|
þ
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
|
For the quarterly period ended September 30, 2018
|
¨
|
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)
|
Large Accelerated Filer ¨
|
Accelerated Filer ¨
|
Non-Accelerated Filer þ
|
Smaller Reporting Company ¨
|
Emerging Growth Company ¨
|
|
|
|
September 30,
2018 |
|
December 31,
2017 |
|||||
|
in millions
|
|||||||
ASSETS
|
|
|
|
|||||
Current assets:
|
|
|
|
|||||
Cash and cash equivalents
|
$
|
525.1
|
|
|
$
|
529.9
|
|
|
Trade receivables, net of allowances of $144.3 million and $142.2 million, respectively
|
571.5
|
|
|
556.5
|
|
|||
Restricted cash
|
261.8
|
|
|
38.3
|
|
|||
Prepaid expenses
|
81.3
|
|
|
65.5
|
|
|||
Other current assets
|
261.7
|
|
|
184.6
|
|
|||
Total current assets
|
1,701.4
|
|
|
1,374.8
|
|
|||
|
|
|
|
|||||
Goodwill
|
5,544.9
|
|
|
5,673.6
|
|
|||
Property and equipment, net
|
4,182.6
|
|
|
4,169.2
|
|
|||
Intangible assets subject to amortization, net
|
1,145.8
|
|
|
1,316.2
|
|
|||
Intangible assets not subject to amortization
|
563.8
|
|
|
565.4
|
|
|||
Other assets, net
|
812.9
|
|
|
517.7
|
|
|||
Total assets
|
$
|
13,951.4
|
|
|
$
|
13,616.9
|
|
|
September 30,
2018 |
|
December 31, 2017
|
|||||
|
in millions
|
|||||||
LIABILITIES AND EQUITY
|
|
|
|
|||||
Current liabilities:
|
|
|
|
|||||
Accounts payable
|
$
|
276.7
|
|
|
$
|
286.8
|
|
|
Deferred revenue
|
165.3
|
|
|
143.4
|
|
|||
Current portion of debt and capital lease obligations
|
381.7
|
|
|
263.3
|
|
|||
Accrued capital expenditures
|
71.2
|
|
|
128.6
|
|
|||
Accrued interest
|
74.6
|
|
|
115.6
|
|
|||
Accrued income taxes
|
69.6
|
|
|
91.5
|
|
|||
Other accrued and current liabilities
|
753.4
|
|
|
557.7
|
|
|||
Total current liabilities
|
1,792.5
|
|
|
1,586.9
|
|
|||
Long-term debt and capital lease obligations
|
6,248.1
|
|
|
6,108.2
|
|
|||
Deferred tax liabilities
|
570.5
|
|
|
533.4
|
|
|||
Other long-term liabilities
|
855.0
|
|
|
697.8
|
|
|||
Total liabilities
|
9,466.1
|
|
|
8,926.3
|
|
|||
|
|
|
|
|||||
Commitments and contingencies
|
|
|
|
|||||
|
|
|
|
|||||
Equity:
|
|
|
|
|||||
Liberty Latin America shareholders:
|
|
|
|
|||||
Class A, $0.01 par value; 500,000,000 shares authorized; 48,480,869 and 48,428,841 shares issued and outstanding, respectively
|
0.5
|
|
|
0.5
|
|
|||
Class B, $0.01 par value; 50,000,000 shares authorized; 1,936,034 and 1,940,193 shares issued and outstanding, respectively
|
—
|
|
|
—
|
|
|||
Class C, $0.01 par value; 500,000,000 shares authorized; 120,972,443 and 120,843,539 shares issued and outstanding, respectively
|
1.2
|
|
|
1.2
|
|
|||
Undesignated preference shares, $0.01 par value; 50,000,000 shares authorized; nil shares issued and outstanding at each period
|
—
|
|
|
—
|
|
|||
Additional paid-in capital
|
4,413.6
|
|
|
4,402.8
|
|
|||
Accumulated deficit
|
(1,134.0
|
)
|
|
(1,010.7
|
)
|
|||
Accumulated other comprehensive loss, net of taxes
|
(154.4
|
)
|
|
(64.2
|
)
|
|||
Total Liberty Latin America shareholders
|
3,126.9
|
|
|
3,329.6
|
|
|||
Noncontrolling interests
|
1,358.4
|
|
|
1,361.0
|
|
|||
Total equity
|
4,485.3
|
|
|
4,690.6
|
|
|||
Total liabilities and equity
|
$
|
13,951.4
|
|
|
$
|
13,616.9
|
|
|
Three months ended September 30,
|
|
Nine months ended September 30,
|
||||||||||||
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
in millions, except per share amounts
|
||||||||||||||
|
|
|
|
|
|
|
|
||||||||
Revenue
|
$
|
925.2
|
|
|
$
|
908.1
|
|
|
$
|
2,757.2
|
|
|
$
|
2,739.9
|
|
Operating costs and expenses (exclusive of depreciation and amortization, shown separately below):
|
|
|
|
|
|
|
|
||||||||
Programming and other direct costs of services
|
218.3
|
|
|
213.5
|
|
|
652.5
|
|
|
659.9
|
|
||||
Other operating
|
157.6
|
|
|
168.9
|
|
|
484.9
|
|
|
502.3
|
|
||||
Selling, general and administrative (SG&A)
|
196.9
|
|
|
176.8
|
|
|
588.4
|
|
|
528.0
|
|
||||
Depreciation and amortization
|
204.8
|
|
|
199.7
|
|
|
614.7
|
|
|
586.5
|
|
||||
Impairment, restructuring and other operating items, net
|
8.8
|
|
|
354.9
|
|
|
55.4
|
|
|
378.7
|
|
||||
|
786.4
|
|
|
1,113.8
|
|
|
2,395.9
|
|
|
2,655.4
|
|
||||
Operating income (loss)
|
138.8
|
|
|
(205.7
|
)
|
|
361.3
|
|
|
84.5
|
|
||||
Non-operating income (expense):
|
|
|
|
|
|
|
|
||||||||
Interest expense
|
(110.2
|
)
|
|
(99.3
|
)
|
|
(322.1
|
)
|
|
(289.8
|
)
|
||||
Realized and unrealized gains (losses) on derivative instruments, net
|
8.9
|
|
|
(78.6
|
)
|
|
82.5
|
|
|
(115.1
|
)
|
||||
Foreign currency transaction gains (losses), net
|
(16.4
|
)
|
|
43.5
|
|
|
(121.1
|
)
|
|
41.2
|
|
||||
Losses on debt modification and extinguishment
|
—
|
|
|
(25.8
|
)
|
|
(13.0
|
)
|
|
(53.6
|
)
|
||||
Other income (expense), net
|
(12.0
|
)
|
|
4.4
|
|
|
(1.9
|
)
|
|
13.4
|
|
||||
|
(129.7
|
)
|
|
(155.8
|
)
|
|
(375.6
|
)
|
|
(403.9
|
)
|
||||
Earnings (loss) before income taxes
|
9.1
|
|
|
(361.5
|
)
|
|
(14.3
|
)
|
|
(319.4
|
)
|
||||
Income tax benefit (expense)
|
(27.9
|
)
|
|
5.8
|
|
|
(86.3
|
)
|
|
(38.4
|
)
|
||||
Net loss
|
(18.8
|
)
|
|
(355.7
|
)
|
|
(100.6
|
)
|
|
(357.8
|
)
|
||||
Net loss (earnings) attributable to noncontrolling interests
|
(6.7
|
)
|
|
12.4
|
|
|
(11.6
|
)
|
|
(19.5
|
)
|
||||
Net loss attributable to Liberty Latin America shareholders
|
$
|
(25.5
|
)
|
|
$
|
(343.3
|
)
|
|
$
|
(112.2
|
)
|
|
$
|
(377.3
|
)
|
|
|
|
|
|
|
|
|
||||||||
Basic and diluted net loss per share attributable to Liberty Latin America shareholders
|
$
|
(0.15
|
)
|
|
$
|
(2.00
|
)
|
|
$
|
(0.65
|
)
|
|
$
|
(2.19
|
)
|
|
Three months ended September 30,
|
|
Nine months ended September 30,
|
||||||||||||
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
in millions
|
||||||||||||||
|
|
|
|
|
|
|
|
||||||||
Net loss
|
$
|
(18.8
|
)
|
|
$
|
(355.7
|
)
|
|
$
|
(100.6
|
)
|
|
$
|
(357.8
|
)
|
Other comprehensive loss, net of taxes:
|
|
|
|
|
|
|
|
||||||||
Foreign currency translation adjustments
|
(66.6
|
)
|
|
(34.2
|
)
|
|
(110.4
|
)
|
|
(86.4
|
)
|
||||
Reclassification adjustments included in net loss
|
(0.1
|
)
|
|
1.3
|
|
|
2.6
|
|
|
2.8
|
|
||||
Pension-related adjustments and other, net
|
(0.4
|
)
|
|
(3.2
|
)
|
|
8.0
|
|
|
(2.6
|
)
|
||||
Other comprehensive loss
|
(67.1
|
)
|
|
(36.1
|
)
|
|
(99.8
|
)
|
|
(86.2
|
)
|
||||
Comprehensive loss
|
(85.9
|
)
|
|
(391.8
|
)
|
|
(200.4
|
)
|
|
(444.0
|
)
|
||||
Comprehensive loss (earnings) attributable to noncontrolling interests
|
(6.2
|
)
|
|
12.4
|
|
|
(9.2
|
)
|
|
(18.9
|
)
|
||||
Comprehensive loss attributable to Liberty Latin America shareholders
|
$
|
(92.1
|
)
|
|
$
|
(379.4
|
)
|
|
$
|
(209.6
|
)
|
|
$
|
(462.9
|
)
|
|
Liberty Latin America shareholders
|
|
Non-controlling
interests
|
|
Total equity
|
||||||||||||||||||||||||||||||
|
Common shares
|
|
Additional paid-in capital
|
|
Accumulated deficit
|
|
Accumulated
other
comprehensive
loss,
net of taxes
|
|
Total Liberty Latin America shareholders
|
||||||||||||||||||||||||||
|
Class A
|
|
Class B
|
|
Class C
|
||||||||||||||||||||||||||||||
|
in millions
|
||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
Balance at January 1, 2018, before effect of accounting change
|
$
|
0.5
|
|
|
$
|
—
|
|
|
$
|
1.2
|
|
|
$
|
4,402.8
|
|
|
$
|
(1,010.7
|
)
|
|
$
|
(64.2
|
)
|
|
$
|
3,329.6
|
|
|
$
|
1,361.0
|
|
|
$
|
4,690.6
|
|
Accounting change (note 2)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(11.1
|
)
|
|
—
|
|
|
(11.1
|
)
|
|
3.6
|
|
|
(7.5
|
)
|
|||||||||
Balance at January 1, 2018, as adjusted for accounting change
|
0.5
|
|
|
—
|
|
|
1.2
|
|
|
4,402.8
|
|
|
(1,021.8
|
)
|
|
(64.2
|
)
|
|
3,318.5
|
|
|
1,364.6
|
|
|
4,683.1
|
|
|||||||||
Net loss
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(112.2
|
)
|
|
—
|
|
|
(112.2
|
)
|
|
11.6
|
|
|
(100.6
|
)
|
|||||||||
Other comprehensive loss
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(97.4
|
)
|
|
(97.4
|
)
|
|
(2.4
|
)
|
|
(99.8
|
)
|
|||||||||
C&W Jamaica NCI Acquisition
|
—
|
|
|
—
|
|
|
—
|
|
|
(13.7
|
)
|
|
—
|
|
|
7.2
|
|
|
(6.5
|
)
|
|
(15.1
|
)
|
|
(21.6
|
)
|
|||||||||
Capital contributions from noncontrolling interest owner
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
18.0
|
|
|
18.0
|
|
|||||||||
Distributions to noncontrolling interest owners
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(19.8
|
)
|
|
(19.8
|
)
|
|||||||||
Shared-based compensation
|
—
|
|
|
—
|
|
|
—
|
|
|
23.0
|
|
|
—
|
|
|
—
|
|
|
23.0
|
|
|
1.5
|
|
|
24.5
|
|
|||||||||
Other
|
—
|
|
|
—
|
|
|
—
|
|
|
1.5
|
|
|
—
|
|
|
—
|
|
|
1.5
|
|
|
—
|
|
|
1.5
|
|
|||||||||
Balance at September 30, 2018
|
$
|
0.5
|
|
|
$
|
—
|
|
|
$
|
1.2
|
|
|
$
|
4,413.6
|
|
|
$
|
(1,134.0
|
)
|
|
$
|
(154.4
|
)
|
|
$
|
3,126.9
|
|
|
$
|
1,358.4
|
|
|
$
|
4,485.3
|
|
|
Nine months ended September 30,
|
||||||
|
2018
|
|
2017
|
||||
|
in millions
|
||||||
Cash flows from operating activities:
|
|
|
|
||||
Net loss
|
$
|
(100.6
|
)
|
|
$
|
(357.8
|
)
|
Adjustments to reconcile net loss to net cash provided by operating activities:
|
|
|
|
||||
Share-based compensation expense
|
26.8
|
|
|
11.9
|
|
||
Depreciation and amortization
|
614.7
|
|
|
586.5
|
|
||
Impairment, restructuring and other operating items, net
|
55.4
|
|
|
378.7
|
|
||
Amortization of debt financing costs, premiums and discounts, net
|
(1.9
|
)
|
|
(12.1
|
)
|
||
Realized and unrealized losses (gains) on derivative instruments, net
|
(82.5
|
)
|
|
115.1
|
|
||
Foreign currency transaction losses (gains), net
|
121.1
|
|
|
(41.2
|
)
|
||
Losses on debt modification and extinguishment
|
13.0
|
|
|
53.6
|
|
||
Unrealized loss due to change in fair value of an investment
|
16.4
|
|
|
—
|
|
||
Deferred income tax benefit
|
(22.6
|
)
|
|
(90.9
|
)
|
||
Changes in operating assets and liabilities, net of the effect of an acquisition
|
(31.1
|
)
|
|
(251.5
|
)
|
||
Net cash provided by operating activities
|
608.7
|
|
|
392.3
|
|
||
|
|
|
|
||||
Cash flows from investing activities:
|
|
|
|
||||
Capital expenditures
|
(593.0
|
)
|
|
(447.5
|
)
|
||
Other investing activities, net
|
1.5
|
|
|
(6.6
|
)
|
||
Net cash used by investing activities
|
(591.5
|
)
|
|
(454.1
|
)
|
||
|
|
|
|
||||
Cash flows from financing activities:
|
|
|
|
||||
Borrowings of debt
|
553.3
|
|
|
1,674.0
|
|
||
Repayments of debt and capital lease obligations
|
(315.8
|
)
|
|
(1,403.5
|
)
|
||
Payment of financing costs and debt premiums
|
(9.8
|
)
|
|
(104.2
|
)
|
||
Distributions to noncontrolling interest owners
|
(19.8
|
)
|
|
(33.3
|
)
|
||
Capital contributions from noncontrolling interest owner
|
18.0
|
|
|
—
|
|
||
Cash payments related to NCI Acquisitions
|
(19.7
|
)
|
|
(30.3
|
)
|
||
Distributions to Liberty Global
|
—
|
|
|
(54.3
|
)
|
||
Other financing activities, net
|
10.9
|
|
|
(0.4
|
)
|
||
Net cash provided by financing activities
|
217.1
|
|
|
48.0
|
|
||
|
|
|
|
||||
Effect of exchange rate changes on cash, cash equivalents and restricted cash
|
(15.6
|
)
|
|
2.3
|
|
||
|
|
|
|
||||
Net increase (decrease) in cash, cash equivalents and restricted cash
|
218.7
|
|
|
(11.5
|
)
|
||
|
|
|
|
||||
Cash, cash equivalents and restricted cash:
|
|
|
|
||||
Beginning of period
|
568.2
|
|
|
580.8
|
|
||
End of period
|
$
|
786.9
|
|
|
$
|
569.3
|
|
|
|
|
|
||||
Cash paid for interest
|
$
|
347.7
|
|
|
$
|
353.0
|
|
Net cash paid for taxes
|
$
|
112.4
|
|
|
$
|
86.4
|
|
(1)
|
Basis of Presentation
|
(2)
|
Accounting Changes and Recent Accounting Pronouncements
|
•
|
We enter into certain long-term capacity contracts with customers where the customer pays the transaction consideration at inception of the contract. Under previous accounting standards, we did 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 is accreted over the life of the contract with a corresponding increase to revenue.
