenditure (b)
|
8.4 - 12.9
|
|
3.6
|
|
17.4 - 27.5
|
|
1.0
|
|
|
|
|
|
|
|
|
Change required for carrying amount to equal recoverable amount (in millions)
|
$617.0
|
|
$56.0
|
|
$272.0
|
|
$7.0
|
(a)
|
Budgeted Adjusted EBITDA is expressed as the range of annual growth rates in operations in the initial five years of the value in use calculation as derived from a three-year forecast approved by the board of directors.
|
(b)
|
Budgeted capital expenditures is expressed as a percentage of revenue in the initial five years of the value in use calculation.
|
|
Year ended March 31,
|
||||||
|
2016
|
|
2015
|
||||
|
in millions
|
||||||
|
|
|
|
||||
Depreciation expense
|
$
|
333.9
|
|
|
$
|
209.4
|
|
Amortization expense
|
107.1
|
|
|
47.2
|
|
||
Total depreciation and amortization
|
441.0
|
|
|
256.6
|
|
||
Impairment expense (recovery) (a)
|
(70.3
|
)
|
|
127.2
|
|
||
Total depreciation, amortization and impairment
|
$
|
370.7
|
|
|
$
|
383.8
|
|
(a)
|
In connection with the Columbus Acquisition, certain assets in the legacy Columbus markets that overlapped with existing CWC markets were impaired during the year ended March 31, 2015 based on the expected timing of customer migration to the CWC fiber networks. During the year ended March 31, 2016, the timing of the migration plan was reassessed and extended. Accordingly, the discounted cash flow analysis associated with the 2015 impairment charge was revised to account for a change in the expected useful lives of the underlying assets, which resulted in a $74.3 million impairment recovery during the 2016 period.
|
(15)
|
Debt and Finance Lease Obligations
|
|
March 31, 2016
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Weighted average interest rate (a)
|
|
Unused borrowing capacity (b)
|
|
Estimated fair value (c)
|
|
Principal amount
|
|||||||||||||||
|
|
|
March 31,
|
|
March 31,
|
|||||||||||||||||
|
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
|||||||||||||
|
|
|
in millions
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
C&W Notes
|
7.32
|
%
|
|
$
|
—
|
|
|
$
|
2,322.0
|
|
|
$
|
1,560.0
|
|
|
$
|
2,207.1
|
|
|
$
|
1,469.0
|
|
C&W Credit Facilities
|
5.11
|
%
|
|
493.0
|
|
|
885.0
|
|
|
1,352.0
|
|
|
865.2
|
|
|
1,349.0
|
|
|||||
Total debt before discounts, premiums and deferred financing costs
|
6.70
|
%
|
|
$
|
493.0
|
|
|
$
|
3,207.0
|
|
|
$
|
2,912.0
|
|
|
$
|
3,072.3
|
|
|
$
|
2,818.0
|
|
(a)
|
Represents the weighted average interest rate in effect at March 31, 2016 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, our weighted average interest rate on our aggregate variable- and fixed-rate indebtedness was 7.0% at March 31, 2016. For information regarding our derivative instruments, see note 8.
|
(b)
|
Unused borrowing capacity under the CWC Credit Facilities includes $390.0 million under the CWC Revolving Credit Facility (as defined and described below), which represents the maximum availability without regard to covenant compliance calculations or other conditions precedent to borrowing. At March 31, 2016, based on the applicable leverage and other financial covenants, which take into account letters of credit issued in connection with the Cable & Wireless Superannuation Fund (CWSF) (as described in note 21), $340.7 million of unused borrowing capacity was available to be borrowed under the CWC Credit Facilities.
|
(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 9.
|
•
|
Our credit facilities contain certain consolidated gross or net leverage ratios, as specified in the relevant credit facility, which are required to be complied with on an incurrence and/or maintenance basis;
|
•
|
Our credit facilities contain certain restrictions which, among other things, restrict the ability of the members of the relevant borrowing group to (i) incur or guarantee certain financial indebtedness, (ii) make certain disposals and acquisitions, (iii) create certain security interests over their assets, in each case, subject to certain customary and agreed exceptions and (iv) make certain restricted payments to their direct and/or indirect parent companies (and indirectly to CWC) through dividends, loans or other distributions, subject to compliance with applicable covenants;
|
•
|
Our credit facilities require that certain members of the relevant borrowing group guarantee the payment of all sums payable under the relevant credit facility and such group members are required to grant first-ranking security over their shares or, in certain borrowing groups, over substantially all of their assets to secure the payment of all sums payable thereunder;
|
•
|
In addition to certain mandatory prepayment events, the instructing group of lenders under the relevant credit facility may cancel the commitments thereunder and declare the loans thereunder due and payable after the applicable notice period following the occurrence of a change of control (as specified in the relevant credit facility);
|
•
|
Our credit facilities contain certain customary events of default, the occurrence of which, subject to certain exceptions and materiality qualifications, would allow the instructing group of lenders to (i) cancel the total commitments, (ii) accelerate all outstanding loans and terminate their commitments thereunder and/or (iii) declare that all or part of the loans be payable on demand;
|
•
|
Our credit facilities require members of the relevant borrowing group to observe certain affirmative and negative undertakings and covenants, which are subject to certain materiality qualifications and other customary and agreed exceptions; and
|
•
|
In addition to customary default provisions, our credit facilities generally include certain cross-default and cross-acceleration provisions with respect to other indebtedness of members of the relevant borrowing group, subject to agreed minimum thresholds and other customary and agreed exceptions.
|
•
|
Our notes contain certain customary incurrence-based covenants. In addition, our notes provide that any failure to pay principal prior to expiration of any applicable grace period, or any acceleration with respect to other indebtedness of the issuer or certain subsidiaries, over agreed minimum thresholds (as specified under the applicable indenture), is an event of default under the respective notes;
|
•
|
Our notes contain certain restrictions that, among other things, restrict the ability of the members of the relevant borrowing group to (i) incur or guarantee certain financial indebtedness, (ii) make certain disposals and acquisitions, (iii) create certain security interests over their assets, in each case, subject to certain customary and agreed exceptions and (iv) make certain restricted payments to its direct and/or indirect parent companies (and indirectly to CWC) through dividends, loans or other distributions, subject to compliance with applicable covenants; and
|
•
|
If the relevant issuer or certain of its subsidiaries (as specified in the applicable indenture) sell certain assets, such issuer must offer to repurchase the applicable notes at par, or if a change of control (as specified in the applicable indenture) occurs, such issuer must offer to repurchase all of the relevant notes at a redemption price of 101%.
|
|
|
|
|
|
|
Outstanding principal
amount |
|
|
|
|
||||||||||
C&W Notes
|
|
Maturity
|
|
Interest
rate |
|
Borrowing
currency |
|
U.S. $ equivalent
|
|
Estimated
fair value |
|
Carrying
value |
||||||||
|
|
|
|
|
|
in millions
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Columbus Senior Notes (a)
|
March 30, 2021
|
|
7.375%
|
|
$
|
1,250.0
|
|
|
$
|
1,250.0
|
|
|
$
|
1,334.0
|
|
|
$
|
1,236.3
|
|
|
Sable Senior Notes (b)
|
August 1, 2022
|
|
6.875%
|
|
$
|
750.0
|
|
|
750.0
|
|
|
760.0
|
|
|
725.0
|
|
||||
C&W Senior Notes (c)
|
March 25, 2019
|
|
8.625%
|
|
£
|
200.0
|
|
|
207.1
|
|
|
228.0
|
|
|
207.1
|
|
||||
Total
|
|
$
|
2,207.1
|
|
|
$
|
2,322.0
|
|
|
$
|
2,168.4
|
|
(a)
|
The Columbus Senior Notes were issued by Columbus. The Columbus Senior Notes include certain redemption terms that represent an embedded derivative. We have bifurcated the embedded derivative from the Columbus Senior Notes and recorded the liability associated with the redemption features at fair value in our consolidated statements of financial position. For additional information on the embedded derivative, see note 8.
|
(b)
|
On August 1, 2015, Sable issued the Sable Senior Notes, which had an issue price of 98.644%. A portion of the proceeds from the Sable Senior Notes and amounts drawn under the CWC Revolving Credit Facility were primarily used to repay amounts outstanding under certain then existing terms loans. In connection with these transactions, we recognized a loss on debt extinguishment of $21.3 million.
|
(c)
|
The CWC Senior Notes, which are non-callable, were issued by Cable & Wireless International Finance B.V., a wholly-owned subsidiary of CWC.
|
|
|
|
|
Redemption price
|
||
|
|
|
|
Columbus
Senior Notes
|
|
Sable
Senior Notes
|
|
|
|
|
|
|
|
12-month period commencing
|
|
March 30
|
|
August 1
|
||
|
|
|
|
|
||
2018
|
|
103.688%
|
|
105.156%
|
||
2019
|
|
101.844%
|
|
103.438%
|
||
2020
|
|
100.000%
|
|
101.719%
|
||
2021 and thereafter
|
|
N.A.
|
|
100.000%
|
C&W Credit Facility
|
|
Maturity
|
|
Interest rate
|
|
Facility
amount
(in borrowing
currency)
|
|
Outstanding principal amount
|
|
Unused
borrowing
capacity (a)
|
|
Carrying
value (b)
|
||||||||
|
|
|
|
|
|
in millions
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
C&W Term Loan
|
|
February 1, 2020
|
|
8.75%
|
|
$
|
400.0
|
|
|
$
|
400.0
|
|
|
$
|
—
|
|
|
$
|
395.0
|
|
C&W Revolving Credit Facility
|
|
March 31, 2020
|
|
LIBOR + 3.50% (c)
|
|
$
|
570.0
|
|
|
180.0
|
|
|
390.0
|
|
|
180.0
|
|
|||
C&W Regional Facilities (d)
|
|
various dates ranging from 2017 to 2038
|
|
3.65% (e)
|
|
$
|
443.4
|
|
|
285.2
|
|
|
103.0
|
|
|
285.0
|
|
|||
Total
|
|
$
|
865.2
|
|
|
$
|
493.0
|
|
|
$
|
860.0
|
|
(a)
|
The amount related to the CWC Revolving Credit Facility represents the maximum availability without regard to covenant compliance calculations or other conditions precedent to borrowing At March 31, 2016, based on the applicable leverage and other financial covenants, which take into account letters of credit issued in connection with the CWSF, $340.7 million of unused borrowing capacity was available to be borrowed under the CWC Credit Facilities.
|
(b)
|
Amounts are net of discounts and deferred financing costs, where applicable.
|
(c)
|
The CWC Revolving Credit Facility has a fee on unused commitments of 0.5% per year.
|
(d)
|
Represents certain amounts borrowed by CW Panama, BTC and CW Jamaica, each a subsidiary of CWC (collectively, the CWC Regional Facilities).
|
(e)
|
Represents a blended weighted average rate for all CWC Regional Facilities.
|
Year ending March 31:
|
|
||
2017
|
$
|
316.0
|
|
2018
|
280.0
|
|
|
2019
|
463.7
|
|
|
2020
|
818.3
|
|
|
2021
|
1,428.1
|
|
|
Thereafter
|
841.0
|
|
|
Total debt maturities
|
4,147.1
|
|
|
Discounts, net of premiums
|
(17.5
|
)
|
|
Deferred financing costs
|
(26.4
|
)
|
|
Amounts representing interest
|
(1,074.8
|
)
|
|
Total
|
$
|
3,028.4
|
|
|
|
||
Current portion
|
$
|
82.2
|
|
Noncurrent portion
|
$
|
2,946.2
|
|
(16)
|
Other Liabilities
|
|
March 31,
|
||||||
|
2016
|
|
2015
|
||||
|
in millions
|
||||||
|
|
|
|
||||
Accrued and other operating liabilities
|
$
|
242.8
|
|
|
$
|
274.5
|
|
Accrued interest payable
|
18.4
|
|
|
56.5
|
|
||
Accrued capital expenditures
|
56.0
|
|
|
76.7
|
|
||
Payroll and employee benefits (note 22)
|
20.3
|
|
|
20.9
|
|
||
Accrued share-based compensation
|
6.5
|
|
|
0.6
|
|
||
Total
|
$
|
344.0
|
|
|
$
|
429.2
|
|
|
March 31,
|
||||||
|
2016
|
|
2015
|
||||
|
in millions
|
||||||
|
|
|
|
||||
Retirement benefit obligations (note 21)
|
$
|
185.1
|
|
|
$
|
208.8
|
|
Provisions (note 17)
|
66.6
|
|
|
110.0
|
|
||
Accrued capital expenditures
|
19.3
|
|
|
12.9
|
|
||
Other accrued noncurrent liabilities
|
7.9
|
|
|
28.3
|
|
||
Total
|
$
|
278.9
|
|
|
$
|
360.0
|
|
(17)
|
Provisions
|
|
Restructuring
|
|
Network and asset retirement obligations
|
|
Legal and other
|
|
Total
|
||||||||
|
in millions
|
||||||||||||||
|
|
|
|
|
|
|
|
||||||||
April 1, 2015
|
$
|
96.9
|
|
|
$
|
51.6
|
|
|
$
|
90.9
|
|
|
$
|
239.4
|
|
Additional provisions
|
7.1
|
|
|
2.0
|
|
|
38.2
|
|
|
47.3
|
|
||||
Amounts used
|
(65.8
|
)
|
|
(5.5
|
)
|
|
(66.5
|
)
|
|
(137.8
|
)
|
||||
Unused amounts released
|
(16.8
|
)
|
|
—
|
|
|
(5.6
|
)
|
|
(22.4
|
)
|
||||
Effect of discounting
|
—
|
|
|
2.5
|
|
|
—
|
|
|
2.5
|
|
||||
Transfers
|
1.8
|
|
|
(2.0
|
)
|
|
0.2
|
|
|
—
|
|
||||
Foreign currency translation adjustments and other
|
(0.4
|
)
|
|
(0.7
|
)
|
|
—
|
|
|
(1.1
|
)
|
||||
March 31, 2016
|
$
|
22.8
|
|
|
$
|
47.9
|
|
|
$
|
57.2
|
|
|
$
|
127.9
|
|
|
|
|
|
|
|
|
|
||||||||
Current portion
|
$
|
20.6
|
|
|
$
|
0.4
|
|
|
$
|
40.3
|
|
|
$
|
61.3
|
|
Noncurrent portion
|
2.2
|
|
|
47.5
|
|
|
16.9
|
|
|
66.6
|
|
||||
|
$
|
22.8
|
|
|
$
|
47.9
|
|
|
$
|
57.2
|
|
|
$
|
127.9
|
|
|
Restructuring
|
|
Network and asset retirement obligations
|
|
Legal and other
|
|
Total
|
||||||||
|
in millions
|
||||||||||||||
|
|
|
|
|
|
|
|
||||||||
April 1, 2014
|
$
|
66.5
|
|
|
$
|
29.9
|
|
|
$
|
86.8
|
|
|
$
|
183.2
|
|
Acquisitions
|
—
|
|
|
—
|
|
|
33.1
|
|
|
33.1
|
|
||||
Business disposals
|
(0.6
|
)
|
|
(2.2
|
)
|
|
(11.0
|
)
|
|
(13.8
|
)
|
||||
Additional provisions
|
78.0
|
|
|
21.9
|
|
|
22.0
|
|
|
121.9
|
|
||||
Amounts used
|
(46.8
|
)
|
|
(0.2
|
)
|
|
(25.5
|
)
|
|
(72.5
|
)
|
||||
Unused amounts released
|
—
|
|
|
—
|
|
|
(14.4
|
)
|
|
(14.4
|
)
|
||||
Effect of discounting
|
—
|
|
|
2.8
|
|
|
—
|
|
|
2.8
|
|
||||
Foreign currency translation adjustments and other
|
(0.2
|
)
|
|
(0.6
|
)
|
|
(0.1
|
)
|
|
(0.9
|
)
|
||||
March 31, 2015
|
$
|
96.9
|
|
|
$
|
51.6
|
|
|
$
|
90.9
|
|
|
$
|
239.4
|
|
|
|
|
|
|
|
|
|
||||||||
Current portion
|
$
|
62.7
|
|
|
$
|
2.4
|
|
|
$
|
64.3
|
|
|
$
|
129.4
|
|
Noncurrent portion
|
34.2
|
|
|
49.2
|
|
|
26.6
|
|
|
110.0
|
|
||||
|
$
|
96.9
|
|
|
$
|
51.6
|
|
|
$
|
90.9
|
|
|
$
|
239.4
|
|
(18)
|
Income Taxes
|
|
Year ended March 31,
|
||||||
|
2016
|
|
2015
|
||||
|
in millions
|
||||||
|
|
|
|
||||
Current tax expense
|
$
|
44.6
|
|
|
$
|
36.4
|
|
Deferred tax expense (benefit)
|
6.9
|
|
|
(4.7
|
)
|
||
Total income tax expense
|
$
|
51.5
|
|
|
$
|
31.7
|
|
|
Year ended March 31,
|
||||||
|
2016
|
|
2015
|
||||
|
in millions
|
||||||
|
|
|
|
||||
Income tax expense (benefit) at U.K. statutory tax rate (a)
|
$
|
35.4
|
|
|
$
|
(0.2
|
)
|
Effect of changes in unrecognized deferred tax assets
|
46.5
|
|
|
17.0
|
|
||
Adjustments relating to prior years
|
(33.9
|
)
|
|
10.0
|
|
||
Non-deductible or non-taxable interest and other expenses
|
26.0
|
|
|
8.0
|
|
||
International rate differences (b)
|
(24.5
|
)
|
|
(17.6
|
)
|
||
Effect of withholding tax and intra-group dividends
|
2.0
|
|
|
16.0
|
|
||
Other
|
—
|
|
|
(1.5
|
)
|
||
Total income tax expense
|
$
|
51.5
|
|
|
$
|
31.7
|
|
(a)
|
The applicable statutory tax rate in the U.K. is 20% and 21% for the years ended March 31, 2016 and 2015, respectively.
