|
þ
|
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
|
For the fiscal year ended December 31, 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)
|
Title of Each Class
|
|
Name of Each Exchange on Which Registered
|
Class A Shares, par value $0.01 per share
|
|
The NASDAQ Stock Market LLC
|
Class C Shares, par value $0.01 per share
|
|
The NASDAQ Stock Market LLC
|
Large Accelerated Filer þ
|
Accelerated Filer ¨
|
Non-Accelerated Filer ¨
|
Smaller Reporting Company ¨
|
Emerging Growth Company ¨
|
|
|
|
Page
Number
|
|
PART I
|
|
Item 1.
|
||
Item 1A.
|
||
Item 1B.
|
||
Item 2.
|
||
Item 3.
|
||
Item 4.
|
Mine Safety Disclosures
|
|
|
|
|
|
PART II
|
|
Item 5.
|
||
Item 6.
|
||
Item 7.
|
||
Item 7A.
|
||
Item 8.
|
||
Item 9.
|
||
Item 9A.
|
||
Item 9B.
|
||
|
|
|
|
PART III
|
|
Item 10.
|
||
Item 11.
|
||
Item 12.
|
||
Item 13.
|
||
Item 14.
|
||
|
|
|
|
PART IV
|
|
Item 15.
|
||
Item 16.
|
Form 10-K Summary
|
Item 1.
|
BUSINESS
|
•
|
a reorganization agreement, which provides for, among other things, the principal corporate transactions (including the internal restructuring) required to effect the Split-Off, certain conditions to the Split-Off and provisions governing the relationship between Liberty Global and Liberty Latin America with respect to and resulting from the Split-Off;
|
•
|
a services agreement (the Services Agreement), pursuant to which, for up to two years following the Split-Off with the option to renew for a one-year period, Liberty Global will provide Liberty Latin America with specified services, including access to Liberty Global’s procurement team and tools to leverage scale and take advantage of joint purchasing opportunities, certain management services, other services to support Liberty Latin America’s legal, tax, accounting and finance departments, and certain technical and information technology services (including software development services associated with the Horizon platform, management information systems, hardware, 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, 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;
|
•
|
the acquisition on October 17, 2018 of Searchlight Capital Partners L.P.’s 40% interest in both Leo Cable L.P. and Leo Cable L.L.C., which in turn gave us 100% ownership of Liberty Puerto Rico;
|
•
|
the acquisition on October 1, 2018 of an 80% stake in Cabletica, which is a leading cable operator in Costa Rica that provides television, broadband internet and fixed-line telephony services to residential customers, from Televisora de Costa Rica S.A. in an all cash transaction;
|
•
|
the acquisition on May 16, 2016 of C&W, a full-service telecommunications operator with a well-recognized and respected brand that has been in use for more than 70 years; and
|
•
|
the acquisition on June 3, 2015 of Choice Cable TV, a cable and broadband services provider in Puerto Rico, which has been integrated into our Liberty Puerto Rico operations.
|
•
|
economic and business conditions and industry trends in the countries in which we 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;
|
•
|
the impact of 5G and wireless technologies on broadband internet;
|
•
|
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 mobile virtual network operator (MVNO) arrangement), to timely deliver quality products, equipment, software, services and access;
|
•
|
the availability of attractive programming for our video services and the costs associated with such programming, including retransmission and copyright fees payable to public and private broadcasters;
|
•
|
uncertainties inherent in the development and integration of new business lines and business strategies;
|
•
|
our ability to adequately forecast and plan future network requirements, including the costs and benefits associated with our 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;
|
•
|
changes in and compliance with applicable data privacy laws, rules, and regulations;
|
•
|
our ability to recoup insurance reimbursements and settlements from third-party providers;
|
•
|
our ability to comply with economic and trade sanctions laws, such as the U.S. Treasury Department’s Office of Foreign Assets Control (OFAC); and
|
•
|
events that are outside of our control, such as political unrest in international markets, terrorist attacks, malicious human acts, hurricanes and other natural disasters, pandemics and other similar events.
|
|
C&W
|
|
|
VTR
|
|
|
Liberty Puerto Rico
|
|
|
Cabletica
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Homes
Passed
|
|
Two-way
Homes
Passed
|
|
Customer
Relationships
|
|
Total
RGUs
|
|
Video
|
|
|
|
|
|
|
|||||||||||||||||
Basic Video Subscribers
|
|
Enhanced Video
Subscribers
|
|
DTH
Subscribers
|
|
Total
Video
|
|
Internet Subscribers
|
|
Telephony Subscribers
|
|
Mobile Subscribers (a)
|
||||||||||||||||||||
C&W:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Panama
|
546,000
|
|
|
546,000
|
|
|
175,800
|
|
|
322,300
|
|
|
—
|
|
|
63,100
|
|
|
23,300
|
|
|
86,400
|
|
|
112,000
|
|
|
123,900
|
|
|
1,569,900
|
|
Jamaica
|
494,900
|
|
|
484,900
|
|
|
246,000
|
|
|
505,400
|
|
|
—
|
|
|
118,100
|
|
|
—
|
|
|
118,100
|
|
|
190,600
|
|
|
196,700
|
|
|
935,900
|
|
The Bahamas
|
128,900
|
|
|
128,900
|
|
|
47,300
|
|
|
79,100
|
|
|
—
|
|
|
6,900
|
|
|
—
|
|
|
6,900
|
|
|
26,600
|
|
|
45,600
|
|
|
224,300
|
|
Trinidad and Tobago
|
324,500
|
|
|
324,500
|
|
|
156,100
|
|
|
301,900
|
|
|
—
|
|
|
107,800
|
|
|
—
|
|
|
107,800
|
|
|
129,700
|
|
|
64,400
|
|
|
—
|
|
Barbados
|
124,700
|
|
|
124,700
|
|
|
83,900
|
|
|
158,500
|
|
|
—
|
|
|
20,600
|
|
|
—
|
|
|
20,600
|
|
|
64,000
|
|
|
73,900
|
|
|
122,100
|
|
Other
|
345,200
|
|
|
325,400
|
|
|
204,800
|
|
|
303,600
|
|
|
10,600
|
|
|
67,300
|
|
|
—
|
|
|
77,900
|
|
|
131,100
|
|
|
94,600
|
|
|
394,200
|
|
Total C&W
|
1,964,200
|
|
|
1,934,400
|
|
|
913,900
|
|
|
1,670,800
|
|
|
10,600
|
|
|
383,800
|
|
|
23,300
|
|
|
417,700
|
|
|
654,000
|
|
|
599,100
|
|
|
3,246,400
|
|
VTR/Cabletica:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
VTR
|
3,517,700
|
|
|
3,062,700
|
|
|
1,468,500
|
|
|
2,911,500
|
|
|
58,300
|
|
|
1,021,100
|
|
|
—
|
|
|
1,079,400
|
|
|
1,259,200
|
|
|
572,900
|
|
|
256,300
|
|
Cabletica
|
585,100
|
|
|
579,200
|
|
|
232,700
|
|
|
381,300
|
|
|
—
|
|
|
195,100
|
|
|
—
|
|
|
195,100
|
|
|
165,200
|
|
|
21,000
|
|
|
—
|
|
Total VTR/Cabletica
|
4,102,800
|
|
|
3,641,900
|
|
|
1,701,200
|
|
|
3,292,800
|
|
|
58,300
|
|
|
1,216,200
|
|
|
—
|
|
|
1,274,500
|
|
|
1,424,400
|
|
|
593,900
|
|
|
256,300
|
|
Liberty Puerto Rico
|
1,088,400
|
|
|
1,088,400
|
|
|
376,100
|
|
|
738,600
|
|
|
—
|
|
|
217,100
|
|
|
—
|
|
|
217,100
|
|
|
324,000
|
|
|
197,500
|
|
|
—
|
|
Total
|
7,155,400
|
|
|
6,664,700
|
|
|
2,991,200
|
|
|
5,702,200
|
|
|
68,900
|
|
|
1,817,100
|
|
|
23,300
|
|
|
1,909,300
|
|
|
2,402,400
|
|
|
1,390,500
|
|
|
3,502,700
|
|
(a)
|
Mobile subscribers are comprised of the following:
|
|
Prepaid
|
|
Postpaid
|
|
Total
|
|||
C&W:
|
|
|
|
|
|
|||
Panama
|
1,424,200
|
|
|
145,700
|
|
|
1,569,900
|
|
Jamaica
|
918,600
|
|
|
17,300
|
|
|
935,900
|
|
The Bahamas
|
200,000
|
|
|
24,300
|
|
|
224,300
|
|
Barbados
|
94,700
|
|
|
27,400
|
|
|
122,100
|
|
Other
|
338,700
|
|
|
55,500
|
|
|
394,200
|
|
Total C&W
|
2,976,200
|
|
|
270,200
|
|
|
3,246,400
|
|
VTR
|
6,800
|
|
|
249,500
|
|
|
256,300
|
|
Total
|
2,983,000
|
|
|
519,700
|
|
|
3,502,700
|
|
|
Panama
|
|
Jamaica
|
|
The Bahamas
|
|
Trinidad and Tobago
|
|
Barbados
|
|
Other C&W
|
|
Chile
|
|
Costa Rica
|
|
Puerto Rico
|
|||||||||
Network data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Two-way homes passed (1)
|
100
|
%
|
|
98
|
%
|
|
100
|
%
|
|
100
|
%
|
|
100
|
%
|
|
94
|
%
|
|
87
|
%
|
|
99
|
%
|
|
100
|
%
|
Homes passed:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Cable (2)
|
64
|
%
|
|
56
|
%
|
|
—
|
%
|
|
100
|
%
|
|
—
|
%
|
|
54
|
%
|
|
100
|
%
|
|
100
|
%
|
|
100
|
%
|
FTTx (2)
|
—
|
%
|
|
2
|
%
|
|
33
|
%
|
|
—
|
%
|
|
100
|
%
|
|
10
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
VDSL (2)
|
36
|
%
|
|
42
|
%
|
|
67
|
%
|
|
—
|
%
|
|
—
|
%
|
|
36
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Product penetration:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Television (3)
|
12
|
%
|
|
24
|
%
|
|
5
|
%
|
|
33
|
%
|
|
17
|
%
|
|
23
|
%
|
|
31
|
%
|
|
33
|
%
|
|
20
|
%
|
Enhanced video (4)
|
100
|
%
|
|
100
|
%
|
|
100
|
%
|
|
100
|
%
|
|
100
|
%
|
|
86
|
%
|
|
95
|
%
|
|
100
|
%
|
|
100
|
%
|
Broadband internet (5)
|
21
|
%
|
|
39
|
%
|
|
21
|
%
|
|
40
|
%
|
|
51
|
%
|
|
40
|
%
|
|
41
|
%
|
|
29
|
%
|
|
30
|
%
|
Fixed-line telephony (5)
|
23
|
%
|
|
41
|
%
|
|
35
|
%
|
|
20
|
%
|
|
59
|
%
|
|
29
|
%
|
|
19
|
%
|
|
4
|
%
|
|
18
|
%
|
Double-play (6)
|
36
|
%
|
|
33
|
%
|
|
41
|
%
|
|
17
|
%
|
|
45
|
%
|
|
35
|
%
|
|
33
|
%
|
|
48
|
%
|
|
11
|
%
|
Triple-play (6)
|
23
|
%
|
|
36
|
%
|
|
13
|
%
|
|
38
|
%
|
|
22
|
%
|
|
6
|
%
|
|
33
|
%
|
|
8
|
%
|
|
43
|
%
|
(1)
|
Percentage of total homes passed that are two-way homes passed.
|
(2)
|
Percentage of two-way homes passed served by a cable, fiber-to-the-home/-cabinet/-building/-node (FTTx) or digital subscriber line (DSL) network, as applicable.“VDSL” refers to both our DSL and very high-speed DSL technology networks.
|
(3)
|
Percentage of total homes passed that subscribe to cable television services (basic video or enhanced video).
|
(4)
|
Percentage of cable television subscribers (basic video and enhanced video subscribers) that are enhanced video subscribers.
|
(5)
|
Percentage of two-way homes passed that subscribe to broadband internet or fixed-line telephony services, as applicable.
|
(6)
|
Percentage of total customers that subscribe to two services (double-play customers) or three services (triple-play customers) offered by our operations (video, broadband internet and fixed-line telephony), as applicable.
|
|
Panama
|
|
Jamaica
|
|
The Bahamas
|
|
Trinidad and Tobago
|
|
Barbados
|
|
Other C&W
|
|
Chile
|
|
Costa Rica
|
|
Puerto Rico
|
Video services:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Network System (1)
|
VDSL/HFC
|
|
VDSL/HFC/FTTX
|
|
VDSL/FTTx
|
|
HFC
|
|
FTTx
|
|
VDSL/HFC/FTTX
|
|
HFC
|
|
HFC
|
|
HFC
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Broadband internet service:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Maximum download speed offered (Mbps)
|
600
|
|
100
|
|
300
|
|
600
|
|
1,000
|
|
100 (2)
|
|
400
|
|
100
|
|
400
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mobile services:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Network Technology (3)
|
LTE
|
|
LTE
|
|
LTE
|
|
—
|
|
LTE
|
|
LTE / HSPA+
|
|
LTE
|
|
—
|
|
—
|
(1)
|
These are the primary systems used for delivery of services in the countries indicated. “HFC” refers to hybrid fiber coaxial cable networks.
|
(2)
|
In certain markets, speeds of up to 300 Mbps are available.
|
(3)
|
Fastest available technology. “LTE” refers to the Long Term Evolution Standard.
|
|
Mobile
|
|
Broadband internet
|
|
Video
|
|
Fixed-line telephony
|
C&W:
|
|
|
|
|
|
|
|
Anguilla
|
X
|
|
X
|
|
X
|
|
X
|
Antigua & Barbuda
|
X
|
|
X
|
|
X
|
|
X
|
Barbados
|
X
|
|
X
|
|
X
|
|
X
|
British Virgin Islands
|
X
|
|
X
|
|
X
|
|
X
|
Cayman Islands
|
X
|
|
X
|
|
X
|
|
X
|
Curaçao
|
|
|
X
|
|
X
|
|
X
|
Dominica
|
X
|
|
X
|
|
X
|
|
X
|
Grenada
|
X
|
|
X
|
|
X
|
|
X
|
Jamaica
|
X
|
|
X
|
|
X
|
|
X
|
Montserrat
|
X
|
|
X
|
|
|
|
X
|
Panama
|
X
|
|
X
|
|
X
|
|
X
|
Seychelles
|
X
|
|
X
|
|
X
|
|
X
|
St. Kitts & Nevis
|
X
|
|
X
|
|
X
|
|
X
|
St. Lucia
|
X
|
|
X
|
|
X
|
|
X
|
St. Vincent & the Grenadines
|
X
|
|
X
|
|
X
|
|
X
|
The Bahamas
|
X
|
|
X
|
|
X
|
|
X
|
Trinidad and Tobago
|
|
|
X
|
|
X
|
|
X
|
Turks & Caicos
|
X
|
|
X
|
|
X
|
|
X
|
|
|
|
|
|
|
|
|
VTR/Cabletica:
|
|
|
|
|
|
|
|
Chile
|
X
|
|
X
|
|
X
|
|
X
|
Costa Rica
|
|
|
X
|
|
X
|
|
X
|
|
|
|
|
|
|
|
|
Puerto Rico
|
|
|
X
|
|
X
|
|
X
|
•
|
VoIP and circuit-switch telephony, on-premise and hosted private branch exchange solutions and conferencing options, hosted contact center solutions;
|
•
|
Data services for internet access, virtual private networks, high capacity point-to-point, point-to-multi-point and multi-point-to-multi-point services, managed networking services such as wide area networks and WiFi networks;
|
•
|
Wireless services for mobile voice and data;
|
•
|
Interactive TV service with specialized channel lineups for targeted industries; and
|
•
|
Value added services, including cloud IT services such as disaster recovery as a service, backup services, and IaaS; managed network security services; and specialized services such as digital signage, retail analytics and location based marketing.