|
•
|
ASU 2014-09 requires the identification of deliverables in contracts with customers that qualify as performance obligations. The transaction price consideration from customers is allocated to each performance obligation under the contract on the basis of relative standalone selling price. Under previous accounting standards, when we offered discounted equipment, such as handsets under a subsidized contract, upfront revenue recognition was limited to the upfront cash collected from the customer as the remaining monthly fees to be received from the customer, including fees associated with the equipment, were contingent upon delivering future airtime. This limitation is not applied under ASU 2014-09. The primary impact on revenue reporting is that when we sell discounted equipment together with airtime services to customers, revenue allocated to equipment and recognized when control of the device passes to the customer will increase and revenue recognized as services are delivered will decrease.
|
•
|
When we enter into contracts to provide services to our customers, we often charge installation or other upfront fees. Under previous accounting standards, installation fees related to services provided over our fixed networks were recognized as
|
|
Balance at December 31, 2017
|
|
Cumulative catch up adjustments upon adoption
|
|
Balance at January 1, 2018
|
||||||
|
in millions
|
||||||||||
Assets:
|
|
|
|
|
|
||||||
Other current assets
|
$
|
184.6
|
|
|
$
|
15.8
|
|
|
$
|
200.4
|
|
Other assets, net
|
$
|
517.7
|
|
|
$
|
15.6
|
|
|
$
|
533.3
|
|
|
|
|
|
|
|
||||||
Liabilities:
|
|
|
|
|
|
||||||
Deferred revenue
|
$
|
143.4
|
|
|
$
|
13.3
|
|
|
$
|
156.7
|
|
Other long-term liabilities
|
$
|
697.8
|
|
|
$
|
25.6
|
|
|
$
|
723.4
|
|
|
|
|
|
|
|
||||||
Equity:
|
|
|
|
|
|
||||||
Accumulated deficit
|
$
|
(1,010.7
|
)
|
|
$
|
(11.1
|
)
|
|
$
|
(1,021.8
|
)
|
Noncontrolling interests
|
$
|
1,361.0
|
|
|
$
|
3.6
|
|
|
$
|
1,364.6
|
|
|
Before adoption of ASU 2014-09
|
|
Impact of ASU 2014-09
Increase (decrease)
|
|
As reported
|
||||||
|
in millions
|
||||||||||
|
|
|
|
|
|
||||||
Revenue
|
$
|
922.2
|
|
|
$
|
3.0
|
|
|
$
|
925.2
|
|
|
|
|
|
|
|
||||||
Operating costs and expenses – selling, general and administrative
|
$
|
196.9
|
|
|
$
|
—
|
|
|
$
|
196.9
|
|
|
|
|
|
|
|
||||||
Non-operating expense – interest expense
|
$
|
105.3
|
|
|
$
|
4.9
|
|
|
$
|
110.2
|
|
|
|
|
|
|
|
||||||
Income tax expense
|
$
|
28.2
|
|
|
$
|
(0.3
|
)
|
|
$
|
27.9
|
|
|
|
|
|
|
|
||||||
Net loss
|
$
|
17.2
|
|
|
$
|
1.6
|
|
|
$
|
18.8
|
|
|
Before adoption of ASU 2014-09
|
|
Impact of ASU 2014-09
Increase (decrease)
|
|
As reported
|
||||||
|
in millions
|
||||||||||
|
|
|
|
|
|
||||||
Revenue
|
$
|
2,751.3
|
|
|
$
|
5.9
|
|
|
$
|
2,757.2
|
|
|
|
|
|
|
|
||||||
Operating costs and expenses – selling, general and administrative
|
$
|
588.8
|
|
|
$
|
(0.4
|
)
|
|
$
|
588.4
|
|
|
|
|
|
|
|
||||||
Non-operating expense – interest expense
|
$
|
307.8
|
|
|
$
|
14.3
|
|
|
$
|
322.1
|
|
|
|
|
|
|
|
||||||
Income tax expense
|
$
|
87.5
|
|
|
$
|
(1.2
|
)
|
|
$
|
86.3
|
|
|
|
|
|
|
|
||||||
Net loss
|
$
|
93.8
|
|
|
$
|
6.8
|
|
|
$
|
100.6
|
|
(4)
|
Acquisitions
|
(5)
|
Derivative Instruments
|
|
September 30, 2018
|
|
December 31, 2017
|
||||||||||||||||||||
|
Current (a)
|
|
Long-term (a)
|
|
Total
|
|
Current (a)
|
|
Long-term (a)
|
|
Total
|
||||||||||||
|
in millions
|
||||||||||||||||||||||
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Cross-currency and interest rate derivative contracts (b)
|
$
|
18.2
|
|
|
$
|
155.2
|
|
|
$
|
173.4
|
|
|
$
|
2.9
|
|
|
$
|
38.4
|
|
|
$
|
41.3
|
|
Foreign currency forward contracts
|
7.0
|
|
|
—
|
|
|
7.0
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Total
|
$
|
25.2
|
|
|
$
|
155.2
|
|
|
$
|
180.4
|
|
|
$
|
2.9
|
|
|
$
|
38.4
|
|
|
$
|
41.3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Cross-currency and interest rate derivative contracts (b)
|
$
|
72.4
|
|
|
$
|
59.1
|
|
|
$
|
131.5
|
|
|
$
|
29.4
|
|
|
$
|
51.9
|
|
|
$
|
81.3
|
|
Foreign currency forward contracts
|
1.2
|
|
|
—
|
|
|
1.2
|
|
|
12.8
|
|
|
—
|
|
|
12.8
|
|
||||||
Total
|
$
|
73.6
|
|
|
$
|
59.1
|
|
|
$
|
132.7
|
|
|
$
|
42.2
|
|
|
$
|
51.9
|
|
|
$
|
94.1
|
|
(a)
|
Our current derivative assets, current derivative liabilities, long-term derivative assets and long-term derivative liabilities are included in other current assets, other accrued and current liabilities, other assets, net, and other long-term liabilities, respectively, in our condensed consolidated balance sheets.
|
(b)
|
We consider credit risk relating to our and our counterparties’ nonperformance in the fair value assessment of our derivative instruments. In all cases, the adjustments take into account offsetting liability or asset positions within each of our primary borrowing groups (see note 9). The changes in the credit risk valuation adjustments associated with our cross-currency and interest rate derivative contracts resulted in net gains (losses) of ($1 million) and $4 million during the three months ended September 30, 2018 and 2017, respectively, and ($22 million) and $9 million during the nine months ended September 30, 2018 and 2017, respectively. These amounts are included in realized and unrealized gains (losses) on derivative instruments, net, in our condensed consolidated statements of operations. For further information regarding our fair value measurements, see note 6.
|
|
Three months ended September 30,
|
|
Nine months ended September 30,
|
||||||||||||
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
in millions
|
||||||||||||||
|
|
|
|
|
|
|
|
||||||||
Cross-currency and interest rate derivative contracts
|
$
|
8.4
|
|
|
$
|
(70.5
|
)
|
|
$
|
63.7
|
|
|
$
|
(107.8
|
)
|
Foreign currency forward contracts
|
0.5
|
|
|
(8.1
|
)
|
|
18.8
|
|
|
(7.3
|
)
|
||||
Total
|
$
|
8.9
|
|
|
$
|
(78.6
|
)
|
|
$
|
82.5
|
|
|
$
|
(115.1
|
)
|
|
Nine months ended September 30,
|
||||||
|
2018
|
|
2017
|
||||
|
in millions
|
||||||
|
|
|
|
||||
Operating activities
|
$
|
(16.4
|
)
|
|
$
|
(23.7
|
)
|
Investing activities
|
(3.0
|
)
|
|
(2.6
|
)
|
||
Financing activities
|
10.8
|
|
|
—
|
|
||
Total
|
$
|
(8.6
|
)
|
|
$
|
(26.3
|
)
|
Borrowing group
|
|
Notional amount due from counterparty
|
|
Weighted average remaining life
|
||
|
|
in millions
|
|
in years
|
||
|
|
|
|
|
||
C&W (a)
|
$
|
2,975.0
|
|
|
5.6
|
|
|
|
|
|
|
||
VTR Finance
|
$
|
214.5
|
|
|
4.5
|
|
|
|
|
|
|
||
Liberty Puerto Rico
|
$
|
675.0
|
|
|
2.5
|
|
|
|
|
|
|
||
Cabletica (b)
|
$
|
53.5
|
|
|
5.0
|
(a)
|
Includes forward-starting derivative instruments.
|
(b)
|
Represents a forward-starting derivative instrument associated with the Cabletica Credit Facilities, as defined and described in note 18.
|
Borrowing group
|
|
Increase (decrease) to borrowing costs
|
|
|
|
|
|
C&W
|
0.13
|
%
|
|
VTR Finance
|
(0.26
|
)%
|
|
Liberty Puerto Rico
|
0.01
|
%
|
|
Liberty Latin America borrowing groups
|
0.01
|
%
|
(6)
|
Fair Value Measurements
|
(7)
|
Investments
|
(8)
|
Long-lived Assets
|
|
January 1,
2018 |
|
Foreign
currency
translation
adjustments and other
|
|
September 30,
2018 |
||||||
|
in millions
|
||||||||||
|
|
|
|
|
|
||||||
C&W
|
$
|
4,962.5
|
|
|
$
|
(101.3
|
)
|
|
$
|
4,861.2
|
|
VTR
|
433.4
|
|
|
(27.4
|
)
|
|
406.0
|
|
|||
Liberty Puerto Rico
|
277.7
|
|
|
—
|
|
|
277.7
|
|
|||
Total
|
$
|
5,673.6
|
|
|
$
|
(128.7
|
)
|
|
$
|
5,544.9
|
|
|
September 30,
2018 |
|
December 31,
2017 |
||||
|
in millions
|
||||||
|
|
|
|
||||
Distribution systems
|
$
|
4,064.0
|
|
|
$
|
3,878.4
|
|
Customer premises equipment
|
1,551.7
|
|
|
1,382.8
|
|
||
Support equipment, buildings and land
|
1,368.3
|
|
|
1,306.3
|
|
||
|
6,984.0
|
|
|
6,567.5
|
|
||
Accumulated depreciation
|
(2,801.4
|
)
|
|
(2,398.3
|
)
|
||
Total
|
$
|
4,182.6
|
|
|
$
|
4,169.2
|
|
|
September 30,
2018 |
|
December 31,
2017 |
||||
|
in millions
|
||||||
Gross carrying amount:
|
|
|
|
||||
Customer relationships
|
$
|
1,444.2
|
|
|
$
|
1,415.1
|
|
Licenses and other
|
180.6
|
|
|
199.8
|
|
||
Total gross carrying amount
|
1,624.8
|
|
|
1,614.9
|
|
||
Accumulated amortization:
|
|
|
|
||||
Customer relationships
|
(456.3
|
)
|
|
(284.2
|
)
|
||
Licenses and other
|
(22.7
|
)
|
|
(14.5
|
)
|
||
Total accumulated amortization
|
(479.0
|
)
|
|
(298.7
|
)
|
||
Net carrying amount
|
$
|
1,145.8
|
|
|
$
|
1,316.2
|
|
|
C&W
|
|
Liberty Puerto Rico
|
|
Total
|
||||||
|
in millions
|
||||||||||
|
|
|
|
|
|
||||||
Goodwill (a)
|
$
|
117.3
|
|
|
$
|
120.9
|
|
|
$
|
238.2
|
|
Property and equipment (b)
|
18.3
|
|
|
42.0
|
|
|
60.3
|
|
|||
Other indefinite-lived intangible assets (c)
|
—
|
|
|
44.1
|
|
|
44.1
|
|
|||
Total
|
$
|
135.6
|
|
|
$
|
207.0
|
|
|
$
|
342.6
|
|
(a)
|
We concluded that the goodwill impairment charges were necessary to reduce the carrying values of Liberty Puerto Rico and certain C&W reporting units to their respective estimated fair values at September 30, 2017.
|
(b)
|
Amounts represent estimated impairments recorded in order to write-off the net carrying amount of certain property and equipment that was damaged beyond repair.
|
(c)
|
We concluded that an impairment charge was necessary to reduce the carrying value of Liberty Puerto Rico’s cable television franchise rights to their estimated fair value at September 30, 2017.