|
(b)
|
Amounts reflect adjustments (either an increase or a decrease) to “expected” tax benefit (loss) for statutory rates in jurisdictions in which we operate outside of the U.K.
|
|
March 31, 2016
|
|
Year ended March 31, 2016
|
||||||||||||
|
Deferred tax assets
|
|
Deferred tax liabilities
|
|
Foreign currency translation adjustments
|
|
Recognition in statement of operations
|
||||||||
|
in millions
|
||||||||||||||
|
|
|
|
|
|
|
|
||||||||
Net operating loss and other carryforwards
|
$
|
17.4
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
4.0
|
|
Property and equipment
|
19.6
|
|
|
(154.8
|
)
|
|
(1.3
|
)
|
|
7.0
|
|
||||
Intangible assets
|
—
|
|
|
(164.5
|
)
|
|
(1.2
|
)
|
|
(0.2
|
)
|
||||
Investments
|
—
|
|
|
(0.5
|
)
|
|
—
|
|
|
—
|
|
||||
Receivables
|
4.9
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Accrued interest
|
10.4
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Other
|
49.1
|
|
|
(23.9
|
)
|
|
0.5
|
|
|
(3.9
|
)
|
||||
Net assets with liabilities within same jurisdiction
|
(65.6
|
)
|
|
65.6
|
|
|
—
|
|
|
—
|
|
||||
Total
|
$
|
35.8
|
|
|
$
|
(278.1
|
)
|
|
$
|
(2.0
|
)
|
|
$
|
6.9
|
|
|
March 31, 2015
|
|
Year ended March 31, 2015
|
||||||||||||||||
|
Deferred tax assets
|
|
Deferred tax liabilities
|
|
Acquisitions, net of disposals
|
|
Foreign currency translation adjustments
|
|
Recognition in statement of operations
|
||||||||||
|
in millions
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Net operating loss and other carryforwards
|
$
|
21.4
|
|
|
$
|
—
|
|
|
$
|
(4.0
|
)
|
|
$
|
—
|
|
|
$
|
(1.4
|
)
|
Long-lived assets
|
22.0
|
|
|
(274.0
|
)
|
|
(233.0
|
)
|
|
0.8
|
|
|
(5.8
|
)
|
|||||
Other
|
20.6
|
|
|
(27.4
|
)
|
|
(10.4
|
)
|
|
0.9
|
|
|
2.5
|
|
|||||
Net assets with liabilities within same jurisdiction
|
(8.2
|
)
|
|
8.2
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Total
|
$
|
55.8
|
|
|
$
|
(293.2
|
)
|
|
$
|
(247.4
|
)
|
|
$
|
1.7
|
|
|
$
|
(4.7
|
)
|
|
March 31,
|
||||||
|
2016
|
|
2015
|
||||
|
in millions
|
||||||
|
|
|
|
||||
Net operating loss and other carryforwards
|
$
|
7,960.0
|
|
|
$
|
7,339.0
|
|
Capital allowances available on noncurrent assets
|
150.0
|
|
|
70.0
|
|
||
Pensions
|
186.0
|
|
|
205.0
|
|
||
Other
|
133.0
|
|
|
156.0
|
|
||
|
$
|
8,429.0
|
|
|
$
|
7,770.0
|
|
Jurisdiction
|
|
Tax loss
carryforward
|
|
Related
tax asset
|
|
Expiration
date
|
||||
|
in millions
|
|
|
|||||||
|
|
|
|
|
|
|||||
Barbados
|
$
|
73.3
|
|
|
$
|
12.2
|
|
|
2016 - 2022
|
|
Colombia
|
9.5
|
|
|
3.6
|
|
|
Indefinite
|
|||
All other countries
|
6.6
|
|
|
1.6
|
|
|
Various
|
|||
Total
|
$
|
89.4
|
|
|
$
|
17.4
|
|
|
|
(19)
|
Owners’ Equity
|
|
March 31,
|
||||||
|
2016
|
|
2015
|
||||
|
in millions
|
||||||
|
|
|
|
||||
Capital reserve
|
$
|
986.8
|
|
|
$
|
986.8
|
|
Other reserves:
|
|
|
|
||||
De-merger reserve (a)
|
2,288.6
|
|
|
2,288.6
|
|
||
Merger relief reserve (b)
|
1,208.8
|
|
|
1,208.8
|
|
||
Fair value reserve
|
19.8
|
|
|
19.8
|
|
||
Transactions with noncontrolling interests
|
(5.3
|
)
|
|
(5.3
|
)
|
||
Put option arrangements
|
(775.7
|
)
|
|
(775.7
|
)
|
||
|
2,736.2
|
|
|
2,736.2
|
|
||
Total
|
$
|
3,723.0
|
|
|
$
|
3,723.0
|
|
(a)
|
Represents reserves created on demerger of the legacy Cable and Wireless Limited business in 2010.
|
(b)
|
Represents a reserve related to the statutory relief from recognizing share premium when issuing equity shares in order to acquire the legal entity shares of another company when certain conditions are met. The merger reserve was formed in connection with the Columbus Acquisition on March 31, 2015 when we acquired 100% of the issued share capital of Columbus for consideration that included the issuance of shares.
|
(20)
|
Finance Expense and Finance Income
|
|
Year ended March 31,
|
||||||
|
2016
|
|
2015
|
||||
|
in millions
|
||||||
|
|
|
|
||||
Interest expense on third-party debt
|
$
|
207.9
|
|
|
$
|
74.2
|
|
Realized and unrealized losses on derivative instruments (note 8)
|
78.7
|
|
|
—
|
|
||
Losses on debt extinguishment (note 15)
|
21.3
|
|
|
36.5
|
|
||
Amortization of deferred financing costs and accretion of discounts (note 14)
|
14.9
|
|
|
6.4
|
|
||
Other financial expense items
|
7.8
|
|
|
3.7
|
|
||
Total
|
$
|
330.6
|
|
|
$
|
120.8
|
|
|
Year ended March 31,
|
||||||
|
2016
|
|
2015
|
||||
|
in millions
|
||||||
|
|
|
|
||||
Foreign currency transaction gains
|
$
|
11.4
|
|
|
$
|
40.0
|
|
Interest on related-party loans receivable (note 26)
|
5.0
|
|
|
0.9
|
|
||
Interest on cash and bank deposits
|
2.5
|
|
|
3.3
|
|
||
Other financial income items
|
6.3
|
|
|
4.1
|
|
||
Total
|
$
|
25.2
|
|
|
$
|
48.3
|
|
(21)
|
Employee Benefit Plans
|
|
March 31, 2016
|
|
March 31, 2015
|
||||||||||||
|
CWSF
|
|
Overseas schemes
|
|
CWSF
|
|
Overseas schemes
|
||||||||
|
in millions
|
||||||||||||||
|
|
|
|
|
|
|
|
||||||||
Annuity policies
|
$
|
1,100.4
|
|
|
$
|
96.0
|
|
|
$
|
1,235.3
|
|
|
$
|
88.0
|
|
Equities – quoted
|
323.5
|
|
|
45.0
|
|
|
338.4
|
|
|
37.0
|
|
||||
Bonds and gilts – quoted
|
247.0
|
|
|
36.0
|
|
|
237.7
|
|
|
39.0
|
|
||||
Property
|
1.0
|
|
|
42.0
|
|
|
1.0
|
|
|
41.0
|
|
||||
Cash and swaps
|
20.2
|
|
|
22.0
|
|
|
17.6
|
|
|
23.0
|
|
||||
Total
|
$
|
1,692.1
|
|
|
$
|
241.0
|
|
|
$
|
1,830.0
|
|
|
$
|
228.0
|
|
|
March 31, 2016
|
|
March 31, 2015
|
||||||||
|
CWSF
|
|
U.K. unfunded arrangements
|
|
Overseas schemes (a)
|
|
CWSF
|
|
U.K. unfunded arrangements
|
|
Overseas schemes (a)
|
|
%
|
||||||||||
Significant actuarial assumptions:
|
|
|
|
|
|
|
|
|
|
|
|
RPI inflation rate
|
2.90
|
|
2.90
|
|
4.70
|
|
2.80
|
|
2.80
|
|
4.10
|
Discount rate
|
3.40
|
|
3.40
|
|
8.60
|
|
3.10
|
|
3.10
|
|
9.20
|
Discount rate – CWSF uninsured liability
|
3.50
|
|
—
|
|
—
|
|
3.20
|
|
—
|
|
—
|
Other actuarial assumptions:
|
|
|
|
|
|
|
|
|
|
|
|
CPI inflation rate
|
1.90
|
|
1.90
|
|
—
|
|
1.80
|
|
1.80
|
|
—
|
Salary/wage increase
|
3.50
|
|
—
|
|
5.30
|
|
3.40
|
|
—
|
|
5.90
|
Pension increase (b)
|
1.8 - 2.9
|
|
—
|
|
2.7
|
|
1.7 - 2.7
|
|
—
|
|
2.8
|
(a)
|
Represents the weighted average of the assumptions used for the respective schemes.
|
(b)
|
The rate is primarily associated with the RPI inflation rate before and after expected retirement.
|
•
|
Investment returns: Our net pension assets (liabilities) and contribution requirements are heavily dependent upon the return on the invested assets;
|
•
|
Longevity: The cost to the company of the pensions promised to members is dependent upon the expected term of these payments. To the extent that members live longer than expected this will increase the cost of these arrangements; and
|
•
|
Inflation rate risk: In the U.K., pension obligations are impacted by inflation and, as such, higher inflation will lead to higher pension liabilities.
|
|
Increase
|
|
Decrease
|
||||
|
in millions
|
||||||
CWSF and U.K. unfunded arrangements
|
|
|
|
||||
Discount rate:
|
|
|
|
||||
Effect on defined benefit obligation
|
$
|
(69.0
|
)
|
|
$
|
69.0
|
|
Effect on defined benefit obligation, net of annuity insurance policies
|
$
|
(36.0
|
)
|
|
$
|
36.0
|
|
Inflation (and related increases):
|
|
|
|
||||
Effect on defined benefit obligation
|
$
|
48.0
|
|
|
$
|
(48.0
|
)
|
Effect on defined benefit obligation, net of annuity insurance policies
|
$
|
28.0
|
|
|
$
|
(28.0
|
)
|
Life expectancy:
|
|
|
|
||||
Effect on defined benefit obligation
|
$
|
53.0
|
|
|
$
|
(53.0
|
)
|
Effect on defined benefit obligation, net of annuity insurance policies
|
$
|
19.0
|
|
|
$
|
(19.0
|
)
|
Overseas schemes
|
|
|
|
||||
Discount rate – effect on defined benefit obligation
|
$
|
(6.0
|
)
|
|
$
|
6.0
|
|
Inflation – effect on defined benefit obligation
|
$
|
1.0
|
|
|
$
|
(1.0
|
)
|
|
March 31, 2016
|
|
March 31, 2015
|
||||||||||||||||||||||||||||
|
CWSF
|
|
U.K. unfunded arrangements
|
|
Overseas schemes
|
|
Total
|
|
CWSF
|
|
U.K. unfunded arrangements
|
|
Overseas schemes
|
|
Total
|
||||||||||||||||
|
in millions
|
||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Fair value of plan assets
|
$
|
1,692.1
|
|
|
$
|
—
|
|
|
$
|
241.0
|
|
|
$
|
1,933.1
|
|
|
$
|
1,830.1
|
|
|
$
|
—
|
|
|
$
|
228.0
|
|
|
$
|
2,058.1
|
|
Present value of funded obligations
|
(1,737.3
|
)
|
|
—
|
|
|
(219.0
|
)
|
|
(1,956.3
|
)
|
|
(1,947.2
|
)
|
|
—
|
|
|
(185.0
|
)
|
|
(2,132.2
|
)
|
||||||||
Present value of unfunded obligations
|
—
|
|
|
(44.0
|
)
|
|
—
|
|
|
(44.0
|
)
|
|
—
|
|
|
(48.0
|
)
|
|
(3.0
|
)
|
|
(51.0
|
)
|
||||||||
Impact of minimum funding requirement
|
(91.0
|
)
|
|
—
|
|
|
—
|
|
|
(91.0
|
)
|
|
(41.0
|
)
|
|
—
|
|
|
—
|
|
|
(41.0
|
)
|
||||||||
Effect of asset ceiling
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(26.0
|
)
|
|
(26.0
|
)
|
||||||||
Net surplus (deficit) (a)
|
$
|
(136.2
|
)
|
|
$
|
(44.0
|
)
|
|
$
|
22.0
|
|
|
$
|
(158.2
|
)
|
|
$
|
(158.1
|
)
|
|
$
|
(48.0
|
)
|
|
$
|
14.0
|
|
|
$
|
(192.1
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Pension plans in deficit
|
$
|
(136.2
|
)
|
|
$
|
(44.0
|
)
|
|
$
|
(6.0
|
)
|
|
$
|
(186.2
|
)
|
|
$
|
(158.1
|
)
|
|
$
|
(48.0
|
)
|
|
$
|
(3.0
|
)
|
|
$
|
(209.1
|
)
|
Pension plans in surplus
|
—
|
|
|
—
|
|
|
28.0
|
|
|
28.0
|
|
|
—
|
|
|
—
|
|
|
17.0
|
|
|
17.0
|
|
||||||||
Net surplus (deficit)
|
$
|
(136.2
|
)
|
|
$
|
(44.0
|
)
|
|
$
|
22.0
|
|
|
$
|
(158.2
|
)
|
|
$
|
(158.1
|
)
|
|
$
|
(48.0
|
)
|
|
$
|
14.0
|
|
|
$
|
(192.1
|
)
|
(a)
|
Totals include $30.0 million and $32.0 million at March 31, 2016 and March 31, 2015, respectively, to cover the cost of pension entitlements for former directors of the company.