|
•
|
recapturing bandwidth and optimizing our networks by:
|
◦
|
increasing the number of nodes in our markets;
|
◦
|
increasing the bandwidth of our hybrid fiber coaxial cable networks;
|
◦
|
converting analog channels to digital;
|
◦
|
bonding additional data over cable service interface specification (DOCSIS) 3.0 channels;
|
◦
|
deploying VDSL over our fixed telephony network;
|
◦
|
replacing copper lines with modern optic fibers; and
|
◦
|
using digital compression technologies.
|
•
|
freeing spectrum for high-speed internet, VoD and other services by encouraging customers to move from analog to digital services;
|
•
|
increasing the efficiency of our networks by moving headend functions (encoding, transcoding and multiplexing) to cloud storage systems;
|
•
|
enhancing our network to accommodate further business services;
|
•
|
using our wireless technologies to extend services outside of the home;
|
•
|
offering remote access to our video services through laptops, smart phones and tablets;
|
•
|
expanding the availability of next generation decoder and set-top boxes and related products, as well as developing and introducing online media sharing and streaming or cloud-based video; and
|
•
|
testing new technologies.
|
•
|
proposition (meeting and exceeding our customers’ expectations on entertainment);
|
•
|
product (making content available anywhere and anytime, including live, catch-up and/or VoD);
|
•
|
acquisition (investment in the best channels, VoD content and exclusive sports); and
|
•
|
partnering (strategic alliances with content partners and growth opportunities).
|
•
|
net neutrality principles mandating equal access to all content and applications regardless of the source and without favoring, degrading, interrupting, intercepting, blocking access or throttling speeds;
|
•
|
Video. The provision of cable television services requires a franchise issued by the TRB. Franchises are subject to termination proceedings in the event of a material breach or failure to comply with certain material provisions set forth in the franchise agreement governing a franchisee’s system operations, although such terminations are rare. In addition, franchises require payment of a franchise fee as a requirement to the grant of authority. Franchises establish comprehensive facilities and service requirements, as well as specific customer service standards and monetary penalties for non- compliance. Franchises are generally granted for fixed terms of up to ten years and must be periodically renewed.
|
•
|
Internet. Liberty Puerto Rico offers high-speed internet access throughout its entire footprint. In March 2015, the FCC issued an order classifying mass-market broadband internet access service as a “telecommunications service,” changing its long-standing treatment of this offering as an “information service,” which the FCC traditionally has subjected to limited regulation. The rules adopted by the FCC prohibited, among other things, broadband providers from: (i) blocking access to lawful content, applications, services or non-harmful devices; (ii) impairing or degrading lawful internet traffic on the basis of content, applications, services or non-harmful devices; and (iii) favoring some lawful internet traffic over
|
•
|
Fixed-Line Telephony Services. Liberty Puerto Rico offers fixed-line telephony services, including both circuit-switched telephony and VoIP. Its circuit-switched telephony services are subject to FCC and local regulations regarding the quality and technical aspects of service. All local telecommunications providers, including Liberty Puerto Rico, are obligated to provide telephony service to all customers within the service area, subject to certain exceptions under FCC regulations, and must give long distance telephony service providers equal access to their network. Under the Communications Act, competitive local exchange carriers (CLECs), like us, may require interconnection with the incumbent local exchange carrier (ILEC), and the ILEC must negotiate a reasonable and nondiscriminatory interconnection agreement with the CLEC. Such arrangement requires the ILEC to interconnect with the CLEC at any technically feasible point within the ILEC’s network, provide access to unbundled network elements of the ILEC’s network, offer for resale at wholesale rates any telecommunication services the ILEC provides to its own retail clients, and allow physical collocation of the CLEC’s equipment in the ILEC’s facilities to permit interconnection or access to unbundled network element services. Therefore, we have the right to interconnect with the incumbent local exchange carrier Puerto Rico Telcom (PRTC). We have negotiated an interconnection agreement with PRTC, and the physical interconnection between both companies has been activated.
|
•
|
C&W. C&W competes with a variety of pay TV service providers, with several of these competitors offering double-play and triple-play packages. Fixed-mobile convergence services are not a significant factor in most of C&W’s residential markets. In several of C&W’s other markets, including Jamaica, Trinidad and Tobago and Barbados, C&W is the largest or one of the largest video service providers. In these markets, C&W’s primary competition is from DTH providers, such as DIRECTV Latin America Holdings, Inc. (DirecTV), which is now called Vrio Corp., and operators of IPTV services over VDSL and FTTx, such as Digicel. In Panama, C&W competes primarily with Cable Onda, which offers video, internet and fixed-line telephony over its cable network, and with the DTH services of Claro. To compete effectively,
|
•
|
VTR. VTR competes primarily with DTH service providers, including the incumbent Chilean telecommunications operator Movistar, Claro Chile S.A., a subsidiary of Claro, Entel, GTD Manquehue (GTD) and DirecTV, among others. Movistar offers double-play and triple-play packages using DTH for video and DSL for internet and fixed-line telephony and offers mobile services. On a smaller scale, Movistar also offers IPTV services over FTTx networks in Chile. Claro offers triple-play packages using DTH and, in most major cities in Chile, through a hybrid fiber coaxial cable network. It also offers mobile services. To a lesser extent, VTR also competes with video services offered by or over networks of fixed-line telecommunication providers using DSL technology. To compete effectively, VTR focuses on enhancing its subscribers viewing options in and out of the home. It offers VoD, catch-up television, DVR functionality, Horizon TV and a variety of premium channels. These services and its variety of bundled options, including internet and telephony, enhance VTR’s competitive position.
|
•
|
Liberty Puerto Rico. Liberty Puerto Rico is the largest provider of fixed-line video services in Puerto Rico. Liberty Puerto Rico’s primary competition for video customers is from DTH satellite providers DirecTV and Dish Network Corporation (Dish Network). Dish Network is an aggressive competitor, offering low introductory offers, free HD channels and, in its top tier packages, a multi-room DVR service for free. DirecTV is also a significant competitor offering similar programming in Puerto Rico compared to Dish Network. In order to compete, Liberty Puerto Rico focuses on offering video packages with attractive programming, including HD and Spanish language channels, plus a specialty video package of Spanish-only channels that has gained popularity. In addition, Liberty Puerto Rico uses its bundled offers that include high-speed internet with download speeds of up to 400 Mbps to drive its video services.
|
•
|
C&W. Where C&W is the incumbent telecommunications provider, it competes with cable operators, the largest of which are Cable Onda in Panama and Cable Bahamas in the Bahamas. To a lesser extent, C&W experiences competition from Digicel in certain of its markets. To distinguish itself from these competitors, C&W uses its bundled offers with video and telephony to promote its broadband internet services.
|
•
|
VTR. VTR faces competition primarily from non-cable-based ISPs, such as Movistar and Entel, and from other cable-based providers, such as Claro and GTD. Competition is particularly intense with each of these companies offering competitively priced services, including bundled offers with high-speed internet services. Mobile broadband competition is significant as well. Movistar, Claro and Entel have launched LTE networks for high-speed mobile data. To compete
|
•
|
Liberty Puerto Rico. Liberty Puerto Rico competes primarily with mobile broadband providers. Most of these providers, including the incumbent telecommunications company, offer these services over their LTE networks. To compete with mobile broadband providers, Liberty Puerto Rico offers its high-speed internet with download speeds of up to 400 Mbps. Liberty Puerto Rico also competes with the DSL services of Claro in providing fixed-line internet services.
|
Item 1A.
|
RISK FACTORS
|
•
|
risks that relate to the competition we face and the technology used in our businesses;
|
•
|
risks that relate to our operating in overseas markets and being subject to foreign and domestic regulation;
|
•
|
risks that relate to certain financial matters;
|
•
|
risks relating to our corporate history and structure; and
|
•
|
risks relating to our common shares and the securities market.
|
•
|
fluctuations in foreign currency exchange rates;
|
•
|
difficulties in staffing and managing operations consistently through our several operating areas;
|
•
|
export and import restrictions, custom duties, tariffs and other trade barriers;
|
•
|
burdensome tax, customs, duties or regulatory assessments based on new or differing interpretations of law or regulations, including increases in taxes and governmental fees;
|
•
|
economic and political instability;
|
•
|
changes in foreign and domestic laws and policies that govern operations of foreign-based companies;
|
•
|
interruptions to essential energy inputs;
|
•
|
direct and indirect price controls;
|
•
|
cancellation of contract rights and licenses;
|
•
|
delays or denial of governmental approvals;
|
•
|
a lack of reliable security technologies;
|
•
|
privacy concerns; and
|
•
|
uncertainty regarding intellectual property rights and other legal issues.
|
•
|
impair our ability to use our bandwidth in ways that would generate maximum revenue and cash flow;
|
•
|
create a shortage of capacity on our networks, which could limit the types and variety of services we seek to provide our customers;
|
•
|
impact our ability to access spectrum for our mobile services;
|
•
|
strengthen our competitors by granting them access and lowering their costs to enter into our markets; and
|
•
|
otherwise have a significant adverse impact on our results of operations.
|
•
|
incur or guarantee additional indebtedness;
|
•
|
pay dividends or make other upstream distributions;
|
•
|
make investments;
|
•
|
transfer, sell or dispose of certain assets, including their stock;
|
•
|
merge or consolidate with other entities;
|
•
|
engage in transactions with us or other affiliates; or
|
•
|
create liens on their assets.
|
•
|
fund property and equipment additions or acquisitions that could improve our value;
|
•
|
meet their loan and capital commitments to their business affiliates;
|
•
|
invest in companies in which they would otherwise invest;
|
•
|
fund any operating losses or future development of their business affiliates;
|
•
|
obtain lower borrowing costs that are available from secured lenders or engage in advantageous transactions that monetize their assets; or
|
•
|
conduct other necessary or prudent corporate activities.
|
•
|
authorizing a capital structure with multiple classes of shares: a Class B that entitles the holders to ten votes per share, a Class A that entitles the holders to one vote per share and a Class C that entitles the holder to no voting rights, except as otherwise required by applicable law (in which case, the holder is entitled to 1/100 of a vote per share);
|
•
|
authorizing the issuance of “blank check” preferred shares, which could be issued by our board to increase the number of outstanding shares and thwart a takeover attempt;
|
•
|
classifying our board with staggered three-year terms, which may lengthen the time required to gain control of our board;
|
•
|
prohibiting shareholder action by written consent, thereby requiring all shareholder actions to be taken at a meeting of the shareholders;
|
•
|
establishing advance notice requirements for nominations of candidates for election to our board or for proposing matters that can be acted upon by shareholders at shareholder meetings;
|
•
|
requiring supermajority shareholder approval with respect to certain extraordinary matters, such as certain mergers, amalgamations, or consolidations of the company, or in the case of amendments to our bye-laws; and
|
•
|
the existence of authorized and unissued shares which would allow our board to issue shares to persons friendly to current management, thereby protecting the continuity of its management, or which could be used to dilute the share ownership of persons seeking to obtain control of us.
|
Item 1B.
|
UNRESOLVED STAFF COMMENTS
|
Item 2.
|
PROPERTIES
|
Item 3.
|
LEGAL PROCEEDINGS
|
Item 4.
|
MINE SAFETY DISCLOSURES
|
Item 5.
|
MARKET FOR REGISTRANT’S COMMON EQUITY, RELATED SHAREHOLDER MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES
|
a.
|
No trades occurred during the first quarter of 2018.
|
|
January 2,
|
|
March 31,
|
|
June 30,
|
|
September 30,
|
|
December 31,
|
||||||||||
|
2018
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Liberty Latin America Shares - Class A
|
$
|
100.00
|
|
|
$
|
90.13
|
|
|
$
|
88.60
|
|
|
$
|
96.57
|
|
|
$
|
67.10
|
|
Liberty Latin America Shares - Class C
|
$
|
100.00
|
|
|
$
|
89.25
|
|
|
$
|
90.60
|
|
|
$
|
96.45
|
|
|
$
|
68.12
|
|
Nasdaq Emerging Telecom TR Index
|
$
|
100.00
|
|
|
$
|
97.33
|
|
|
$
|
87.83
|
|
|
$
|
89.10
|
|
|
$
|
86.46
|
|
MSCI Emerging Markets NTR Index
|
$
|
100.00
|
|
|
$
|
99.72
|
|
|
$
|
91.79
|
|
|
$
|
90.78
|
|
|
$
|
84.00
|
|
Nasdaq Composite TR Index
|
$
|
100.00
|
|
|
$
|
101.06
|
|
|
$
|
107.75
|
|
|
$
|
115.73
|
|
|
$
|
95.72
|
|
Item 6.