|
(9)
|
Debt and Capital Lease Obligations
|
|
September 30, 2018
|
|
Estimated fair value (c)
|
|
Principal Amount
|
|||||||||||||||||||||
|
Weighted
average interest rate (a) |
|
Unused borrowing capacity (b)
|
|
||||||||||||||||||||||
|
|
Borrowing currency
|
|
US $ equivalent
|
|
September 30, 2018
|
|
December 31, 2017
|
|
September 30, 2018
|
|
December 31, 2017
|
||||||||||||||
|
|
|
|
|
|
|
||||||||||||||||||||
|
|
|
in millions
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
C&W Credit Facilities
|
5.27
|
%
|
|
$
|
760.0
|
|
|
$
|
760.0
|
|
|
$
|
2,214.4
|
|
|
$
|
2,216.4
|
|
|
$
|
2,204.8
|
|
|
$
|
2,212.2
|
|
C&W Notes
|
7.08
|
%
|
|
—
|
|
|
—
|
|
|
1,677.9
|
|
|
1,749.7
|
|
|
1,641.3
|
|
|
1,648.4
|
|
||||||
VTR Finance Senior Secured Notes
|
6.88
|
%
|
|
—
|
|
|
—
|
|
|
1,422.9
|
|
|
1,479.6
|
|
|
1,400.0
|
|
|
1,400.0
|
|
||||||
VTR Credit Facilities
|
6.47
|
%
|
|
(d)
|
|
230.7
|
|
|
264.3
|
|
|
—
|
|
|
264.9
|
|
|
—
|
|
|||||||
LPR Bank Facility
|
6.14
|
%
|
|
—
|
|
|
—
|
|
|
963.5
|
|
|
951.8
|
|
|
982.5
|
|
|
982.5
|
|
||||||
Vendor financing (e)
|
4.74
|
%
|
|
—
|
|
|
—
|
|
|
154.7
|
|
|
137.4
|
|
|
154.7
|
|
|
137.4
|
|
||||||
Total debt before premiums, discounts and deferred financing costs
|
6.22
|
%
|
|
|
|
$
|
990.7
|
|
|
$
|
6,697.7
|
|
|
$
|
6,534.9
|
|
|
$
|
6,648.2
|
|
|
$
|
6,380.5
|
|
|
September 30, 2018
|
|
December 31, 2017
|
||||
|
in millions
|
||||||
|
|
|
|
||||
Total debt before premiums, discounts and deferred financing costs
|
$
|
6,648.2
|
|
|
$
|
6,380.5
|
|
Premiums, discounts and deferred financing costs, net
|
(33.6
|
)
|
|
(26.5
|
)
|
||
Total carrying amount of debt
|
6,614.6
|
|
|
6,354.0
|
|
||
Capital lease obligations
|
15.2
|
|
|
17.5
|
|
||
Total debt and capital lease obligations
|
6,629.8
|
|
|
6,371.5
|
|
||
Less: Current maturities of debt and capital lease obligations
|
(381.7
|
)
|
|
(263.3
|
)
|
||
Long-term debt and capital lease obligations
|
$
|
6,248.1
|
|
|
$
|
6,108.2
|
|
(a)
|
Represents the weighted average interest rate in effect at September 30, 2018 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 6.3% at September 30, 2018. For information regarding our derivative instruments, see note 5.
|
(b)
|
Unused borrowing capacity represents the maximum availability under the applicable facility at September 30, 2018 without regard to covenant compliance calculations or other conditions precedent to borrowing. At September 30, 2018, the full amount of unused borrowing capacity was available to be borrowed under each of the respective subsidiary facilities, both before and after completion of the September 30, 2018 compliance reporting requirements. At September 30, 2018, 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)
|
The VTR Credit Facilities comprise certain CLP and U.S. dollar term loans and revolving credit facilities, each as defined and described below, including unused borrowing capacity.
|
(e)
|
Represents amounts owed pursuant to interest-bearing vendor financing arrangements that are used to finance certain of our operating expenses and property and equipment additions. These obligations are generally due within one year and include value-added taxes (VAT) that were paid on our behalf by the vendor. Our operating expenses include $119 million and $57 million for the nine months ended September 30, 2018 and 2017, respectively, that were financed by an intermediary and are reflected on the borrowing date 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 condensed consolidated statements of cash flows. Repayments of vendor financing obligations are included in repayments of debt and capital lease obligations in our condensed consolidated statements of cash flows.
|
C&W Credit Facilities
|
|
Maturity
|
|
Interest rate
|
|
Facility amount
(in borrowing
currency)
|
|
Unused
borrowing
capacity
|
|
Outstanding principal amount
|
|
Carrying
value (a)
|
||||||||
|
|
|
|
|
|
in millions
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
C&W Term Loan B-4 Facility (b)
|
|
January 31, 2026
|
|
LIBOR + 3.25%
|
|
$
|
1,875.0
|
|
|
$
|
—
|
|
|
$
|
1,875.0
|
|
|
$
|
1,869.7
|
|
C&W Revolving Credit Facility
|
|
June 30, 2023
|
|
LIBOR + 3.25%
|
|
$
|
625.0
|
|
|
625.0
|
|
|
—
|
|
|
—
|
|
|||
C&W Regional Facilities
|
|
various dates ranging from 2019 to 2038
|
|
4.01% (c)
|
|
$
|
464.8
|
|
|
135.0
|
|
|
329.8
|
|
|
328.5
|
|
|||
Total
|
|
$
|
760.0
|
|
|
$
|
2,204.8
|
|
|
$
|
2,198.2
|
|
(a)
|
Amounts are net of discounts and deferred financing costs, where applicable.
|
(b)
|
The C&W Term Loan B-4 Facility was issued at 99.875% of par and is subject to a LIBOR floor of 0.0%
|
(c)
|
Represents a weighted average rate for all C&W Regional Facilities.
|
(a)
|
Under the terms of the credit agreement, VTR is obligated to repay 50% of the outstanding aggregate principal amount of the VTR TLB-1 Facility on November 23, 2022, with the remaining principal amount due on May 23, 2023, which represents the ultimate maturity date of the facility.
|
(b)
|
Índice de Cámara Promedio rate.
|
(c)
|
Tasa Activa Bancaria rate.
|
(d)
|
Includes a $1 million credit facility that matures on May 23, 2023.
|
|
C&W
|
|
VTR
|
|
Liberty Puerto Rico
|
|
Consolidated
|
||||||||
|
in millions
|
||||||||||||||
Years ending December 31:
|
|
|
|
|
|
|
|
||||||||
2018 (remainder of year)
|
$
|
44.0
|
|
|
$
|
38.8
|
|
|
$
|
—
|
|
|
$
|
82.8
|
|
2019
|
242.6
|
|
|
62.6
|
|
|
—
|
|
|
305.2
|
|
||||
2020
|
23.9
|
|
|
—
|
|
|
40.0
|
|
|
63.9
|
|
||||
2021
|
124.0
|
|
|
—
|
|
|
—
|
|
|
124.0
|
|
||||
2022
|
764.1
|
|
|
107.3
|
|
|
850.0
|
|
|
1,721.4
|
|
||||
2023
|
120.3
|
|
|
157.6
|
|
|
92.5
|
|
|
370.4
|
|
||||
Thereafter
|
2,580.5
|
|
|
1,400.0
|
|
|
—
|
|
|
3,980.5
|
|
||||
Total debt maturities
|
3,899.4
|
|
|
1,766.3
|
|
|
982.5
|
|
|
6,648.2
|
|
||||
Premiums, discounts and deferred financing costs, net
|
6.4
|
|
|
(30.6
|
)
|
|
(9.4
|
)
|
|
(33.6
|
)
|
||||
Total debt
|
$
|
3,905.8
|
|
|
$
|
1,735.7
|
|
|
$
|
973.1
|
|
|
$
|
6,614.6
|
|
Current portion
|
$
|
269.8
|
|
|
$
|
101.4
|
|
|
$
|
—
|
|
|
$
|
371.2
|
|
Noncurrent portion
|
$
|
3,636.0
|
|
|
$
|
1,634.3
|
|
|
$
|
973.1
|
|
|
$
|
6,243.4
|
|
(10)
|
Income Taxes
|
(11)
|
Equity
|
(12)
|
Related-party Transactions
|
|
September 30, 2018
|
|
December 31, 2017
|
||||
|
in millions
|
||||||
Assets:
|
|
|
|
||||
Current assets – related-party receivables (a)
|
$
|
3.8
|
|
|
$
|
4.2
|
|
Income tax receivable (b)
|
3.8
|
|
|
—
|
|
||
Total assets
|
$
|
7.6
|
|
|
$
|
4.2
|
|
|
|
|
|
||||
Current liabilities:
|
|
|
|
||||
Accounts payable (c)
|
$
|
12.0
|
|
|
$
|
0.4
|
|
Other accrued and current liabilities (d)
|
5.4
|
|
|
1.0
|
|
||
Total current liabilities
|
$
|
17.4
|
|
|
$
|
1.4
|
|
(a)
|
Represents non-interest bearing receivables due from certain Liberty Global subsidiaries.
|
(b)
|
Represents the benefit of related-party tax allocations, which arise from the estimated utilization of certain net operating losses of Liberty Latin America that are included in Liberty Global’s U.S. consolidated income tax filing for the period preceding the Split-Off.
|
(c)
|
Represents non-interest bearing payables to certain Liberty Global subsidiaries.
|
(d)
|
Represents other accrued and current liabilities to certain Liberty Global subsidiaries.
|
•
|
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 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 Connect Box and 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;
|
•
|
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; and
|
•
|
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.
|
|
Three months ended September 30,
|
|
Nine months ended September 30,
|
||||
|
2017
|
||||||
|
in millions
|
||||||
|
|
|
|
||||
Revenue
|
$
|
—
|
|
|
$
|
4.0
|
|
Allocated share-based compensation expense
|
(3.6
|
)
|
|
(10.2
|
)
|
||
Charges from Liberty Global
|
(3.0
|
)
|
|
(9.0
|
)
|
||
Included in operating income
|
(6.6
|
)
|
|
(15.2
|
)
|
||
Interest income
|
—
|
|
|
1.5
|
|
||
Allocated tax expense
|
(10.8
|
)
|
|
(6.9
|
)
|
||
Included in net loss
|
$
|
(17.4
|
)
|
|
$
|
(20.6
|
)
|
(13)
|
Restructuring Liabilities
|
|
Employee severance and termination
|
|
Contract termination and other
|
|
Total
|
||||||
|
in millions
|
||||||||||
|
|
|
|
|
|
||||||
Restructuring liability as of January 1, 2018
|
$
|
6.2
|
|
|
$
|
25.4
|
|
|
$
|
31.6
|
|
Restructuring charges
|
31.4
|
|
|
5.6
|
|
|
37.0
|
|
|||
Cash paid
|
(21.6
|
)
|
|
(7.2
|
)
|
|
(28.8
|
)
|
|||
Foreign currency translation adjustments
|
—
|
|
|
(1.6
|
)
|
|
(1.6
|
)
|
|||
Restructuring liability as of September 30, 2018
|
$
|
16.0
|
|
|
$
|
22.2
|
|
|
$
|
38.2
|
|
|
|
|
|
|
|
||||||
Current portion
|
$
|
16.0
|
|
|
$
|
12.8
|
|
|
$
|
28.8
|
|
Noncurrent portion
|
—
|
|
|
9.4
|
|
|
9.4
|
|
|||
Total
|
$
|
16.0
|
|
|
$
|
22.2
|
|
|
$
|
38.2
|
|
|
Three months ended September 30,
|
|
Nine months ended September 30,
|
||||||||||||
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
in millions
|
||||||||||||||
Included in:
|
|
|
|
|
|
|
|
||||||||
Other operating expense
|
$
|
0.2
|
|
|
$
|
(0.1
|
)
|
|
$
|
0.4
|
|
|
$
|
0.5
|
|
SG&A expense
|
11.4
|
|
|
3.4
|
|
|
26.4
|
|
|
11.4
|
|
||||
Total
|
$
|
11.6
|
|
|
$
|
3.3
|
|
|
$
|
26.8
|
|
|
$
|
11.9
|
|
|
Number of
shares |
|
Weighted average exercise price
|
|
Weighted average remaining contractual term
|
|||
Share-based incentive award type
|
|
|
|
|
in years
|
|||
Stock appreciation rights (SARs):
|
|
|
|
|
|
|||
Class A common shares:
|
|
|
|
|
|
|||
Outstanding
|
2,535,735
|
|
|
$
|
22.90
|
|
|
5.9
|
Exercisable
|
437,272
|
|
|
$
|
30.50
|
|
|
4.2
|
Class C common shares:
|
|
|
|
|
|
|||
Outstanding
|
5,134,022
|
|
|
$
|
22.90
|
|
|
5.8
|
Exercisable
|
937,201
|
|
|
$
|
30.83
|
|
|
4.0
|
|
Number of
shares |
|
Weighted average remaining contractual term
|
|
Share-based incentive award type
|
|
|
in years
|
|
Restricted stock units (RSUs) outstanding:
|
|
|
|
|
Class A common shares
|
229,332
|
|
|
2.8
|
Class C common shares
|
458,556
|
|
|
2.8
|
Performance-based restricted stock units (PSUs) outstanding:
|
|
|
|
|
Class A common shares
|
490,277
|
|
|
1.7
|
Class C common shares
|
980,561
|
|
|
1.7
|
(15)
|
Earnings (Loss) per Share
|
|
Three months ended September 30,
|
|
Nine months ended September 30,
|
||||||||
|
2018 (a)
|
|
2017 (b)
|
|
2018 (a)
|
|
2017 (b)
|
||||
|
|
|
|
|
|
|
|
||||
Weighted average shares outstanding - basic and dilutive
|
171,378,608
|
|
|
171,304,720
|
|
|
171,299,958
|
|
|
172,051,945
|
|
(a)
|
Represents the weighted average number of Liberty Latin America shares outstanding during the period, as this period occurred after the Split-Off.
|
(b)
|
Represents the weighted average number of LiLAC Shares (as defined in note 1) outstanding during the period, as this period occurred prior to the Split-Off. Amount was used for both basic and dilutive EPS, as no Company equity awards were outstanding prior to the Split-Off.
|
(16)
|
Commitments and Contingencies
|
|
Payments due during:
|
|
|
||||||||||||||||||||||||||||
|
Remainder of 2018
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
|
2019
|
|
2020
|
|
2021
|
|
2022
|
|
2023
|
|
Thereafter
|
|
Total
|
|||||||||||||||||
|
in millions
|
||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Programming commitments
|
$
|
47.8
|
|
|
$
|
63.2
|
|
|
$
|
24.8
|
|
|
$
|
16.9
|
|
|
$
|
2.0
|
|
|
$
|
1.4
|
|
|
$
|
0.7
|
|
|
$
|
156.8
|
|
Network and connectivity commitments
|
39.6
|
|
|
80.4
|
|
|
28.5
|
|
|
19.3
|
|
|
15.6
|
|
|
15.0
|
|
|
27.5
|
|
|
225.9
|
|
||||||||
Purchase commitments
|
107.5
|
|
|
51.7
|
|
|
31.8
|
|
|
3.9
|
|
|
1.6
|
|
|
0.5
|
|
|
—
|
|
|
197.0
|
|
||||||||
Operating leases (a)
|
11.3
|
|
|
33.1
|
|
|
27.1
|
|
|
20.5
|
|
|
17.2
|
|
|
13.6
|
|
|
35.7
|
|
|
158.5
|
|
||||||||
Other commitments (a)
|
6.4
|
|
|
1.4
|
|
|
1.1
|
|
|
0.8
|
|
|
0.8
|
|
|
0.9
|
|
|
7.6
|
|
|
19.0
|
|
||||||||
Total (b)
|
$
|
212.6
|
|
|
$
|
229.8
|
|
|
$
|
113.3
|
|
|
$
|
61.4
|
|
|
$
|
37.2
|
|
|
$
|
31.4
|
|
|
$
|
71.5
|
|
|
$
|
757.2
|
|
(a)
|
Amounts include certain operating lease commitments and 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 September 30, 2018 condensed consolidated balance sheet.