|
|
CWSF
|
|
U.K. unfunded arrangements
|
|
Overseas schemes
|
|
Total
|
||||||||
|
in millions
|
||||||||||||||
|
|
|
|
|
|
|
|
||||||||
Year ended March 31, 2015:
|
|
|
|
|
|
|
|
||||||||
Current service cost
|
$
|
(0.5
|
)
|
|
$
|
—
|
|
|
$
|
(2.0
|
)
|
|
$
|
(2.5
|
)
|
Past service cost
|
(0.1
|
)
|
|
—
|
|
|
—
|
|
|
(0.1
|
)
|
||||
Interest credit (charge) on net assets/liabilities
|
(5.0
|
)
|
|
(1.9
|
)
|
|
2.0
|
|
|
(4.9
|
)
|
||||
Administrative expenses
|
(1.8
|
)
|
|
—
|
|
|
—
|
|
|
(1.8
|
)
|
||||
Total net charge
|
$
|
(7.4
|
)
|
|
$
|
(1.9
|
)
|
|
$
|
—
|
|
|
$
|
(9.3
|
)
|
|
|
|
|
|
|
|
|
||||||||
Year ended March 31, 2016:
|
|
|
|
|
|
|
|
||||||||
Current service cost
|
$
|
(0.5
|
)
|
|
$
|
—
|
|
|
$
|
(1.0
|
)
|
|
$
|
(1.5
|
)
|
Past service cost
|
—
|
|
|
—
|
|
|
(16.0
|
)
|
|
(16.0
|
)
|
||||
Interest credit (charge) on net assets/liabilities
|
(3.8
|
)
|
|
(1.5
|
)
|
|
1.0
|
|
|
(4.3
|
)
|
||||
Administrative expenses
|
(1.6
|
)
|
|
—
|
|
|
—
|
|
|
(1.6
|
)
|
||||
Total net charge
|
$
|
(5.9
|
)
|
|
$
|
(1.5
|
)
|
|
$
|
(16.0
|
)
|
|
$
|
(23.4
|
)
|
|
CWSF
|
|
U.K. unfunded arrangements
|
|
Overseas schemes
|
|
Total
|
||||||||
|
in millions
|
||||||||||||||
|
|
|
|
|
|
|
|
||||||||
Balance at April 1, 2014
|
$
|
(147.9
|
)
|
|
$
|
(48.4
|
)
|
|
$
|
17.6
|
|
|
$
|
(178.7
|
)
|
Effect of foreign exchange rate fluctuations
|
13.3
|
|
|
4.9
|
|
|
(1.1
|
)
|
|
17.1
|
|
||||
Net credit (expense) recognized in the consolidated statement of operations
|
(7.4
|
)
|
|
(2.0
|
)
|
|
0.1
|
|
|
(9.3
|
)
|
||||
Net expense recognized on the consolidated statement of comprehensive income
|
(68.1
|
)
|
|
(4.4
|
)
|
|
(4.6
|
)
|
|
(77.1
|
)
|
||||
Contributions paid by employer
|
52.0
|
|
|
1.9
|
|
|
2.0
|
|
|
55.9
|
|
||||
Balance at March 31, 2015
|
$
|
(158.1
|
)
|
|
$
|
(48.0
|
)
|
|
$
|
14.0
|
|
|
$
|
(192.1
|
)
|
|
|
|
|
|
|
|
|
||||||||
Balance at April 1, 2015
|
$
|
(158.1
|
)
|
|
$
|
(48.0
|
)
|
|
$
|
14.0
|
|
|
$
|
(192.1
|
)
|
Effect of foreign exchange rate fluctuations
|
5.2
|
|
|
2.3
|
|
|
(1.1
|
)
|
|
6.4
|
|
||||
Net expense recognized in the consolidated statement of operations
|
(6.2
|
)
|
|
(1.5
|
)
|
|
(15.8
|
)
|
|
(23.5
|
)
|
||||
Net credit (expense) recognized on the consolidated statement of comprehensive income
|
(27.0
|
)
|
|
1.4
|
|
|
22.7
|
|
|
(2.9
|
)
|
||||
Contributions paid by employer
|
49.9
|
|
|
1.8
|
|
|
2.2
|
|
|
53.9
|
|
||||
Balance at March 31, 2016
|
$
|
(136.2
|
)
|
|
$
|
(44.0
|
)
|
|
$
|
22.0
|
|
|
$
|
(158.2
|
)
|
|
CWSF
|
|
U.K. unfunded arrangements
|
|
Overseas schemes
|
|
Total
|
||||||||
|
in millions
|
||||||||||||||
|
|
|
|
|
|
|
|
||||||||
Balance at April 1, 2014
|
$
|
(1,942.7
|
)
|
|
$
|
(48.4
|
)
|
|
$
|
(185.0
|
)
|
|
$
|
(2,176.1
|
)
|
Current service cost
|
(0.5
|
)
|
|
—
|
|
|
(2.0
|
)
|
|
(2.5
|
)
|
||||
Interest expense on pension obligations
|
(79.6
|
)
|
|
(1.9
|
)
|
|
(13.0
|
)
|
|
(94.5
|
)
|
||||
Actuarial losses from changes in financial assumptions
|
(241.2
|
)
|
|
—
|
|
|
(11.0
|
)
|
|
(252.2
|
)
|
||||
Actuarial experience gains (losses)
|
20.9
|
|
|
(4.5
|
)
|
|
(2.0
|
)
|
|
14.4
|
|
||||
Benefits paid
|
93.6
|
|
|
1.9
|
|
|
20.0
|
|
|
115.5
|
|
||||
Foreign exchange translation differences
|
202.3
|
|
|
5.0
|
|
|
5.0
|
|
|
212.3
|
|
||||
Balance at March 31, 2015
|
$
|
(1,947.2
|
)
|
|
$
|
(47.9
|
)
|
|
$
|
(188.0
|
)
|
|
$
|
(2,183.1
|
)
|
|
|
|
|
|
|
|
|
||||||||
Balance at April 1, 2015
|
$
|
(1,947.2
|
)
|
|
$
|
(47.9
|
)
|
|
$
|
(188.0
|
)
|
|
$
|
(2,183.1
|
)
|
Current service cost
|
(0.5
|
)
|
|
—
|
|
|
(1.0
|
)
|
|
(1.5
|
)
|
||||
Interest expense on pension obligations
|
(59.5
|
)
|
|
(1.5
|
)
|
|
(12.0
|
)
|
|
(73.0
|
)
|
||||
Actuarial gains (losses) from changes in financial assumptions
|
62.5
|
|
|
1.2
|
|
|
(8.0
|
)
|
|
55.7
|
|
||||
Actuarial experience gains (losses)
|
22.2
|
|
|
—
|
|
|
(9.0
|
)
|
|
13.2
|
|
||||
Employee contributions
|
—
|
|
|
—
|
|
|
(1.0
|
)
|
|
(1.0
|
)
|
||||
Employer disbursements
|
—
|
|
|
—
|
|
|
5.0
|
|
|
5.0
|
|
||||
Past service costs
|
—
|
|
|
—
|
|
|
(16.0
|
)
|
|
(16.0
|
)
|
||||
Benefits paid
|
87.5
|
|
|
1.8
|
|
|
6.0
|
|
|
95.3
|
|
||||
Foreign exchange translation differences
|
97.7
|
|
|
2.5
|
|
|
5.0
|
|
|
105.2
|
|
||||
Balance at March 31, 2016
|
$
|
(1,737.3
|
)
|
|
$
|
(43.9
|
)
|
|
$
|
(219.0
|
)
|
|
$
|
(2,000.2
|
)
|
|
CWSF
|
|
U.K. unfunded arrangements
|
|
Overseas schemes
|
|
Total
|
||||||||
|
in millions
|
||||||||||||||
|
|
|
|
|
|
|
|
||||||||
Balance at April 1, 2014
|
$
|
1,817.3
|
|
|
$
|
—
|
|
|
$
|
224.0
|
|
|
$
|
2,041.3
|
|
Interest income on plan assets
|
75.6
|
|
|
—
|
|
|
17.0
|
|
|
92.6
|
|
||||
Return on invested plan assets, excluding interest income
|
68.8
|
|
|
—
|
|
|
(4.0
|
)
|
|
64.8
|
|
||||
Actuarial gains from changes in financial assumptions on insured asset
|
114.9
|
|
|
—
|
|
|
11.0
|
|
|
125.9
|
|
||||
Actuarial experience gains (losses)
|
(12.4
|
)
|
|
—
|
|
|
4.0
|
|
|
(8.4
|
)
|
||||
Employer contributions
|
51.4
|
|
|
1.9
|
|
|
2.0
|
|
|
55.3
|
|
||||
Administrative expenses
|
(1.8
|
)
|
|
—
|
|
|
—
|
|
|
(1.8
|
)
|
||||
Benefits paid
|
(93.6
|
)
|
|
(1.9
|
)
|
|
(20.0
|
)
|
|
(115.5
|
)
|
||||
Foreign exchange translation differences
|
(190.1
|
)
|
|
—
|
|
|
(6.0
|
)
|
|
(196.1
|
)
|
||||
Balance at March 31, 2015
|
$
|
1,830.1
|
|
|
$
|
—
|
|
|
$
|
228.0
|
|
|
$
|
2,058.1
|
|
|
|
|
|
|
|
|
|
||||||||
Balance at April 1, 2015
|
$
|
1,830.1
|
|
|
$
|
—
|
|
|
$
|
228.0
|
|
|
$
|
2,058.1
|
|
Interest income on plan assets
|
57.1
|
|
|
—
|
|
|
16.0
|
|
|
73.1
|
|
||||
Return on invested plan assets, excluding interest income
|
(18.6
|
)
|
|
—
|
|
|
12.0
|
|
|
(6.6
|
)
|
||||
Actuarial losses from changes in financial assumptions on insured asset
|
(28.2
|
)
|
|
—
|
|
|
—
|
|
|
(28.2
|
)
|
||||
Actuarial experience losses
|
(12.3
|
)
|
|
—
|
|
|
—
|
|
|
(12.3
|
)
|
||||
Employee contributions
|
—
|
|
|
—
|
|
|
1.0
|
|
|
1.0
|
|
||||
Employer contributions
|
48.8
|
|
|
1.8
|
|
|
2.0
|
|
|
52.6
|
|
||||
Employer disbursements
|
—
|
|
|
—
|
|
|
(5.0
|
)
|
|
(5.0
|
)
|
||||
Administrative expenses
|
(1.6
|
)
|
|
—
|
|
|
—
|
|
|
(1.6
|
)
|
||||
Benefits paid
|
(87.5
|
)
|
|
(1.8
|
)
|
|
(6.0
|
)
|
|
(95.3
|
)
|
||||
Foreign exchange translation differences
|
(95.7
|
)
|
|
—
|
|
|
(7.0
|
)
|
|
(102.7
|
)
|
||||
Balance at March 31, 2016
|
$
|
1,692.1
|
|
|
$
|
—
|
|
|
$
|
241.0
|
|
|
$
|
1,933.1
|
|
|
CWSF
|
|
U.K. unfunded arrangements
|
|
Overseas schemes
|
|
Total
|
||||||||
|
in millions
|
||||||||||||||
|
|
|
|
|
|
|
|
||||||||
Balance at April 1, 2014
|
$
|
(22.5
|
)
|
|
$
|
—
|
|
|
$
|
(22.0
|
)
|
|
$
|
(44.5
|
)
|
Interest expense on minimum funding requirement/asset ceiling
|
(1.0
|
)
|
|
—
|
|
|
(2.0
|
)
|
|
(3.0
|
)
|
||||
Change in effect of minimum funding requirement/asset ceiling – losses
|
(21.4
|
)
|
|
—
|
|
|
(3.0
|
)
|
|
(24.4
|
)
|
||||
Foreign exchange translation differences
|
3.9
|
|
|
—
|
|
|
1.0
|
|
|
4.9
|
|
||||
Balance at March 31, 2015
|
$
|
(41.0
|
)
|
|
$
|
—
|
|
|
$
|
(26.0
|
)
|
|
$
|
(67.0
|
)
|
|
|
|
|
|
|
|
|
||||||||
Balance at April 1, 2015
|
$
|
(41.0
|
)
|
|
$
|
—
|
|
|
$
|
(26.0
|
)
|
|
$
|
(67.0
|
)
|
Interest expense on minimum funding requirement/asset ceiling
|
(1.4
|
)
|
|
—
|
|
|
(4.0
|
)
|
|
(5.4
|
)
|
||||
Change in effect of minimum funding requirement/asset ceiling – gains (losses)
|
(54.3
|
)
|
|
—
|
|
|
29.0
|
|
|
(25.3
|
)
|
||||
Foreign exchange translation differences
|
5.7
|
|
|
—
|
|
|
1.0
|
|
|
6.7
|
|
||||
Balance at March 31, 2016
|
$
|
(91.0
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(91.0
|
)
|
(22)
|
Employee and Other Staff Expenses
|
|
Year ended March 31,
|
||||||
|
2016
|
|
2015
|
||||
|
in millions
|
||||||
|
|
|
|
||||
Salaries and wages
|
$
|
290.6
|
|
|
$
|
276.6
|
|
Defined benefit pension plan costs
|
23.5
|
|
|
16.7
|
|
||
Contract labor and other
|
19.8
|
|
|
18.7
|
|
||
Share-based payments
|
14.5
|
|
|
6.7
|
|
||
Social security costs
|
12.6
|
|
|
13.3
|
|
||
Defined contribution pension plan costs
|
5.3
|
|
|
6.5
|
|
||
Other costs
|
2.1
|
|
|
2.2
|
|
||
Total employee and other staff expenses of continuing operations (a)
|
368.4
|
|
|
340.7
|
|
||
Employee and other staff expenses of discontinued operation
|
—
|
|
|
4.4
|
|
||
Total
|
$
|
368.4
|
|
|
$
|
345.1
|
|
(a)
|
Includes restructuring charges of $6.2 million and $77.8 million during the years ended March 31, 2016 and 2015, respectively.
|
|
Year ended March 31,
|
||||||
|
2016
|
|
2015
|
||||
|
in millions
|
||||||
|
|
|
|
||||
Salaries and other short-term employment benefits
|
$
|
6.5
|
|
|
$
|
11.9
|
|
Post-employment benefits
|
0.5
|
|
|
0.6
|
|
||
Total directors' remuneration
|
7.0
|
|
|
12.5
|
|
||
Share-based compensation
|
3.5
|
|
|
2.2
|
|
||
Total key management remuneration
|
$
|
10.5
|
|
|
$
|
14.7
|
|
(23)
|
Other Operating Expense
|
|
Year ended March 31,
|
||||||
|
2016
|
|
2015
|
||||
|
in millions
|
||||||
|
|
|
|
||||
Property and utilities costs
|
$
|
106.3
|
|
|
$
|
103.7
|
|
Consultancy costs
|
89.8
|
|
|
98.7
|
|
||
Marketing and advertising expenses
|
67.6
|
|
|
68.0
|
|
||
Integration costs
|
42.3
|
|
|
12.0
|
|
||
Direct acquisition costs (a)
|
32.2
|
|
|
54.3
|
|
||
Bad debt and collection expenses
|
25.2
|
|
|
19.7
|
|
||
License fees, duties, tariffs and other related expenses
|
23.3
|
|
|
26.6
|
|
||
Information technology costs
|
14.9
|
|
|
18.6
|
|
||
Travel costs
|
11.8
|
|
|
10.5
|
|
||
Office expenses
|
11.3
|
|
|
12.2
|
|
||
Other items
|
38.0
|
|
|
10.0
|
|
||
Total other operating expense of continuing operations
|
462.7
|
|
|
434.3
|
|
||
Other operating expense of discontinued operation
|
—
|
|
|
1.8
|
|
||
Total
|
$
|
462.7
|
|
|
$
|
436.1
|
|
(a)
|
Costs primarily relate to transaction fees and legal and regulatory advice in connection with the Liberty Global Transaction and Columbus Acquisition, as applicable.
|
(24)
|
Other Operating Income
|
|
Year ended March 31,
|
||||||
|
2016
|
|
2015
|
||||
|
in millions
|
||||||
|
|
|
|
||||
Gains on disposal of property and equipment
|
$
|
5.6
|
|
|
$
|
—
|
|
Share of results of joint ventures and affiliates
|
(0.6
|
)
|
|
12.8
|
|
||
Columbus balancing payment (a)
|
—
|
|
|
25.1
|
|
||
Other income
|
0.6
|
|
|
0.2
|
|
||
Total
|
$
|
5.6
|
|
|
$
|
38.1
|
|
(a)
|
Represents payments received in connection with a strategic alliance with Columbus prior to the Columbus Acquisition.
|
(25)
|
Share-based Compensation
|
(26)
|
Related-party Transactions
|
|
Year ended March 31,
|
||||||
|
2016
|
|
2015
|
||||
|
in millions
|
||||||
|
|
|
|
||||
Revenue
|
$
|
12.8
|
|
|
$
|
2.5
|
|
Operating costs
|
(2.5
|
)
|
|
(2.1
|
)
|
||
Included in operating income
|
10.3
|
|
|
0.4
|
|
||
Interest income
|
5.0
|
|
|
0.9
|
|
||
Included in earnings (loss) from continuing operations
|
$
|
15.3
|
|
|
$
|
1.3
|
|
|
March 31,
|
||||||
|
2016
|
|
2015
|
||||
|
in millions
|
||||||
Assets:
|
|
|
|
||||
Loans receivable (a)
|
$
|
86.2
|
|
|
$
|
74.3
|
|
Other current assets (b)
|
20.8
|
|
|
—
|
|
||
Total assets
|
$
|
107.0
|
|
|
$
|
74.3
|
|
(a)
|
Represents loans receivable from New Cayman that bear interest at 8.0% per annum. As further discussed in note 29, we acquired the Carve-out Entities on April 1, 2017, at which time the loans receivable were settled for equity of the Carve-out Entities.
|
(b)
|
Represents the net unpaid amount due to us pursuant to ordinary course transactions between us and New Cayman, including fees charged by us to New Cayman under the MSA. These amounts are included in trade and other receivables in our consolidated statements of financial position.
|
(27)
|
Noncontrolling Interests
|
|
BTC
|
|
CW Panama
|
|
CW Jamaica
|
|
CW Barbados
|
|
Other
|
|
Total
|
||||||||||||
|
in millions, except percentages
|
||||||||||||||||||||||
Statements of cash flows data:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Year ended March 31, 2016:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Cash flows from operating activities
|
$
|
72.9
|
|
|
$
|
183.5
|
|
|
$
|
24.9
|
|
|
$
|
41.8
|
|
|
$
|
30.0
|
|
|
$
|
353.1
|
|
Cash flows from investing activities
|
(75.2
|
)
|
|
(100.7
|
)
|
|
(66.9
|
)
|
|
(15.6
|
)
|
|
(15.2
|
)
|
|
(273.6
|
)
|
||||||
Cash flows from financing activities
|
(14.6
|
)
|
|
(65.0
|
)
|
|
39.4
|
|
|
(7.5
|
)
|
|
(14.1
|
)
|
|
(61.8
|
)
|
||||||
Effect of exchange rate changes on cash
|
—
|
|
|
—
|
|
|
(0.1
|
)
|
|
—
|
|
|
—
|
|
|
(0.1
|
)
|
||||||
Net increase (decrease) in cash and cash equivalents
|
$
|
(16.9
|
)
|
|
$
|
17.8
|
|
|
$
|
(2.7
|
)
|
|
$
|
18.7
|
|
|
$
|
0.7
|
|
|
$
|
17.6
|
|
Dividends paid to NCI
|
$
|
(10.0
|
)
|
|
$
|
(44.0
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(54.0
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Year ended March 31, 2015:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Cash flows from operating activities
|
$
|
106.6
|
|
|
$
|
205.4
|
|
|
$
|
(15.1
|
)
|
|
$
|
62.7
|
|
|
$
|
15.7
|
|
|
$
|
375.3
|
|
Cash flows from investing activities
|
(74.2
|
)
|
|
(123.8
|
)
|
|
(63.1
|
)
|
|
(47.1
|
)
|
|
(7.3
|
)
|
|
(315.5
|
)
|
||||||
Cash flows from financing activities
|
(45.6
|
)
|
|
(83.8
|
)
|
|
80.2
|
|
|
(3.9
|
)
|
|
(9.4
|
)
|
|
(62.5
|
)
|
||||||
Effect of exchange rate changes on cash
|
—
|
|
|
—
|
|
|
(0.2
|
)
|
|
—
|
|
|
—
|
|
|
(0.2
|
)
|
||||||
Net increase (decrease) in cash and cash equivalents
|
$
|
(13.2
|
)
|
|
$
|
(2.2
|
)
|
|
$
|
1.8
|
|
|
$
|
11.7
|
|
|
$
|
(1.0
|
)
|
|
$
|
(2.9
|
)
|
Dividends paid to NCI
|
$
|
(23.0
|
)
|
|
$
|
(63.0
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(86.0
|
)
|
(28)
|
Commitments and Contingencies
|
(29)
|
Subsequent Events
|
|
|
BANK OF AMERICA, N.A.
|
BANK OF AMERICA, N.A.
|
THE BANK OF NOVA SCOTIA
|
THE BANK OF NOVA SCOTIA
|
BARCLAYS BANK PLC
BNP PARIBAS FORTIS SA/NV
|
BARCLAYS BANK PLC
BNP PARIBAS FORTIS SA/NV
|
CITIGROUP GLOBAL MARKETS LIMITED
|
CITIBANK, N.A.