|
SELECTED FINANCIAL DATA
|
|
December 31,
|
||||||||||||||||||
|
2018
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
||||||||||
|
in millions
|
||||||||||||||||||
Summary Balance Sheet Data (a):
|
|
||||||||||||||||||
Goodwill
|
$
|
5,133.3
|
|
|
$
|
5,673.6
|
|
|
$
|
6,353.5
|
|
|
$
|
775.6
|
|
|
$
|
787.3
|
|
Property and equipment, net
|
$
|
4,236.9
|
|
|
$
|
4,169.2
|
|
|
$
|
3,860.9
|
|
|
$
|
843.5
|
|
|
$
|
824.6
|
|
Total assets
|
$
|
13,446.6
|
|
|
$
|
13,616.9
|
|
|
$
|
14,143.9
|
|
|
$
|
3,238.1
|
|
|
$
|
2,738.4
|
|
Debt and capital lease obligations, including current portion
|
$
|
6,682.1
|
|
|
$
|
6,371.5
|
|
|
$
|
6,047.9
|
|
|
$
|
2,305.4
|
|
|
$
|
2,040.9
|
|
Total equity
|
$
|
4,123.4
|
|
|
$
|
4,690.6
|
|
|
$
|
5,660.4
|
|
|
$
|
270.8
|
|
|
$
|
69.1
|
|
|
Year ended December 31,
|
||||||||||||||||||
|
2018
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
||||||||||
|
in millions, except per share amounts
|
||||||||||||||||||
Summary Statement of Operations Data (a):
|
|
||||||||||||||||||
Revenue (b)
|
$
|
3,705.7
|
|
|
$
|
3,590.0
|
|
|
$
|
2,723.8
|
|
|
$
|
1,217.3
|
|
|
$
|
1,204.6
|
|
Operating income (loss) (c)
|
$
|
(23.6
|
)
|
|
$
|
(162.9
|
)
|
|
$
|
315.3
|
|
|
$
|
248.1
|
|
|
$
|
228.4
|
|
Net earnings (loss)
|
$
|
(635.8
|
)
|
|
$
|
(798.7
|
)
|
|
$
|
(404.0
|
)
|
|
$
|
45.8
|
|
|
$
|
9.7
|
|
Net earnings (loss) attributable to Liberty Latin America shareholders
|
$
|
(345.2
|
)
|
|
$
|
(778.1
|
)
|
|
$
|
(432.3
|
)
|
|
$
|
38.0
|
|
|
$
|
12.0
|
|
Basic and diluted net earnings (loss) per share attributable to Liberty Latin America shareholders (d)
|
$
|
(1.99
|
)
|
|
$
|
(4.53
|
)
|
|
$
|
(3.44
|
)
|
|
$
|
0.87
|
|
|
$
|
0.27
|
|
(a)
|
We acquired Cabletica on October 1, 2018, C&W on May 16, 2016 and Choice Cable TV on June 3, 2015.
|
(b)
|
We adopted ASU 2014-09, as defined and described in note 2 to our consolidated financial statements, on January 1, 2018 using the cumulative effect transition method. The comparative information has not been restated and continues to be reported under the accounting standards in effect for those periods.
|
(c)
|
We adopted ASU 2017-07, as defined and described in note 2 of our consolidated financial statements, on January 1, 2018, which was applied retrospectively to all periods presented. As a result, we reclassified pension-related credits aggregating $12 million, $15 million and $4 million during the years ended December 31, 2018, 2017 and 2016, respectively, from operating income (loss) to non-operating income (expense) in our consolidated statements of operations. Operating income for the years ended December 31, 2015 and 2014 were not impacted as a result of adoption ASU 2017-07.
|
(d)
|
Amounts are calculated based on weighted average number of shares outstanding of 173,313,575, 171,850,041, 125,627,811, 43,925,871 and 43,925,871, respectively. The 2018 amount represents the weighted average number of Liberty Latin America Shares outstanding during the year. The 2017 amount represents (i) the weighted average number of LiLAC Shares outstanding during the year prior to the Split-Off and (ii) the weighted average number of Liberty Latin America Shares outstanding during the year subsequent to the Split-Off. The 2016 amount represents the actual weighted average number of LiLAC Shares outstanding, as adjusted to reflect the total 117,430,965 Class A and Class C LiLAC Shares issued to holders of Class A and Class C Liberty Global Shares pursuant to the LiLAC Distribution as if such distribution was completed on the May 16, 2016 date of the C&W Acquisition. The 2015 amount represents the actual weighted average number of LiLAC Shares outstanding for the period from July 1, 2015 through December 31, 2015, as adjusted to reflect the LiLAC Transaction as if such transaction was completed on January 1, 2015. The share amounts for 2014 represent the number of LiLAC Shares issued on July 1, 2015 upon completion of the LiLAC Transaction as if such shares were issued since January 1, 2014.
|
Item 7.
|
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|
•
|
Overview. This section provides a general description of our business and recent events.
|
•
|
Results of Operations. This section provides an analysis of our results of operations for the years ended December 31, 2018, 2017 and 2016.
|
•
|
Liquidity and Capital Resources. This section provides an analysis of our liquidity, consolidated statements of cash flows and contractual commitments.
|
•
|
Critical Accounting Policies, Judgments and Estimates. This section discusses those material accounting policies that involve uncertainties and require significant judgment in their application.
|
|
Year ended December 31,
|
|
Increase (decrease)
|
||||||||||
|
2018
|
|
2017
|
|
$
|
|
%
|
||||||
|
in millions, except percentages
|
||||||||||||
|
|
|
|
|
|
|
|
||||||
C&W
|
$
|
2,333.1
|
|
|
$
|
2,322.1
|
|
|
$
|
11.0
|
|
|
0.5
|
VTR/Cabletica
|
1,043.7
|
|
|
952.9
|
|
|
90.8
|
|
|
9.5
|
|||
Liberty Puerto Rico
|
335.6
|
|
|
320.5
|
|
|
15.1
|
|
|
4.7
|
|||
Intersegment eliminations
|
(6.7
|
)
|
|
(5.5
|
)
|
|
(1.2
|
)
|
|
N.M.
|
|||
Total
|
$
|
3,705.7
|
|
|
$
|
3,590.0
|
|
|
$
|
115.7
|
|
|
3.2
|
|
Year ended December 31,
|
|
Increase (decrease)
|
|||||||||||
|
2018
|
|
2017
|
|
$
|
|
%
|
|||||||
|
in millions, except percentages
|
|||||||||||||
Residential revenue:
|
|
|
|
|
|
|
|
|||||||
Residential fixed revenue:
|
|
|
|
|
|
|
|
|||||||
Subscription revenue:
|
|
|
|
|
|
|
|
|||||||
Video
|
$
|
172.0
|
|
|
$
|
164.8
|
|
|
$
|
7.2
|
|
|
4.4
|
|
Broadband internet
|
225.3
|
|
|
207.8
|
|
|
17.5
|
|
|
8.4
|
|
|||
Fixed-line telephony
|
101.0
|
|
|
115.3
|
|
|
(14.3
|
)
|
|
(12.4
|
)
|
|||
Total subscription revenue
|
498.3
|
|
|
487.9
|
|
|
10.4
|
|
|
2.1
|
|
|||
Non-subscription revenue
|
68.3
|
|
|
68.4
|
|
|
(0.1
|
)
|
|
(0.1
|
)
|
|||
Total residential fixed revenue
|
566.6
|
|
|
556.3
|
|
|
10.3
|
|
|
1.9
|
|
|||
Residential mobile revenue:
|
|
|
|
|
|
|
|
|||||||
Subscription revenue
|
594.2
|
|
|
643.0
|
|
|
(48.8
|
)
|
|
(7.6
|
)
|
|||
Non-subscription revenue
|
89.6
|
|
|
88.5
|
|
|
1.1
|
|
|
1.2
|
|
|||
Total residential mobile revenue
|
683.8
|
|
|
731.5
|
|
|
(47.7
|
)
|
|
(6.5
|
)
|
|||
Total residential revenue
|
1,250.4
|
|
|
1,287.8
|
|
|
(37.4
|
)
|
|
(2.9
|
)
|
|||
B2B revenue:
|
|
|
|
|
|
|
|
|||||||
Service revenue
|
842.5
|
|
|
823.1
|
|
|
19.4
|
|
|
2.4
|
|
|||
Subsea network revenue
|
240.2
|
|
|
211.2
|
|
|
29.0
|
|
|
13.7
|
|
|||
Total B2B revenue
|
1,082.7
|
|
|
1,034.3
|
|
|
48.4
|
|
|
4.7
|
|
|||
Total
|
$
|
2,333.1
|
|
|
$
|
2,322.1
|
|
|
$
|
11.0
|
|
|
0.5
|
|
(a)
|
The increase is primarily attributable to higher broadband internet, video and fixed-line telephony RGUs.
|
(b)
|
The decrease is attributable to the net effect of (i) lower ARPU from fixed-line telephony services, (ii) an improvement in RGU mix and (iii) higher ARPU from broadband internet and video services. This decrease is net of the positive impact of $5 million in customer credits recorded during the third and fourth quarters of 2017 associated with service interruptions resulting from the hurricanes.
|
(c)
|
The increase is mostly due to (i) higher interconnect revenue, primarily associated with the net effect of a) higher volume in the Bahamas and b) lower volumes in Panama, Barbados and Trinidad and Tobago, and (ii) individually insignificant increases across other C&W markets.
|
(d)
|
The decrease is primarily attributable to (i) lower average subscribers in the Bahamas and Panama and (ii) lower ARPU from mobile services, as declines in Panama, the Bahamas and Barbados were slightly offset by increases in (a) the Impacted Markets, due to higher data usage, and (b) Jamaica. This decrease also includes a decline of $5 million from the adoption of ASU 2014-09, as further described in notes 2 and 3 to our consolidated financial statements.
|
(e)
|
The increase is primarily attributable to the net impact of (i) higher revenue resulting from lower discounts on handset sales in Panama, which includes $2 million attributable to the adoption of ASU 2014-09, as further described in notes 2 and 3 to our consolidated financial statements, and (ii) lower revenue driven by decreased volumes of handset sales, primarily in Panama and the Bahamas.
|
(f)
|
The increase is primarily due to the net effect of (i) higher project-related revenue in Jamaica and managed services revenue in Networks & LatAm, (ii) higher interconnect revenue mostly driven by increased volumes in Jamaica, (iii) lower revenue from fixed-line services in Panama, the Impacted Markets and Barbados, (iv) lower revenue from mobile services in Panama and the Bahamas, and (v) individually insignificant changes across other C&W markets.
|
(g)
|
The increase is primarily due to the net effect of (i) an increase of $13 million from the adoption of ASU 2014-09, as further described in notes 2 and 3 to our consolidated financial statements, (ii) an increase from capacity sales on C&W’s subsea network to new and existing customers and (iii) a decrease of $6 million associated with subsea revenue recognized on a cash basis related to services provided to a significant customer.
|
|
Year ended December 31,
|
|
Increase (decrease)
|
|||||||||||
|
2018
|
|
2017
|
|
$
|
|
%
|
|||||||
|
in millions, except percentages
|
|||||||||||||
Residential revenue:
|
|
|
|
|
|
|
|
|||||||
Residential fixed revenue:
|
|
|
|
|
|
|
|
|||||||
Subscription revenue:
|
|
|
|
|
|
|
|
|||||||
Video
|
$
|
401.4
|
|
|
$
|
362.2
|
|
|
$
|
39.2
|
|
|
10.8
|
|
Broadband internet
|
386.5
|
|
|
344.4
|
|
|
42.1
|
|
|
12.2
|
|
|||
Fixed-line telephony
|
123.8
|
|
|
134.7
|
|
|
(10.9
|
)
|
|
(8.1
|
)
|
|||
Total subscription revenue
|
911.7
|
|
|
841.3
|
|
|
70.4
|
|
|
8.4
|
|
|||
Non-subscription revenue
|
30.2
|
|
|
28.6
|
|
|
1.6
|
|
|
5.6
|
|
|||
Total residential fixed revenue
|
941.9
|
|
|
869.9
|
|
|
72.0
|
|
|
8.3
|
|
|||
Residential mobile revenue:
|
|
|
|
|
|
|
|
|||||||
Subscription revenue
|
62.9
|
|
|
56.0
|
|
|
6.9
|
|
|
12.3
|
|
|||
Non-subscription revenue
|
13.2
|
|
|
11.1
|
|
|
2.1
|
|
|
18.9
|
|
|||
Total residential mobile revenue
|
76.1
|
|
|
67.1
|
|
|
9.0
|
|
|
13.4
|
|
|||
Total residential revenue
|
1,018.0
|
|
|
937.0
|
|
|
81.0
|
|
|
8.6
|
|
|||
B2B service revenue
|
25.7
|
|
|
15.9
|
|
|
9.8
|
|
|
61.6
|
|
|||
Total
|
$
|
1,043.7
|
|
|
$
|
952.9
|
|
|
$
|
90.8
|
|
|
9.5
|
|
Increase in residential fixed subscription revenue due to change in:
|
|
||
Average number of RGUs (a)
|
$
|
12.2
|
|
ARPU (b)
|
19.5
|
|
|
Decrease in residential fixed non-subscription revenue
|
(2.8
|
)
|
|
Total increase in residential fixed revenue
|
28.9
|
|
|
Increase in residential mobile subscription revenue (c)
|
6.2
|
|
|
Increase in residential mobile non-subscription revenue
|
1.9
|
|
|
Increase in B2B service revenue (d)
|
9.6
|
|
|
Total organic increase
|
46.6
|
|
|
Impact of the Cabletica Acquisition
|
32.6
|
|
|
Impact of FX
|
11.6
|
|
|
Total
|
$
|
90.8
|
|
(a)
|
The increase is attributable to the net effect of (i) higher broadband internet and video RGUs and (ii) lower fixed-line telephony RGUs.
|
(b)
|
The increase is 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 increase is due a higher average number of mobile subscribers, partially offset by lower ARPU from mobile services.
|
(d)
|
The increase is primarily attributable to higher SOHO revenue, mostly driven by higher average numbers of broadband internet, video and fixed-line telephony SOHO RGUs. Contributing to these increases was the conversion of certain residential subscribers to SOHO customers.
|
|
Three months ended
|
|
Year ended
|
||||||||||||
|
December 31, 2018
|
|
September 30, 2018
|
|
December 31, 2018
|
|
December 31, 2017
|
||||||||
|
in millions
|
||||||||||||||
Residential fixed revenue:
|
|
|
|
|
|
|
|
||||||||
Subscription revenue:
|
|
|
|
|
|
|
|
||||||||
Video
|
$
|
33.6
|
|
|
$
|
32.2
|
|
|
$
|
118.9
|
|
|
$
|
125.4
|
|
Broadband internet
|
38.8
|
|
|
36.0
|
|
|
132.5
|
|
|
124.5
|
|
||||
Fixed-line telephony
|
5.4
|
|
|
5.1
|
|
|
18.6
|
|
|
19.9
|
|
||||
Total subscription revenue
|
77.8
|
|
|
73.3
|
|
|
270.0
|
|
|
269.8
|
|
||||
Non-subscription revenue
|
4.4
|
|
|
4.0
|
|
|
13.5
|
|
|
16.6
|
|
||||
Total residential fixed revenue
|
82.2
|
|
|
77.3
|
|
|
283.5
|
|
|
286.4
|
|
||||
B2B service revenue
|
10.6
|
|
|
10.1
|
|
|
37.1
|
|
|
29.9
|
|
||||
Other revenue
|
1.1
|
|
|
12.2
|
|
|
15.0
|
|
|
4.2
|
|
||||
Total
|
$
|
93.9
|
|
|
$
|
99.6
|
|
|
$
|
335.6
|
|
|
$
|
320.5
|
|
Increase (decrease) in residential fixed subscription revenue due to change in:
|
|
||
Average number of RGUs (a)
|
$
|
4.8
|
|
ARPU
|
(0.3
|
)
|
|
Increase in residential fixed non-subscription revenue
|
0.4
|
|
|
Total increase in residential fixed revenue
|
4.9
|
|
|
Increase in B2B service revenue
|
0.5
|
|
|
Decrease in other revenue (b)
|
(11.1
|
)
|
|
Total
|
$
|
(5.7
|
)
|
(a)
|
The increase is primarily attributable to increases in broadband internet and video 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 decrease is mostly attributable to the receipt of $11 million from the FCC in August 2018, as further described above.