|
(17)
|
Segment Reporting
|
|
Revenue
|
||||||||||||||
|
Three months ended September 30,
|
|
Nine months ended September 30,
|
||||||||||||
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
in millions
|
||||||||||||||
|
|
|
|
|
|
|
|
||||||||
C&W
|
$
|
581.1
|
|
|
$
|
578.9
|
|
|
$
|
1,750.3
|
|
|
$
|
1,737.2
|
|
VTR
|
245.9
|
|
|
242.2
|
|
|
769.9
|
|
|
702.6
|
|
||||
Liberty Puerto Rico
|
99.6
|
|
|
88.6
|
|
|
241.7
|
|
|
303.6
|
|
||||
Intersegment eliminations
|
(1.4
|
)
|
|
(1.6
|
)
|
|
(4.7
|
)
|
|
(3.5
|
)
|
||||
Total
|
$
|
925.2
|
|
|
$
|
908.1
|
|
|
$
|
2,757.2
|
|
|
$
|
2,739.9
|
|
|
Adjusted OIBDA
|
||||||||||||||
|
Three months ended September 30,
|
|
Nine months ended September 30,
|
||||||||||||
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
in millions
|
||||||||||||||
|
|
|
|
|
|
|
|
||||||||
C&W
|
$
|
226.5
|
|
|
$
|
219.7
|
|
|
$
|
679.2
|
|
|
$
|
650.4
|
|
VTR
|
100.1
|
|
|
98.0
|
|
|
310.2
|
|
|
281.9
|
|
||||
Liberty Puerto Rico
|
50.0
|
|
|
39.6
|
|
|
103.7
|
|
|
144.7
|
|
||||
Corporate
|
(12.6
|
)
|
|
(5.1
|
)
|
|
(34.9
|
)
|
|
(15.4
|
)
|
||||
Total
|
$
|
364.0
|
|
|
$
|
352.2
|
|
|
$
|
1,058.2
|
|
|
$
|
1,061.6
|
|
|
Three months ended September 30,
|
|
Nine months ended September 30,
|
||||||||||||
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
in millions
|
||||||||||||||
|
|
|
|
|
|
|
|
||||||||
Total Adjusted OIBDA
|
$
|
364.0
|
|
|
$
|
352.2
|
|
|
$
|
1,058.2
|
|
|
$
|
1,061.6
|
|
Share-based compensation expense
|
(11.6
|
)
|
|
(3.3
|
)
|
|
(26.8
|
)
|
|
(11.9
|
)
|
||||
Depreciation and amortization
|
(204.8
|
)
|
|
(199.7
|
)
|
|
(614.7
|
)
|
|
(586.5
|
)
|
||||
Impairment, restructuring and other operating items, net
|
(8.8
|
)
|
|
(354.9
|
)
|
|
(55.4
|
)
|
|
(378.7
|
)
|
||||
Operating income (loss)
|
138.8
|
|
|
(205.7
|
)
|
|
361.3
|
|
|
84.5
|
|
||||
Interest expense
|
(110.2
|
)
|
|
(99.3
|
)
|
|
(322.1
|
)
|
|
(289.8
|
)
|
||||
Realized and unrealized gains (losses) on derivative instruments, net
|
8.9
|
|
|
(78.6
|
)
|
|
82.5
|
|
|
(115.1
|
)
|
||||
Foreign currency transaction gains (losses), net
|
(16.4
|
)
|
|
43.5
|
|
|
(121.1
|
)
|
|
41.2
|
|
||||
Losses on debt modification and extinguishment
|
—
|
|
|
(25.8
|
)
|
|
(13.0
|
)
|
|
(53.6
|
)
|
||||
Other income (expense), net
|
(12.0
|
)
|
|
4.4
|
|
|
(1.9
|
)
|
|
13.4
|
|
||||
Earnings (loss) before income taxes
|
$
|
9.1
|
|
|
$
|
(361.5
|
)
|
|
$
|
(14.3
|
)
|
|
$
|
(319.4
|
)
|
|
Nine months ended September 30,
|
||||||
|
2018
|
|
2017
|
||||
|
in millions
|
||||||
|
|
|
|
||||
C&W
|
$
|
262.3
|
|
|
$
|
280.6
|
|
VTR
|
164.9
|
|
|
157.3
|
|
||
Liberty Puerto Rico
|
139.5
|
|
|
65.6
|
|
||
Corporate
|
14.7
|
|
|
—
|
|
||
Total property and equipment additions
|
581.4
|
|
|
503.5
|
|
||
Assets acquired under capital-related vendor financing arrangements
|
(40.4
|
)
|
|
(47.2
|
)
|
||
Assets acquired under capital leases
|
(3.6
|
)
|
|
(3.7
|
)
|
||
Changes in current liabilities related to capital expenditures
|
55.6
|
|
|
(5.1
|
)
|
||
Total capital expenditures
|
$
|
593.0
|
|
|
$
|
447.5
|
|
|
Three months ended September 30, 2018
|
||||||||||||||||||
|
C&W
|
|
VTR
|
|
Liberty Puerto Rico
|
|
Intersegment Eliminations
|
|
Total
|
||||||||||
|
in millions
|
||||||||||||||||||
Residential revenue:
|
|
|
|
|
|
|
|
|
|
||||||||||
Residential fixed revenue:
|
|
|
|
|
|
|
|
|
|
||||||||||
Subscription revenue (a):
|
|
|
|
|
|
|
|
|
|
||||||||||
Video
|
$
|
43.0
|
|
|
$
|
94.0
|
|
|
$
|
32.2
|
|
|
$
|
—
|
|
|
$
|
169.2
|
|
Broadband internet
|
57.1
|
|
|
92.0
|
|
|
36.0
|
|
|
—
|
|
|
185.1
|
|
|||||
Fixed-line telephony
|
25.0
|
|
|
29.3
|
|
|
5.1
|
|
|
—
|
|
|
59.4
|
|
|||||
Total subscription revenue
|
125.1
|
|
|
215.3
|
|
|
73.3
|
|
|
—
|
|
|
413.7
|
|
|||||
Non-subscription revenue (b)
|
18.0
|
|
|
5.6
|
|
|
4.0
|
|
|
—
|
|
|
27.6
|
|
|||||
Total residential fixed revenue
|
143.1
|
|
|
220.9
|
|
|
77.3
|
|
|
—
|
|
|
441.3
|
|
|||||
Residential mobile revenue:
|
|
|
|
|
|
|
|
|
|
||||||||||
Subscription revenue (a)
|
148.0
|
|
|
15.4
|
|
|
—
|
|
|
—
|
|
|
163.4
|
|
|||||
Non-subscription revenue (c)
|
20.8
|
|
|
3.1
|
|
|
—
|
|
|
—
|
|
|
23.9
|
|
|||||
Total residential mobile revenue
|
168.8
|
|
|
18.5
|
|
|
—
|
|
|
—
|
|
|
187.3
|
|
|||||
Total residential revenue
|
311.9
|
|
|
239.4
|
|
|
77.3
|
|
|
—
|
|
|
628.6
|
|
|||||
B2B revenue:
|
|
|
|
|
|
|
|
|
|
||||||||||
Subscription revenue
|
—
|
|
|
6.4
|
|
|
5.8
|
|
|
—
|
|
|
12.2
|
|
|||||
Non-subscription revenue (d)
|
207.6
|
|
|
0.1
|
|
|
4.3
|
|
|
(1.4
|
)
|
|
210.6
|
|
|||||
Sub-sea network revenue (e)
|
61.6
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
61.6
|
|
|||||
Total B2B revenue
|
269.2
|
|
|
6.5
|
|
|
10.1
|
|
|
(1.4
|
)
|
|
284.4
|
|
|||||
Other revenue (f)
|
—
|
|
|
—
|
|
|
12.2
|
|
|
—
|
|
|
12.2
|
|
|||||
Total
|
$
|
581.1
|
|
|
$
|
245.9
|
|
|
$
|
99.6
|
|
|
$
|
(1.4
|
)
|
|
$
|
925.2
|
|
(a)
|
Residential fixed and mobile subscription revenue includes amounts received from subscribers for ongoing services.
|
(b)
|
Residential fixed non-subscription revenue includes, among other items, interconnect and advertising revenue.
|
(c)
|
Residential mobile non-subscription revenue includes, among other items, interconnect revenue and revenue from sales of mobile handsets and other devices.
|
(d)
|
B2B non-subscription revenue primarily 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.
|
(e)
|
B2B sub-sea network revenue includes long-term capacity contracts with customers where the customer either pays a fixed fee over time or prepays for the capacity upfront and pays a portion related to operating and maintenance of the network over time.
|
(f)
|
Other revenue for the 2018 periods includes $11 million received by Liberty Puerto Rico from the FCC, which was granted to help restore and improve coverage and service quality from damages caused by Hurricanes Irma and Maria.
|
|
Three months ended September 30, 2017
|
||||||||||||||||||
|
C&W
|
|
VTR
|
|
Liberty Puerto Rico
|
|
Intersegment Eliminations
|
|
Total
|
||||||||||
|
in millions
|
||||||||||||||||||
Residential revenue:
|
|
|
|
|
|
|
|
|
|
||||||||||
Residential fixed revenue:
|
|
|
|
|
|
|
|
|
|
||||||||||
Subscription revenue:
|
|
|
|
|
|
|
|
|
|
||||||||||
Video
|
$
|
42.7
|
|
|
$
|
92.4
|
|
|
$
|
34.7
|
|
|
$
|
—
|
|
|
$
|
169.8
|
|
Broadband internet
|
50.9
|
|
|
87.5
|
|
|
35.0
|
|
|
—
|
|
|
173.4
|
|
|||||
Fixed-line telephony
|
28.8
|
|
|
33.8
|
|
|
5.8
|
|
|
—
|
|
|
68.4
|
|
|||||
Total subscription revenue
|
122.4
|
|
|
213.7
|
|
|
75.5
|
|
|
—
|
|
|
411.6
|
|
|||||
Non-subscription revenue
|
17.7
|
|
|
7.2
|
|
|
4.2
|
|
|
—
|
|
|
29.1
|
|
|||||
Total residential fixed revenue
|
140.1
|
|
|
220.9
|
|
|
79.7
|
|
|
—
|
|
|
440.7
|
|
|||||
Residential mobile revenue:
|
|
|
|
|
|
|
|
|
|
||||||||||
Subscription revenue
|
164.6
|
|
|
14.7
|
|
|
—
|
|
|
—
|
|
|
179.3
|
|
|||||
Non-subscription revenue
|
20.4
|
|
|
2.4
|
|
|
—
|
|
|
—
|
|
|
22.8
|
|
|||||
Total residential mobile revenue
|
185.0
|
|
|
17.1
|
|
|
—
|
|
|
—
|
|
|
202.1
|
|
|||||
Total residential revenue
|
325.1
|
|
|
238.0
|
|
|
79.7
|
|
|
—
|
|
|
642.8
|
|
|||||
B2B revenue:
|
|
|
|
|
|
|
|
|
|
||||||||||
Subscription revenue
|
—
|
|
|
4.2
|
|
|
3.7
|
|
|
—
|
|
|
7.9
|
|
|||||
Non-subscription revenue
|
199.7
|
|
|
—
|
|
|
3.5
|
|
|
(1.6
|
)
|
|
201.6
|
|
|||||
Sub-sea network revenue
|
54.1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
54.1
|
|
|||||
Total B2B revenue
|
253.8
|
|
|
4.2
|
|
|
7.2
|
|
|
(1.6
|
)
|
|
263.6
|
|
|||||
Other revenue
|
—
|
|
|
—
|
|
|
1.7
|
|
|
—
|
|
|
1.7
|
|
|||||
Total
|
$
|
578.9
|
|
|
$
|
242.2
|
|
|
$
|
88.6
|
|
|
$
|
(1.6
|
)
|
|
$
|
908.1
|
|
|
Nine months ended September 30, 2018
|
||||||||||||||||||
|
C&W
|
|
VTR
|
|
Liberty Puerto Rico
|
|
Intersegment Eliminations
|
|
Total
|
||||||||||
|
in millions
|
||||||||||||||||||
Residential revenue:
|
|
|
|
|
|
|
|
|
|
||||||||||
Residential fixed revenue:
|
|
|
|
|
|
|
|
|
|
||||||||||
Subscription revenue:
|
|
|
|
|
|
|
|
|
|
||||||||||
Video
|
$
|
128.9
|
|
|
$
|
293.4
|
|
|
$
|
85.3
|
|
|
$
|
—
|
|
|
$
|
507.6
|
|
Broadband internet
|
167.2
|
|
|
284.8
|
|
|
93.7
|
|
|
—
|
|
|
545.7
|
|
|||||
Fixed-line telephony
|
77.8
|
|
|
96.0
|
|
|
13.2
|
|
|
—
|
|
|
187.0
|
|
|||||
Total subscription revenue
|
373.9
|
|
|
674.2
|
|
|
192.2
|
|
|
—
|
|
|
1,240.3
|
|
|||||
Non-subscription revenue
|
50.3
|
|
|
19.4
|
|
|
9.1
|
|
|
—
|
|
|
78.8
|
|
|||||
Total residential fixed revenue
|
424.2
|
|
|
693.6
|
|
|
201.3
|
|
|
—
|
|
|
1,319.1
|
|
|||||
Residential mobile revenue:
|
|
|
|
|
|
|
|
|
|
||||||||||
Subscription revenue
|
454.2
|
|
|
47.7
|
|
|
—
|
|
|
—
|
|
|
501.9
|
|
|||||
Non-subscription revenue
|
64.5
|
|
|
10.0
|
|
|
—
|
|
|
—
|
|
|
74.5
|
|
|||||
Total residential mobile revenue
|
518.7
|
|
|
57.7
|
|
|
—
|
|
|
—
|
|
|
576.4
|
|
|||||
Total residential revenue
|
942.9
|
|
|
751.3
|
|
|
201.3
|
|
|
—
|
|
|
1,895.5
|
|
|||||
B2B revenue:
|
|
|
|
|
|
|
|
|
|
||||||||||
Subscription revenue
|
—
|
|
|
18.2
|
|
|
15.2
|
|
|
—
|
|
|
33.4
|
|
|||||
Non-subscription revenue
|
624.4
|
|
|
0.4
|
|
|
11.3
|
|
|
(4.7
|
)
|
|
631.4
|
|
|||||
Sub-sea network revenue
|
183.0
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
183.0
|
|
|||||
Total B2B revenue
|
807.4
|
|
|
18.6
|
|
|
26.5
|
|
|
(4.7
|
)
|
|
847.8
|
|
|||||
Other revenue
|
—
|
|
|
—
|
|
|
13.9
|
|
|
—
|
|
|
13.9
|
|
|||||
Total
|
$
|
1,750.3
|
|
|
$
|
769.9
|
|
|
$
|
241.7
|
|
|
$
|
(4.7
|
)
|
|
$
|
2,757.2
|
|
|
Nine months ended September 30, 2017
|
||||||||||||||||||
|
C&W
|
|
VTR
|
|
Liberty Puerto Rico
|
|
Intersegment Eliminations
|
|
Total
|
||||||||||
|
in millions
|
||||||||||||||||||
Residential revenue:
|
|
|
|
|
|
|
|
|
|
||||||||||
Residential fixed revenue:
|
|
|
|
|
|
|
|
|
|
||||||||||
Subscription revenue:
|
|
|
|
|
|
|
|
|
|
||||||||||
Video
|
$
|
122.9
|
|
|
$
|
268.1
|
|
|
$
|
120.1
|
|
|
$
|
—
|
|
|
$
|
511.1
|
|
Broadband internet
|
156.0
|
|
|
253.4
|
|
|
116.9
|
|
|
—
|
|
|
526.3
|
|
|||||
Fixed-line telephony
|
86.2
|
|
|
101.3
|
|
|
18.5
|
|
|
—
|
|
|
206.0
|
|
|||||
Total subscription revenue
|
365.1
|
|
|
622.8
|
|
|
255.5
|
|
|
—
|
|
|
1,243.4
|
|
|||||
Non-subscription revenue
|
54.2
|
|
|
20.8
|
|
|
16.1
|
|
|
—
|
|
|
91.1
|
|
|||||
Total residential fixed revenue
|
419.3
|
|
|
643.6
|
|
|
271.6
|
|
|
—
|
|
|
1,334.5
|
|
|||||
Residential mobile revenue:
|
|
|
|
|
|
|
|
|
|
||||||||||
Subscription revenue
|
485.0
|
|
|
40.5