|
GOLDMAN SACHS BANK USA
|
GOLDMAN SACHS BANK USA
|
(i)
|
without double counting, any amounts of Indebtedness available to be Incurred pursuant to Sections 4.09(b)(1), 4.09(b)(18) and 4.09(b)(25) of Annex II; plus
|
(ii)
|
without double counting, any amounts of Indebtedness available to be Incurred pursuant to Section 4.09(b)(14) of Annex II; plus
|
(i)
|
which is resident for tax purposes in a Relevant Territory (for these purposes residence is to be determined in accordance with the laws of the Relevant Territory of which the Lender claims to be resident) where that Relevant Territory imposes a tax that generally applies to interest receivable in that Relevant Territory by bodies corporate from sources outside that Relevant Territory; or
|
(ii)
|
which:
|
(A)
|
is exempted from the charge to income tax on the interest payable under a Loan under a Treaty in force between Ireland and the country in which the Lender is resident for tax purposes; or
|
(B)
|
would be exempted from the charge to income tax on the interest payable under a Loan under a Treaty signed between Ireland and the country in which the Lender is resident if such Treaty had the force of law; or
|
(a)
|
“RCF Finance Documents” means the Loan Documents.
|
(1)
|
a disposition by a Restricted Subsidiary to the Company or a Permitted Affiliate Parent or by the Company, a Permitted Affiliate Parent or a Restricted Subsidiary (other than a Receivables Entity) to a Restricted Subsidiary;
|
(2)
|
the sale or disposition of cash, Cash Equivalents or Investment Grade Securities in the ordinary course of business;
|
(3)
|
a disposition of inventory, equipment, trading stock, communications capacity or other assets in the ordinary course of business;
|
(4)
|
a sale, lease, transfer or other disposition, or a series of related sales, leases, transfers, issuances or dispositions that are part of a common plan, of obsolete, surplus or worn out equipment or other equipment and assets that are no longer useful in the conduct of the business of the Company, any Permitted Affiliate Parent and the Restricted Subsidiaries
|
(5)
|
transactions permitted under Section 5.01 or a transaction that constitutes a Change of Control;
|
(6)
|
an issuance of Capital Stock or other securities by a Restricted Subsidiary to the Company, a Permitted Affiliate Parent or to another Restricted Subsidiary;
|
(7)
|
(a) for purposes of Section 4.10 only, the making of a Permitted Investment or a disposition subject to Section 4.07, or (b) solely for the purpose of Section 4.10(a)(3), a disposition, the proceeds of which are used to make Restricted Payments permitted to be made under Section 4.07 or Permitted Investments;
|
(8)
|
dispositions of assets of the Company, any Permitted Affiliate Parent or any Restricted Subsidiary, or the issuance or sale of Capital Stock of any Restricted Subsidiary in a single transaction or series of related transactions with an aggregate fair market value in any calendar year of less than the greater of $200.0 million and 3.0% of Total Assets (with unused amounts in any calendar year being carried over to the next succeeding year subject to a maximum of the greater of $200.0 million and 3.0% of Total Assets of carried over amounts for any calendar year);
|
(9)
|
dispositions in connection with Permitted Liens;
|
(10)
|
dispositions of receivables or related assets in connection with the compromise, settlement or collection thereof in the ordinary course of business or in bankruptcy or similar proceedings and exclusive of factoring or similar arrangements;
|
(11)
|
the assignment, licensing or sublicensing of intellectual property or other general intangibles and assignments, licenses, sublicenses, leases or subleases of spectrum or other property;
|
(12)
|
foreclosure, condemnation or similar action with respect to any property, securities, or other assets;
|
(13)
|
the sale or discount (with or without recourse, and on customary or commercially reasonable terms) of receivables arising in the ordinary course of business, or the conversion or exchange of accounts receivable for notes receivable;
|
(14)
|
sales of accounts receivable and related assets or an interest therein of the type specified in the definition of “Qualified Receivables Transaction” to a Receivables Entity, and Investments in a Receivables Entity consisting of cash or Securitization Obligations;
|
(15)
|
a transfer of Receivables and related assets of the type specified in the definition of “Qualified Receivables Transaction” (or a fractional undivided interest therein) by a Receivables Entity in a Qualified Receivables Transaction;
|
(16)
|
any disposition of Capital Stock, Indebtedness or other securities of an Unrestricted Subsidiary;
|
(17)
|
any disposition of Capital Stock of a Restricted Subsidiary pursuant to an agreement or other obligation with or to a Person (other than the Company, a Permitted Affiliate Parent or a Restricted Subsidiary) from whom such Restricted Subsidiary was acquired or from whom such Restricted Subsidiary acquired its business and assets (having been newly formed in connection with such acquisition), made as part of such acquisition and in each case comprising all or a portion of the consideration in respect of such sale or acquisition;
|
(18)
|
any surrender or waiver of contract rights or the settlement, release or surrender of contract, tort or other claims of any kind;
|
(19)
|
(a) disposals of assets, rights or revenue not constituting part of the Distribution Business of the Company, any Permitted Affiliate Parent and the Restricted Subsidiaries, and (b) other disposals of non-core assets acquired in connection with any acquisition permitted under this Agreement;
|
(20)
|
any disposition or expropriation of assets or Capital Stock which the Company, a Permitted Affiliate Parent or any Restricted Subsidiary is required by, or made in response to concerns raised by, a regulatory authority or court of competent jurisdiction including, for the avoidance of doubt, any such disposition or expropriation of Capital Stock or assets of Telecommunications Services of Trinidad and Tobago or TSTT HoldCo required by, or made in response to, concerns raised by any such regulatory authority in connection with the 2015 Columbus Acquisition or the 2016 Transactions;
|
(21)
|
any disposition of other interests in other entities in an amount not to exceed $10.0 million;
|
(22)
|
any disposition of real property, provided that the fair market value of the real property disposed of in any calendar year does not exceed the greater of $200.0 million and 3.0% of Total Assets (with unused amounts in any calendar year being carried over to the next succeeding year, subject to a maximum of the greater of $200.0 million and 3.0% of Total Assets of carried over amounts for any calendar year);
|
(23)
|
any disposition of assets to a Person who is providing services related to such assets, the provision of which have been or are to be outsourced by the Company, a Permitted Affiliate Parent or any Restricted Subsidiary to such Person;
|
(24)
|
any disposition of Investments in joint ventures to the extent required by, or made pursuant to, customary buy/sell arrangements between the joint venture parties set forth in joint venture arrangements and similar binding agreements; provided that any cash or Cash Equivalents received in such disposition is applied in accordance with Section 2.05(b)(i) of this Agreement;
|
(25)
|
any sale or disposition with respect to property built, repaired, improved, owned or otherwise acquired by the Company, a Permitted Affiliate Parent or any Restricted Subsidiary pursuant to customary sale and lease-back transactions, asset securitizations and other similar financings permitted by this Agreement;
|
(26)
|
any disposition of Capital Stock or assets of Telecommunications Services of Trinidad and Tobago or TSTT HoldCo;
|
(27)
|
contractual arrangements under long-term contracts with customers entered into by the Company, a Permitted Affiliate Parent or a Restricted Subsidiary in the ordinary course of business which are treated as sales for accounting purposes; provided that there is no transfer of title in connection with such contractual arrangement;
|
(28)
|
[Reserved];
|
(29)
|
the sale or disposition of the Towers Assets;
|
(30)
|
any dispositions constituting the surrender of tax losses by the Company, a Permitted Affiliate Parent or a Restricted Subsidiary (A) to the Company, a Permitted Affiliate Parent or a Restricted Subsidiary; (B) to the Ultimate Parent or any of its Subsidiaries (other than the Company, a Permitted Affiliate Parent or a Restricted Subsidiary); or (C) in order to eliminate, satisfy or discharge any tax liability of any Person that was formerly a Subsidiary of the Ultimate Parent which has been disposed of pursuant to which a disposal permitted by the terms of this Agreement, to the extent that the Company, a Permitted Affiliate Parent or a Restricted Subsidiary would have a liability (in the form of an indemnification obligation or otherwise) to one or more Persons in relation to such tax liability if not so eliminated, satisfied or discharged;
|
(31)
|
any disposition reasonably required in connection with the Group Refinancing Transactions; and
|
(32)
|
any other disposition of assets comprising in aggregate percentage value of 10.0% or less of Total Assets.
|
(1)
|
securities or obligations issued, insured or unconditionally guaranteed by the United States government, the government of the United Kingdom, the relevant member state of the European Union as of January 1, 2004 (each, a “Qualified Country”) or any agency or instrumentality thereof, in each case having maturities of not more than 24 months from the date of acquisition thereof;
|
(2)
|
securities or obligations issued by any Qualified Country, or any political subdivision of any such Qualified Country, or any public instrumentality thereof, having maturities of not more than 24 months from the date of acquisition thereof and, at the time of acquisition, having an investment grade rating generally obtainable from either S&P or Moody’s (or, if at any time neither S&P nor
|
(3)
|
commercial paper issued by any lender party to a Credit Facility or any bank holding company owning any lender party to a Credit Facility;
|
(4)
|
commercial paper maturing no more than 12 months after the date of acquisition thereof and, at the time of acquisition, having a rating of at least A-2 or P-2 from either S&P or Moody’s (or, if at any time neither S&P nor Moody’s shall be rating such obligations, an equivalent rating from another nationally recognized rating service in any Qualified Country);
|
(5)
|
time deposits, eurodollar time deposits, bank deposits, certificates of deposit or bankers’ acceptances maturing no more than two years after the date of acquisition thereof issued by any lender party to a Credit Facility or any other bank or trust company (x) having combined capital and surplus of not less than $250.0 million in the case of U.S. banks and $100.0 million (or the U.S. Dollar equivalent thereof) in the case of non-U.S. banks or (y) the long-term debt of which is rated at the time of acquisition thereof at least “A-” or the equivalent thereof by Standard & Poor’s Ratings Services, or “A-” or the equivalent thereof by Moody’s Investors Service, Inc. (or if at the time neither is issuing comparable ratings, then a comparable rating of another nationally recognized rating agency in any Qualified Country);
|
(6)
|
auction rate securities rated at least Aa3 by Moody’s and AA- by S&P (or, if at any time either S&P or Moody’s shall not be rating such obligations, an equivalent rating from another nationally recognized rating service);
|
(7)
|
repurchase agreements or obligations with a term of not more than 30 days for underlying securities of the types described in clauses (1), (2) and (5) above entered into with any bank meeting the qualifications specified in clause (5) above or securities dealers of recognized national standing;
|
(8)
|
marketable short-term money market and similar funds (x) either having assets in excess of $250.0 million (or U.S. Dollar equivalent thereof) or (y) having a rating of at least A-2 or P-2 from either S&P or Moody’s (or, if at any time neither S&P nor Moody’s shall be rating such obligations, an equivalent rating from another nationally recognized rating service in any Qualified Country);
|
(9)
|
interests in investment companies or money market funds, 95% the investments of which are one or more of the types of assets or instruments described in clauses (1) through (8) above;
|
(10)
|
any other investments used by the Company, any Permitted Affiliate Parent or the Restricted Subsidiaries as temporary investments permitted by the Administrative Agent in writing in its sole discretion; and
|
(11)
|
in the case of investments by the Company, any Permitted Affiliate Parent or any Restricted Subsidiary organized or located in a jurisdiction other than the United States or a member state of the European Union (or any political subdivision or territory thereof), or in the case of investments made in a country outside the United States, other customarily utilized high-quality investments in the country where such Restricted Subsidiary is organized or located or in which such Investment is made, all as conclusively determined in good faith by the Company or a Permitted Affiliate Parent;
|
(1)
|
C&W Parent (a) ceases to be the “beneficial owner” (as defined in Rules 13d-3 and 13d-5 under the Exchange Act), directly or indirectly, of more than 50% of the total voting power of the Voting Stock of the Company, or, after a Permitted Affiliate Group Designation Date, a Permitted Affiliate Parent and (b) ceases, by virtue of any powers conferred by the articles of association or other documents regulating the Company, or after a Permitted Affiliate Group Designation Date, a Permitted Affiliate Parent to, directly or indirectly, direct or cause the direction of management and policies of the Company or, after a Permitted Affiliate Group Designation Date, a Permitted Affiliate Parent, as applicable; or
|
(2)
|
the sale, lease, transfer, conveyance or other disposition (other than by way of merger or consolidation) in one or a series of related transactions, of all or substantially all of the assets of the Company, any Permitted Affiliate Parent (after a Permitted Affiliate Group Designation Date) and the Restricted Subsidiaries taken as a whole to any “person” (as such term is used in Sections 13(d) and 14(d) of the Exchange Act) other than a Permitted Holder; or
|
(3)
|
any Borrower ceases to be a Wholly-Owned Subsidiary of the Company; or
|
(4)
|
prior the Group Refinancing Effective Date, Sable Holding ceases to be a Wholly-Owned Subsidiary of the Company; or
|
(5)
|
following the Group Refinancing Effective Date, the New Intermediate Holdco ceases to be a Wholly-Owned Subsidiary of the direct Holding Company of the New Intermediate Holdco; or
|
(6)
|
the adoption by the stockholders of the Company or a Permitted Affiliate Parent of a plan or proposal for the liquidation or dissolution of the Company or a Permitted Affiliate Parent, other than a transaction complying with Section 5.01;
|
(1)
|
Consolidated depreciation expense;
|
(2)
|
Consolidated amortization expense;
|
(3)
|
stock based compensation expense;
|
(4)
|
other non-cash charges reducing operating income (provided that if any such non-cash charge represents an accrual of or reserve for potential cash charges in any future period, the cash payment in respect thereof in such future period shall reduce operating income to such extent, and excluding amortization of a prepaid cash item that was paid in a prior period) less other non-cash items of income increasing operating income (excluding any such non-cash item of income to the extent it represents (i) a receipt of cash payments in any future period, (ii) the reversal of an accrual or reserve for a potential cash item that reduced operating income in any prior period and (iii) any non-cash gains with respect to cash actually received in a prior period so long as such cash did not increase operating income in such prior period);
|
(5)
|
any extraordinary, one-off, non-recurring, exceptional or unusual gain, loss, expense or charge, including any charges or reserves in respect of any restructuring, redundancy, relocation, refinancing, integration or severance or other post-employment arrangements, signing, retention or completion bonuses, transaction costs, acquisition costs, disposition costs, business optimization, information technology implementation or development costs, costs related to governmental investigations and curtailments or modifications to pension or postretirement benefits schemes, litigation or any asset impairment charges or the financial impacts of natural disasters (including fire, flood, hurricane and storm and related events);
|
(6)
|
effects of adjustments (including the effects of such adjustments pushed down to such Person and its Restricted Subsidiaries) in such Person’s Consolidated financial statements pursuant to IFRS (including inventory, property, equipment, software, goodwill, intangible assets, in process research and development, deferred revenue and debt line items) attributable to the application of recapitalization accounting or acquisition accounting, as the case may be, in relation to any consummated acquisition or joint venture investment or the amortization or write-off or write-down of amounts thereof, net of taxes;
|
(7)
|
any net gain (or loss) realized upon the sale, held for sale or other disposition of any asset or disposed operations of the Company, a Permitted Affiliate Parent or any Restricted Subsidiary which is not sold or otherwise disposed of in the ordinary course of business (as determined conclusively in good faith by the Board of Directors, senior management or an Officer of the Company or a Permitted Affiliate Parent);
|
(8)
|
the amount of Management Fees and other fees and related expenses (including Intra-Group Services) paid in such period to the Permitted Holders to the extent permitted by Section 4.11;
|
(9)
|
any reasonable expenses, charges or other costs to effect or consummate the 2016 Transactions, the Group Refinancing Transactions, the Post-Closing Reorganization, a Spin-Off, a Permitted
|
(10)
|
any adjustments to reduce the impact of the cumulative effect of a change in accounting principles and changes as a result of the adoption or modification of accounting policies;
|
(11)
|
(i) the amount of loss on the sale or transfer of any assets in connection with an asset securitization programme, receivables factoring transaction or other receivables transaction (including, without limitation, a Qualified Receivables Transaction) and/or (ii) any gross margin (revenue minus cost of goods sold) recognized by any Affiliate of the Company, a Permitted Affiliate Parent or a Restricted Subsidiary in relation to the sale of goods and services relating to the business of the Company, any Permitted Affiliate Parent or any Restricted Subsidiary;
|
(12)
|
Specified Legal Expenses;
|
(13)
|
an amount equal to 100% of the up-front installation fees associated with commercial contract installations completed during the applicable reporting period, less any portion of such fees included in operating income for such period, provided that the amount of such fees, to the extent amortized over the life of the underlying service contract, shall not be included in operating income in any future period;
|
(14)
|
any fees or other amounts charged or credited to the Company, a Permitted Affiliate Parent or any Restricted Subsidiary related to Intra-Group Services may be excluded from the calculation of Consolidated EBITDA;
|
(15)
|
any charges or costs in relation to any long-term incentive plan and any interest component of pension or postretirement benefits schemes;
|
(16)
|
after reversing net other operating income or expense;
|
(17)
|
Receivables Fees;
|
(18)
|
any costs, charges, fees and related expenses in connection with programming rights that would be accounted for as intangible assets under IFRS; and
|
(19)
|
any taxes, assessments, levies or other governmental charges that are based, in whole or in part, on income measures.
|
(1)
|
interest expense attributable to Capitalized Lease Obligations;
|
(2)
|
non-cash interest expense;
|
(3)
|
dividends or other distributions in respect of all Disqualified Stock of the Company or a Permitted Affiliate Parent and all Preferred Stock of any Restricted Subsidiary, to the extent held by Persons
|
(4)
|
the Consolidated interest expense that was capitalized during such period; and
|
(5)
|
interest actually paid by the Company, a Permitted Affiliate Parent or any Restricted Subsidiary, under any guarantee of Indebtedness or other obligation of any other Person.