|
|
Year ended December 31,
|
|
Increase (decrease)
|
|||||||||||
|
2017
|
|
2016
|
|
$
|
|
%
|
|||||||
|
in millions, except percentages
|
|||||||||||||
|
|
|
|
|
|
|
|
|||||||
C&W
|
$
|
2,322.1
|
|
|
$
|
1,444.8
|
|
|
$
|
877.3
|
|
|
60.7
|
|
VTR
|
952.9
|
|
|
859.5
|
|
|
93.4
|
|
|
10.9
|
|
|||
Liberty Puerto Rico
|
320.5
|
|
|
420.8
|
|
|
(100.3
|
)
|
|
(23.8
|
)
|
|||
Intersegment eliminations
|
(5.5
|
)
|
|
(1.3
|
)
|
|
(4.2
|
)
|
|
N.M
|
|
|||
Total
|
$
|
3,590.0
|
|
|
$
|
2,723.8
|
|
|
$
|
866.2
|
|
|
31.8
|
|
|
Year ended December 31,
|
|
Increase
|
||||||||||
|
2017
|
|
2016
|
|
$
|
|
%
|
||||||
|
in millions, except percentages
|
||||||||||||
Residential revenue:
|
|
|
|
|
|
|
|
||||||
Residential fixed revenue:
|
|
|
|
|
|
|
|
||||||
Subscription revenue:
|
|
|
|
|
|
|
|
||||||
Video
|
$
|
164.8
|
|
|
$
|
104.9
|
|
|
$
|
59.9
|
|
|
57.1
|
Broadband internet
|
207.8
|
|
|
127.2
|
|
|
80.6
|
|
|
63.4
|
|||
Fixed-line telephony
|
115.3
|
|
|
72.8
|
|
|
42.5
|
|
|
58.4
|
|||
Total subscription revenue
|
487.9
|
|
|
304.9
|
|
|
183.0
|
|
|
60.0
|
|||
Non-subscription revenue
|
68.4
|
|
|
53.2
|
|
|
15.2
|
|
|
28.6
|
|||
Total residential fixed revenue
|
556.3
|
|
|
358.1
|
|
|
198.2
|
|
|
55.3
|
|||
Residential mobile revenue:
|
|
|
|
|
|
|
|
||||||
Subscription revenue
|
643.0
|
|
|
417.9
|
|
|
225.1
|
|
|
53.9
|
|||
Non-subscription revenue
|
88.5
|
|
|
53.1
|
|
|
35.4
|
|
|
66.7
|
|||
Total residential mobile revenue
|
731.5
|
|
|
471.0
|
|
|
260.5
|
|
|
55.3
|
|||
Total residential revenue
|
1,287.8
|
|
|
829.1
|
|
|
458.7
|
|
|
55.3
|
|||
B2B revenue:
|
|
|
|
|
|
|
|
||||||
Service revenue
|
823.1
|
|
|
506.6
|
|
|
316.5
|
|
|
62.5
|
|||
Subsea network revenue
|
211.2
|
|
|
109.1
|
|
|
102.1
|
|
|
93.6
|
|||
Total B2B revenue
|
1,034.3
|
|
|
615.7
|
|
|
418.6
|
|
|
68.0
|
|||
Total
|
$
|
2,322.1
|
|
|
$
|
1,444.8
|
|
|
$
|
877.3
|
|
|
60.7
|
Increase in residential fixed subscription revenue due to change in:
|
|
||
Average number of RGUs (a)
|
$
|
2.7
|
|
ARPU (b)
|
0.2
|
|
|
Decrease in residential fixed non-subscription revenue (c)
|
(8.6
|
)
|
|
Decrease in residential fixed revenue as a result of the hurricanes (d)
|
(5.9
|
)
|
|
Total decrease in residential fixed revenue
|
(11.6
|
)
|
|
Decrease in residential mobile subscription revenue (e)
|
(17.5
|
)
|
|
Increase in residential mobile non-subscription revenue (f)
|
4.7
|
|
|
Increase in residential mobile revenue as a result of the hurricanes (d)
|
1.0
|
|
|
Increase in B2B service revenue (g)
|
16.2
|
|
|
Increase in B2B subsea network revenue (h)
|
10.7
|
|
|
Decrease in B2B revenue as a result of the hurricanes (d)
|
(4.8
|
)
|
|
Total organic decrease
|
(1.3
|
)
|
|
Impact of acquisitions
|
891.3
|
|
|
Impact of FX
|
(12.7
|
)
|
|
Total
|
$
|
877.3
|
|
(a)
|
The increase is attributable to the net effect of (i) higher broadband internet and fixed-line telephony RGUs and (ii) a decrease in video RGUs.
|
(b)
|
The increase is attributable to the net effect of (i) higher ARPU from broadband internet and video services, (ii) lower ARPU from fixed-line telephony services and (iii) an adverse change in RGU mix.
|
(c)
|
The decrease is primarily attributable to lower interconnect revenue, mainly due to lower fixed-line telephony termination volumes.
|
(d)
|
Amounts primarily consist of customer credits recorded through December 31, 2017 associated with service interruptions, partially offset by increases in mobile data usage and roaming revenue as a result of unavailability of broadband internet services. For additional information regarding the impacts of the hurricanes, see Overview above.
|
(e)
|
The decrease is primarily attributable to the net effect of (i) lower revenue in the Bahamas associated with a decrease in the average number of subscribers and lower ARPU, primarily driven by the commercial launch of mobile services by a competitor during the fourth quarter of 2016, and (ii) higher revenue in Jamaica due to higher ARPU and an increase in the average number of subscribers.
|
(f)
|
The increase is mostly due to an increase in revenue from handset sales, as a result of lower handset discounts.
|
(g)
|
The increase is primarily attributable to the net effect of (i) higher revenue from interconnect fees and (ii) lower revenue from managed services, mainly driven by a decrease in project-related revenue.
|
(h)
|
The increase is primarily attributable to increased capacity sales on C&W’s subsea network to new and existing customers, and an increase of $6 million associated with subsea revenue recognized on a cash basis related to services provided to a significant customer.
|
|
Year ended December 31,
|
|
Increase (decrease)
|
|||||||||||
|
2017
|
|
2016
|
|
$
|
|
%
|
|||||||
|
in millions, except percentages
|
|||||||||||||
Residential revenue:
|
|
|
|
|
|
|
|
|||||||
Residential fixed revenue:
|
|
|
|
|
|
|
|
|||||||
Subscription revenue:
|
|
|
|
|
|
|
|
|||||||
Video
|
$
|
362.2
|
|
|
$
|
325.4
|
|
|
$
|
36.8
|
|
|
11.3
|
|
Broadband internet
|
344.4
|
|
|
308.9
|
|
|
35.5
|
|
|
11.5
|
|
|||
Fixed-line telephony
|
134.7
|
|
|
134.8
|
|
|
(0.1
|
)
|
|
(0.1
|
)
|
|||
Total subscription revenue
|
841.3
|
|
|
769.1
|
|
|
72.2
|
|
|
9.4
|
|
|||
Non-subscription revenue
|
28.6
|
|
|
36.6
|
|
|
(8.0
|
)
|
|
(21.9
|
)
|
|||
Total residential fixed revenue
|
869.9
|
|
|
805.7
|
|
|
64.2
|
|
|
8.0
|
|
|||
Residential mobile revenue:
|
|
|
|
|
|
|
|
|||||||
Subscription revenue
|
56.0
|
|
|
41.1
|
|
|
14.9
|
|
|
36.3
|
|
|||
Non-subscription revenue
|
11.1
|
|
|
9.6
|
|
|
1.5
|
|
|
15.6
|
|
|||
Total residential mobile revenue
|
67.1
|
|
|
50.7
|
|
|
16.4
|
|
|
32.3
|
|
|||
Total residential revenue
|
937.0
|
|
|
856.4
|
|
|
80.6
|
|
|
9.4
|
|
|||
B2B service revenue
|
15.9
|
|
|
3.1
|
|
|
12.8
|
|
|
412.9
|
|
|||
Total
|
$
|
952.9
|
|
|
$
|
859.5
|
|
|
$
|
93.4
|
|
|
10.9
|
|
Increase in residential fixed subscription revenue due to change in:
|
|
||
Average number of RGUs (a)
|
$
|
13.8
|
|
ARPU (b)
|
24.3
|
|
|
Decrease in residential fixed non-subscription revenue (c)
|
(9.0
|
)
|
|
Total increase in residential fixed revenue
|
29.1
|
|
|
Increase in residential mobile subscription revenue (d)
|
12.6
|
|
|
Increase in residential mobile non-subscription revenue
|
1.0
|
|
|
Increase in B2B service revenue (e)
|
12.1
|
|
|
Total organic increase
|
54.8
|
|
|
Impact of FX
|
38.6
|
|
|
Total
|
$
|
93.4
|
|
(a)
|
The increase is attributable to the net effect of (i) higher broadband internet and video RGUs, and (ii) a decline in fixed-line telephony RGUs.
|
(b)
|
The increase is primarily due to the net effect of (i) higher ARPU from video services, (ii) an improvement in RGU mix, (iii) an increase of $4 million resulting from the impact of unfavorable adjustments recorded during 2016 to reflect the retroactive application of a tariff on ancillary services provided directly to customers for the period from July 2013 through February 2014, and (iv) lower ARPU from fixed-line telephony services.
|
(c)
|
The decrease is primarily due to the net effect of (i) lower advertising revenue, (ii) lower interconnect revenue attributable to decreases in fixed-line telephony termination volumes and rates, and (iii) higher installation revenue.
|
(d)
|
The increase is primarily due to a higher average number of mobile subscribers.
|
(e)
|
The increase is primarily attributable to higher SOHO revenue, mostly driven by higher average numbers of broadband internet, fixed-line telephony and video SOHO RGUs. A portion of this increase is attributable to the conversion of certain residential subscribers to SOHO subscribers.
|
|
Year ended December 31,
|
|
Decrease
|
|||||||||||
|
2017
|
|
2016
|
|
$
|
|
%
|
|||||||
|
in millions, except percentages
|
|||||||||||||
Residential fixed revenue:
|
|
|
|
|
|
|
|
|||||||
Subscription revenue:
|
|
|
|
|
|
|
|
|||||||
Video
|
$
|
125.4
|
|
|
$
|
172.9
|
|
|
$
|
(47.5
|
)
|
|
(27.5
|
)
|
Broadband internet
|
124.5
|
|
|
152.3
|
|
|
(27.8
|
)
|
|
(18.3
|
)
|
|||
Fixed-line telephony
|
19.9
|
|
|
25.6
|
|
|
(5.7
|
)
|
|
(22.3
|
)
|
|||
Total subscription revenue
|
269.8
|
|
|
350.8
|
|
|
(81.0
|
)
|
|
(23.1
|
)
|
|||
Non-subscription revenue
|
16.6
|
|
|
22.5
|
|
|
(5.9
|
)
|
|
(26.2
|
)
|
|||
Total residential fixed revenue
|
286.4
|
|
|
373.3
|
|
|
(86.9
|
)
|
|
(23.3
|
)
|
|||
B2B service revenue
|
29.9
|
|
|
41.0
|
|
|
(11.1
|
)
|
|
(27.1
|
)
|
|||
Other revenue
|
4.2
|
|
|
6.5
|
|
|
(2.3
|
)
|
|
(35.4
|
)
|
|||
Total
|
$
|
320.5
|
|
|
$
|
420.8
|
|
|
$
|
(100.3
|
)
|
|
(23.8
|
)
|
Increase in residential fixed subscription revenue due to change in:
|
|
||
Average number of RGUs (a)
|
$
|
6.1
|
|
ARPU (b)
|
0.4
|
|
|
Increase in residential fixed non-subscription revenue
|
1.1
|
|
|
Decrease in residential fixed revenue as a result of the hurricanes (c)
|
(94.5
|
)
|
|
Total decrease in residential fixed revenue
|
(86.9
|
)
|
|
Increase in B2B service revenue
|
0.5
|
|
|
Decrease in other revenue
|
(1.0
|
)
|
|
Decrease in B2B service and other revenue as a result of the hurricanes (c)
|
(12.9
|
)
|
|
Total
|
$
|
(100.3
|
)
|
(a)
|
The increase is primarily attributable to an increase in broadband internet RGUs that was only partially offset by a decline in video RGUs.
|
(b)
|
The increase is attributable to the net effect of (i) a net increase due to (a) higher ARPU from broadband internet services and (b) lower ARPU from fixed-line telephony and video services and (ii) an adverse change in RGU mix.
|
(c)
|
Amounts represent the decreases in revenue during the twelve months ended December 31, 2017, as compared to the corresponding period in 2016, resulting from Hurricanes Maria and Irma. These decreases are primarily due to customer credits recorded through December 31, 2017 associated with service interruptions. Additionally, customer disconnects, reductions in late charges and lower advertising revenue also contributed to the hurricane-related decline during 2017. For additional information regarding the impacts of the hurricanes, see Overview above.
|
|
Year ended December 31,
|
|
Increase (decrease)
|
|||||||||||
|
2018
|
|
2017
|
|
$
|
|
%
|
|||||||
|
in millions, except percentages
|
|||||||||||||
|
|
|
|
|
|
|
|
|||||||
C&W
|
$
|
531.8
|
|
|
$
|
541.4
|
|
|
$
|
(9.6
|
)
|
|
(1.8
|
)
|
VTR/Cabletica
|
285.3
|
|
|
257.9
|
|
|
27.4
|
|
|
10.6
|
|
|||
Liberty Puerto Rico
|
79.4
|
|
|
82.2
|
|
|
(2.8
|
)
|
|
(3.4
|
)
|
|||
Intersegment eliminations
|
(6.7
|
)
|
|
(5.3
|
)
|
|
(1.4
|
)
|
|
N.M.
|
|
|||
Total
|
$
|
889.8
|
|
|
$
|
876.2
|
|
|
$
|
13.6
|
|
|
1.6
|
|
•
|
A decrease in programming and copyright costs of $11 million or 7.2%, primarily due to the net effect of (i) lower content costs associated with (a) renegotiated contracts and (b) the impact of a $5 million charge during the fourth quarter of 2017 resulting from the reassessment of certain content accruals and (ii) higher content costs associated with an increase in subscribers during 2018;
|
•
|
A decrease in mobile handset costs of $8 million or 9.1%, primarily due to lower volumes of mobile handset sales; and
|
•
|
A net increase resulting from other individually insignificant changes in other direct cost categories.