|
|
|
—
|
|
|
—
|
|
|
525.5
|
|
|||||
Non-subscription revenue
|
61.9
|
|
|
7.7
|
|
|
—
|
|
|
—
|
|
|
69.6
|
|
|||||
Total residential mobile revenue
|
546.9
|
|
|
48.2
|
|
|
—
|
|
|
—
|
|
|
595.1
|
|
|||||
Total residential revenue
|
966.2
|
|
|
691.8
|
|
|
271.6
|
|
|
—
|
|
|
1,929.6
|
|
|||||
B2B revenue:
|
|
|
|
|
|
|
|
|
|
||||||||||
Subscription revenue
|
—
|
|
|
10.4
|
|
|
17.2
|
|
|
—
|
|
|
27.6
|
|
|||||
Non-subscription revenue
|
612.4
|
|
|
0.4
|
|
|
10.6
|
|
|
(3.5
|
)
|
|
619.9
|
|
|||||
Sub-sea network revenue
|
158.6
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
158.6
|
|
|||||
Total B2B revenue
|
771.0
|
|
|
10.8
|
|
|
27.8
|
|
|
(3.5
|
)
|
|
806.1
|
|
|||||
Other revenue
|
—
|
|
|
—
|
|
|
4.2
|
|
|
—
|
|
|
4.2
|
|
|||||
Total
|
$
|
1,737.2
|
|
|
$
|
702.6
|
|
|
$
|
303.6
|
|
|
$
|
(3.5
|
)
|
|
$
|
2,739.9
|
|
|
Three months ended September 30,
|
|
Nine months ended September 30,
|
||||||||||||
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
in millions
|
||||||||||||||
C&W (a):
|
|
|
|
|
|
|
|
||||||||
Panama
|
$
|
149.1
|
|
|
$
|
155.0
|
|
|
$
|
451.0
|
|
|
$
|
462.8
|
|
Networks & LatAm (b)
|
97.1
|
|
|
88.2
|
|
|
288.9
|
|
|
255.9
|
|
||||
Jamaica
|
93.8
|
|
|
89.0
|
|
|
276.6
|
|
|
260.5
|
|
||||
The Bahamas
|
55.2
|
|
|
62.8
|
|
|
177.0
|
|
|
201.0
|
|
||||
Trinidad and Tobago
|
42.4
|
|
|
38.6
|
|
|
124.0
|
|
|
119.1
|
|
||||
Barbados
|
38.8
|
|
|
41.1
|
|
|
116.3
|
|
|
122.7
|
|
||||
Other (c)
|
104.7
|
|
|
104.2
|
|
|
316.5
|
|
|
315.2
|
|
||||
Total C&W
|
581.1
|
|
|
578.9
|
|
|
1,750.3
|
|
|
1,737.2
|
|
||||
Chile
|
245.9
|
|
|
242.2
|
|
|
769.9
|
|
|
702.6
|
|
||||
Puerto Rico
|
99.6
|
|
|
88.6
|
|
|
241.7
|
|
|
303.6
|
|
||||
Intersegment eliminations
|
(1.4
|
)
|
|
(1.6
|
)
|
|
(4.7
|
)
|
|
(3.5
|
)
|
||||
Total
|
$
|
925.2
|
|
|
$
|
908.1
|
|
|
$
|
2,757.2
|
|
|
$
|
2,739.9
|
|
(a)
|
Except as otherwise noted, the amounts presented for each C&W jurisdiction include revenue from residential and B2B operations.
|
(b)
|
The amounts represent wholesale and managed services revenue from various jurisdictions across the Caribbean and Latin America, primarily related to the sale and lease of telecommunications capacity on C&W’s sub-sea and terrestrial networks.
|
(c)
|
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. In addition, these amounts include C&W intercompany eliminations.
|
(18)
|
Subsequent Events
|
|
Redemption price
|
12-month period commencing October 15:
|
|
2021
|
103.750%
|
2022
|
101.875%
|
2023 and thereafter
|
100.000%
|
Item 2.
|
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|
•
|
Forward-looking Statements. This section provides a description of certain factors that could cause actual results or events to differ materially from anticipated results or events.
|
•
|
Overview. This section provides a general description of our business and recent events.
|
•
|
Material Changes in Results of Operations. This section provides an analysis of our results of operations for the three and nine months ended September 30, 2018 and 2017.
|
•
|
Material Changes in Financial Condition. This section provides an analysis of our corporate and subsidiary liquidity, condensed consolidated statements of cash flows and contractual commitments.
|
•
|
economic and business conditions and industry trends in the countries in which we operate;
|
•
|
the competitive environment in the industries in the countries in which we operate, including competitor responses to our products and services;
|
•
|
fluctuations in currency exchange rates, inflation 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 viewing preferences and habits, including on mobile devices that function on various operating systems and specifications, limited bandwidth, and different processing power and screen sizes;
|
•
|
customer acceptance of our existing service offerings, including our video, 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 video, 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 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 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 third-party channel providers and broadcasters (including our third-party wireless network provider under our 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 network extension and upgrade programs;
|
•
|
the availability of capital for the acquisition and/or development of telecommunications networks and services, including property and equipment additions;
|
•
|
problems we may discover post-closing with the operations, including the internal controls and financial reporting process, of businesses we acquire;
|
•
|
cybersecurity threats or other security breaches, including the leakage of sensitive customer data, which could harm our business or reputation;
|
•
|
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.
|
|
Three months ended September 30,
|
|
Increase
|
||||||||||
|
2018
|
|
2017
|
|
$
|
|
%
|
||||||
|
in millions, except percentages
|
||||||||||||
|
|
|
|
|
|
|
|
||||||
C&W
|
$
|
581.1
|
|
|
$
|
578.9
|
|
|
$
|
2.2
|
|
|
0.4
|
VTR
|
245.9
|
|
|
242.2
|
|
|
3.7
|
|
|
1.5
|
|||
Liberty Puerto Rico
|
99.6
|
|
|
88.6
|
|
|
11.0
|
|
|
12.4
|
|||
Intersegment eliminations
|
(1.4
|
)
|
|
(1.6
|
)
|
|
0.2
|
|
|
N.M.
|
|||
Total
|
$
|
925.2
|
|
|
$
|
908.1
|
|
|
$
|
17.1
|
|
|
1.9
|
|
Nine months ended September 30,
|
|
Increase (decrease)
|
|||||||||||
|
2018
|
|
2017
|
|
$
|
|
%
|
|||||||
|
in millions, except percentages
|
|||||||||||||
|
|
|
|
|
|
|
|
|||||||
C&W
|
$
|
1,750.3
|
|
|
$
|
1,737.2
|
|
|
$
|
13.1
|
|
|
0.8
|
|
VTR
|
769.9
|
|
|
702.6
|
|
|
67.3
|
|
|
9.6
|
|
|||
Liberty Puerto Rico
|
241.7
|
|
|
303.6
|
|
|
(61.9
|
)
|
|
(20.4
|
)
|
|||
Intersegment eliminations
|
(4.7
|
)
|
|
(3.5
|
)
|
|
(1.2
|
)
|
|
N.M.
|
|
|||
Total
|
$
|
2,757.2
|
|
|
$
|
2,739.9
|
|
|
$
|
17.3
|
|
|
0.6
|
|
|
Three months ended September 30,
|
|
Increase (decrease)
|
|||||||||||
|
2018
|
|
2017
|
|
$
|
|
%
|
|||||||
|
in millions, except percentages
|
|||||||||||||
Residential revenue:
|
|
|
|
|
|
|
|
|||||||
Residential fixed revenue:
|
|
|
|
|
|
|
|
|||||||
Subscription revenue:
|
|
|
|
|
|
|
|
|||||||
Video
|
$
|
43.0
|
|
|
$
|
42.7
|
|
|
$
|
0.3
|
|
|
0.7
|
|
Broadband internet
|
57.1
|
|
|
50.9
|
|
|
6.2
|
|
|
12.2
|
|
|||
Fixed-line telephony
|
25.0
|
|
|
28.8
|
|
|
(3.8
|
)
|
|
(13.2
|
)
|
|||
Total subscription revenue
|
125.1
|
|
|
122.4
|
|
|
2.7
|
|
|
2.2
|
|
|||
Non-subscription revenue
|
18.0
|
|
|
17.7
|
|
|
0.3
|
|
|
1.7
|
|
|||
Total residential fixed revenue
|
143.1
|
|
|
140.1
|
|
|
3.0
|
|
|
2.1
|
|
|||
Residential mobile revenue:
|
|
|
|
|
|
|
|
|||||||
Subscription revenue
|
148.0
|
|
|
164.6
|
|
|
(16.6
|
)
|
|
(10.1
|
)
|
|||
Non-subscription revenue
|
20.8
|
|
|
20.4
|
|
|
0.4
|
|
|
2.0
|
|
|||
Total residential mobile revenue
|
168.8
|
|
|
185.0
|
|
|
(16.2
|
)
|
|
(8.8
|
)
|
|||
Total residential revenue
|
311.9
|
|
|
325.1
|
|
|
(13.2
|
)
|
|
(4.1
|
)
|
|||
B2B revenue:
|
|
|
|
|
|
|
|
|||||||
Non-subscription revenue
|
207.6
|
|
|
199.7
|
|
|
7.9
|
|
|
4.0
|
|
|||
Sub-sea network revenue
|
61.6
|
|
|
54.1
|
|
|
7.5
|
|
|
13.9
|
|
|||
Total B2B revenue
|
269.2
|
|
|
253.8
|
|
|
15.4
|
|
|
6.1
|
|
|||
Total
|
$
|
581.1
|
|
|
$
|
578.9
|
|
|
$
|
2.2
|
|
|
0.4
|
|
|
Nine months ended September 30,
|
|
Increase (decrease)
|
|||||||||||
|
2018
|
|
2017
|
|
$
|
|
%
|
|||||||
|
in millions, except percentages
|
|||||||||||||
Residential revenue:
|
|
|
|
|
|
|
|
|||||||
Residential fixed revenue:
|
|
|
|
|
|
|
|
|||||||
Subscription revenue:
|
|
|
|
|
|
|
|
|||||||
Video
|
$
|
128.9
|
|
|
$
|
122.9
|
|
|
$
|
6.0
|
|
|
4.9
|
|
Broadband internet
|
167.2
|
|
|
156.0
|
|
|
11.2
|
|
|
7.2
|
|
|||
Fixed-line telephony
|
77.8
|
|
|
86.2
|
|
|
(8.4
|
)
|
|
(9.7
|
)
|
|||
Total subscription revenue
|
373.9
|
|
|
365.1
|
|
|
8.8
|
|
|
2.4
|
|
|||
Non-subscription revenue
|
50.3
|
|
|
54.2
|
|
|
(3.9
|
)
|
|
(7.2
|
)
|
|||
Total residential fixed revenue
|
424.2
|
|
|
419.3
|
|
|
4.9
|
|
|
1.2
|
|
|||
Residential mobile revenue:
|
|
|
|
|
|
|
|
|||||||
Subscription revenue
|
454.2
|
|
|
485.0
|
|
|
(30.8
|
)
|
|
(6.4
|
)
|
|||
Non-subscription revenue
|
64.5
|
|
|
61.9
|
|
|
2.6
|
|
|
4.2
|
|
|||
Total residential mobile revenue
|
518.7
|
|
|
546.9
|
|
|
(28.2
|
)
|
|
(5.2
|
)
|
|||
Total residential revenue
|
942.9
|
|
|
966.2
|
|
|
(23.3
|
)
|
|
(2.4
|
)
|
|||
B2B revenue:
|
|
|
|
|
|
|
|
|||||||
Non-subscription revenue
|
624.4
|
|
|
612.4
|
|
|
12.0
|
|
|
2.0
|
|
|||
Sub-sea network revenue
|
183.0
|
|
|
158.6
|
|
|
24.4
|
|
|
15.4
|
|
|||
Total B2B revenue
|
807.4
|
|
|
771.0
|
|
|
36.4
|
|
|
4.7
|
|
|||
Total
|
$
|
1,750.3
|
|
|
$
|
1,737.2
|
|
|
$
|
13.1
|
|
|
0.8
|
|
|
Three-month period
|
|
Nine-month period
|
||||||||||||||||||||
|
Subscription
revenue
|
|
Non-subscription
revenue
|
|
Total
|
|
Subscription
revenue
|
|
Non-subscription
revenue
|
|
Total
|
||||||||||||
|
in millions
|
||||||||||||||||||||||
Increase (decrease) in residential fixed subscription revenue due to change in:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Average number of RGUs (a)
|
$
|
8.1
|
|
|
$
|
—
|
|
|
$
|
8.1
|
|
|
$
|
16.2
|
|
|
$
|
—
|
|
|
$
|
16.2
|
|
ARPU (b)
|
(4.1
|
)
|
|
—
|
|
|
(4.1
|
)
|
|
(6.4
|
)
|
|
—
|
|
|
(6.4
|
)
|
||||||
Increase (decrease) in residential fixed non-subscription revenue (c)
|
—
|
|
|
0.5
|
|
|
0.5
|
|
|
—
|
|
|
(3.7
|
)
|
|
(3.7
|
)
|
||||||
Total increase (decrease) in residential fixed revenue
|
4.0
|
|
|
0.5
|
|
|
4.5
|
|
|
9.8
|
|
|
(3.7
|
)
|
|
6.1
|
|
||||||
Increase (decrease) in residential mobile revenue (d)
|
(15.3
|
)
|
|
0.5
|
|
|
(14.8
|
)
|
|
(30.2
|
)
|
|
2.7
|
|
|
(27.5
|
)
|
||||||
Increase in B2B non-subscription revenue (e)
|
—
|
|
|
10.4
|
|
|
10.4
|
|
|
—
|
|
|
11.0
|
|
|
11.0
|
|
||||||
Increase in B2B sub-sea network revenue (f)
|
—
|
|
|
6.9
|
|
|
6.9
|
|
|
—
|
|
|
16.0
|
|
|
16.0
|
|
||||||
Total organic increase (decrease)
|
(11.3
|
)
|
|
18.3
|
|
|
7.0
|
|
|
(20.4
|
)
|
|
26.0
|
|
|
5.6
|
|
||||||
Impact of the C&W Carve-out Acquisition
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
9.5
|
|
|
9.5
|
|
||||||
Impact of FX
|
(2.6
|
)
|
|
(2.2
|
)
|
|
(4.8
|
)
|
|
(1.6
|
)
|
|
(0.4
|
)
|
|
(2.0
|
)
|
||||||
Total
|
$
|
(13.9
|
)
|
|
$
|
16.1
|
|
|
$
|
2.2
|
|
|
$
|
(22.0
|
)
|
|
$
|
35.1
|
|
|
$
|
13.1
|
|
(a)
|
The increases are primarily attributable to higher broadband internet, video and fixed-line telephony RGUs.