|
(1)
|
(a) the outstanding Indebtedness of the Company, any Permitted Affiliate Parent and the Restricted Subsidiaries on a Consolidated basis, other than:
|
(i)
|
Indebtedness up to a maximum amount equal to the Credit Facility Excluded Amount (or its equivalent in other currencies) at the date of determination Incurred under any Permitted Credit Facility;
|
(ii)
|
any Subordinated Shareholder Loans;
|
(iii)
|
any Indebtedness Incurred pursuant to Section 4.09(b)(25);
|
(iv)
|
any Indebtedness arising under the Production Facilities to the extent that it is limited recourse to the assets funded by such Production Facilities;
|
(v)
|
any Indebtedness which is a contingent obligation of the Company, a Permitted Affiliate Parent or a Restricted Subsidiary; provided that, any guarantee by the Company, a Permitted Affiliate Parent or any Restricted Subsidiary of Indebtedness of any Parent shall be included for the purposes of calculating the Consolidated Net Leverage Ratio under Section 4.09(a)(1) and Section 4.09(6)(A) and (B); and
|
(vi)
|
prior to the 2019 Sterling Bonds Refinancing Date, the 2019 Sterling Bonds;
|
(2)
|
the Pro forma EBITDA for the Test Period,
|
(1)
|
(a) the outstanding Senior Secured Indebtedness of the Company, any Permitted Affiliate Parent and the Restricted Subsidiaries on a Consolidated basis, other than:
|
(i)
|
Senior Secured Indebtedness up to a maximum amount equal to the Credit Facility Excluded Amount (or its equivalent in other currencies) at the date of determination Incurred under any Permitted Credit Facility;
|
(ii)
|
Senior Secured Indebtedness Incurred pursuant to Section 4.09(b)(25); and
|
(iii)
|
any Senior Secured Indebtedness which is a contingent obligation of the Company, any Permitted Affiliate Parent or a Restricted Subsidiary;
|
(2)
|
the Pro forma EBITDA for the Test Period,
|
(1)
|
matures or is mandatorily redeemable pursuant to a sinking fund obligation or otherwise;
|
(2)
|
is convertible or exchangeable for Indebtedness or Disqualified Stock (excluding Capital Stock which is convertible or exchangeable solely at the option of the Company, a Permitted Affiliate Parent or a Restricted Subsidiary); or
|
(3)
|
is redeemable at the option of the holder of the Capital Stock in whole or in part,
|
(1)
|
to purchase or pay (or advance or supply funds for the purchase or payment of) such Indebtedness of such other Person (whether arising by virtue of partnership arrangements, or by agreement to keep-well, to purchase assets, goods, securities or services, to take-or-pay, or to maintain financial statement conditions or otherwise); or
|
(2)
|
entered into for purposes of assuring in any other manner the obligee of such Indebtedness of the payment thereof or to protect such obligee against loss in respect thereof (in whole or in part);
|
(1)
|
money borrowed or raised and debit balances at banks;
|
(2)
|
any bond, note, loan stock, debenture or similar debt instrument;
|
(3)
|
acceptance or documentary credit facilities; and
|
(4)
|
the principal component of Indebtedness of other Persons to the extent guaranteed by such Person to the extent not otherwise included in the Indebtedness of such Person,
|
(1)
|
the sale of programming or other content by the Ultimate Parent, Liberty Global plc, the Spin Parent or any of their respective Subsidiaries to the Company, a Permitted Affiliate Parent or any Restricted Subsidiary;
|
(2)
|
the lease or sublease of office space, other premises or equipment by the Company, a Permitted Affiliate Parent or the Restricted Subsidiaries to the Ultimate Parent, Liberty Global plc, the Spin Parent or any of their respective Subsidiaries or by the Ultimate Parent, the Spin Parent or any of their respective Subsidiaries to the Company, any Permitted Affiliate Parent or the Restricted Subsidiaries;
|
(3)
|
the provision or receipt of other goods, services, facilities or other arrangements (in each case not constituting Indebtedness) in the ordinary course of business, by the Company, any Permitted Affiliate Parent or the Restricted Subsidiaries to or from the Ultimate Parent, Liberty Global plc, the Spin Parent or any of their respective Subsidiaries, including, without limitation, (a) the employment of personnel, (b) provision of employee healthcare or other benefits, including stock and other incentive plans, (c) acting as agent to buy or develop equipment, other assets or services or to trade with residential or business customers, and (d) the provision of treasury, audit, accounting, banking, strategy, IT, branding, marketing, network, technology, research and development, telephony, office, administrative, compliance, payroll or other similar services; and
|
(4)
|
the extension by or to the Company, any Permitted Affiliate Parent or the Restricted Subsidiaries to or by the Ultimate Parent, Liberty Global plc, the Spin Parent or any of their respective Subsidiaries of trade credit not constituting Indebtedness in relation to the provision or receipt of Intra-Group Services referred to in paragraphs (1), (2) or (3) of this definition of Intra-Group Services.
|
(1)
|
Hedging Obligations entered into in the ordinary course of business;
|
(2)
|
endorsements of negotiable instruments and documents in the ordinary course of business; and
|
(3)
|
an acquisition of assets, Capital Stock or other securities by the Company, a Permitted Affiliate Parent or a Subsidiary for consideration to the extent such consideration consists of Common Stock of the Company, a Permitted Affiliate Parent or a Parent.
|
(1)
|
“Investment” will include the portion (proportionate to the Company’s or a Permitted Affiliate Parent’s equity interest in a Restricted Subsidiary to be designated as an Unrestricted Subsidiary) of the fair market value of the net assets of such Restricted Subsidiary at the time that such Restricted Subsidiary is designated an Unrestricted Subsidiary; provided, however, that upon a redesignation of such Subsidiary as a Restricted Subsidiary, the Company or such Permitted Affiliate Parent will be deemed to continue to have a permanent “Investment” in an Unrestricted Subsidiary in an amount (if positive) equal to (a) the Company’s or such Permitted Affiliate Parent’s “Investment” in such Subsidiary at the time of such redesignation less (b) the portion (proportionate to the Company’s or such Permitted Affiliate Parent’s equity interest in such Subsidiary) of the fair market value of the net assets (as conclusively determined by the Board of Directors or senior management of the Company or such Permitted Affiliate Parent in good faith) of such Subsidiary at the time that such Subsidiary is so redesignated a Restricted Subsidiary; and
|
(2)
|
any property transferred to or from an Unrestricted Subsidiary will be valued at its fair market value at the time of such transfer,
|
(1)
|
securities issued by the U.S. government or by any agency or instrumentality thereof (other than Cash Equivalents) or directly and fully guaranteed or insured by the U.S. government and in each case with maturities not exceeding two years from the date of the acquisition;
|
(2)
|
securities issued by or a member of the European Union as of January 1, 2004, or any agency or instrumentality thereof (other than Cash Equivalents) or directly and fully guaranteed or insured by a member of the European Union as of January 1, 2004, and in each case with maturities not exceeding two years from the date of the acquisition;
|
(3)
|
debt securities or debt instruments with a rating of A or higher by Standard & Poor’s Ratings Services or A-2 or higher by Moody’s Investors Service, Inc. or the equivalent of such rating by such rating organization, or if no rating of Standard & Poor’s Ratings Services or Moody’s Investors Service, Inc. then exists, the equivalent of such rating by any other nationally recognized securities ratings agency, by excluding any debt securities or instruments constituting loans or advances among the Company, a Permitted Affiliate Parent and their Subsidiaries;
|
(4)
|
investments in any fund that invests exclusively in investments of the type described in clauses (1) through (3) which fund may also hold immaterial amounts of cash and Cash Equivalents pending investment and/or distribution; and
|
(5)
|
corresponding instruments in countries other than those identified in clauses (1) and (2) above customarily utilized for high quality investments and, in each case, with maturities not exceeding two years from the date of the acquisition.
|
(1)
|
a rating of “Baa3” (or the equivalent) or higher from Moody’s Investors Service, Inc. or any of its successors or assigns;
|
(2)
|
a rating of “BBB-” (or the equivalent) or higher from Standard & Poor’s Ratings Services, or any of its successors or assigns; and
|
(3)
|
a rating of “BBB-“ (or the equivalent) or higher from Fitch Ratings Inc. or any of its successors or assigns,
|
(1)
|
all legal, accounting, investment banking, title and recording tax expenses, commissions and other fees and expenses Incurred, and all federal, state, provincial, foreign and local taxes required to be paid or accrued as a liability under IFRS (after taking into account any available tax credits or deductions and any tax sharing agreements), as a consequence of such Asset Disposition;
|
(2)
|
all payments made on any Indebtedness which is secured by any assets subject to such Asset Disposition, in accordance with the terms of any Lien upon such assets, or which must by its terms, or in order to obtain a necessary consent to such Asset Disposition, or by applicable law be repaid out of the proceeds from such Asset Disposition;
|
(3)
|
all distributions and other payments required to be made to minority interest holders in Subsidiaries or joint ventures as a result of such Asset Disposition; and
|
(4)
|
the deduction of appropriate amounts to be provided by the seller as a reserve, in accordance with IFRS, against any liabilities associated with the assets disposed of in such Asset Disposition and retained by the Company, a Permitted Affiliate Parent or any Restricted Subsidiary after such Asset Disposition.
|
(1)
|
costs (including all professional fees and expenses) Incurred by any Parent or any Subsidiary of a Parent in connection with reporting obligations under or otherwise Incurred in connection with compliance with applicable laws, applicable rules or regulations of any governmental, regulatory or self-regulatory body or stock exchange, the Loan Documents or any other agreement or instrument relating to Indebtedness of the Company, a Permitted Affiliate Parent or any Restricted Subsidiary;
|
(2)
|
indemnification obligations of any Parent or any Subsidiary of a Parent owing to directors, officers, employees or other Persons under its charter or by-laws or pursuant to written agreements with any such Person with respect to its ownership of the Company or a Permitted Affiliate Parent or the conduct of the business of the Company, any Permitted Affiliate Parent and the Restricted Subsidiaries;
|
(3)
|
obligations of any Parent or any Subsidiary of a Parent in respect of director and officer insurance (including premiums therefor) with respect to its ownership of the Company or a Permitted Affiliate Parent or the conduct of the business of the Company, any Permitted Affiliate Parent and the Restricted Subsidiaries;
|
(4)
|
general corporate overhead expenses, including professional fees and expenses and other operational expenses of any Parent or Subsidiary of a Parent related to the ownership, stewardship or operation of the business (including, but not limited to, Intra-Group Services) of the Company, a Permitted Affiliate Parent or any of the Restricted Subsidiaries, including acquisitions or dispositions or treasury transactions by the Company, a Permitted Affiliate Parent or the Subsidiaries permitted hereunder (whether or not successful), in each case, to the extent such costs, obligations and/or expenses are not paid by another Subsidiary of such Parent; and
|
(5)
|
fees and expenses payable by any Parent in connection with any 2016 Transaction, Group Refinancing Transaction, or a Post-Closing Reorganization.
|
(1)
|
engaged in by any Parent, any Subsidiary of any Parent, the Company, a Permitted Affiliate Parent or any Restricted Subsidiary on the Amendment Effective Date;
|
(2)
|
that consists of the upgrade, construction, creation, development, marketing, acquisition (to the extent permitted under this Agreement), operation, utilization and maintenance of networks that use existing or future technology for the transmission, reception and delivery of voice, video and/or other data (including networks that transmit, receive and/or deliver services such as multi-channel television and radio, programming, telephony (including for the avoidance of doubt, mobile telephony), Internet services and content, high speed data transmission, video, multi-media and related activities);
|
(3)
|
or other activities that are reasonably similar, ancillary, complementary or related to, or a reasonable extension, development or expansion of, the businesses in which any Parent, any Subsidiary of any Parent, the Company, any Permitted Affiliate Parent or the Restricted Subsidiaries are engaged on the Amendment Effective Date, including, without limitation, all forms of television, telephony (including, for the avoidance of doubt, mobile telephony) and internet services and any services relating to carriers, networks, broadcast or communications services, or Content; or
|
(4)
|
that comprises being a Holding Company of one or more Persons engaged in any such business.
|
(1)
|
the Company, a Permitted Affiliate Parent or a Restricted Subsidiary (other than a Receivables Entity) or a Person which will, upon the making of such Investment, become a Restricted Subsidiary (other than a Receivables Entity);
|
(2)
|
another Person if as a result of such Investment such other Person is merged or consolidated with or into, or transfers or conveys all or substantially all its assets to, the Company, a Permitted Affiliate Parent or a Restricted Subsidiary (other than a Receivables Entity);
|
(3)
|
cash and Cash Equivalents or Investment Grade Securities;
|
(4)
|
receivables owing to the Company, a Permitted Affiliate Parent or any Restricted Subsidiary created or acquired in the ordinary course of business and payable or dischargeable in accordance with customary trade terms; provided, however, that such trade terms may include such concessionary trade terms as the Company, a Permitted Affiliate Parent or any such Restricted Subsidiary deems reasonable under the circumstances;
|
(5)
|
payroll, travel and similar advances to cover matters that are expected at the time of such advances ultimately to be treated as expenses for accounting purposes and that are made in the ordinary course of business;
|
(6)
|
loans or advances to employees made in the ordinary course of business consistent with past practices of the Company, a Permitted Affiliate Parent or such Restricted Subsidiary;
|
(7)
|
Capital Stock, obligations, accounts receivables, or securities received in settlement of debts created in the ordinary course of business and owing to the Company, a Permitted Affiliate Parent or any Restricted Subsidiary, or as a result of foreclosure, perfection or enforcement of any Lien, or in satisfaction of judgments or pursuant to any plan of reorganization, workout, recapitalization or similar arrangement including upon the bankruptcy or insolvency of a debtor;
|
(8)
|
Investments made as a result of the receipt of non-cash consideration from a sale or other disposition of property or assets, including without limitation an Asset Disposition, in each case, that was made in compliance with Section 4.10 and other Investments resulting from the disposition of assets in transactions excluded from the definition of “Asset Disposition” pursuant to the exclusions from such definition;
|
(9)
|
any Investment existing on the Amendment Effective Date or made pursuant to binding commitments in effect on the Amendment Effective Date or an Investment consisting of any extension, modification, replacement, renewal or reinvestment of any Investment or binding commitment existing on the Amendment Effective Date or made in compliance with Section 4.07; provided that the amount of any such Investment or binding commitment may be increased (a) as required by the terms of such Investment or binding commitment as in existence on the Amendment Effective Date (including as a result of the accrual or accretion of interest or original issue discount or the issuance of pay-in-kind securities) or (b) as otherwise permitted under this Agreement;
|
(10)
|
Currency Agreements, Commodity Agreements and Interest Rate Agreements and related Hedging Obligations, which transactions or obligations are Incurred in compliance with Section 4.09;
|
(11)
|
Investments by the Company, a Permitted Affiliate Parent or any of the Restricted Subsidiaries, together with all other Investments pursuant to this clause (11), in an aggregate amount at the time of such Investment not to exceed the greater of $250.0 million and 5.0% of Total Assets at any one time, provided that, if an Investment is made pursuant to this clause in a Person that is not a Restricted Subsidiary and such Person subsequently becomes a Restricted Subsidiary or is subsequently designated a Restricted Subsidiary pursuant to Section 4.07, such Investment shall thereafter be deemed to have been made pursuant to clause (1) or (2) of the definition of “Permitted Investments” and not this clause;
|
(12)
|
Investments by the Company, a Permitted Affiliate Parent or a Restricted Subsidiary in a Receivables Entity or any Investment by a Receivables Entity in any other Person, in each case, in connection with a Qualified Receivables Transaction, provided, however, that any Investment in any such Person is in the form of a Purchase Money Note, or any equity interest or interests in Receivables and related assets generated by the Company, a Permitted Affiliate Parent or a Restricted Subsidiary and transferred to any Person in connection with a Qualified Receivables Transaction or any such Person owning such Receivables;
|
(13)
|
guarantees issued in accordance with Section 4.09 and other guarantees (and similar arrangements) of obligations not constituting Indebtedness;
|
(14)
|
pledges or deposits (a) with respect to leases or utilities provided to third parties in the ordinary course of business or (b) otherwise described in the definition of “Permitted Liens” or made in connection with Liens permitted under Section 4.12;
|
(15)
|
the Existing Senior Notes, the Columbus Senior Notes, the 2019 Sterling Bonds and any other Indebtedness (other than Subordinated Obligations) of the Company, any Permitted Affiliate Parent or an Restricted Subsidiary;
|
(16)
|
so long as no Default or Event of Default of the type specified in Section 8.01(a) (Non-Payment) of this Agreement has occurred and is continuing, (a) minority Investments in any Person engaged in a Permitted Business and (b) Investments in joint ventures that conduct a Permitted Business to the extent that, after giving pro forma effect to any such Investment, the Consolidated Senior Secured Net Leverage Ratio would not exceed 4.00 to 1.00;
|
(17)
|
any Investment to the extent made using as consideration Capital Stock of the Company or a Permitted Affiliate Parent (other than Disqualified Stock), Subordinated Shareholder Loans or Capital Stock of any Parent;
|
(18)
|
Investments acquired after the Amendment Effective Date as a result of the acquisition by the Company, a Permitted Affiliate Parent or a Restricted Subsidiary, including by way of merger, amalgamation or consolidation with or into the Company, a Permitted Affiliate Parent or any Restricted Subsidiary in a transaction that is not prohibited by Section 5.01 after the Amendment Effective Date to the extent that such Investments were not made in contemplation of such acquisition, merger, amalgamation or consolidation and were in existence on the date of such acquisition, merger, amalgamation or consolidation;
|
(19)
|
Permitted Joint Ventures;
|
(20)
|
Investments in Securitization Obligations;
|
(21)
|
[Reserved];
|
(22)
|
any Person where such Investment was acquired by the Company, a Permitted Affiliate Parent or any Restricted Subsidiary (a) in exchange for any other Investment or accounts receivable
|
(23)
|
any transaction to the extent constituting an Investment that is permitted and made in accordance with Section 4.11(b) (except those transactions described in Section 4.11(b)(1), Section 4.11(b)(5), Section 4.11(b)(9), and Section 4.11(b)(23));
|
(24)
|
Investments in or constituting Bank Products;
|
(25)
|
the 2015 Columbus Carve-Out, or any component or the unwinding thereof, to the extent constituting an Investment;
|
(26)
|
[Reserved];
|
(27)
|
Investments consisting of purchases and acquisitions of inventory, supplies, material, services or equipment or purchases of contract rights or licenses or leases of intellectual property;
|
(28)
|
Investments consisting of the licensing or contribution of intellectual property pursuant to joint marketing arrangements;
|
(29)
|
advances in the form of a prepayment of expenses, so long as such expenses are being paid in accordance with customary trade terms of the Company, a Permitted Affiliate Parent or the Restricted Subsidiaries;