|
•
|
An increase in programming and copyright costs of $9 million or 5.4%, primarily due to the net effect of (i) an increase in certain premium and basic content costs resulting from higher rates and an increase in subscribers, (ii) a decrease in the foreign currency impact of programming contracts denominated in U.S. dollars, and (iii) higher costs associated with video-on-demand (VoD) and catch-up television; and
|
•
|
An increase in interconnect and access costs of $2 million or 3.5%, primarily due to (i) an increase in MVNO charges resulting from higher mobile traffic and (ii) a net increase in interconnect costs resulting from higher rates and lower call volumes. The increase in MVNO charges during 2018 is net of a $3 million credit received during the fourth quarter of 2018 in connection with the renegotiation of our MVNO contract.
|
|
Year ended December 31,
|
|
Increase (decrease)
|
|||||||||||
|
2017
|
|
2016
|
|
$
|
|
%
|
|||||||
|
in millions, except percentages
|
|||||||||||||
|
|
|
|
|
|
|
|
|||||||
C&W
|
$
|
541.4
|
|
|
$
|
327.6
|
|
|
$
|
213.8
|
|
|
65.3
|
|
VTR
|
257.9
|
|
|
237.6
|
|
|
20.3
|
|
|
8.5
|
|
|||
Liberty Puerto Rico
|
82.2
|
|
|
113.3
|
|
|
(31.1
|
)
|
|
(27.4
|
)
|
|||
Intersegment eliminations
|
(5.3
|
)
|
|
(1.3
|
)
|
|
(4.0
|
)
|
|
N.M.
|
|
|||
Total
|
$
|
876.2
|
|
|
$
|
677.2
|
|
|
$
|
199.0
|
|
|
29.4
|
|
•
|
A decrease of $10 million in project-related costs;
|
•
|
An increase in programming and copyright costs of $9 million or 11.0%, primarily resulting from (i) increased costs associated with basic and premium content, due to the carriage of live Premier League games, and (ii) a $5 million increase resulting from the reassessment of certain content accruals during the fourth quarter of 2017. In August 2016, C&W began broadcasting live Premier League games in a number of its markets pursuant to a new multi-year agreement. The cost of the rights to broadcast these games represents a significant portion of C&W’s programming costs;
|
•
|
An increase in interconnect and access costs of $6 million or 4.3%, primarily due to the net effect of (i) higher international call volumes, (ii) a decline resulting from lower fixed and mobile interconnect rates and (iii) growth in C&W’s B2B business;
|
•
|
A decrease in mobile handset costs of $4 million or 7.1%, primarily due to lower mobile handset sales in Jamaica and Panama; and
|
•
|
A net increase resulting from other individually insignificant changes in other direct cost categories.
|
•
|
An increase in programming and copyright costs of $5 million or 3.1%, primarily associated with (i) an increase in certain premium and basic content costs and (ii) higher costs associated with VoD;
|
•
|
An increase in interconnect and access costs of $3 million or 4.9%, primarily due to the net effect of (i) higher MVNO charges, and (ii) a net decline in interconnect costs from lower interconnect rates and higher call volumes; and
|
•
|
An increase in mobile handset costs of $2 million or 14.7%, primarily resulting from higher mobile handset sales.
|
|
Year ended December 31,
|
|
Increase (decrease)
|
|||||||||||
|
2018
|
|
2017
|
|
$
|
|
%
|
|||||||
|
in millions, except percentages
|
|||||||||||||
|
|
|
|
|
|
|
|
|||||||
C&W
|
$
|
417.3
|
|
|
$
|
450.7
|
|
|
$
|
(33.4
|
)
|
|
(7.4
|
)
|
VTR/Cabletica
|
166.7
|
|
|
156.3
|
|
|
10.4
|
|
|
6.7
|
|
|||
Liberty Puerto Rico
|
55.1
|
|
|
57.2
|
|
|
(2.1
|
)
|
|
(3.7
|
)
|
|||
Total other operating expenses excluding share-based compensation expense
|
639.1
|
|
|
664.2
|
|
|
(25.1
|
)
|
|
(3.8
|
)
|
|||
Share-based compensation expense
|
0.6
|
|
|
0.5
|
|
|
0.1
|
|
|
20.0
|
|
|||
Total
|
$
|
639.7
|
|
|
$
|
664.7
|
|
|
$
|
(25.0
|
)
|
|
(3.8
|
)
|
•
|
A decrease in bad debt and collection expenses of $14 million or 26.1%, primarily 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 $5 million or 4.8%, primarily due to the net effect of (i) lower staffing levels and (ii) higher incentive compensation costs;
|
•
|
A decrease of $3 million in revenue-based taxes in the Bahamas due to lower revenue;
|
•
|
A decrease in outsourced labor and professional fees of $2 million or 6.7%, primarily due to cost-saving initiatives;
|
•
|
A decrease in network-related expenses of $2 million or 1.4%, primarily due to the net effect of (i) declines resulting from 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 and fourth quarters of 2017 associated with damages sustained from Hurricanes Irma and Maria of $4 million, (ii) lower maintenance costs, (iii) network repair costs incurred in the first half of 2018, including costs associated with (a) subsea fiber repairs and (b) damages sustained from Hurricanes Irma and Maria, (iv) an increase due to the reassessment of certain accruals, which resulted in their release during the second quarter of 2017, and (v) net increases in certain rental, utilities and other network-related expenses in certain of our markets; and
|
•
|
A net decrease resulting from other individually insignificant changes in other operating expense categories.
|
•
|
A decrease in bad debt and collection expenses of $2 million or 9.4%;
|
•
|
An increase of $2 million driven by charges incurred during 2018 for certain technical and information technology services provided to us by Liberty Global under the Services Agreement, as further described in note 13 to our consolidated financial statements;
|
•
|
A decrease in personnel costs of $2 million or 6.1%, primarily resulting from the net effect of (i) a decrease in costs related to outsourcing our operations and logistics center beginning in the first quarter of 2018, and (ii) an increase resulting from lower proportions of capitalized labor associated with business support systems and engineering projects;
|
•
|
An increase in network-related expenses of $1 million or 2.0%, primarily related to the net effect of (i) an increase in 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) lower maintenance costs; and
|
•
|
An increase in outsourced labor and professional fees of $1 million or 6.7%, primarily due to higher call center volume.
|
|
Year ended December 31,
|
|
Increase (decrease)
|
|||||||||||
|
2017
|
|
2016
|
|
$
|
|
%
|
|||||||
|
in millions, except percentages
|
|||||||||||||
|
|
|
|
|
|
|
|
|||||||
C&W
|
$
|
450.7
|
|
|
$
|
269.9
|
|
|
$
|
180.8
|
|
|
67.0
|
|
VTR
|
156.3
|
|
|
139.1
|
|
|
17.2
|
|
|
12.4
|
|
|||
Liberty Puerto Rico
|
57.2
|
|
|
58.3
|
|
|
(1.1
|
)
|
|
(1.9
|
)
|
|||
Intersegment eliminations
|
—
|
|
|
(0.1
|
)
|
|
0.1
|
|
|
N.M.
|
|
|||
Total other operating expenses excluding share-based compensation expense
|
664.2
|
|
|
467.2
|
|
|
197.0
|
|
|
42.2
|
|
|||
Share-based compensation expense
|
0.5
|
|
|
1.4
|
|
|
(0.9
|
)
|
|
(64.3
|
)
|
|||
Total
|
$
|
664.7
|
|
|
$
|
468.6
|
|
|
$
|
196.1
|
|
|
41.8
|
|
•
|
A decrease in outsourced labor and professional fees of $9 million or 32.5%, primarily due to declines in (i) costs related to the integration of C&W’s operations with ours and (ii) other consulting costs;
|
•
|
An increase in bad debt and collection expenses of $6 million or 18.6%, including an increase of approximately $4 million attributable to Hurricanes Irma and Maria;
|
•
|
An increase in network-related expenses of $4 million or 4.4%, primarily due to higher maintenance costs of approximately $4 million attributable to Hurricanes Irma and Maria;
|
•
|
An increase in personnel costs of $2 million or 4.0%, primarily due to the net effect of (i) annual wage increases and (ii) lower incentive compensation costs; and
|
•
|
A net increase in individually insignificant other operating expense categories.
|
•
|
An increase in network-related expenses of $6 million or 11.1%, primarily due to higher maintenance costs in connection with preventative maintenance programs that were implemented in 2017;
|
•
|
An increase in bad debt and collection expenses of $3 million or 17.9%;
|
•
|
An increase in outsourced labor and professional fees of $3 million or 21.0%, primarily due to the outsourcing of call center services in July 2016, including the impact of higher call volumes in 2017; and
|
•
|
A decrease in personnel costs of $2 million or 5.8%, primarily due to lower staffing levels and related costs in connection with the outsourcing of call center services in July 2016.
|
|
Year ended December 31,
|
|
Increase
|
||||||||||
|
2018
|
|
2017
|
|
$
|
|
%
|
||||||
|
in millions, except percentages
|
||||||||||||
|
|
|
|
|
|
|
|
||||||
C&W
|
$
|
479.3
|
|
|
$
|
468.2
|
|
|
$
|
11.1
|
|
|
2.4
|
VTR/Cabletica
|
170.6
|
|
|
155.4
|
|
|
15.2
|
|
|
9.8
|
|||
Liberty Puerto Rico
|
53.8
|
|
|
48.5
|
|
|
5.3
|
|
|
10.9
|
|||
Corporate
|
46.1
|
|
|
25.1
|
|
|
21.0
|
|
|
83.7
|
|||
Intersegment eliminations
|
—
|
|
|
(0.2
|
)
|
|
0.2
|
|
|
N.M.
|
|||
Total SG&A expenses excluding share-based compensation expense
|
749.8
|
|
|
697.0
|
|
|
52.8
|
|
|
7.6
|
|||
Share-based compensation expense
|
39.2
|
|
|
13.7
|
|
|
25.5
|
|
|
186.1
|
|||
Total
|
$
|
789.0
|
|
|
$
|
710.7
|
|
|
$
|
78.3
|
|
|
11.0
|
•
|
An increase in personnel costs of $9 million or 4.3%, primarily due to the net effect of (i) higher incentive compensation costs, (ii) a decrease in staffing levels and (iii) wage increases across certain markets;
|
•
|
A decrease of $8 million in aircraft-related expenses associated with the termination of an aircraft lease in the fourth quarter of 2017, including (i) a $4 million decline in operating and maintenance expenses, and (ii) a $4 million provision in the 2017 for the remaining rent on the non-cancellable lease;
|
•
|
An increase of $3 million related to higher insurance premiums;
|
•
|
An increase in marketing and advertising expenses of $2 million or 3.6%, primarily due to the net effect of (i) higher costs associated with advertising campaigns and (ii) lower sponsorship costs; and
|
•
|
A net increase resulting from other individually insignificant changes in SG&A expense categories.
|
•
|
An increase in sales, marketing and advertising expenses of $6 million or 11.7%, primarily due to higher sales commissions to third-party dealers;
|
•
|
An increase in professional services of $3 million or 25.9%, primarily due to information technology services for business support systems; and
|
•
|
A decrease in facilities-related expenses of $2 million and 8.5% due to decreases (i) associated with the outsourcing of our logistics center and (ii) in office-related expenses.
|
•
|
An increase in personnel costs of $2 million or 7.4%, mostly driven by higher sales commissions. This increase 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;
|
•
|
An increase of $1 million related to higher insurance premiums; and
|
•
|
An increase in sales, marketing and advertising expenses of $1 million or 18.8%, primarily due to higher costs associated with advertising campaigns.
|
|
Year ended December 31,
|
|
Increase (decrease)
|
|||||||||||
|
2017
|
|
2016
|
|
$
|
|
%
|
|||||||
|
in millions, except percentages
|
|||||||||||||
|
|
|
|
|
|
|
|
|||||||
C&W
|
$
|
468.2
|
|
|
$
|
309.2
|
|
|
$
|
159.0
|
|
|
51.4
|
|
VTR
|
155.4
|
|
|
143.5
|
|
|
11.9
|
|
|
8.3
|
|
|||
Liberty Puerto Rico
|
48.5
|
|
|
37.4
|
|
|
11.1
|
|
|
29.7
|
|
|||
Corporate
|
25.1
|
|
|
17.4
|
|
|
7.7
|
|
|
44.3
|
|
|||
Intersegment eliminations
|
(0.2
|
)
|
|
0.1
|
|
|
(0.3
|
)
|
|
N.M.
|
|
|||
Total SG&A expenses excluding share-based compensation expense
|
697.0
|
|
|
507.6
|
|
|
189.4
|
|
|
37.3
|
|
|||
Share-based compensation expense
|
13.7
|
|
|
14.0
|
|
|
(0.3
|
)
|
|
(2.1
|
)
|
|||
Total
|
$
|
710.7
|
|
|
$
|
521.6
|
|
|
$
|
189.1
|
|
|
36.3
|
|
•
|
A decrease in outsourced labor and professional fees of $17 million or 43.2%, primarily due to declines in (i) costs related to the integration of C&W’s operations with ours and (ii) other consulting costs;
|
•
|
An increase in information technology related expenses of $9 million or 81.7%, primarily due to higher software and other information technology-related maintenance costs;
|
•
|
An increase in facilities-related expenses of $3 million or 12.7%, primarily due to higher utilities and rent expenses; and
|
•
|
A net decrease resulting from other individually insignificant changes in other SG&A expense categories.
|
•
|
An increase in marketing and advertising expenses of $3 million or 5.0%, primarily due to higher costs associated with advertising campaigns;
|
•
|
An increase in information technology-related expenses of $2 million or 23.3%, primarily due to higher software and other information technology-related maintenance costs; and
|
•
|
An increase in personnel costs of $2 million or 3.7%, primarily due to (i) higher staffing levels, (ii) annual wage increases and (iii) higher severance costs.
|
|
Year ended December 31,
|
|
Increase (decrease)
|
||||||||||
|
2018
|
|
2017
|
|
$
|
|
%
|
||||||
|
in millions, except percentages
|
||||||||||||
|
|
|
|
|
|
|
|
||||||
C&W
|
$
|
915.7
|
|
|
$
|
861.8
|
|
|
$
|
53.9
|
|
|
6.3
|
VTR/Cabletica
|
421.1
|
|
|
383.3
|
|
|
37.8
|
|
|
9.9
|
|||
Liberty Puerto Rico
|
195.8
|
|
|
132.6
|
|
|
63.2
|
|
|
47.7
|
|||
Corporate
|
(46.1
|
)
|
|
(25.1
|
)
|
|
(21.0
|
)
|
|
N.M.