|
(b)
|
The decrease for the three-month comparison is due to the net effect of (i) lower ARPU from fixed-line telephony and video services, (ii) higher ARPU from broadband internet services and (iii) an improvement in RGU mix. The decrease for the nine-month comparison is attributable to the net effect of (i) lower ARPU from fixed-line telephony and broadband internet services, (ii) an improvement in RGU mix and (iii) higher ARPU from video services. The three and nine-month comparisons also include the positive impact of $3 million in customer credits recorded during the third quarter of 2017 associated with service interruptions resulting from the hurricanes.
|
(c)
|
The decrease for the nine-month comparison is mostly due to lower interconnect revenue, primarily associated with lower volumes in Panama and Trinidad and Tobago.
|
(d)
|
The decreases in mobile subscription revenue are primarily attributable to (i) lower average subscribers in the Bahamas and Panama and (ii) lower ARPU from mobile services, as declines in Panama and the Bahamas were slightly offset for the nine-month comparison by increases in (a) the hurricane impacted markets, due to higher data usage, and (b) Jamaica. These decreases also include declines of $1 million and $4 million, respectively, from the adoption of ASU 2014-09, as further described in notes 2 and 3 to our condensed consolidated financial statements. The increase in mobile non-subscription revenue for the nine-month comparison is primarily attributable to the net impact of (i) higher revenue resulting from lower discounts on handset sales in Panama and (ii) lower revenue driven by decreased volumes of handset sales, primarily in Panama and the Bahamas. This increase also includes higher revenue of $2 million attributable to the adoption of ASU 2014-09, as further described in notes 2 and 3 to our condensed consolidated financial statements.
|
(e)
|
The increases are primarily due to higher project-related revenue in managed services, largely driven by Networks & LatAm, Jamaica and individually insignificant changes across other C&W markets. These increases were slightly offset by (i) lower revenue from fixed-line services in Panama, the hurricane impacted markets and Barbados and (ii) lower revenue from mobile services in Panama.
|
(f)
|
The increases are primarily due to the net effect of (i) increases of $3 million and $9 million, respectively, from the adoption of ASU 2014-09, as further described in notes 2 and 3 to our condensed consolidated financial statements, (ii) increases from capacity sales on C&W’s sub-sea network to new and existing customers and (iii) a decrease for the nine-month comparison of $5 million associated with sub-sea revenue recognized on a cash basis related to services provided to a significant customer.
|
|
Three months ended September 30,
|
|
Increase (decrease)
|
|||||||||||
|
2018
|
|
2017
|
|
$
|
|
%
|
|||||||
|
in millions, except percentages
|
|||||||||||||
Residential revenue:
|
|
|
|
|
|
|
|
|||||||
Residential fixed revenue:
|
|
|
|
|
|
|
|
|||||||
Subscription revenue:
|
|
|
|
|
|
|
|
|||||||
Video
|
$
|
94.0
|
|
|
$
|
92.4
|
|
|
$
|
1.6
|
|
|
1.7
|
|
Broadband internet
|
92.0
|
|
|
87.5
|
|
|
4.5
|
|
|
5.1
|
|
|||
Fixed-line telephony
|
29.3
|
|
|
33.8
|
|
|
(4.5
|
)
|
|
(13.3
|
)
|
|||
Total subscription revenue
|
215.3
|
|
|
213.7
|
|
|
1.6
|
|
|
0.7
|
|
|||
Non-subscription revenue
|
5.6
|
|
|
7.2
|
|
|
(1.6
|
)
|
|
(22.2
|
)
|
|||
Total residential fixed revenue
|
220.9
|
|
|
220.9
|
|
|
—
|
|
|
—
|
|
|||
Residential mobile revenue:
|
|
|
|
|
|
|
|
|||||||
Subscription revenue
|
15.4
|
|
|
14.7
|
|
|
0.7
|
|
|
4.8
|
|
|||
Non-subscription revenue
|
3.1
|
|
|
2.4
|
|
|
0.7
|
|
|
29.2
|
|
|||
Total residential mobile revenue
|
18.5
|
|
|
17.1
|
|
|
1.4
|
|
|
8.2
|
|
|||
Total residential revenue
|
239.4
|
|
|
238.0
|
|
|
1.4
|
|
|
0.6
|
|
|||
B2B revenue:
|
|
|
|
|
|
|
|
|||||||
Subscription revenue
|
6.4
|
|
|
4.2
|
|
|
2.2
|
|
|
52.4
|
|
|||
Non-subscription revenue
|
0.1
|
|
|
—
|
|
|
0.1
|
|
|
N.M.
|
|
|||
Total B2B revenue
|
6.5
|
|
|
4.2
|
|
|
2.3
|
|
|
54.8
|
|
|||
Total
|
$
|
245.9
|
|
|
$
|
242.2
|
|
|
$
|
3.7
|
|
|
1.5
|
|
|
Nine months ended September 30,
|
|
Increase (decrease)
|
|||||||||||
|
2018
|
|
2017
|
|
$
|
|
%
|
|||||||
|
in millions, except percentages
|
|||||||||||||
Residential revenue:
|
|
|
|
|
|
|
|
|||||||
Residential fixed revenue:
|
|
|
|
|
|
|
|
|||||||
Subscription revenue:
|
|
|
|
|
|
|
|
|||||||
Video
|
$
|
293.4
|
|
|
$
|
268.1
|
|
|
$
|
25.3
|
|
|
9.4
|
|
Broadband internet
|
284.8
|
|
|
253.4
|
|
|
31.4
|
|
|
12.4
|
|
|||
Fixed-line telephony
|
96.0
|
|
|
101.3
|
|
|
(5.3
|
)
|
|
(5.2
|
)
|
|||
Total subscription revenue
|
674.2
|
|
|
622.8
|
|
|
51.4
|
|
|
8.3
|
|
|||
Non-subscription revenue
|
19.4
|
|
|
20.8
|
|
|
(1.4
|
)
|
|
(6.7
|
)
|
|||
Total residential fixed revenue
|
693.6
|
|
|
643.6
|
|
|
50.0
|
|
|
7.8
|
|
|||
Residential mobile revenue:
|
|
|
|
|
|
|
|
|||||||
Subscription revenue
|
47.7
|
|
|
40.5
|
|
|
7.2
|
|
|
17.8
|
|
|||
Non-subscription revenue
|
10.0
|
|
|
7.7
|
|
|
2.3
|
|
|
29.9
|
|
|||
Total residential mobile revenue
|
57.7
|
|
|
48.2
|
|
|
9.5
|
|
|
19.7
|
|
|||
Total residential revenue
|
751.3
|
|
|
691.8
|
|
|
59.5
|
|
|
8.6
|
|
|||
B2B revenue:
|
|
|
|
|
|
|
|
|||||||
Subscription revenue
|
18.2
|
|
|
10.4
|
|
|
7.8
|
|
|
75.0
|
|
|||
Non-subscription revenue
|
0.4
|
|
|
0.4
|
|
|
—
|
|
|
—
|
|
|||
Total B2B revenue
|
18.6
|
|
|
10.8
|
|
|
7.8
|
|
|
72.2
|
|
|||
Total
|
$
|
769.9
|
|
|
$
|
702.6
|
|
|
$
|
67.3
|
|
|
9.6
|
|
|
Three-month period
|
|
Nine-month period
|
||||||||||||||||||||
|
Subscription
revenue |
|
Non-subscription
revenue
|
|
Total
|
|
Subscription
revenue
|
|
Non-subscription
revenue
|
|
Total
|
||||||||||||
|
in millions
|
||||||||||||||||||||||
Increase in residential fixed subscription revenue due to change in:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Average number of RGUs (a)
|
$
|
2.5
|
|
|
$
|
—
|
|
|
$
|
2.5
|
|
|
$
|
10.4
|
|
|
$
|
—
|
|
|
$
|
10.4
|
|
ARPU (b)
|
6.4
|
|
|
—
|
|
|
6.4
|
|
|
15.1
|
|
|
—
|
|
|
15.1
|
|
||||||
Decrease in residential fixed non-subscription revenue
|
—
|
|
|
(1.4
|
)
|
|
(1.4
|
)
|
|
—
|
|
|
(2.3
|
)
|
|
(2.3
|
)
|
||||||
Total increase (decrease) in residential fixed revenue
|
8.9
|
|
|
(1.4
|
)
|
|
7.5
|
|
|
25.5
|
|
|
(2.3
|
)
|
|
23.2
|
|
||||||
Increase in residential mobile revenue (c)
|
1.2
|
|
|
0.8
|
|
|
2.0
|
|
|
5.4
|
|
|
1.9
|
|
|
7.3
|
|
||||||
Increase (decrease) in B2B revenue (d)
|
2.4
|
|
|
0.1
|
|
|
2.5
|
|
|
7.2
|
|
|
(0.1
|
)
|
|
7.1
|
|
||||||
Total organic increase (decrease)
|
12.5
|
|
|
(0.5
|
)
|
|
12.0
|
|
|
38.1
|
|
|
(0.5
|
)
|
|
37.6
|
|
||||||
Impact of FX
|
(8.0
|
)
|
|
(0.3
|
)
|
|
(8.3
|
)
|
|
28.3
|
|
|
1.4
|
|
|
29.7
|
|
||||||
Total
|
$
|
4.5
|
|
|
$
|
(0.8
|
)
|
|
$
|
3.7
|
|
|
$
|
66.4
|
|
|
$
|
0.9
|
|
|
$
|
67.3
|
|
(a)
|
The increases are attributable to the net effect of (i) higher broadband internet and video RGUs and (ii) lower fixed-line telephony RGUs.
|
(b)
|
The increases are due to the net effect of (i) higher ARPU from video services, (ii) improvements in RGU mix, (iii) higher ARPU from broadband internet services and (iv) lower ARPU from fixed-line telephony services.
|
(c)
|
The increases in mobile subscription revenue are due to higher average numbers of mobile subscribers partially offset by lower ARPU from mobile services.
|
(d)
|
The increases in subscription revenue are primarily attributable to higher average numbers of broadband internet, video and fixed-line telephony small or home office (SOHO) RGUs. Contributing to these increases was the conversion of certain residential subscribers to SOHO customers.
|
|
Three months ended
|
|
Nine months ended
|
||||||||||||||||
|
September 30, 2018
|
|
June 30, 2018
|
|
September 30, 2017
|
|
September 30, 2018
|
|
September 30, 2017
|
||||||||||
|
in millions
|
||||||||||||||||||
Residential fixed revenue:
|
|
|
|
|
|
|
|
|
|
||||||||||
Subscription revenue:
|
|
|
|
|
|
|
|
|
|
||||||||||
Video
|
$
|
32.2
|
|
|
$
|
29.8
|
|
|
$
|
34.7
|
|
|
$
|
85.3
|
|
|
$
|
120.1
|
|
Broadband internet
|
36.0
|
|
|
32.4
|
|
|
35.0
|
|
|
93.7
|
|
|
116.9
|
|
|||||
Fixed-line telephony
|
5.1
|
|
|
4.6
|
|
|
5.8
|
|
|
13.2
|
|
|
18.5
|
|
|||||
Total subscription revenue
|
73.3
|
|
|
66.8
|
|
|
75.5
|
|
|
192.2
|
|
|
255.5
|
|
|||||
Non-subscription revenue
|
4.0
|
|
|
3.4
|
|
|
4.2
|
|
|
9.1
|
|
|
16.1
|
|
|||||
Total residential fixed revenue
|
77.3
|
|
|
70.2
|
|
|
79.7
|
|
|
201.3
|
|
|
271.6
|
|
|||||
B2B revenue:
|
|
|
|
|
|
|
|
|
|
||||||||||
Subscription revenue
|
5.8
|
|
|
5.1
|
|
|
3.7
|
|
|
15.2
|
|
|
17.2
|
|
|||||
Non-subscription revenue
|
4.3
|
|
|
4.0
|
|
|
3.5
|
|
|
11.3
|
|
|
10.6
|
|
|||||
Total B2B revenue
|
10.1
|
|
|
9.1
|
|
|
7.2
|
|
|
26.5
|
|
|
27.8
|
|
|||||
Other revenue
|
12.2
|
|
|
1.0
|
|
|
1.7
|
|
|
13.9
|
|
|
4.2
|
|
|||||
Total
|
$
|
99.6
|
|
|
$
|
80.3
|
|
|
$
|
88.6
|
|
|
$
|
241.7
|
|
|
$
|
303.6
|
|
|
Subscription
revenue
|
|
Non-subscription
revenue
|
|
Total
|
||||||
|
in millions
|
||||||||||
Increase (decrease) in residential fixed subscription revenue due to change in:
|
|
|
|
|
|
||||||
Average number of RGUs (a)
|
$
|
7.2
|
|
|
$
|
—
|
|
|
$
|
7.2
|
|
ARPU
|
(0.7
|
)
|
|
—
|
|
|
(0.7
|
)
|
|||
Increase in residential fixed non-subscription revenue
|
—
|
|
|
0.6
|
|
|
0.6
|
|
|||
Total increase in residential fixed revenue
|
6.5
|
|
|
0.6
|
|
|
7.1
|
|
|||
Increase in B2B revenue
|
0.7
|
|
|
0.3
|
|
|
1.0
|
|
|||
Increase in other revenue (b)
|
—
|
|
|
11.2
|
|
|
11.2
|
|
|||
Total
|
$
|
7.2
|
|
|
$
|
12.1
|
|
|
$
|
19.3
|
|
(a)
|
The increase is attributable to increases in broadband internet, video and fixed-line telephony RGUs resulting from our efforts to restore services to existing customers following the hurricanes and the provision of services to new customers. For additional information regarding our hurricane recovery efforts, see the discussion under Overview above.