|
(30)
|
Investments by the Company, a Permitted Affiliate Parent or a Restricted Subsidiary in any joint venture in connection with intercompany cash management arrangements or related activities arising in the ordinary course of business; and
|
(31)
|
Investments by the Company, a Permitted Affiliate Parent or a Restricted Subsidiary in connection with any start-up financing or seed funding of any Person, together with all other Investments pursuant to this clause (31), in an aggregate amount at the time of such Investment not to exceed the greater of (i) $75.0 million and (ii) 1.0% of Total Assets at any one time; provided that, if an Investment is made pursuant to this clause in a Person that is not a Restricted Subsidiary and such Person subsequently becomes a Restricted Subsidiary or is subsequently designated a Restricted Subsidiary pursuant to Section 4.07, such Investment shall thereafter be deemed to have been made pursuant to clause (1) or (2) of the definition of “Permitted Investments” and not this clause
|
(1)
|
Liens on Receivables and related assets of the type described in the definition of “Qualified Receivables Transaction” Incurred in connection with a Qualified Receivables Transaction, and Liens on Investments in Receivables Entities;
|
(2)
|
pledges or deposits by such Person under workmen’s compensation laws, unemployment insurance laws or similar legislation, or good faith deposits in connection with bids, tenders, contracts (other than for the payment of Indebtedness) or leases to which such Person is a party, or deposits to secure public or statutory obligations of such Person or deposits of cash or United States government bonds to secure surety or appeal bonds to which such Person is a party, or
|
(3)
|
Liens imposed by law, including carriers’, warehousemen’s, mechanics’ landlords’, materialmen’s, repairmen’s, construction and other like Liens, in each case for sums not yet overdue for a period of more than 60 days or that are bonded or being contested in good faith by appropriate proceedings;
|
(4)
|
Liens for taxes, assessments or other governmental charges not yet subject to penalties for non-payment or which are being contested in good faith by appropriate proceedings;
|
(5)
|
Liens in favor of issuers of surety, bid or performance bonds or with respect to other regulatory requirements or trade or government contracts or to secure leases or permits, licenses, statutory or regulatory obligations, or letters of credit or bankers’ acceptances or similar obligations issued pursuant to the request of and for the account of such Person in the ordinary course of its business;
|
(6)
|
(a) mortgages, liens, security interests, restrictions, encumbrances or any other matters of record that have been placed by any government, statutory or regulatory authority, developer, landlord or other third party on property or assets over which the Company, a Permitted Affiliate Parent or any Restricted Subsidiary has easement rights or on any leased property and subordination or similar arrangements relating thereto (including, without limitation, the right reserved to or vested in any governmental authority by the terms of any lease, license, franchise, grant or permit acquired by the Company, a Permitted Affiliate Parent or any of its Restricted Subsidiaries or by any statutory provision to terminate any such lease, license, franchise, grant or permit, or to require annual or other payments as a condition to the continuance thereof), (b) minor survey exceptions, encumbrances, trackage rights, special assessments, ground leases, easements or reservations of, or rights of others for, licenses, rights of way, sewers, electric lines, telegraph and telephone lines and other similar purposes, or zoning, building codes or other restrictions (including, without limitation, minor defects or irregularities in title and similar encumbrances) as to the use of real properties or Liens incidental to the conduct of the business of the Company, any Permitted Affiliate Parent and the Restricted Subsidiaries or to the ownership of its properties which do not in the aggregate materially adversely affect the value of said properties or materially impair their use in the operation of the business of the Company, any Permitted Affiliate Parent and the Restricted Subsidiaries, and (c) any condemnation or eminent domain proceedings affecting any real property;
|
(7)
|
Liens securing Hedging Obligations, so long as the related Indebtedness is, and is permitted to be Incurred under the Loan Documents;
|
(8)
|
leases, licenses, subleases and sublicenses of assets (including, without limitation, real property and intellectual property rights) which do not materially interfere with the ordinary conduct of the business of the Company, any Permitted Affiliate Parent or the Restricted Subsidiaries;
|
(9)
|
Liens arising out of judgments, decrees, orders or awards so long as any appropriate legal proceedings which may have been duly initiated for the review of such judgment, decree, order or award have not been finally terminated or the period within which such proceedings may be initiated has not expired;
|
(10)
|
Liens for the purpose of securing the payment of all or a part of the purchase price of, or Capitalized Lease Obligations, Purchase Money Obligations or other payments Incurred to finance the acquisition, improvement or construction of, assets or property acquired or constructed in the ordinary course of business (including Liens arising out of conditional sale, title retention, hire purchase, consignment or similar arrangements for the sale of goods entered into in the ordinary course of business); provided that such Liens do not encumber any other assets or property of the Company, a Permitted Affiliate Parent or any Restricted Subsidiary other than such assets or property and assets affixed or appurtenant thereto;
|
(11)
|
Liens (i) arising solely by virtue of any statutory or common law provisions or customary business provisions relating to banker’s Liens, rights of set-off or similar rights and remedies as to deposit accounts or other funds maintained with a depositary institution, (ii) attaching to commodity trading accounts or other commodity brokerage accounts incurred in the ordinary course of business, (iii) encumbering reasonable customary initial deposits and margin deposits and similar Liens attaching to brokerage accounts incurred in the ordinary course of business and not for speculative purposes or (iv) deposits made in the ordinary course of business to secure liability to insurance carriers;
|
(12)
|
Liens arising from United States Uniform Commercial Code financing statement filings (or similar filings in other applicable jurisdictions) regarding operating leases entered into by the Company, any Permitted Affiliate Parent and the Restricted Subsidiaries in the ordinary course of business;
|
(13)
|
Liens securing Indebtedness to the extent Incurred in compliance with Section 4.09(b)(17), including guarantees and any Refinancing Indebtedness in respect thereof;
|
(14)
|
Liens (a) over the segregated trust accounts set up to fund productions, (b) required to be granted over productions to secure production grants granted by regional and/or national agencies promoting film production in the relevant regional and/or national jurisdiction and (c) over assets relating to a specific production funded by Production Facilities;
|
(15)
|
Liens existing on, or provided for under written arrangements existing on, the Amendment Effective Date;
|
(16)
|
Liens on property, other assets or shares of stock of a Person at the time such Person becomes a Restricted Subsidiary (including Liens created, incurred or assumed in connection with or in contemplation of such acquisition or transaction); provided, however, that any such Lien may not extend to any other property owned by the Company, a Permitted Affiliate Parent or any other Restricted Subsidiary (other than pursuant to after-acquired property clauses in effect with respect to such Lien at the time of acquisition on property of the type that would have been subject to such Lien notwithstanding the occurrence of such acquisition);
|
(17)
|
Liens on property at the time the Company, a Permitted Affiliate Parent or a Restricted Subsidiary acquired the property, including any acquisition by means of a merger or consolidation with or into any Restricted Subsidiary (including Liens created, incurred or assumed in connection with or in contemplation of such acquisition or transaction); provided, however, that any such Lien may not extend to any other property owned by the Company, a Permitted Affiliate Parent or such Restricted Subsidiary (other than pursuant to after-acquired property clauses in effect with respect to such Lien at the time of acquisition on property of the type that would have been subject to such Lien notwithstanding the occurrence of such acquisition);
|
(18)
|
Liens securing Indebtedness or other obligations of a Restricted Subsidiary owing to the Company, a Permitted Affiliate Parent or another Restricted Subsidiary;
|
(19)
|
Permitted Collateral Liens;
|
(20)
|
Liens securing Refinancing Indebtedness Incurred to refinance Indebtedness that was previously so secured, provided that any such Lien is limited to all or part of the same property or assets (plus improvements, accessions, proceeds or dividends or distributions in respect thereof) that secured (or, under the written arrangements under which the original Lien arose, could secure) the Indebtedness being refinanced or is in respect of property that is the security for a Permitted Lien hereunder;
|
(21)
|
Liens securing Indebtedness Incurred under any Permitted Credit Facility;
|
(22)
|
Liens on Capital Stock or other securities of any Unrestricted Subsidiary that secure Indebtedness or other obligations of such Unrestricted Subsidiary;
|
(23)
|
any interest or title of a lessor under any Capitalized Lease Obligations or operating leases;
|
(24)
|
any encumbrance or restriction (including, but not limited to, put and call arrangements) with respect to Capital Stock of any joint venture or similar arrangement pursuant to any joint venture or similar agreement;
|
(25)
|
Liens over rights under loan agreements relating to, or over notes or similar instruments evidencing, the on-loan of proceeds received by a Restricted Subsidiary from the issuance of Indebtedness, which Liens are created to secure payment of such Indebtedness;
|
(26)
|
Liens on assets or property of a Restricted Subsidiary that is not a Loan Party securing Indebtedness of a Restricted Subsidiary that is not a Loan Party permitted by Section 4.09;
|
(27)
|
any Liens in respect of the ownership interests in, or assets owned by, any joint ventures securing obligations of such joint ventures or similar agreements;
|
(28)
|
Liens on Escrowed Proceeds for the benefit of the related holders of debt securities or other Indebtedness (or the underwriters or arrangers or escrow agent thereof) or on cash set aside at the time of the Incurrence of any Indebtedness or government securities purchased with such cash, in either case to the extent such cash or government securities prefund the payment of interest on such Indebtedness and are held in escrow accounts or similar arrangement to be applied for such purpose;
|
(29)
|
Liens Incurred with respect to obligations that do not exceed the greater of (a) $250.0 million and (b) 5.0% of Total Assets at any time outstanding;
|
(30)
|
Liens consisting of any right of set-off granted to any financial institution acting as a lockbox bank in connection with a Qualified Receivables Transaction;
|
(31)
|
Liens for the purpose of perfecting the ownership interests of a purchaser of Receivables and related assets pursuant to any Qualified Receivables Transaction;
|
(32)
|
Cash deposits or other Liens for the purpose of securing Limited Recourse; and
|
(33)
|
Liens arising in connection with other sales of Receivables permitted hereunder without recourse to the Company, a Permitted Affiliate Parent or any of the Restricted Subsidiaries;
|
(34)
|
Liens in respect of Bank Products or to implement cash pooling arrangements or arising under the general terms and conditions of banks with whom the Company, a Permitted Affiliate Parent or any Restricted Subsidiary maintains a banking relationship or to secure cash management and other banking services, netting and set-off arrangements, and encumbrances over credit balances on bank accounts to facilitate operation of such bank accounts on a cash-pooled and net balance basis (including any ancillary facility under any Credit Facility or other accommodation comprising of more than one account) and Liens of the Company, a Permitted Affiliate Parent or any Restricted Subsidiary under the general terms and conditions of banks and financial institutions entered into in the ordinary course of banking or other trading activities;
|
(35)
|
Liens on cash, Cash Equivalents, Investments or other property arising in connection with the defeasance, discharge or redemption of Indebtedness; provided that such defeasance, discharge or redemption is not prohibited hereunder;
|
(36)
|
Liens on Receivables and related assets of the type specified in the definition of “Qualified Receivables Transaction”;
|
(37)
|
Liens on cash or Cash Equivalents securing the obligations and facilities of Cable & Wireless Limited under and in respect of the Cable & Wireless Supplemental Pension Scheme and the trust deed and rules in respect thereof;
|
(38)
|
Liens on cash in support of letters of credit issued pursuant to the terms of the CFA or any cash escrow arrangements for the same purpose;
|
(39)
|
Liens on equipment of the Company, a Permitted Affiliate Parent or any Restricted Subsidiary granted in the ordinary course of business to a client of the Company, a Permitted Affiliate Parent or a Restricted Subsidiary at which such equipment is located;
|
(40)
|
subdivision agreements, site plan control agreements, development agreements, servicing agreements, cost sharing, reciprocal and other similar agreements with municipal and other governmental authorities affecting the development, servicing or use of a property; provided the same are complied with in all material respects except as such non-compliance does not interfere in any material respect as determined in good faith by the Company or a Permitted Affiliate Parent with the business of the Company, any Permitted Affiliate Parent and their Subsidiaries taken as a whole;
|
(41)
|
facility cost sharing, servicing, reciprocal or other similar agreements related to the use and/or operation a property in the ordinary course of business; provided the same are complied with in all material respects; and
|
(42)
|
deemed trusts created by operation of law in respect of amounts which are (i) not yet due and payable, (ii) immaterial, (iii) being contested in good faith and by appropriate proceedings and for which appropriate reserves have been established in accordance with IFRS or (iv) unpaid due to inadvertence after exercising due diligence.
|
(1)
|
since the beginning of such period the Company, any Permitted Affiliate Parent or any Restricted Subsidiary will have made any Asset Disposition or disposed of any company, any business, any group of assets constituting an operating unit of a business or any Minority Investment (any such disposition, a “Sale”) or if the transaction giving rise to the need to calculate the Consolidated Net Leverage Ratio, the Consolidated Senior Secured Net Leverage Ratio or Pro forma Non-Controlling Interest EBITDA, as applicable, is such a Sale, Pro forma EBITDA for such period
|
(2)
|
since the beginning of such period the Company, any Permitted Affiliate Parent or any Restricted Subsidiary (by merger or otherwise) will have made an Investment in any Person that thereby becomes a Restricted Subsidiary, acquires any Non-Controlling Interests in a Restricted Subsidiary or otherwise acquires any company, any business, any group of assets constituting an operating unit of a business or any Minority Investment (any such Investment or acquisition, a “Purchase”) including any such Purchase occurring in connection with a transaction causing a calculation to be made hereunder, Consolidated EBITDA for such period will be calculated after giving pro forma effect thereto as if such Purchase occurred on the first day of such period; and
|
(3)
|
since the beginning of such period any Person (that became a Restricted Subsidiary or was merged with or into the Company, any Permitted Affiliate Parent or any Restricted Subsidiary since the beginning of such period) will have made any Sale or any Purchase that would have required an adjustment pursuant to clause (1) or (2) above if made by the Company, any Permitted Affiliate Parent or a Restricted Subsidiary since the beginning of such period, Consolidated EBITDA for such period will be calculated after giving pro forma effect thereto as if such Sale or Purchase occurred on the first day of such period.
|
(1)
|
where the net proceeds of such offering are intended to be received by or contributed or loaned to the Company, a Permitted Affiliate Parent or a Restricted Subsidiary; or
|
(2)
|
in a prorated amount of such expenses in proportion to the amount of such net proceeds intended to be so received, contributed or loaned; or
|
(3)
|
otherwise on an interim basis prior to completion of such offering so long as any Parent shall cause the amount of such expenses to be repaid to the Company, a Permitted Affiliate Parent or the relevant Restricted Subsidiary out of the proceeds of such offering promptly if completed, in each case, to the extent such expenses are not paid by another Subsidiary of such Parent.
|
(1)
|
no portion of the Indebtedness or any other obligations (contingent or otherwise) of which:
|
(A)
|
is guaranteed by the Company, a Permitted Affiliate Parent or any Restricted Subsidiary (excluding guarantees of obligations (other than the principal of, and interest on, Indebtedness) pursuant to Standard Securitization Undertakings);
|
(B)
|
is recourse to or obligates the Company, a Permitted Affiliate Parent or any Restricted Subsidiary in any way other than pursuant to Standard Securitization Undertakings;
|
(C)
|
subjects any property or asset of the Company, a Permitted Affiliate Parent or any Restricted Subsidiary, directly or indirectly, contingently or otherwise, to the satisfaction thereof, other than pursuant to Standard Securitization Undertakings; or
|
(D)
|
except, in each such case, Limited Recourse and Permitted Liens as defined in clauses (30) through (34) of the definition thereof.
|
(2)
|
with which neither the Company, a Permitted Affiliate Parent nor any Restricted Subsidiary has any material contract, agreement, arrangement or understanding (except in connection with a Purchase Money Note or Qualified Receivables Transaction) other than on terms not materially less favorable to the Company, such Permitted Affiliate Parent or such Restricted Subsidiary than those that might be obtained at the time from Persons that are not Affiliates of the Company or such Permitted Affiliate Parent, other than fees payable in the ordinary course of business in connection with servicing Receivables; and
|
(3)
|
to which neither the Company, a Permitted Affiliate Parent nor any Restricted Subsidiary has any obligation to maintain or preserve such entity’s financial condition or cause such entity to achieve certain levels of operating results (other than those related to or incidental to the relevant Qualified Receivables Transaction), except for Limited Recourse.
|
(1)
|
if the Indebtedness being refinanced constitutes Subordinated Obligations, (a) if the Stated Maturity of the Indebtedness being refinanced is earlier than the Latest Maturity Date of the Facilities, the Refinancing Indebtedness has a Stated Maturity no earlier than the Stated Maturity of the Indebtedness being refinanced or (b) if the Stated Maturity of the Indebtedness being refinanced is later than the Latest Maturity Date of the Facilities, the Refinancing Indebtedness has a Stated Maturity later than the Latest Maturity Date of the Facilities;
|
(2)
|
such Refinancing Indebtedness is Incurred in an aggregate principal amount (or if issued with original issue discount, an aggregate issue price) that is equal to or less than the sum of the aggregate principal amount (or if issued with original issue discount, the aggregate accreted value) then outstanding of the Indebtedness being refinanced plus an amount to pay any interest, fees and expenses, premiums and defeasance costs, Incurred in connection therewith;
|
(3)
|
if the Indebtedness being refinanced constitutes Subordinated Obligations, such Refinancing Indebtedness is subordinated in right of payment to the Obligations on terms at least as favorable to the Finance Parties as those contained in the documentation governing the Indebtedness being refinanced; and
|
(4)
|
if the Existing Senior Notes or the 2019 Sterling Bonds are being refinanced by a Restricted Subsidiary that is not a Loan Party, such Refinancing Indebtedness shall be Incurred by such Restricted Subsidiary in compliance with Section 4.09(a), Section 4.09(b)(1), Section 4.09(b)(17), Section 4.09(b)(18) and/or Section 4.09(b)(25).