|
|||
Total
|
$
|
1,486.5
|
|
|
$
|
1,352.6
|
|
|
$
|
133.9
|
|
|
9.9
|
|
Year ended December 31,
|
|
Increase (decrease)
|
|||||||||||
|
2017
|
|
2016
|
|
$
|
|
%
|
|||||||
|
in millions, except percentages
|
|||||||||||||
|
|
|
|
|
|
|
|
|||||||
C&W
|
$
|
861.8
|
|
|
$
|
538.1
|
|
|
$
|
323.7
|
|
|
60.2
|
|
VTR
|
383.3
|
|
|
339.3
|
|
|
44.0
|
|
|
13.0
|
|
|||
Liberty Puerto Rico
|
132.6
|
|
|
211.8
|
|
|
(79.2
|
)
|
|
(37.4
|
)
|
|||
Corporate
|
(25.1
|
)
|
|
(17.4
|
)
|
|
(7.7
|
)
|
|
N.M.
|
|
|||
Total
|
$
|
1,352.6
|
|
|
$
|
1,071.8
|
|
|
$
|
280.8
|
|
|
26.2
|
|
|
Year ended December 31,
|
||||
|
2018
|
|
2017
|
|
2016
|
|
%
|
||||
|
|
|
|
|
|
C&W
|
39.2
|
|
37.1
|
|
37.2
|
VTR/Cabletica
|
40.3
|
|
40.2
|
|
39.5
|
Liberty Puerto Rico
|
58.3
|
|
41.4
|
|
50.3
|
|
Year ended December 31,
|
||||||
|
2018
|
|
2017
|
||||
|
in millions
|
||||||
|
|
|
|
||||
Cross-currency and interest rate derivative contracts (a)
|
$
|
69.6
|
|
|
$
|
(157.8
|
)
|
Foreign currency forward contracts
|
25.2
|
|
|
(12.3
|
)
|
||
Total
|
$
|
94.8
|
|
|
$
|
(170.1
|
)
|
(a)
|
The gain during 2018 is primarily attributable to (i) changes in FX rates and (ii) changes in interest rates. In addition, the gain during 2018 includes a net loss of $23 million resulting from changes in our credit risk valuation adjustments. The loss during 2017 is primarily attributable to (i) changes in FX rates and (ii) changes in interest rates. In addition, the loss during 2017 includes a net gain of $23 million resulting from changes in our credit risk valuation adjustments.
|
|
Year ended December 31,
|
||||||
|
2018
|
|
2017
|
||||
|
in millions
|
||||||
|
|
|
|
||||
U.S. dollar-denominated debt issued by a Chilean peso functional currency entity
|
$
|
(164.0
|
)
|
|
$
|
116.4
|
|
British pound sterling-denominated debt issued by a U.S. dollar functional currency entity
|
11.4
|
|
|
(20.7
|
)
|
||
Intercompany payables and receivables denominated in a currency other than the entity’s functional currency
|
(17.0
|
)
|
|
5.2
|
|
||
Other
|
(10.4
|
)
|
|
(6.5
|
)
|
||
Total
|
$
|
(180.0
|
)
|
|
$
|
94.4
|
|
|
Year ended December 31,
|
||||||
|
2018
|
|
2017
|
||||
|
in millions
|
||||||
|
|
|
|
||||
Operating loss
|
$
|
(23.6
|
)
|
|
$
|
(162.9
|
)
|
Net non-operating expenses
|
$
|
(561.1
|
)
|
|
$
|
(488.3
|
)
|
Income tax expense
|
$
|
(51.1
|
)
|
|
$
|
(147.5
|
)
|
Net loss
|
$
|
(635.8
|
)
|
|
$
|
(798.7
|
)
|
|
Year ended December 31,
|
||||||
|
2017
|
|
2016
|
||||
|
in millions
|
||||||
|
|
|
|
||||
Cross-currency and interest rate derivative contracts (a)
|
$
|
(157.8
|
)
|
|
$
|
(216.8
|
)
|
Foreign currency forward contracts
|
(12.3
|
)
|
|
(9.1
|
)
|
||
Total
|
$
|
(170.1
|
)
|
|
$
|
(225.9
|
)
|
(a)
|
The losses during 2017 and 2016 are primarily attributable to (i) changes in FX rates and (ii) changes in interest rates. In addition, the losses during 2017 and 2016 include net gains of $23 million and $12 million, respectively, resulting from changes in our credit risk valuation adjustments.
|
|
Year ended December 31,
|
||||||
|
2017
|
|
2016
|
||||
|
in millions
|
||||||
|
|
|
|
||||
U.S. dollar-denominated debt issued by a Chilean peso functional currency entity
|
$
|
116.4
|
|
|
$
|
82.8
|
|
British pound sterling-denominated debt issued by a U.S. dollar functional currency entity
|
(20.7
|
)
|
|
32.1
|
|
||
Intercompany payables and receivables denominated in a currency other than the entity’s functional currency
|
5.2
|
|
|
(11.1
|
)
|
||
Other
|
(6.5
|
)
|
|
6.3
|
|
||
Total
|
$
|
94.4
|
|
|
$
|
110.1
|
|
|
Year ended December 31,
|
||||||
|
2017
|
|
2016
|
||||
|
in millions
|
||||||
|
|
|
|
||||
Operating income (loss)
|
$
|
(162.9
|
)
|
|
$
|
315.3
|
|
Net non-operating expenses
|
$
|
(488.3
|
)
|
|
$
|
(413.4
|
)
|
Income tax expense
|
$
|
(147.5
|
)
|
|
$
|
(305.9
|
)
|
Net loss
|
$
|
(798.7
|
)
|
|
$
|
(404.0
|
)
|
Cash and cash equivalents held by:
|
|
||
Liberty Latin America and unrestricted subsidiaries:
|
|
||
Liberty Latin America (a)
|
$
|
49.9
|
|
Unrestricted subsidiaries (b)
|
24.4
|
|
|
Total Liberty Latin America and unrestricted subsidiaries
|
74.3
|
|
|
Borrowing groups (c):
|
|
||
C&W
|
416.2
|
|
|
VTR Finance
|
112.2
|
|
|
Liberty Puerto Rico
|
19.8
|
|
|
Cabletica
|
8.5
|
|
|
Total borrowing groups
|
556.7
|
|
|
Total cash and cash equivalents
|
$
|
631.0
|
|
(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.
|
|
Year ended December 31,
|
|
|
||||||||
|
2018
|
|
2017
|
|
Change
|
||||||
|
in millions
|
||||||||||
|
|
|
|
|
|
||||||
Net cash provided by operating activities
|
$
|
816.8
|
|
|
$
|
573.2
|
|
|
$
|
243.6
|
|
Net cash used by investing activities
|
(980.5
|
)
|
|
(640.4
|
)
|
|
(340.1
|
)
|
|||
Net cash provided by financing activities
|
256.1
|
|
|
52.9
|
|
|
203.2
|
|
|||
Effect of exchange rate changes on cash
|
(18.6
|
)
|
|
1.7
|
|
|
(20.3
|
)
|
|||
Net increase (decrease) in cash, cash equivalents and restricted cash
|
$
|
73.8
|
|
|
$
|
(12.6
|
)
|
|
$
|
86.4
|
|
|
Year ended December 31,
|
||||||
|
2018
|
|
2017
|
||||
|
in millions
|
||||||
|
|
|
|
||||
Property and equipment additions
|
$
|
771.4
|
|
|
$
|
776.7
|
|
Assets acquired under capital-related vendor financing arrangements
|
(53.9
|
)
|
|
(54.9
|
)
|
||
Assets acquired under capital leases
|
(3.9
|
)
|
|
(4.2
|
)
|
||
Changes in current liabilities related to capital expenditures
|
62.8
|
|
|
(78.3
|
)
|
||
Capital expenditures
|
$
|
776.4
|
|
|
$
|
639.3
|
|
|
Year ended December 31,
|
|
|
||||||||
|
2017
|
|
2016
|
|
Change
|
||||||
|
in millions
|
||||||||||
|
|
|
|
|
|
||||||
Net cash provided by operating activities
|
$
|
573.2
|
|
|
$
|
468.2
|
|
|
$
|
105.0
|
|
Net cash used by investing activities
|
(640.4
|
)
|
|
(424.2
|
)
|
|
(216.2
|
)
|
|||
Net cash provided by financing activities
|
52.9
|
|
|
258.6
|
|
|
(205.7
|
)
|
|||
Effect of exchange rate changes on cash
|
1.7
|
|
|
3.7
|
|
|
(2.0
|
)
|
|||
Net increase (decrease) in cash, cash equivalents and restricted cash
|
$
|
(12.6
|
)
|
|
$
|
306.3
|
|
|
$
|
(318.9
|
)
|
|
Year ended December 31,
|
||||||
|
2017
|
|
2016
|
||||
|
in millions
|
||||||
|
|
|
|
||||
Property and equipment additions
|
$
|
776.7
|
|
|
$
|
568.2
|
|
Assets acquired under capital-related vendor financing arrangements
|
(54.9
|
)
|
|
(45.5
|
)
|
||
Assets acquired under capital leases
|
(4.2
|
)
|
|
(7.4
|
)
|
||
Changes in current liabilities related to capital expenditures
|
(78.3
|
)
|
|
(24.9
|
)
|
||
Capital expenditures
|
$
|
639.3
|
|
|
$
|
490.4
|
|
|
Year ended December 31,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
|
in millions
|
||||||||||
|
|
|
|
|
|
||||||
Net cash provided by operating activities
|
$
|
816.8
|
|
|
$
|
573.2
|
|
|
$
|
468.2
|
|
Cash payments for direct acquisition and disposition costs
|
12.9
|
|
|
4.2
|
|
|
86.0
|
|
|||
Expenses financed by an intermediary (a)
|
171.7
|
|
|
82.7
|
|
|
3.0
|
|
|||
Capital expenditures
|
(776.4
|
)
|
|
(639.3
|
)
|
|
(490.4
|
)
|
|||
Recovery on damaged or destroyed property and equipment
|
20.7
|
|
|
—
|
|
|
—
|
|
|||
Distributions to noncontrolling interest owners
|
(22.7
|
)
|
|
(45.9
|
)
|
|
(61.9
|
)
|
|||
Principal payments on amounts financed by vendors and intermediaries
|
(196.5
|
)
|
|
(59.4
|
)
|
|
—
|
|
|||
Principal payments on capital leases
|
(7.7
|
)
|
|
(8.6
|
)
|
|
(5.2
|
)
|
|||
Adjusted free cash flow
|
$
|
18.8
|
|
|
$
|
(93.1
|
)
|
|
$
|
(0.3
|
)
|
(a)
|
For purposes of our 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 the expenses are incurred. When we pay the financing intermediary, we record financing cash outflows in our consolidated statements of cash flows. For purposes of our adjusted free cash flow definition, we add back the hypothetical operating cash outflow when these financed expenses are incurred and deduct the financing cash outflows when we pay the financing intermediary.
|
|
Payments due during
|
|
Total
|
||||||||||||||||||||||||
|
2019
|
|
2020
|
|
2021
|
|
2022
|
|
2023
|
|
Thereafter
|
|
|||||||||||||||
|
in millions
|
||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Debt (excluding interest)
|
$
|
292.2
|
|
|
$
|
24.1
|
|
|
$
|
124.2
|
|
|
$
|
1,440.8
|
|
|
$
|
486.9
|
|
|
$
|
4,342.5
|
|
|
$
|
6,710.7
|
|
Capital leases (excluding interest)
|
9.2
|
|
|
2.1
|
|
|
0.6
|
|
|
0.2
|
|
|
0.2
|
|
|
0.6
|
|
|
12.9
|
|
|||||||
Programming commitments
|
70.5
|
|
|
26.7
|
|
|
18.9
|
|
|
1.9
|
|
|
1.3
|
|
|
0.6
|
|
|
119.9
|
|
|||||||
Network and connectivity commitments
|
87.7
|
|
|
45.8
|
|
|
36.5
|
|
|
14.4
|
|
|
13.9
|
|
|
22.0
|
|
|
220.3
|
|
|||||||
Purchase commitments
|
105.9
|
|
|
39.3
|
|
|
13.3
|
|
|
1.0
|
|
|
0.5
|
|
|
—
|
|
|
160.0
|
|
|||||||
Operating leases
|
40.4
|
|
|
34.5
|
|
|
27.8
|
|
|
22.7
|
|
|
17.2
|
|
|
34.5
|
|
|
177.1
|
|
|||||||
Other commitments
|
9.9
|
|
|
4.3
|
|
|
2.5
|
|
|
1.6
|
|
|
1.3
|
|
|
9.3
|
|
|
28.9
|
|
|||||||
Total (a)
|
$
|
615.8
|
|
|
$
|
176.8
|
|
|
$
|
223.8
|
|
|
$
|
1,482.6
|
|
|
$
|
521.3
|
|
|
$
|
4,409.5
|
|
|
$
|
7,429.8
|
|
Projected cash interest payments on debt and capital lease obligations (b)
|
$
|
439.3
|
|
|
$
|
419.7
|
|
|
$
|
415.9
|
|
|
$
|
365.3
|
|
|
$
|
299.0
|
|
|
$
|
577.6
|
|
|
$
|
2,516.8
|
|
(a)
|
The commitments included in this table do not reflect any liabilities that are included in our December 31, 2018 consolidated balance sheet other than debt and capital lease obligations. Our liability for uncertain tax positions, including accrued interest, in the various jurisdictions in which we operate ($297 million at December 31, 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 December 31, 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 7A.
|
QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
|
|
As of December 31,
|
||||
|
2018
|
|
2017
|
||
Spot rates:
|
|
|
|
||
Chilean peso
|
694.00
|
|
|
615.40
|
|
Jamaican dollar
|
128.59
|
|
|
124.58
|
|
i.
|
an instantaneous increase (decrease) of 10% in the value of the Chilean peso relative to the U.S. dollar would have decreased (increased) the aggregate fair value of the VTR Finance cross-currency derivative contracts by approximately CLP 99 billion or $143 million; and
|
ii.
|
an instantaneous increase (decrease) in the relevant base rate of 100 basis points (1.0%) would have increased (decreased) the aggregate fair value of the VTR Finance cross-currency and interest rate derivative contracts by approximately CLP 11 billion or $15 million.
|
|
Payments (receipts) due during:
|
|
Total
|
||||||||||||||||||||||||
|
2019
|
|
2020
|
|
2021
|
|
2022
|
|
2023
|
|
Thereafter
|
|
|||||||||||||||
|
in millions
|
||||||||||||||||||||||||||
Projected derivative cash payments (receipts), net:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Interest-related (a)
|
$
|
(8.3
|
)
|
|
$
|
(1.4
|
)
|
|
$
|
(11.3
|
)
|
|
$
|
(3.4
|
)
|
|
$
|
10.5
|
|
|
$
|
27.8
|
|
|
$
|
13.9
|
|
Principal-related (b)
|
4.1
|
|
|
—
|
|
|
—
|
|
|
(15.4
|
)
|
|
—
|
|
|
(15.8
|
)
|
|
(27.1
|
)
|
|||||||
Other (c)
|
(14.6
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(14.6
|
)
|
|||||||
Total
|
$
|
(18.8
|
)
|
|
$
|
(1.4
|
)
|
|
$
|
(11.3
|
)
|
|
$
|
(18.8
|
)
|
|
$
|
10.5
|
|
|
$
|
12.0
|
|
|
$
|
(27.8
|
)
|
(a)
|
Includes the interest-related cash flows of our cross-currency and interest rate derivative contracts.