|
(b)
|
The increase is mostly attributable to the receipt of $11 million from the FCC in August 2018, as further described above.
|
|
Three months ended September 30,
|
|
Increase (decrease)
|
|||||||||||
|
2018
|
|
2017
|
|
$
|
|
%
|
|||||||
|
in millions, except percentages
|
|||||||||||||
|
|
|
|
|
|
|
|
|||||||
C&W
|
$
|
130.3
|
|
|
$
|
128.1
|
|
|
$
|
2.2
|
|
|
1.7
|
|
VTR
|
68.0
|
|
|
65.5
|
|
|
2.5
|
|
|
3.8
|
|
|||
Liberty Puerto Rico
|
21.3
|
|
|
21.7
|
|
|
(0.4
|
)
|
|
(1.8
|
)
|
|||
Intersegment eliminations
|
(1.3
|
)
|
|
(1.8
|
)
|
|
0.5
|
|
|
N.M.
|
|
|||
Total
|
$
|
218.3
|
|
|
$
|
213.5
|
|
|
$
|
4.8
|
|
|
2.2
|
|
|
Nine months ended September 30,
|
|
Increase (decrease)
|
|||||||||||
|
2018
|
|
2017
|
|
$
|
|
%
|
|||||||
|
in millions, except percentages
|
|||||||||||||
|
|
|
|
|
|
|
|
|||||||
C&W
|
$
|
390.7
|
|
|
$
|
397.1
|
|
|
$
|
(6.4
|
)
|
|
(1.6
|
)
|
VTR
|
208.9
|
|
|
190.1
|
|
|
18.8
|
|
|
9.9
|
|
|||
Liberty Puerto Rico
|
57.5
|
|
|
76.3
|
|
|
(18.8
|
)
|
|
(24.6
|
)
|
|||
Intersegment eliminations
|
(4.6
|
)
|
|
(3.6
|
)
|
|
(1.0
|
)
|
|
N.M.
|
|
|||
Total
|
$
|
652.5
|
|
|
$
|
659.9
|
|
|
$
|
(7.4
|
)
|
|
(1.1
|
)
|
•
|
A decrease in mobile handset costs of $8 million or 11.5% for the nine-month comparison, primarily due to lower volumes of mobile handset sales;
|
•
|
Decreases in programming and copyright costs of $2 million or 5.9% and $7 million or 6.1%, respectively, primarily due to lower content costs associated with renegotiated contracts;
|
•
|
Increases in interconnect and access costs of $4 million or 7.3% and $2 million or 1.3%, respectively, primarily due to (i) higher access costs associated with an increase in wholesale and managed services projects and (ii) for the three-month comparison, higher interconnect rates; and
|
•
|
Net increases resulting from other individually insignificant changes in other direct cost categories.
|
•
|
Increases in programming and copyright costs of $3 million or 6.9% and $6 million or 4.7%, respectively, primarily due to the net effect of (i) increases in certain premium and basic content costs resulting from rate increases, (ii) decreases in the foreign currency impact of programming contracts denominated in U.S. dollars, (iii) higher costs associated with video-on-demand and catch-up television and (iv) increases in subscribers and rates for certain premium channels; and
|
•
|
Increases in interconnect and access costs of $1 million or 7.9% and $3 million or 6.9%, respectively, primarily due to higher MVNO charges related to higher mobile traffic. Additionally, our interconnect costs remained flat, as the impacts of higher rates were mostly offset by lower call volumes.
|
|
Three months ended September 30,
|
|
Increase (decrease)
|
|||||||||||
|
2018
|
|
2017
|
|
$
|
|
%
|
|||||||
|
in millions, except percentages
|
|||||||||||||
|
|
|
|
|
|
|
|
|||||||
C&W
|
$
|
106.0
|
|
|
$
|
113.3
|
|
|
$
|
(7.3
|
)
|
|
(6.4
|
)
|
VTR
|
37.3
|
|
|
40.4
|
|
|
(3.1
|
)
|
|
(7.7
|
)
|
|||
Liberty Puerto Rico
|
14.1
|
|
|
15.1
|
|
|
(1.0
|
)
|
|
(6.6
|
)
|
|||
Intersegment eliminations
|
—
|
|
|
0.2
|
|
|
(0.2
|
)
|
|
N.M.
|
|
|||
Total other operating expenses excluding share-based compensation expense
|
157.4
|
|
|
169.0
|
|
|
(11.6
|
)
|
|
(6.9
|
)
|
|||
Share-based compensation expense
|
0.2
|
|
|
(0.1
|
)
|
|
0.3
|
|
|
(300.0
|
)
|
|||
Total
|
$
|
157.6
|
|
|
$
|
168.9
|
|
|
$
|
(11.3
|
)
|
|
(6.7
|
)
|
|
Nine months ended September 30,
|
|
Increase (decrease)
|
|||||||||||
|
2018
|
|
2017
|
|
$
|
|
%
|
|||||||
|
in millions, except percentages
|
|||||||||||||
|
|
|
|
|
|
|
|
|||||||
C&W
|
$
|
323.5
|
|
|
$
|
341.0
|
|
|
$
|
(17.5
|
)
|
|
(5.1
|
)
|
VTR
|
120.1
|
|
|
115.3
|
|
|
4.8
|
|
|
4.2
|
|
|||
Liberty Puerto Rico
|
41.0
|
|
|
45.4
|
|
|
(4.4
|
)
|
|
(9.7
|
)
|
|||
Intersegment eliminations
|
(0.1
|
)
|
|
0.1
|
|
|
(0.2
|
)
|
|
N.M.
|
|
|||
Total other operating expenses excluding share-based compensation expense
|
484.5
|
|
|
501.8
|
|
|
(17.3
|
)
|
|
(3.4
|
)
|
|||
Share-based compensation expense
|
0.4
|
|
|
0.5
|
|
|
(0.1
|
)
|
|
(20.0
|
)
|
|||
Total
|
$
|
484.9
|
|
|
$
|
502.3
|
|
|
$
|
(17.4
|
)
|
|
(3.5
|
)
|
•
|
Decreases in bad debt and collection expenses of $4 million or 26.0% and $10 million or 23.0%, respectively, due to the net effect of (i) better than expected collections in 2018, including a $3 million recovery during the first quarter related to provisions established following the impacts of Hurricanes Irma and Maria, (ii) decreases resulting from provisions recorded during (a) the third quarter of 2017 in connection with Hurricanes Irma and Maria of $4 million and (b) the first quarter of 2017 in connection with Hurricane Matthew, and (iii) increases primarily related to higher collection-related costs in certain of our markets;
|
•
|
A decrease in personnel costs of $4 million or 5.1% for the nine-month comparison, primarily due to (i) lower staffing levels and (ii) higher capitalized labor costs, primarily associated with network-related projects in 2018;
|
•
|
A decrease in outsourced labor and professional fees of $2 million or 6.6% for the nine-month comparison, primarily due to cost-saving initiatives;
|
•
|
An increase (decrease) in network-related expenses of $1 million or 1.5% and ($1 million) or (0.9%), respectively. The increase for the three-month comparison is primarily due to the net effect of (i) higher operating costs, primarily associated with an increase in B2B sales, (ii) lower repair costs, primarily associated with damages sustained from Hurricanes Irma and Maria, and (iii) lower maintenance costs. The decrease for the nine-month comparison is primarily due to the net effect of (i) network repair costs incurred in the first quarter of 2017 associated with damages sustained from Hurricane Matthew and, to a lesser extent, during the third quarter of 2017 associated with damages sustained from Hurricanes Irma and Maria of $2 million, (ii) network repair costs incurred in the first half of 2018, including costs associated with (a) sub-sea fiber repairs and (b) damages sustained from Hurricanes Irma and Maria, (iii) lower maintenance costs and (iv) the impact of the reassessment of certain accruals during the second quarter of 2017; and
|
•
|
Net decreases resulting from other individually insignificant changes in other operating expense categories.
|
•
|
An increase (decrease) in network-related expenses of ($1 million) or (5.6%) and $3 million or 6.2%, respectively. The decrease for the three-month comparison is primarily due to decreases in maintenance costs. The increase for the nine-month comparison primarily relates to increases in (i) supply chain services provided by a third party as a result of the outsourcing of our operations and logistics center beginning in the first quarter of 2018 and (ii) maintenance costs;
|
•
|
A decrease in bad debt and collection expenses of $1 million or 10.6% and $2 million or 11.4%, respectively;
|
•
|
For the nine-month comparison, a decrease in personnel costs of $2 million or 6.0%, primarily resulting from the net effect of (i) decreases in costs related to outsourcing our operations and logistics center beginning in the first quarter of 2018 and (ii) lower proportions of capitalized labor associated with engineering projects and business support systems; and
|
•
|
For the nine-month comparison, a net increase resulting from other individually insignificant changes in other operating expense categories.
|
|
Three months ended September 30,
|
|
Increase (decrease)
|
||||||||||
|
2018
|
|
2017
|
|
$
|
|
%
|
||||||
|
in millions, except percentages
|
||||||||||||
|
|
|
|
|
|
|
|
||||||
C&W
|
$
|
118.3
|
|
|
$
|
117.8
|
|
|
$
|
0.5
|
|
|
0.4
|
VTR
|
40.5
|
|
|
38.3
|
|
|
2.2
|
|
|
5.7
|
|||
Liberty Puerto Rico
|
14.2
|
|
|
12.2
|
|
|
2.0
|
|
|
16.4
|
|||
Corporate
|
12.6
|
|
|
5.1
|
|
|
7.5
|
|
|
147.1
|
|||
Intersegment eliminations
|
(0.1
|
)
|
|
—
|
|
|
(0.1
|
)
|
|
N.M.
|
|||
Total SG&A expenses excluding share-based compensation expense
|
185.5
|
|
|
173.4
|
|
|
12.1
|
|
|
7.0
|
|||
Share-based compensation expense
|
11.4
|
|
|
3.4
|
|
|
8.0
|
|
|
235.3
|
|||
Total
|
$
|
196.9
|
|
|
$
|
176.8
|
|
|
$
|
20.1
|
|
|
11.4
|
|
Nine months ended September 30,
|
|
Increase
|
||||||||||
|
2018
|
|
2017
|
|
$
|
|
%
|
||||||
|
in millions, except percentages
|
||||||||||||
|
|
|
|
|
|
|
|
||||||
C&W
|
$
|
356.9
|
|
|
$
|
348.7
|
|
|
$
|
8.2
|
|
|
2.4
|
VTR
|
130.7
|
|
|
115.3
|
|
|
15.4
|
|
|
13.4
|
|||
Liberty Puerto Rico
|
39.5
|
|
|
37.2
|
|
|
2.3
|
|
|
6.2
|
|||
Corporate
|
34.9
|
|
|
15.4
|
|
|
19.5
|
|
|
126.6
|
|||
Total SG&A expenses excluding share-based compensation expense
|
562.0
|
|
|
516.6
|
|
|
45.4
|
|
|
8.8
|
|||
Share-based compensation expense
|
26.4
|
|
|
11.4
|
|
|
15.0
|
|
|
131.6
|
|||
Total
|
$
|
588.4
|
|
|
$
|
528.0
|
|
|
$
|
60.4
|
|
|
11.4
|
•
|
Increases in personnel costs of $1 million or 1.3% and $8 million or 4.9%, respectively, primarily due to (i) higher incentive compensation costs for the nine-month comparison, (ii) increased staffing levels and (iii) wage increases across certain markets;
|
•
|
A decrease in outsourced labor and professional fees of $2 million or 6.5% for the nine-month comparison, primarily due to lower call center costs in Panama;
|
•
|
Decreases in information technology-related expenses of $2 million or 25.1% and $2 million or 7.2%, respectively, primarily due to lower costs associated with renegotiated contracts; and
|
•
|
Increases of $1 million and $2 million, respectively, related to higher insurance premiums.
|
•
|
Increases in sales, marketing and advertising expenses of $1 million or 8.7% and $7 million or 18.2%, respectively, primarily due to higher (i) sales commissions to third-party dealers and (ii) costs associated with advertising campaigns;
|
•
|
Increases in professional services of $2 million or 44.8% and $3 million or 25.3%, respectively, primarily due to information technology services for business support systems; and
|
•
|
For the nine-month comparison, a decrease in facilities related expenses of $1 million or 8.1%, primarily due to decreases (i) associated with the outsourcing of our operations and logistics center and (ii) in office-related expenses.
|
•
|
Increases of $1 million for each of the comparative periods related to higher insurance premiums;
|
•
|
For the nine-month comparison, an increase in sales, marketing and advertising expenses of $1 million or 16.7%, primarily due to higher costs associated with advertising campaigns; and
|
•
|
Increases in personnel costs of $1 million or 14.5% and $1 million or 3.2%, respectively, mostly driven by higher sales commissions. In addition, the nine-month comparison includes a $1 million hurricane disaster relief credit from the Puerto Rico treasury department, representing relief for wages paid to employees during the period of time our business was inoperable as a result of the hurricanes.