|
(1)
|
any controlling equity holder or majority (or more) owned Subsidiary of such Permitted Holder;
|
(2)
|
in the case of an individual, any spouse, family member or relative of such individual, any trust or partnership for the benefit of one or more of such individual and any such spouse, family member or relative, or the estate, executor, administrator, committee or beneficiaries of any thereof; or
|
(3)
|
any trust, corporation, partnership or other Person for which one or more of the Permitted Holders and other Related Persons of any thereof constitute the beneficiaries, stockholders, partners or owners thereof, or Persons beneficially holding in the aggregate a majority (or more) controlling interest therein.
|
(1)
|
any taxes, including but not limited to sales, use, transfer, rental, ad valorem, value added, stamp, property, consumption, franchise, license, capital, registration, business, customs, net worth, gross receipts, excise, occupancy, intangibles or similar taxes (other than (x) taxes measured by income and (y) withholding imposed on payments made by any Parent), required to be paid by any Parent by virtue of its:
|
(A)
|
being organized or incorporated or having Capital Stock outstanding (but not by virtue of owning stock or other equity interests of any corporation or other entity other than
|
(B)
|
being a holding company parent of the Company, a Permitted Affiliate Parent or any of the Company’s or a Permitted Affiliate Parent’s Subsidiaries, or
|
(C)
|
receiving dividends from or other distributions in respect of the Capital Stock of the Company, a Permitted Affiliate Parent or any of the Company’s or a Permitted Affiliate Parent’s Subsidiaries, or
|
(D)
|
having guaranteed any obligations of the Company, a Permitted Affiliate Parent or any Subsidiary of the Company or a Permitted Affiliate Parent, or
|
(E)
|
having made any payment in respect to any of the items for which the Company or a Permitted Affiliate Parent is permitted to make payments to any Parent pursuant to Section 4.07,
|
(2)
|
any taxes measured by income for which any Parent is liable up to an amount not to exceed with respect to such taxes the amount of any such taxes that the Company, a Permitted Affiliate Parent and their respective Subsidiaries would have been required to pay on a separate company basis or on a Consolidated basis if the Company, a Permitted Affiliate Parent and their respective Subsidiaries had paid tax on a Consolidated, combined, group, affiliated or unitary basis on behalf of an affiliated group consisting only of the Company, a Permitted Affiliate Parent and their respective Subsidiaries and any taxes imposed by way of withholding on payments made by one Parent to another Parent on any financing that is provided, directly or indirectly in relation to the Company, a Permitted Affiliate Parent and their respective Subsidiaries (reduced by any taxes measured by income actually paid by the Company, a Permitted Affiliate Parent and their respective Subsidiaries).
|
(1)
|
any Indebtedness Incurred in violation of this Agreement;
|
(2)
|
any obligation of any Loan Party to any Restricted Subsidiary;
|
(3)
|
any liability for taxes owed or owing by the Company, a Permitted Affiliate Parent or any Restricted Subsidiary;
|
(4)
|
any accounts payable or other liability to trade creditors arising in the ordinary course of business (including guarantees thereof or instruments evidencing such liabilities);
|
(5)
|
any Indebtedness, guarantee or obligation of a Loan Party that is expressly subordinate or junior in right of payment to any other Indebtedness, guarantee or obligation of a Loan Party, including, without limitation, any Subordinated Obligation; or
|
(6)
|
any Capital Stock.
|
(1)
|
does not mature or require any amortization, redemption or other repayment of principal or any sinking fund payment prior to the first anniversary of the Latest Maturity Date of the Facilities (other than through conversion or exchange of such Indebtedness into Capital Stock (other than Disqualified Stock) of the Company or a Permitted Affiliate Parent, as applicable, or any Indebtedness meeting the requirements of this definition);
|
(2)
|
does not require, prior to the first anniversary of the Latest Maturity Date of the Facilities, payment of cash interest, cash withholding amounts or other cash gross-ups, or any similar cash amounts;
|
(3)
|
contains no change of control or similar provisions that are effective, and does not accelerate and has no right to declare a default or event of default or take any enforcement action or otherwise require any cash payment prior to the first anniversary of the Latest Maturity Date of the Facilities;
|
(4)
|
does not provide for or require any Lien or encumbrance over any asset of the Company, a Permitted Affiliate Parent or any of the Restricted Subsidiaries;
|
(5)
|
is subordinated in right of payment to the prior payment in full of the Obligations in the event of (a) a total or partial liquidation, dissolution or winding up of the Company or a Permitted Affiliate Parent or such Restricted Subsidiary, as applicable, (b) a bankruptcy, reorganization, insolvency, receivership or similar proceeding relating to the Company or its property or a Permitted Affiliate Parent and its property or such Restricted Subsidiary and its property, as applicable, (c) an assignment for the benefit of creditors or (d) any marshalling of the Company’s assets and liabilities or a Permitted Affiliate Parent’s assets and liabilities, or such Restricted Subsidiary’s assets and liabilities, as applicable;
|
(6)
|
under which the Company or a Permitted Affiliate Parent or such Restricted Subsidiary, as applicable, may not make any payment or distribution of any kind or character with respect to any obligations on, or relating to, such Subordinated Shareholder Loans if (a) a payment Default under a Loan Document in relation to the Obligations occurs and is continuing or (b) any other Default under the Loan Documents occurs and is continuing that permits the Lenders to accelerate their outstanding Loans and the Company or a Permitted Affiliate Parent or a Restricted Subsidiary, as applicable, receives notice of such Default from the Administrative Agent, until in each case the earliest of (i) the date on which such Default is cured or waived or (ii) 180 days from the date such Default occurs (and only once such notice may be given during any 360 day period); and
|
(7)
|
under which, if the holder of such Subordinated Shareholder Loans receives a payment or distribution with respect to such Subordinated Shareholder Loan (a) other than in accordance with this Agreement or as a result of a mandatory requirement of applicable law or (b) under circumstances described under clauses (5)(a) through (d) above, such holder will forthwith pay all such amounts to the Administrative Agent or the Security Trustee to be held in trust for application in accordance with the Loan Documents.
|
(1)
|
any Subsidiary of the Company or a Permitted Affiliate Parent that at the time of determination shall be designated an Unrestricted Subsidiary by the Board of Directors of the Company or a Permitted Affiliate Parent in the manner provided below; and
|
(2)
|
any Subsidiary of an Unrestricted Subsidiary.
|
(1)
|
such Subsidiary or any of its Subsidiaries does not own any Capital Stock or Indebtedness of or have any Investment in, or own or hold any Lien on any property of, any other Subsidiary of the Company or of a Permitted Affiliate Parent which is not a Subsidiary of the Subsidiary to be so designated or otherwise an Unrestricted Subsidiary; and
|
(2)
|
such designation and the Investment of the Company or a Permitted Affiliate Parent in such Subsidiary complies with Section 4.07.
|
(1)
|
determining compliance with any provision of the Agreement which requires the calculation of any financial ratio or test, including the Consolidated Net Leverage Ratio or the Consolidated Senior Secured Net Leverage Ratio; or
|
(2)
|
testing baskets set forth in this Agreement (including baskets measured as a percentage or multiple, as applicable, of Total Assets, Pro forma EBITDA or Pro forma Non-Controlling Interest EBITDA);
|
1.
|
Cable & Wireless Communications Limited (formerly LGE Coral Mergerco Limited, being the surviving legal entity of a merger between LGE Coral Mergerco Limited, Cable & Wireless Communications Limited (formerly Cable & Wireless Communications Plc) and LGE Coral Mergerco BV) (England)
|
2.
|
Cable & Wireless Limited (England)
|
3.
|
Sable Holding Limited (England)
|
4.
|
CWIGroup Limited (England)
|
5.
|
Coral-US Co-Borrower LLC (Delaware)
|
6.
|
Sable International Finance Limited (Cayman Islands)
|
7.
|
Cable and Wireless (West Indies) Limited (England)
|
1.
|
New Intermediate Holdco (Approved Jurisdiction)
|
2.
|
Sable Holding Limited (England)
|
3.
|
CWIGroup Limited (England)
|
4.
|
Columbus International Inc. (Barbados)
|
5.
|
Coral-US Co-Borrower LLC (Delaware)
|
6.
|
Sable International Finance Limited (Cayman Islands)
|
7.
|
Cable and Wireless (West Indies) Limited (England)
|
1.
|
Re-confirmation of a Cayman Islands law-governed Equitable Charge over Shares dated January 29, 2010 and made between Sable Holding Limited as Company and BNP Paribas as Security Trustee in respect of the shares of Sable International Finance Limited.
|
2.
|
Re-confirmation of an English law-governed Equitable Charge over Shares dated January 29, 2010 and made between Sable Holding Limited as Company and BNP Paribas as Security Trustee in respect of the shares of CWIGroup Limited.
|
3.
|
Re-confirmation of an English law-governed Equitable Charge over Shares dated January 29, 2010 and made between CWIGroup Limited as Company and BNP Paribas as Security Trustee in respect of the shares of Cable and Wireless (West Indies) Limited.
|
4.
|
Re-confirmation of a Cayman Islands law-governed Security Confirmation Deed dated January 26, 2012 and made between Sable Holding Limited as Confirming Party and BNP Paribas as Security Trustee in respect of the Cayman Islands law-governed Equitable Charge over Shares dated January 29, 2010 and made between Sable Holding Limited as Company and BNP Paribas as Security Trustee in respect of the shares of Sable International Finance Limited.
|
5.
|
Re-confirmation of a Cayman Islands law-governed Mortgage over Shares dated December 24, 2014 and made between Cable & Wireless Communications Limited (formerly LGE Coral Mergerco Limited, being the surviving legal entity of a merger between LGE Coral Mergerco Limited, Cable & Wireless Communications Limited (formerly Cable & Wireless Communications Plc) and LGE Coral Mergerco BV) as Mortgagor and BNP Paribas as Security Trustee in respect of the shares of CWC Cayman Finance Limited.
|
6.
|
Re-confirmation of a Cayman Islands law-governed Supplemental Mortgage over Shares March 31, 2015 and made between Sable Holding Limited as Mortgagor and BNP Paribas as Security Trustee in respect of the shares of Sable International Finance Limited.
|
7.
|
Re-confirmation of an English law-governed Security Agreement over Shares dated March 31, 2015 and made between CWIGroup Limited as Chargor and BNP Paribas as Security Trustee in respect of the shares of Cable and Wireless (West Indies) Limited.
|
8.
|
Re-confirmation of an English law-governed Security Agreement over Shares dated March 31, 2015 and made between Sable Holding Limited as Chargor and BNP Paribas as Security Trustee in respect of the shares of CWIGroup Limited.
|
9.
|
Re-confirmation of a Barbados law-governed Deed of Charge over Shares dated April 2, 2015 and made between Sable Holding Limited as Chargor and BNP Paribas as Security Trustee in respect of the shares of Columbus International Inc.
|
10.
|
Re-confirmation of a Barbados law-governed Confirmation Deed dated July 13, 2016 and made between Columbus International Inc. (formerly known as Columbus Cable (Barbados) Limited), Sable Holding Limited and the Bank of Nova Scotia, as Security Trustee.
|
11.
|
Re-confirmation of a Cayman Islands law-governed Confirmation Deed dated August 3, 2016 and made between Cable & Wireless Communications Limited and Sable Holding Limited as Confirming Parties, the Bank of Nova Scotia, in its capacity as Security Trustee and the Bank of Nova Scotia, in its capacity as Administrative Agent.
|
12.
|
Re-confirmation of an English law-governed Confirmation Deed dated August 2, 2016 and made between Cable & Wireless Limited, Sable Holding Limited and CWIGroup Limited as Confirming Parties, Bank of Nova Scotia, in its capacity as Security Trustee and Bank of Nova Scotia, in its capacity as Administrative Agent.
|
13.
|
Re-confirmation of a New York law share pledge dated August 2, 2016, made between Sable Holding Limited as pledger and BNP Paribas as Security Trustee in respect of shares of Coral-US Co-Borrower LLC.
|
14.
|
Re-confirmation of an English law governed Security Agreement dated August 2, 2016, made between Cable & Wireless Communications Limited as Chargor, Cable & Wireless Limited as Original Relevant Company and The Bank of Nova Scotia as Security Trustee with respect to certain subordinated shareholder loans in the aggregate principal amount of US$102,903,302.13 and US$2,097,667,362.74 respectively made by Cable & Wireless Communications Limited (to Cable & Wireless Limited.
|
Name of Original Lender
|
Tax Status
|
UK Treaty Passport scheme reference number and jurisdiction of tax residence (if applicable)
|
Bank of America, N.A. (acting from its London branch)
|
UK Bank Lender
|
N/A
|
Barclays Bank plc
|
UK Bank Lender
|
N/A
|
BNP Paribas Fortis SA/NV
|
UK Treaty Lender
|
18/B/359080/DTTP
(Belgium)
|
Citibank NA London (acting from its London branch)
|
UK Bank Lender
|
N/A
|
Credit Suisse AG, New York Branch
|
UK Treaty Lender
|
No DTTP number (Swiss)
|
FirstCaribbean International Bank (Bahamas) Limited
|
Not a UK Qualifying Lender
|
N/A
|
Goldman Sachs Bank USA
|
UK Treaty Lender
|
13/G/351779/DTTP
(U.S.A.)
|
ING Capital LLC
|
UK Treaty Lender
|
13/I/273576/DTTP
(U.S.A.)
|
JPMorgan Chase Bank, N.A., London Branch (acting from its London branch)
|
UK Bank Lender
|
N/A
|
Royal Bank of Canada (acting through its New York branch)
|
UK Treaty Lender
|
No DTTP number (Canada)
|
Société Générale, London Branch
|
UK Bank Lender
|
N/A
|
The Bank of Nova Scotia
|
UK Treaty Lender
|
3/T/366714/DTTP
(Canada)
|
Name of Lender
|
Tax Status
|
Specify legal name of Lender
|
Specify one of the following:
1) not an Irish Qualifying Lender; or
2) an Irish Qualifying Lender (other than solely on account of being an Irish Treaty Lender); or
3) an Irish Treaty Lender
|
Revolving Credit Lender
|
Revolving Credit Commitment
|
N/A
|
$0.00
|
Revolving Credit Lender
|
Revolving Credit Commitment
|
Bank of America N.A.
|
$56,000,000
|
Barclays Bank plc
|
$50,000,000
|
BNP Paribas Fortis SA/NV
|
$69,500,000
|
Citibank N.A., London Branch
|
$50,000,000
|
Credit Suisse AG, Cayman Islands Branch
|
$50,000,000
|
FirstCaribbean International Bank (Bahamas) Limited
|
$32,500,000
|
Goldman Sachs Bank USA
|
$50,000,000
|
ING Capital LLC
|
$50,000,000
|
JPMorgan Chase Bank, N.A. – London Branch
|
$40,000,000
|
Royal Bank of Canada
|
$57,500,000
|
Société Générale, London Branch
|
$50,000,000
|
The Bank of Nova Scotia
|
$69,500,000
|
Term B-3 Lender
|
Term B-3 Loan Commitment
|
The Bank of Nova Scotia
|
$1,125,000,000
|
Issuer
|
Beneficiary
|
Loan Amount
|
Expiry Date
|
Governing Law
|
Royal Bank of Canada
|
Cable & Wireless Pension Trustee Limited in its capacity as trustee of the Cable & Wireless Superannuation Fund
|
£21,052,631.58
|
1 August 2017
|
English law.
|
FirstCaribbean International Bank (Bahamas) Limited
|
Cable & Wireless Pension Trustee Limited in its capacity as trustee of the Cable & Wireless Superannuation Fund
|
£17,543,859.65
|
1 August 2017
|
English law.
|
BNP Paribas Fortis SA/NV
|
Cable & Wireless Pension Trustee Limited in its capacity as trustee of the Cable & Wireless Superannuation Fund
|
£26,315,789.47
|
1 August 2017
|
English law.
|
The Bank of Nova Scotia
|
Cable & Wireless Pension Trustee Limited in its capacity as trustee of the Cable & Wireless Superannuation Fund
|
£35,087,719.30
|
1 August 2017
|
English law.
|
1.
|
Within 60 days of the Amendment Effective Date, each Guarantor listed on Part A of Schedule 1 to confirm its Guaranty.
|
2.
|
Within 60 days of the Amendment Effective Date, all documents listed in Schedule II hereto to be executed by the relevant Loan Party and delivered to the Administrative Agent and the Lenders.
|
1.
|
Within 60 Business Days of the Group Refinancing Effective Date, each Guarantor listed on Part B of Schedule 1 to become party to this Agreement as an Additional Guarantor (if such Guarantor has not entered into this Agreement prior to the Group Refinancing Effective Date).
|
2.
|
Within 60 Business Days of the Group Refinancing Effective Date, a re-taking or re-confirmation of the Sable Holding Share Security Documents (in form and substance reasonably satisfactory to the Administrative Agent and Security Trustee), made between the New Intermediate Holdco and BNP Paribas as Security Trustee, in respect of the shares of Sable Holding Limited.
|
3.