|
(b)
|
Includes the principal-related cash flows of our cross-currency derivative contracts.
|
(c)
|
Includes amounts related to our foreign currency forward contracts.
|
Item 8.
|
FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
|
Item 9.
|
CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE
|
Item 9A.
|
CONTROLS AND PROCEDURES
|
•
|
The Company did not have a sufficient number of trained resources with the appropriate skills and knowledge with assigned responsibilities and accountability for the design and operation of internal controls over financial reporting.
|
•
|
The Company did not have an effective risk assessment process that successfully identified and assessed risks of misstatement to ensure controls were designed and implemented to respond to those risks. The Company did not adequately communicate the changes necessary in financial reporting and related internal controls throughout its organization and to affected third parties.
|
•
|
The Company did not have an effective monitoring process to assess the consistent operation of internal control over financial reporting and to remediate known control deficiencies.
|
•
|
The Company did not have an effective information and communication process to identify, capture and process relevant information necessary for financial accounting and reporting.
|
•
|
The Company did not i) establish effective general information technology controls (GITCs), specifically program change controls and access controls, commensurate with financial and IT personnel job responsibilities that support the consistent operation of the Company’s IT operating systems, databases and IT applications, and end user computing over all financial reporting, ii) have policies and procedures through which general information technology controls are deployed across the organization. Automated process-level controls and manual controls dependent upon the accuracy and completeness of information derived from information technology systems were also rendered ineffective because they are affected by the lack of GITCs.
|
•
|
Hire, train, and retain individuals with appropriate skills and experience, assign responsibilities and hold individuals accountable for their roles related to internal control over financial reporting.
|
•
|
Design and implement a comprehensive and continuous risk assessment process to identify and assess risks of material misstatement and ensure that the financial reporting processes and related internal controls are in place to respond to those risks in our financial reporting.
|
•
|
Design and implement additional monitoring controls to assess the consistent operation of controls and to remediate deficiencies.
|
•
|
Design and implement general control activities over IT to support business processes.
|
•
|
Enhance the design of existing control activities and implement additional process-level control activities (including controls over the order-to-cash, procure-to-pay, hire-to-pay, long-lived assets, inventory, other financial reporting processes and business combinations) and ensure they are properly evidenced and operating effectively.
|
Item 9B.
|
OTHER INFORMATION
|
•
|
The Company did not have a sufficient number of trained resources with the appropriate skills and knowledge with assigned responsibilities and accountability for the design and operation of internal controls over financial reporting.
|
•
|
The Company did not have an effective risk assessment process that successfully identified and assessed risks of misstatement to ensure controls were designed and implemented to respond to those risks. The Company did not adequately communicate the changes necessary in financial reporting and related internal controls throughout its organization and to affected third parties.
|
•
|
The Company did not have an effective monitoring process to assess the consistent operation of internal control over financial reporting and to remediate known control deficiencies.
|
•
|
The Company did not have an effective information and communication process to identify, capture and process relevant information necessary for financial accounting and reporting.
|
•
|
The Company did not i) establish effective general information technology controls (GITCs), specifically program change controls and access controls, commensurate with financial and IT personnel job responsibilities that support the consistent operation of the Company’s IT operating systems, databases and IT applications, and end user computing over all financial reporting, ii) have policies and procedures through which general information technology controls are deployed across the organization. Automated process-level controls and manual controls dependent upon the accuracy and completeness of information derived from information technology systems were also rendered ineffective because they are affected by the lack of GITCs.
|
•
|
The Company did not have effective control activities related to the design, implementation and operation of process-level control activities related to order-to-cash (including revenue, trade receivables, and deferred revenue), procure-to-pay (including operating expenses, prepaid expenses, accounts payable, and accrued expenses), hire-to-pay (including compensation expense and accrued expenses), long-lived assets (including goodwill impairment expense), inventory and other financial reporting processes, including business combinations.
|
|
December 31,
|
||||||
|
2018
|
|
2017
|
||||
|
in millions
|
||||||
ASSETS
|
|
|
|
||||
Current assets:
|
|
|
|
||||
Cash and cash equivalents
|
$
|
631.0
|
|
|
$
|
529.9
|
|
Trade receivables, net of allowances of $144.4 million and $142.2 million, respectively
|
607.3
|
|
|
556.5
|
|
||
Prepaid expenses
|
73.2
|
|
|
65.5
|
|
||
Other current assets
|
333.3
|
|
|
222.9
|
|
||
Total current assets
|
1,644.8
|
|
|
1,374.8
|
|
||
|
|
|
|
||||
Goodwill
|
5,133.3
|
|
|
5,673.6
|
|
||
Property and equipment, net
|
4,236.9
|
|
|
4,169.2
|
|
||
Intangible assets subject to amortization, net
|
1,165.7
|
|
|
1,316.2
|
|
||
Intangible assets not subject to amortization
|
562.5
|
|
|
565.4
|
|
||
Other assets, net
|
703.4
|
|
|
517.7
|
|
||
Total assets
|
$
|
13,446.6
|
|
|
$
|
13,616.9
|
|
|
December 31,
|
||||||
|
2018
|
|
2017
|
||||
|
in millions
|
||||||
LIABILITIES AND EQUITY
|
|
|
|
||||
Current liabilities:
|
|
|
|
||||
Accounts payable
|
$
|
297.4
|
|
|
$
|
286.8
|
|
Deferred revenue
|
161.7
|
|
|
143.4
|
|
||
Current portion of debt and capital lease obligations
|
302.5
|
|
|
263.3
|
|
||
Accrued capital expenditures
|
75.0
|
|
|
128.6
|
|
||
Accrued interest
|
118.7
|
|
|
115.6
|
|
||
Accrued income taxes
|
29.8
|
|
|
91.5
|
|
||
Other accrued and current liabilities
|
623.6
|
|
|
557.7
|
|
||
Total current liabilities
|
1,608.7
|
|
|
1,586.9
|
|
||
Long-term debt and capital lease obligations
|
6,379.6
|
|
|
6,108.2
|
|
||
Deferred tax liabilities
|
543.0
|
|
|
533.4
|
|
||
Other long-term liabilities
|
791.9
|
|
|
697.8
|
|
||
Total liabilities
|
9,323.2
|
|
|
8,926.3
|
|
||
|
|
|
|
||||
Commitments and contingencies
|
|
|
|
||||
|
|
|
|
||||
Equity:
|
|
|
|
||||
Liberty Latin America shareholders:
|
|
|
|
||||
Class A, $0.01 par value; 500,000,000 shares authorized; 48,501,803 and 48,428,841 shares issued and outstanding, respectively
|
0.5
|
|
|
0.5
|
|
||
Class B, $0.01 par value; 50,000,000 shares authorized; 1,935,949 and 1,940,193 shares issued and outstanding, respectively
|
—
|
|
|
—
|
|
||
Class C, $0.01 par value; 500,000,000 shares authorized; 130,526,158 and 120,843,539 shares issued and outstanding, respectively
|
1.3
|
|
|
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
|
4,494.1
|
|
|
4,402.8
|
|
||
Accumulated deficit
|
(1,367.0
|
)
|
|
(1,010.7
|
)
|
||
Accumulated other comprehensive loss, net of taxes
|
(16.3
|
)
|
|
(64.2
|
)
|
||
Total Liberty Latin America shareholders
|
3,112.6
|
|
|
3,329.6
|
|
||
Noncontrolling interests
|
1,010.8
|
|
|
1,361.0
|
|
||
Total equity
|
4,123.4
|
|
|
4,690.6
|
|
||
Total liabilities and equity
|
$
|
13,446.6
|
|
|
$
|
13,616.9
|
|
|
Year ended December 31,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
|
in millions, except per share amounts
|
||||||||||
|
|
|
|
|
|
||||||
Revenue
|
$
|
3,705.7
|
|
|
$
|
3,590.0
|
|
|
$
|
2,723.8
|
|
Operating costs and expenses (exclusive of depreciation and amortization, shown separately below):
|
|
|
|
|
|
||||||
Programming and other direct costs of services
|
889.8
|
|
|
876.2
|
|
|
677.2
|
|
|||
Other operating
|
639.7
|
|
|
664.7
|
|
|
468.6
|
|
|||
Selling, general and administrative (SG&A)
|
789.0
|
|
|
710.7
|
|
|
521.6
|
|
|||
Business interruption loss recovery
|
(59.5
|
)
|
|
—
|
|
|
—
|
|
|||
Depreciation and amortization
|
829.8
|
|
|
793.7
|
|
|
587.3
|
|
|||
Impairment, restructuring and other operating items, net
|
640.5
|
|
|
707.6
|
|
|
153.8
|
|
|||
|
3,729.3
|
|
|
3,752.9
|
|
|
2,408.5
|
|
|||
Operating income (loss)
|
(23.6
|
)
|
|
(162.9
|
)
|
|
315.3
|
|
|||
Non-operating income (expense):
|
|
|
|
|
|
||||||
Interest expense
|
(443.7
|
)
|
|
(381.8
|
)
|
|
(314.4
|
)
|
|||
Realized and unrealized gains (losses) on derivative instruments, net
|
94.8
|
|
|
(170.1
|
)
|
|
(225.9
|
)
|
|||
Foreign currency transaction gains (losses), net
|
(180.0
|
)
|
|
94.4
|
|
|
110.1
|
|
|||
Gains (losses) on debt modification and extinguishment, net
|
(32.1
|
)
|
|
(51.8
|
)
|
|
0.9
|
|
|||
Other income (expense), net
|
(0.1
|
)
|
|
21.0
|
|
|
15.9
|
|
|||
|
(561.1
|
)
|
|
(488.3
|
)
|
|
(413.4
|
)
|
|||
Loss before income taxes
|
(584.7
|
)
|
|
(651.2
|
)
|
|
(98.1
|
)
|
|||
Income tax expense
|
(51.1
|
)
|
|
(147.5
|
)
|
|
(305.9
|
)
|
|||
Net loss
|
(635.8
|
)
|
|
(798.7
|
)
|
|
(404.0
|
)
|
|||
Net loss (earnings) attributable to noncontrolling interests
|
290.6
|
|
|
20.6
|
|
|
(28.3
|
)
|
|||
Net loss attributable to Liberty Latin America shareholders
|
$
|
(345.2
|
)
|
|
$
|
(778.1
|
)
|
|
$
|
(432.3
|
)
|
|
|
|
|
|
|
||||||
Basic and diluted net loss per share attributable to Liberty Latin America shareholders
|
$
|
(1.99
|
)
|
|
$
|
(4.53
|
)
|
|
$
|
(3.44
|
)
|
|
Year ended December 31,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
|
in millions
|
||||||||||
|
|
|
|
|
|
||||||
Net loss
|
$
|
(635.8
|
)
|
|
$
|
(798.7
|
)
|
|
$
|
(404.0
|
)
|
Other comprehensive earnings (loss), net of taxes:
|
|
|
|
|
|
||||||
Foreign currency translation adjustments
|
2.7
|
|
|
(35.6
|
)
|
|
(58.7
|
)
|
|||
Reclassification adjustments included in net loss
|
2.2
|
|
|
2.6
|
|
|
1.1
|
|
|||
Pension-related adjustments and other, net
|
34.5
|
|
|
(13.6
|
)
|
|
(14.3
|
)
|
|||
Other comprehensive earnings (loss)
|
39.4
|
|
|
(46.6
|
)
|
|
(71.9
|
)
|
|||
Comprehensive loss
|
(596.4
|
)
|
|
(845.3
|
)
|
|
(475.9
|
)
|
|||
Comprehensive loss (earnings) attributable to noncontrolling interests
|
291.9
|
|
|
19.7
|
|
|
(27.4
|
)
|
|||
Comprehensive loss attributable to Liberty Latin America shareholders
|
$
|
(304.5
|
)
|
|
$
|
(825.6
|
)
|
|
$
|
(503.3
|
)
|
|
Liberty Latin America shareholders
|
|
Non- controlling
interests |
|
Total equity
|
||||||||||||||||||||||||||||||||||
|
Common shares
|
|
Additional paid-in capital
|
|
Accumulated net contributions (distributions)
|
|
Retained earnings (accumulated deficit)
|
|
Accumulated
other comprehensive earnings (loss), net of taxes |
|
Total Liberty Latin America shareholders
|
||||||||||||||||||||||||||||
|
Class A
|
|
Class B
|
|
Class C
|
||||||||||||||||||||||||||||||||||
|
in millions
|
||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
Balance at January 1, 2016
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(46.5
|
)
|
|
$
|
199.7
|
|
|
$
|
54.3
|
|
|
$
|
207.5
|
|
|
$
|
63.3
|
|
|
$
|
270.8
|
|
Net loss
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(432.3
|
)
|
|
—
|
|
|
(432.3
|
)
|
|
28.3
|
|
|
(404.0
|
)
|
||||||||||
Other comprehensive loss
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(71.0
|
)
|
|
(71.0
|
)
|
|
(0.9
|
)
|
|
(71.9
|
)
|
||||||||||
Impact of the C&W Acquisition
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,490.1
|
|
|
—
|
|
|
—
|
|
|
4,490.1
|
|
|
1,451.8
|
|
|
5,941.9
|
|
||||||||||
Distributions to noncontrolling interest owners
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(61.9
|
)
|
|
(61.9
|
)
|
||||||||||
Distributions to Liberty Global