|
|
Three months ended September 30,
|
|
Increase (decrease)
|
||||||||||
|
2018
|
|
2017
|
|
$
|
|
%
|
||||||
|
in millions, except percentages
|
||||||||||||
|
|
|
|
|
|
|
|
||||||
C&W
|
$
|
226.5
|
|
|
$
|
219.7
|
|
|
$
|
6.8
|
|
|
3.1
|
VTR
|
100.1
|
|
|
98.0
|
|
|
2.1
|
|
|
2.1
|
|||
Liberty Puerto Rico
|
50.0
|
|
|
39.6
|
|
|
10.4
|
|
|
26.3
|
|||
Corporate
|
(12.6
|
)
|
|
(5.1
|
)
|
|
(7.5
|
)
|
|
147.1
|
|||
Total
|
$
|
364.0
|
|
|
$
|
352.2
|
|
|
$
|
11.8
|
|
|
3.4
|
|
Nine months ended September 30,
|
|
Increase (decrease)
|
|||||||||||
|
2018
|
|
2017
|
|
$
|
|
%
|
|||||||
|
in millions, except percentages
|
|||||||||||||
|
|
|
|
|
|
|
|
|||||||
C&W
|
$
|
679.2
|
|
|
$
|
650.4
|
|
|
$
|
28.8
|
|
|
4.4
|
|
VTR
|
310.2
|
|
|
281.9
|
|
|
28.3
|
|
|
10.0
|
|
|||
Liberty Puerto Rico
|
103.7
|
|
|
144.7
|
|
|
(41.0
|
)
|
|
(28.3
|
)
|
|||
Corporate
|
(34.9
|
)
|
|
(15.4
|
)
|
|
(19.5
|
)
|
|
126.6
|
|
|||
Total
|
$
|
1,058.2
|
|
|
$
|
1,061.6
|
|
|
$
|
(3.4
|
)
|
|
(0.3
|
)
|
|
Three months ended September 30,
|
|
Nine months ended September 30,
|
||||
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
%
|
||||||
|
|
|
|
|
|
|
|
C&W
|
39.0
|
|
38.0
|
|
38.8
|
|
37.4
|
VTR
|
40.7
|
|
40.5
|
|
40.3
|
|
40.1
|
Liberty Puerto Rico
|
50.2
|
|
44.7
|
|
42.9
|
|
47.7
|
|
Three months ended September 30,
|
|
Nine months ended September 30,
|
||||||||||||
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
in millions
|
||||||||||||||
|
|
|
|
|
|
|
|
||||||||
Cross-currency and interest rate derivative contracts (a)
|
$
|
8.4
|
|
|
$
|
(70.5
|
)
|
|
$
|
63.7
|
|
|
$
|
(107.8
|
)
|
Foreign currency forward contracts
|
0.5
|
|
|
(8.1
|
)
|
|
18.8
|
|
|
(7.3
|
)
|
||||
Total
|
$
|
8.9
|
|
|
$
|
(78.6
|
)
|
|
$
|
82.5
|
|
|
$
|
(115.1
|
)
|
(a)
|
The gains during the three and nine months ended September 30, 2018 are primarily attributable to (i) changes in FX rates and (ii) changes in interest rates. In addition, the gains during the 2018 periods include net losses of $1 million and $22 million, respectively, resulting from changes in our credit risk valuation adjustments. The losses during the three and nine months ended September 30, 2017 are primarily attributable to (i) changes in FX rates and (ii) changes in interest rates. In addition, the losses during the 2017 periods include net gains of $4 million and $9 million, respectively, resulting from changes in our credit risk valuation adjustments.
|
|
Three months ended September 30,
|
|
Nine months ended September 30,
|
||||||||||||
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
in millions
|
||||||||||||||
|
|
|
|
|
|
|
|
||||||||
U.S. dollar-denominated debt issued by a Chilean peso functional currency entity
|
$
|
(6.5
|
)
|
|
$
|
52.7
|
|
|
$
|
(92.5
|
)
|
|
$
|
65.9
|
|
British pound sterling-denominated debt issued by a U.S. dollar functional currency entity
|
2.4
|
|
|
(12.6
|
)
|
|
7.1
|
|
|
(20.1
|
)
|
||||
Intercompany payables and receivables denominated in a currency other than the entity’s functional currency
|
(19.3
|
)
|
|
(1.6
|
)
|
|
(31.6
|
)
|
|
(3.8
|
)
|
||||
Other
|
7.0
|
|
|
5.0
|
|
|
(4.1
|
)
|
|
(0.8
|
)
|
||||
Total
|
$
|
(16.4
|
)
|
|
$
|
43.5
|
|
|
$
|
(121.1
|
)
|
|
$
|
41.2
|
|
Cash and cash equivalents held by:
|
|
||
Liberty Latin America and unrestricted subsidiaries:
|
|
||
Liberty Latin America (a)
|
$
|
54.8
|
|
Unrestricted subsidiaries (b)
|
5.6
|
|
|
Total Liberty Latin America and unrestricted subsidiaries
|
60.4
|
|
|
Borrowing groups (c):
|
|
||
C&W (d)
|
329.0
|
|
|
VTR Finance
|
103.6
|
|
|
Liberty Puerto Rico
|
32.1
|
|
|
Total borrowing groups
|
464.7
|
|
|
Total cash and cash equivalents
|
$
|
525.1
|
|
|
|
||
Restricted cash (e)
|
$
|
261.8
|
|
(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)
|
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 the restrictions, as noted above, 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.
|
(e)
|
Includes $252 million of restricted cash held in escrow by a wholly-owned subsidiary of Liberty Latin America at September 30, 2018, which was used to fund the Cabletica Acquisition.
|
|
Nine months ended September 30,
|
|
|
||||||||
|
2018
|
|
2017
|
|
Change
|
||||||
|
in millions
|
||||||||||
|
|
|
|
|
|
||||||
Net cash provided by operating activities
|
$
|
608.7
|
|
|
$
|
392.3
|
|
|
$
|
216.4
|
|
Net cash used by investing activities
|
(591.5
|
)
|
|
(454.1
|
)
|
|
(137.4
|
)
|
|||
Net cash provided by financing activities
|
217.1
|
|
|
48.0
|
|
|
169.1
|
|
|||
Effect of exchange rate changes on cash, cash equivalents and restricted cash
|
(15.6
|
)
|
|
2.3
|
|
|
(17.9
|
)
|
|||
Net increase (decrease) in cash, cash equivalents and restricted cash
|
$
|
218.7
|
|
|
$
|
(11.5
|
)
|
|
$
|
230.2
|
|
|
Nine months ended September 30,
|
||||||
|
2018
|
|
2017
|
||||
|
in millions
|
||||||
|
|
|
|
||||
Property and equipment additions
|
$
|
581.4
|
|
|
$
|
503.5
|
|
Assets acquired under capital-related vendor financing arrangements
|
(40.4
|
)
|
|
(47.2
|
)
|
||
Assets acquired under capital leases
|
(3.6
|
)
|
|
(3.7
|
)
|
||
Changes in current liabilities related to capital expenditures
|
55.6
|
|
|
(5.1
|
)
|
||
Capital expenditures
|
$
|
593.0
|
|
|
$
|
447.5
|
|
|
Nine months ended September 30,
|
||||||
|
2018
|
|
2017
|
||||
|
in millions
|
||||||
|
|
|
|
||||
Net cash provided by operating activities
|
$
|
608.7
|
|
|
$
|
392.3
|
|
Cash payments for direct acquisition and disposition costs
|
3.1
|
|
|
2.8
|
|
||
Expenses financed by an intermediary (a)
|
119.1
|
|
|
56.9
|
|
||
Capital expenditures
|
(593.0
|
)
|
|
(447.5
|
)
|
||
Distributions to noncontrolling interest owners
|
(19.8
|
)
|
|
(33.3
|
)
|
||
Principal payments on amounts financed by vendors and intermediaries
|
(137.9
|
)
|
|
(52.1
|
)
|
||
Principal payments on capital leases
|
(5.9
|
)
|
|
(6.7
|
)
|
||
Adjusted free cash flow
|
$
|
(25.7
|
)
|
|
$
|
(87.6
|
)
|
(a)
|
For purposes of our condensed consolidated statements of cash flows, expenses, including VAT, financed by an intermediary are treated as hypothetical operating cash outflows and hypothetical financing cash inflows. When we pay the financing intermediary, we record financing cash outflows in our condensed consolidated statements of cash flows. For purposes of our adjusted free cash flow definition, we add back the hypothetical operating cash outflow when these financed expenses are incurred and deduct the financing cash outflows when we pay the financing intermediary.
|
|
Payments due during
|
|
Total
|
||||||||||||||||||||||||||||
|
Remainder of 2018
|
|
2019
|
|
2020
|
|
2021
|
|
2022
|
|
2023
|
|
Thereafter
|
|
|||||||||||||||||
|
in millions
|
||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Debt (excluding interest)
|
$
|
82.8
|
|
|
$
|
305.2
|
|
|
$
|
63.9
|
|
|
$
|
124.0
|
|
|
$
|
1,721.4
|
|
|
$
|
370.4
|
|
|
$
|
3,980.5
|
|
|
$
|
6,648.2
|
|
Capital leases (excluding interest)
|
9.2
|
|
|
2.9
|
|
|
1.9
|
|
|
0.3
|
|
|
0.2
|
|
|
0.1
|
|
|
0.6
|
|
|
15.2
|
|
||||||||
Programming commitments
|
47.8
|
|
|
63.2
|
|
|
24.8
|
|
|
16.9
|
|
|
2.0
|
|
|
1.4
|
|
|
0.7
|
|
|
156.8
|
|
||||||||
Network and connectivity commitments
|
39.6
|
|
|
80.4
|
|
|
28.5
|
|
|
19.3
|
|
|
15.6
|
|
|
15.0
|
|
|
27.5
|
|
|
225.9
|
|
||||||||
Purchase commitments
|
107.5
|
|
|
51.7
|
|
|
31.8
|
|
|
3.9
|
|
|
1.6
|
|
|
0.5
|
|
|
—
|
|
|
197.0
|
|
||||||||
Operating leases
|
11.3
|
|
|
33.1
|
|
|
27.1
|
|
|
20.5
|
|
|
17.2
|
|
|
13.6
|
|
|
35.7
|
|
|
158.5
|
|
||||||||
Other commitments
|
6.4
|
|
|
1.4
|
|
|
1.1
|
|
|
0.8
|
|
|
0.8
|
|
|
0.9
|
|
|
7.6
|
|
|
19.0
|
|
||||||||
Total (a)
|
$
|
304.6
|
|
|
$
|
537.9
|
|
|
$
|
179.1
|
|
|
$
|
185.7
|
|
|
$
|
1,758.8
|
|
|
$
|
401.9
|
|
|
$
|
4,052.6
|
|
|
$
|
7,420.6
|
|
Projected cash interest payments on debt and capital lease obligations (b)
|
$
|
49.7
|
|
|
$
|
414.4
|
|
|
$
|
395.9
|
|
|
$
|
392.6
|
|
|
$
|
336.5
|
|
|
$
|
261.1
|
|
|
$
|
463.4
|
|
|
$
|
2,313.6
|
|
(a)
|
The commitments included in this table do not reflect any liabilities that are included in our September 30, 2018 condensed consolidated balance sheet other than debt and capital lease obligations. Our liability for uncertain tax positions in the various jurisdictions in which we operate ($333 million at September 30, 2018) has been excluded from the table as the amount and timing of any related payments are not subject to reasonable estimation.
|
(b)
|
Amounts are based on interest rates, interest payment dates, commitment fees and contractual maturities in effect as of September 30, 2018. 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 derivative contracts.
|
Item 3.
|
QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
|
|
September 30, 2018
|
|
December 31, 2017
|
||
Spot rates:
|
|
|
|
||
British pound sterling
|
0.77
|
|
|
0.74
|
|
Chilean peso
|
656.86
|
|
|
615.40
|
|
Jamaican dollar
|
136.27
|
|
|
124.58
|
|
|
Three months ended September 30,
|
|
Nine months ended
September 30,
|
||||||||
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||
Average rates:
|
|
|
|
|
|
|
|
||||
British pound sterling
|
0.77
|
|
|
0.76
|
|
|
0.74
|
|
|
0.78
|
|
Chilean peso
|
663.75
|
|
|
642.20
|
|
|
629.16
|
|
|
654.02
|
|
Jamaican dollar
|
134.89
|
|
|
128.51
|
|
|
129.29
|
|
|
128.72
|
|
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 $55 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 increased (decreased) the aggregate fair value of the C&W cross-currency derivative contracts by approximately £16 million or $21 million.
|
(a)
|
Includes 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 4.
|
CONTROLS AND PROCEDURES
|
•
|
program change controls designed to restrict IT program developers’ access rights to IT systems;
|
•
|
user access controls designed to restrict IT and financial users’ access privileges to IT systems commensurate with their assigned authorities and responsibilities; and
|
•
|
monitoring controls designed to actively monitor program changes and user access activities to ensure that any program changes and user access were appropriate and that any deficiencies were investigated and remediated.
|
Item 6.
|
EXHIBITS
|
10.1
|
|
10.2
|
|
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.*
|
|
|
|
LIBERTY LATIN AMERICA LTD.
|
|
|
|
|
Dated:
|
November 7, 2018
|
|
/s/ BALAN NAIR
|
|
|
|
Balan Nair
President and Chief Executive Officer
|
|
|
|
|
Dated:
|
November 7, 2018
|
|
/s/ CHRISTOPHER NOYES
|
|
|
|
Christopher Noyes
Senior Vice President and Chief Financial Officer
|
(i)
|
On April 1 during the Service Period, 50% of the Earned Performance Share Units shall become vested; and
|
(ii)
|
On October 1 during the Service Period, 50% of the Earned Performance Share Units shall become vested.
|
(i)
|
On April 1 during the Service Period, 50% of the Earned Performance Share Units shall become vested; and
|
(ii)
|
On October 1 during the Service Period, 50% of the Earned Performance Share Units shall become vested.
|
1.
|
I have reviewed this quarterly report on Form 10-Q of Liberty Latin America Ltd.;
|
2.
|
Based on my knowledge, this quarterly 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 quarterly report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this quarterly 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 quarterly 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 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 quarterly report is being prepared;
|
b)
|
evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this quarterly report our conclusions about the effectiveness of the disclosure controls and procedures as of the end of the period covered by this quarterly report based on such evaluation; and
|
c)
|
disclosed in this quarterly 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 functions):
|
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 quarterly report on Form 10-Q of Liberty Latin America Ltd.;
|
2.
|
Based on my knowledge, this quarterly 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 quarterly report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this quarterly 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 quarterly 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 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 quarterly report is being prepared;
|
b)
|
evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this quarterly report our conclusions about the effectiveness of the disclosure controls and procedures as of the end of the period covered by this quarterly report based on such evaluation; and
|
c)
|
disclosed in this quarterly 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 functions):
|
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:
|
November 7, 2018
|
|
/s/ Balan Nair
|
|
|
|
Balan Nair
|
|
|
|
President and Chief Executive Officer
|
|
|
|
|
|
|
|
|
Dated:
|
November 7, 2018
|
|
/s/ Christopher Noyes
|
|
|
|
Christopher Noyes
|
|
|
|
Senior Vice President and Chief Financial Officer
|
|
|
|
(Principal Financial Officer)
|