|
Within 60 Business Days of the Group Refinancing Effective Date, a perfected first priority security interest (subject to Permitted Liens) in all outstanding shares of the New Intermediate Holdco (in form and substance reasonably satisfactory to the Administrative Agent and the Security Trustee), made between the direct Holding Company of the New Intermediate Holdco and the Security Trustee (the “New Intermediate Holdco Share Pledge”); provided that, if the New Intermediate Holdco is an entity organized under the laws of England and Wales, the United States, any state thereof or the District of Columbia, the New Intermediate Holdco Share Pledge shall be granted on the Group Refinancing Effective Date.
|
4.
|
Within 60 Business Days of the Group Refinancing Effective Date, a pledge agreement (in form and substance reasonably satisfactory to the Administrative Agent and the Security Trustee), made between the direct Holding Company of the New Intermediate Holdco and the Security Trustee, in respect of any Subordinated Shareholder Loans made by the direct Holding Company of the New Intermediate Holdco as lender (the “New Intermediate Holdco Shareholder Loan Pledge”); provided that, if such Subordinated Shareholder Loans are governed by English or New York law, the New Intermediate Holdco Shareholder Loan Pledge shall be granted on the Group Refinancing Effective Date.
|
5.
|
On the Group Refinancing Effective Date, a structure chart showing the structure of the Restricted Group following the completion of the Group Refinancing Transactions, which the Company shall certify to the Administrative Agent is true and complete in all material respects as at the Group Refinancing Effective Date in respect of the corporate ownership of the structure of the Company and its Restricted Group (including the direct Holding Company of the Company).
|
6.
|
Following the occurrence of the Group Refinancing Effective Date, upon the request of the Administrative Agent, within 60 Business Days following such request, agreements, instruments or documents executed to implement the Group Refinancing Transactions (as the Administrative Agent may request).
|
Address:
|
2nd Floor, 62-65 Chandos Place,
|
Fax:
|
44 207 315 5073
|
1.
|
Corporate Documents: Certified Organization Documents of each Additional Borrower or Additional Guarantor, and such certification of resolutions or other action and incumbency certificates of a Responsible Officer of each such Additional Borrower or Additional Guarantor as the Administrative Agent may reasonably require evidencing the identity, authority and capacity of each such Responsible Officer thereof to act as a Responsible Officer in connection with this Agreement and the other Loan Documents to which such Additional Borrower or Additional Guarantor will become a party.
|
2.
|
Equity Holder Consent: to the extent required under the Organization Documents of an Additional Guarantor or applicable law, the consent of the equity holder of such Additional Guarantor.
|
3.
|
Legal Opinion: If requested by the Administrative Agent, a legal opinion as to organization, authority, execution, delivery and enforceability of the applicable Loan Documents.
|
Name
|
Country
|
Cable and Wireless (Anguilla) Limited
|
Anguilla
|
Cable & Wireless Antigua & Barbuda Limited
|
Antigua & Barbuda
|
Kelcom International (Antigua & Barbuda) Limited
|
Antigua & Barbuda
|
Columbus Communications Limited
|
Bahamas
|
CWC Bahamas Holdings Limited
|
Bahamas
|
The Bahamas Telecommunications Company Limited
|
Bahamas
|
Antilles Crossing (Barbados) IBC, Inc.
|
Barbados
|
Cable & Wireless (Barbados) Limited
|
Barbados
|
Cable Jamaica (Barbados) Limited
|
Barbados
|
Caribbean Data Centers (Barbados) Inc.
|
Barbados
|
CNL-CWC Networks Inc.
|
Barbados
|
Columbus Acquisitions Inc.
|
Barbados
|
Columbus Antilles (Barbados) Limited
|
Barbados
|
Columbus Capital (Barbados) Limited
|
Barbados
|
Columbus Caribbean Acquisitions Inc.
|
Barbados
|
Columbus Communications Inc.
|
Barbados
|
Columbus Curacao (Barbados) Inc.
|
Barbados
|
Columbus Eastern Caribbean (Barbados) Inc.
|
Barbados
|
Columbus Holdings (Barbados) II SRL
|
Barbados
|
Columbus Holdings (Barbados) SRL
|
Barbados
|
Columbus International Capital (Barbados) Inc.
|
Barbados
|
Columbus International Inc.
|
Barbados
|
Columbus Investments Inc.
|
Barbados
|
Columbus Jamaica Holdings (Barbados) Inc.
|
Barbados
|
Columbus Networks (Cayman) Holdco Limited
|
Barbados
|
Columbus Networks Finance Company Limited
|
Barbados
|
Columbus Networks Sales, Ltd.
|
Barbados
|
Columbus Networks, Limited
|
Barbados
|
Columbus Telecommunications (Barbados) Limited
|
Barbados
|
Columbus Trinidad (Barbados) Inc.
|
Barbados
|
Columbus TTNW Holdings Inc.
|
Barbados
|
CWC CALA Holdings Limited
|
Barbados
|
CWC-Columbus Asset Holdings Inc.
|
Barbados
|
CWI Caribbean Limited
|
Barbados
|
Gemini North Cable (Barbados) Inc.
|
Barbados
|
Karib Cable Inc.
|
Barbados
|
Liberty CWC Holdings Limited
|
Barbados
|
S.A.U.C.E. Holdings (Barbados) (I) Limited
|
Barbados
|
Wamco Technology Group Limited
|
Barbados
|
Cable and Wireless Network Services Limited
|
Bermuda
|
Name
|
Country
|
Liberty Latin America Limited
|
Bermuda
|
LiLAC Services Limited
|
Bermuda
|
New World Network International, Ltd
|
Bermuda
|
Columbus Networks (Bonaire), N.V.
|
Bonaire
|
CNW Leasing Ltd.
|
Canada
|
CWC Canada Limited
|
Canada
|
Cable & Wireless Communications Insurance Limited
|
Cayman Islands
|
Cable & Wireless Jamaica Finance (Cayman) Limited
|
Cayman Islands
|
Cable and Wireless (Cayman Islands) Limited
|
Cayman Islands
|
Columbus New Cayman Limited
|
Cayman Islands
|
CWC Cayman Finance Limited
|
Cayman Islands
|
CWC Costa Rica Holdings Limited
|
Cayman Islands
|
CWC Macau Holdings Limited
|
Cayman Islands
|
CWC New Cayman Limited
|
Cayman Islands
|
CWC Overseas Holdco Limited
|
Cayman Islands
|
CWC Trinidad Holdings Limited
|
Cayman Islands
|
CWC WS Holdings Cayman Ltd.
|
Cayman Islands
|
CWIGroup Limited
|
Cayman Islands
|
Kelfenora Limited
|
Cayman Islands
|
LCPR Cayman Holding Inc.
|
Cayman Islands
|
Liberty Costa Rica Holdings Ltd.
|
Cayman Islands
|
LiLAC Ventures Ltd.
|
Cayman Islands
|
Sable International Finance Limited
|
Cayman Islands
|
United Chile Ventures, Inc.
|
Cayman Islands
|
C&W Networks Chile SPA
|
Chile
|
Sociedad Televisora CBC Limitada
|
Chile
|
VTR Comunicaciones S.p.A.
|
Chile
|
VTR Global Carrier S.A.
|
Chile
|
VTR Ingeniería S.A.
|
Chile
|
VTR Movíl S.p.A.
|
Chile
|
VTR Southam Chile S.p.A.
|
Chile
|
VTR.com SpA
|
Chile
|
Columbus Networks Zona Franca, Limitada
|
Colombia
|
ColumbusNetworks de Colombia, Limitada
|
Colombia
|
Lazus Colombia S.A.S.
|
Colombia
|
Cable & Wireless (Costa Rica) SA
|
Costa Rica
|
Columbus Networks de Costa Rica S.R.L.
|
Costa Rica
|
Columbus Networks Wholesale de Costa Rica S.A.
|
Costa Rica
|
LBT Acquisitions, S.A.
|
Costa Rica
|
Columbus Communications Curacao N.V.
|
Curacao
|
Columbus Networks Antilles Offshore N.V.
|
Curacao
|
Columbus Networks Curacao, N.V.
|
Curacao
|
Columbus Networks Netherlands Antilles N.V.
|
Curacao
|
E-Commercepark N.V.
|
Curacao
|
Exploitatiemaatchappij E-Zone Vredenberg N.V.
|
Curacao
|
Cable & Wireless Dominica Limited
|
Dominica
|
Name
|
Country
|
Marpin 2K4 Limited
|
Dominica
|
Columbus Networks Dominicana, S.A.
|
Dominican Republic
|
CWC Cable & Wireless Communications Dominican Republic SA
|
Dominican Republic
|
Columbus Networks de Ecuador S.A.
|
Ecuador
|
Columbus Networks El Salvador S.A. de C.V.
|
El Salvador
|
SSA Sistemas El Salvador, SA de CV
|
El Salvador
|
Columbus Holdings France SAS
|
France
|
Cable and Wireless Grenada Limited
|
Grenada
|
Columbus Communications (Grenada) Limited
|
Grenada
|
Cable & Wireless Panama (Guatemala) SA
|
Guatemala
|
Columbus Networks de Guatemala, Limitada
|
Guatemala
|
Columbus Networks (Haiti) S.A.
|
Haiti
|
Columbus Networks de Honduras S. de R.L.
|
Honduras
|
PT Mitracipta Sarananusa
|
Indonesia
|
Pender Insurance Limited
|
Isle of Man
|
Cable & Wireless Jamaica Limited
|
Jamaica
|
Caribbean Landing Company Limited
|
Jamaica
|
Chartfield Development Company Limited
|
Jamaica
|
Columbus Communications Jamaica Limited
|
Jamaica
|
Columbus Networks Jamaica Limited
|
Jamaica
|
D. & L. Cable & Satelitte Network Limited
|
Jamaica
|
Dekal Wireless Jamaica Limited
|
Jamaica
|
Digital Media & Entertainment Limited
|
Jamaica
|
Jamaica Digiport International Limited
|
Jamaica
|
LIME Foundation Limited
|
Jamaica
|
Northern Cable & Communication Network Limited
|
Jamaica
|
S.A.U.C.E. Communication Network Limited
|
Jamaica
|
Columbus Eastern Caribbean Holdings Sàrl
|
Luxembourg
|
Columbus Networks de Mexico S.R.L.
|
Mexico
|
Cable & Wireless Australia & Pacific Holding B.V.
|
Netherlands
|
Cable and Wireless International Finance B.V.
|
Netherlands
|
Lila Chile Holdings BV
|
Netherlands
|
VTR Finance BV
|
Netherlands
|
Columbus Networks Nicaragua y Compania Limitada
|
Nicaragua
|
SSA Sistemas Nicaragua, Socieded Anonima
|
Nicaragua
|
Cable & Wireless Panama S.A.
|
Panama
|
Columbus Networks Centroamérica S. de R.L
|
Panama
|
Columbus Networks de Panamá SRL
|
Panama
|
Columbus Networks Marítima S. de R.L.
|
Panama
|
CWC WS (Panama) SA
|
Panama
|
CWC WS Holdings Panama SA
|
Panama
|
Grupo Sonitel, SA
|
Panama
|
Lazus Panama S.A.
|
Panama
|
Sonitel, SA
|
Panama
|
Telecomunicaciones Corporativas Panameñas S.A.
|
Panama
|
Lazus Peru S.A.C
|
Peru
|
Name
|
Country
|
SSA Sistemas del Peru S.R.L.
|
Peru
|
Columbus Networks Puerto Rico (2015), Inc.
|
Puerto Rico
|
Columbus Networks Puerto Rico, Inc.
|
Puerto Rico
|
Liberty Cablevision of Puerto Rico LLC
|
Puerto Rico
|
Puerto Rico Cable Acquisition Company LLC
|
Puerto Rico
|
Cable & Wireless (Seychelles) Limited
|
Seychelles
|
Le Chantier Property Limited
|
Seychelles
|
Seychelles Cable System Company
|
Seychelles
|
Cable & Wireless (Singapore) Pte Limited
|
Singapore
|
Cable & Wireless St. Kitts & Nevis Limited
|
St Kitts and Nevis
|
Antilles Crossing Holding Company (St. Lucia) Limited
|
St Lucia
|
Bandserve Inc.
|
St Lucia
|
Cable and Wireless (St Lucia) Limited
|
St Lucia
|
Columbus Communications (St Lucia) Limited
|
St Lucia
|
Columbus Eastern Caribbean (St. Lucia) Inc.
|
St Lucia
|
Dekal Wireless Holdings Limited
|
St Lucia
|
Techvision Inc.
|
St Lucia
|
Tele (St. Lucia) Inc.
|
St Lucia
|
Cable & Wireless St Vincent and the Grenadines Limited
|
St Vincent and the Grenadines
|
Columbus Communications St. Vincent and the Grenadines Limited
|
St Vincent and the Grenadines
|
Petrel Communications SA
|
Switzerland
|
Cable & Wireless Trinidad and Tobago Limited
|
Trinidad and Tobago
|
Cable Company of Trinidad and Tobago Unlimited
|
Trinidad and Tobago
|
Columbus Communications Trinidad Limited
|
Trinidad and Tobago
|
Columbus Holdings Trinidad Unlimited
|
Trinidad and Tobago
|
Columbus Networks International (Trinidad) Ltd.
|
Trinidad and Tobago
|
Trinidad and Tobago Trans-Cable Company Unlimited
|
Trinidad and Tobago
|
Cable and Wireless (TCI) Limited
|
Turks and Caicos Islands
|
Cable & Wireless (UK) Group Limited
|
UK-England & Wales
|
Cable & Wireless Carrier Limited
|
UK-England & Wales
|
Cable & Wireless Central Holding Limited
|
UK-England & Wales
|
Cable & Wireless Communications Limited
|
UK-England & Wales
|
Cable & Wireless DI Holdings Limited
|
UK-England & Wales
|
Cable & Wireless International HQ Limited
|
UK-England & Wales
|
Cable & Wireless Limited
|
UK-England & Wales
|
Cable & Wireless Services UK Limited
|
UK-England & Wales
|
Cable & Wireless Trade Mark Management Limited
|
UK-England & Wales
|
Cable and Wireless (CALA Management Services) Limited
|
UK-England & Wales
|
Cable and Wireless (Investments) Limited
|
UK-England & Wales
|
Cable and Wireless (West Indies) Limited
|
UK-England & Wales
|
Cable and Wireless Pension Trustee Limited
|
UK-England & Wales
|
CWC Communications Limited
|
UK-England & Wales
|
CWC UK Finance Limited
|
UK-England & Wales
|
CWIGroup Limited
|
UK-England & Wales
|
Name
|
Country
|
LGE Coral Holdco Ltd
|
UK-England & Wales
|
Liberty Global CIHB Ltd
|
UK-England & Wales
|
Sable Holding Limited
|
UK-England & Wales
|
The Eastern Telegraph Company Limited
|
UK-England & Wales
|
The Western Telegraph Company Limited
|
UK-England & Wales
|
LGI International Holdings LLC
|
USA-Colorado
|
United Chile, LLC
|
USA-Colorado
|
A.SUR NET, Inc.
|
USA-Delaware
|
ARCOS-1 USA, Inc.
|
USA-Delaware
|
Cable & Wireless Delaware 1, Inc.
|
USA-Delaware
|
Columbus Networks Telecommunications Services USA, Inc.
|
USA-Delaware
|
Columbus Networks USA (2015), Inc.
|
USA-Delaware
|
Columbus Networks USA, Inc.
|
USA-Delaware
|
Coral-US Co-Borrower LLC
|
USA-Delaware
|
LCPR Ventures LLC
|
USA-Delaware
|
Leo Cable LLC
|
USA-Delaware
|
Latam Technologies Holdings I, LLC
|
USA-Delaware
|
Leo Cable LP
|
USA-Delaware
|
LiLAC Communications Inc.
|
USA-Delaware
|
Petrel Communications Corporation
|
USA-Delaware
|
SkyOnline Maya-1, LLC
|
USA-Delaware
|
Cable & Wireless Communications Inc.
|
USA-Virginia
|
Columbus Networks Venezuela S.A.
|
Venezuela
|
Cable and Wireless (BVI) Limited
|
Virgin Islands, British
|
Cable and Wireless (EWC) Limited
|
Virgin Islands, British
|
1.
|
I have reviewed this annual report on Form 10-K of Liberty Latin America Ltd.;
|
2.
|
Based on my knowledge, this annual report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this annual report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this annual report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this annual report;
|
4.
|
The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant and we have:
|
a)
|
designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this annual report is being prepared;
|
b)
|
evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this annual report our conclusions about the effectiveness of the disclosure controls and procedures as of the end of the period covered by this annual report based on such evaluation; and
|
c)
|
disclosed in this annual report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and
|
5.
|
The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent function):
|
a)
|
all significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and
|
b)
|
any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.
|
/s/ Balan Nair
|
|
Balan Nair
|
|
President and Chief Executive Officer
|
|
1.
|
I have reviewed this annual report on Form 10-K of Liberty Latin America Ltd.;
|
2.
|
Based on my knowledge, this annual report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this annual report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this annual report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this annual report;
|
4.
|
The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant and we have:
|
a)
|
designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this annual report is being prepared;
|
b)
|
evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this annual report our conclusions about the effectiveness of the disclosure controls and procedures as of the end of the period covered by this annual report based on such evaluation; and
|
c)
|
disclosed in this annual report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and
|
5.
|
The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent function):
|
a)
|
all significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and
|
b)
|
any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.
|
/s/ Christopher Noyes
|
|
Christopher Noyes
|
|
Senior Vice President and Chief Financial Officer
|
|
|
|
Dated:
|
February 14, 2018
|
|
/s/ Balan Nair
|
|
|
|
Balan Nair
|
|
|
|
President and Chief Executive Officer
|
|
|
|
|
|
|
|
|
Dated:
|
February 14, 2018
|
|
/s/ Christopher Noyes
|
|
|
|
Christopher Noyes
|
|
|
|
Senior Vice President and Chief Financial Officer
|
|
|
|
(Principal Financial Officer)
|