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(21.4
|
)
|
|
—
|
|
|
—
|
|
|
(21.4
|
)
|
|
—
|
|
|
(21.4
|
)
|
||||||||||
Share-based compensation
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
8.7
|
|
|
—
|
|
|
—
|
|
|
8.7
|
|
|
—
|
|
|
8.7
|
|
||||||||||
Other, net
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2.0
|
)
|
|
—
|
|
|
—
|
|
|
(2.0
|
)
|
|
0.2
|
|
|
(1.8
|
)
|
||||||||||
Balance at December 31, 2016
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
4,428.9
|
|
|
$
|
(232.6
|
)
|
|
$
|
(16.7
|
)
|
|
$
|
4,179.6
|
|
|
$
|
1,480.8
|
|
|
$
|
5,660.4
|
|
|
Liberty Latin America shareholders
|
|
Non-controlling
interests
|
|
Total equity
|
||||||||||||||||||||||||||||||||||
|
Common shares
|
|
Additional paid-in capital
|
|
Accumulated net contributions (distributions)
|
|
Retained earnings (accumulated deficit)
|
|
Accumulated
other
comprehensive
earnings (loss),
net of taxes
|
|
Total Liberty Latin America shareholders
|
||||||||||||||||||||||||||||
|
Class A
|
|
Class B
|
|
Class C
|
||||||||||||||||||||||||||||||||||
|
in millions
|
||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
Balance at January 1, 2017
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
4,428.9
|
|
|
$
|
(232.6
|
)
|
|
$
|
(16.7
|
)
|
|
$
|
4,179.6
|
|
|
$
|
1,480.8
|
|
|
$
|
5,660.4
|
|
Net loss
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(778.1
|
)
|
|
—
|
|
|
(778.1
|
)
|
|
(20.6
|
)
|
|
(798.7
|
)
|
||||||||||
Other comprehensive loss
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(47.5
|
)
|
|
(47.5
|
)
|
|
0.9
|
|
|
(46.6
|
)
|
||||||||||
Change in capitalization in connection with the Split-Off
|
0.5
|
|
|
—
|
|
|
1.2
|
|
|
4,402.8
|
|
|
(4,404.5
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||||
C&W Barbados NCI Acquisition
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
14.6
|
|
|
—
|
|
|
—
|
|
|
14.6
|
|
|
(54.2
|
)
|
|
(39.6
|
)
|
||||||||||
Distributions to noncontrolling interest owners
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(45.9
|
)
|
|
(45.9
|
)
|
||||||||||
Distributions to Liberty Global
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(53.2
|
)
|
|
—
|
|
|
—
|
|
|
(53.2
|
)
|
|
—
|
|
|
(53.2
|
)
|
||||||||||
Shared-based compensation
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
12.0
|
|
|
—
|
|
|
—
|
|
|
12.0
|
|
|
—
|
|
|
12.0
|
|
||||||||||
Other, net
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2.2
|
|
|
—
|
|
|
—
|
|
|
2.2
|
|
|
—
|
|
|
2.2
|
|
||||||||||
Balance at December 31, 2017
|
$
|
0.5
|
|
|
$
|
—
|
|
|
$
|
1.2
|
|
|
$
|
4,402.8
|
|
|
$
|
—
|
|
|
$
|
(1,010.7
|
)
|
|
$
|
(64.2
|
)
|
|
$
|
3,329.6
|
|
|
$
|
1,361.0
|
|
|
$
|
4,690.6
|
|
|
Liberty Latin America shareholders
|
|
Non-controlling
interests
|
|
Total equity
|
||||||||||||||||||||||||||||||
|
Common shares
|
|
Additional paid-in capital
|
|
Retained earnings (accumulated deficit)
|
|
Accumulated
other
comprehensive
earnings (loss),
net of taxes
|
|
Total Liberty Latin America shareholders
|
||||||||||||||||||||||||||
|
Class A
|
|
Class B
|
|
Class C
|
||||||||||||||||||||||||||||||
|
in millions
|
||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
Balance at January 1, 2018
|
$
|
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
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(345.2
|
)
|
|
—
|
|
|
(345.2
|
)
|
|
(290.6
|
)
|
|
(635.8
|
)
|
|||||||||
Other comprehensive earnings
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
40.7
|
|
|
40.7
|
|
|
(1.3
|
)
|
|
39.4
|
|
|||||||||
C&W Jamaica NCI Acquisition
|
—
|
|
|
—
|
|
|
—
|
|
|
(13.7
|
)
|
|
—
|
|
|
7.2
|
|
|
(6.5
|
)
|
|
(15.1
|
)
|
|
(21.6
|
)
|
|||||||||
Impact of the Cabletica Acquisition
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
25.1
|
|
|
25.1
|
|
|||||||||
Capital contributions from noncontrolling interest owner
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
18.0
|
|
|
18.0
|
|
|||||||||
LPR NCI Acquisition
|
—
|
|
|
—
|
|
|
0.1
|
|
|
68.2
|
|
|
—
|
|
|
—
|
|
|
68.3
|
|
|
(68.3
|
)
|
|
—
|
|
|||||||||
Distributions to noncontrolling interest owners
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(22.7
|
)
|
|
(22.7
|
)
|
|||||||||
Shared-based compensation
|
—
|
|
|
—
|
|
|
—
|
|
|
35.2
|
|
|
—
|
|
|
—
|
|
|
35.2
|
|
|
1.1
|
|
|
36.3
|
|
|||||||||
Other
|
—
|
|
|
—
|
|
|
—
|
|
|
1.6
|
|
|
—
|
|
|
—
|
|
|
1.6
|
|
|
—
|
|
|
1.6
|
|
|||||||||
Balance at December 31, 2018
|
$
|
0.5
|
|
|
$
|
—
|
|
|
$
|
1.3
|
|
|
$
|
4,494.1
|
|
|
$
|
(1,367.0
|
)
|
|
$
|
(16.3
|
)
|
|
$
|
3,112.6
|
|
|
$
|
1,010.8
|
|
|
$
|
4,123.4
|
|
|
Year ended December 31,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
|
in millions
|
||||||||||
Cash flows from operating activities:
|
|
|
|
|
|
||||||
Net loss
|
$
|
(635.8
|
)
|
|
$
|
(798.7
|
)
|
|
$
|
(404.0
|
)
|
Adjustments to reconcile net loss to net cash provided by operating activities:
|
|
|
|
|
|
||||||
Share-based compensation expense
|
39.8
|
|
|
14.2
|
|
|
15.4
|
|
|||
Depreciation and amortization
|
829.8
|
|
|
793.7
|
|
|
587.3
|
|
|||
Impairment
|
615.7
|
|
|
677.9
|
|
|
2.2
|
|
|||
Amortization of debt financing costs, premiums and discounts, net
|
(0.3
|
)
|
|
(12.5
|
)
|
|
(8.3
|
)
|
|||
Realized and unrealized losses (gains) on derivative instruments, net
|
(94.8
|
)
|
|
170.1
|
|
|
225.9
|
|
|||
Foreign currency transaction losses (gains), net
|
180.0
|
|
|
(94.4
|
)
|
|
(110.1
|
)
|
|||
Losses (gains) on debt modification and extinguishment, net
|
32.1
|
|
|
51.8
|
|
|
(0.9
|
)
|
|||
Unrealized loss due to change in fair value of investment
|
16.4
|
|
|
—
|
|
|
—
|
|
|||
Deferred income tax expense (benefit)
|
(32.9
|
)
|
|
(135.1
|
)
|
|
93.5
|
|
|||
Changes in operating assets and liabilities, net of the effect of acquisitions:
|
|
|
|
|
|
||||||
Receivables and other operating assets
|
(66.2
|
)
|
|
118.3
|
|
|
(83.7
|
)
|
|||
Payables and accruals
|
(67.0
|
)
|
|
(212.1
|
)
|
|
150.9
|
|
|||
Net cash provided by operating activities
|
816.8
|
|
|
573.2
|
|
|
468.2
|
|
|||
|
|
|
|
|
|
||||||
Cash flows from investing activities:
|
|
|
|
|
|
||||||
Capital expenditures
|
(776.4
|
)
|
|
(639.3
|
)
|
|
(490.4
|
)
|
|||
Cash received (paid) in connection with acquisitions, net
|
(226.4
|
)
|
|
(1.3
|
)
|
|
17.0
|
|
|||
Recovery on damaged or destroyed property and equipment
|
20.7
|
|
|
—
|
|
|
—
|
|
|||
Other investing activities, net
|
1.6
|
|
|
0.2
|
|
|
49.2
|
|
|||
Net cash used by investing activities
|
$
|
(980.5
|
)
|
|
$
|
(640.4
|
)
|
|
$
|
(424.2
|
)
|
|
Year ended December 31,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
|
in millions
|
||||||||||
Cash flows from financing activities:
|
|
|
|
|
|
||||||
Borrowings of debt
|
$
|
1,235.3
|
|
|
$
|
1,759.7
|
|
|
$
|
1,520.6
|
|
Repayments of debt and capital lease obligations
|
(925.2
|
)
|
|
(1,470.2
|
)
|
|
(1,156.5
|
)
|
|||
Distributions to noncontrolling interest owners
|
(22.7
|
)
|
|
(45.9
|
)
|
|
(61.9
|
)
|
|||
Payment of financing costs and debt premiums
|
(39.3
|
)
|
|
(104.3
|
)
|
|
(31.5
|
)
|
|||
Cash payment related to the C&W Jamaica NCI Acquisition
|
(19.7
|
)
|
|
—
|
|
|
—
|
|
|||
Cash payment related to the C&W Barbados NCI Acquisition
|
(1.2
|
)
|
|
(32.3
|
)
|
|
—
|
|
|||
Capital contributions from noncontrolling interest owner
|
18.0
|
|
|
—
|
|
|
—
|
|
|||
Distributions to Liberty Global, net
|
—
|
|
|
(54.9
|
)
|
|
(20.0
|
)
|
|||
Other financing activities, net
|
10.9
|
|
|
0.8
|
|
|
7.9
|
|
|||
Net cash provided by financing activities
|
256.1
|
|
|
52.9
|
|
|
258.6
|
|
|||
|
|
|
|
|
|
||||||
Effect of exchange rate changes on cash, cash equivalents and restricted cash
|
(18.6
|
)
|
|
1.7
|
|
|
3.7
|
|
|||
|
|
|
|
|
|
||||||
Net increase (decrease) in cash, cash equivalents and restricted cash
|
73.8
|
|
|
(12.6
|
)
|
|
306.3
|
|
|||
|
|
|
|
|
|
|
|||||
Cash, cash equivalents and restricted cash:
|
|
|
|
|
|
||||||
Beginning of year
|
568.2
|
|
|
580.8
|
|
|
274.5
|
|
|||
End of year
|
$
|
642.0
|
|
|
$
|
568.2
|
|
|
$
|
580.8
|
|
|
|
|
|
|
|
||||||
Cash paid for interest
|
$
|
418.2
|
|
|
$
|
393.1
|
|
|
$
|
304.6
|
|
Net cash paid for taxes
|
$
|
145.6
|
|
|
$
|
110.9
|
|
|
$
|
131.0
|
|
(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 revenue during the period in which the installation occurred to the extent those fees were equal to or less than direct selling costs. Under ASU 2014-09, these fees are generally deferred and recognized as revenue over the contractual period for those contracts with substantive termination penalties, or for the period of time the upfront fees convey a material right for month-to-month contracts and contracts that do not include substantive termination penalties.
|
|
Balance at December 31, 2017
|
|
Cumulative catch up adjustments upon adoption
|
|
Balance at January 1, 2018
|
||||||
|
in millions
|
||||||||||
Assets:
|
|
|
|
|
|
||||||
Other current assets
|
$
|
222.9
|
|
|
$
|
15.8
|
|
|
$
|
238.7
|
|
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
|
$
|
3,697.3
|
|
|
$
|
8.4
|
|
|
$
|
3,705.7
|
|
|
|
|
|
|
|
||||||
Operating costs and expenses – selling, general and administrative
|
$
|
789.7
|
|
|
$
|
(0.7
|
)
|
|
$
|
789.0
|
|
|
|
|
|
|
|
||||||
Non-operating expense – interest expense
|
$
|
424.6
|
|
|
$
|
19.1
|
|
|
$
|
443.7
|
|
|
|
|
|
|
|
||||||
Income tax expense
|
$
|
52.6
|
|
|
$
|
(1.5
|
)
|
|
$
|
51.1
|
|
|
|
|
|
|
|
||||||
Net loss
|
$
|
627.3
|
|
|
$
|
8.5
|
|
|
$
|
635.8
|
|
(3)
|
Summary of Significant Accounting Policies
|
|
Year ended December 31,
|
|||||||
|
2018 (a)
|
|
2017 (b)
|
|
2016 (c)
|
|||
|
|
|
|
|
|
|||
Weighted average shares outstanding - basic and dilutive
|
173,313,575
|
|
|
171,850,041
|
|
|
125,627,811
|
|
(a)
|
Represent the weighted average number of Liberty Latin America Shares outstanding during the year.
|
(b)
|
Represents (i) the weighted average number of LiLAC Shares outstanding during the year prior to the Split-Off and (ii) the weighted average number of Liberty Latin America Shares outstanding during the year subsequent to the Split-Off. Amount was used for both basic and dilutive EPS, as no Company equity awards were outstanding prior to the Split-Off.
|
(c)
|
Represents the actual weighted average number of LiLAC Shares outstanding, as adjusted to reflect the total 117,430,965 Class A and Class C LiLAC Shares issued to holders of Class A and Class C Liberty Global Shares pursuant to the LiLAC Distribution, as if such distribution was completed on the May 16, 2016 date of the acquisition of C&W. Amount was used for both basic and dilutive EPS, as no Company equity awards were outstanding prior to the Split-Off.
|
(4)
|
Acquisitions
|
Other current assets
|
$
|
6.3
|
|
Property and equipment
|
64.6
|
|
|
Goodwill (a)
|
151.3
|
|
|
Intangible assets subject to amortization (b)
|
61.9
|
|
|
Other assets
|
0.1
|
|
|
Other accrued and current liabilities
|
(13.4
|
)
|
|
Non-current deferred tax liabilities
|
(18.6
|
)
|
|
Other long-term liabilities
|
(0.7
|
)
|
|
Noncontrolling interest (c)
|
(25.1
|
)
|
|
Total purchase price (d)
|
$
|
226.4
|
|
(a)
|
The goodwill recognized in connection with the Cabletica Acquisition is primarily attributable to the ability to take advantage of Cabletica’s existing advanced broadband communications network as a base on which to expand our footprint in the region, and to gain immediate access to potential customers.
|
(b)
|
Amount primarily includes intangible assets related to customer relationships. As of October 1, 2018, the weighted average useful life of Cabletica’s intangible assets was approximately six years.
|
(c)
|
Amount represents the fair value of Televisora’s interest in Cabletica as of the October 1, 2018 acquisition date.
|
(d)
|
Excludes $5 million of direct acquisition costs, including $3 million incurred during 2018, which are included in impairment, restructuring and other operating items, net, in our consolidated statements of operations.
|
Class A Liberty Global Shares (a)
|
$
|
1,167.2
|
|
Class C Liberty Global Shares (a)
|
2,803.5
|
|
|
Class A LiLAC Shares (a)
|
144.1
|
|
|
Class C LiLAC Shares (a)
|
375.3
|
|
|
Special Dividend (b)
|
193.8
|
|
|
Total
|
$
|
4,683.9
|
|
(a)
|
Represents the fair value of the 31,607,008 Class A Liberty Global Shares, 77,379,774 Class C Liberty Global Shares, 3,648,513 Class A LiLAC Shares and 8,939,316 Class C LiLAC Shares issued to C&W shareholders in connection with the C&W Acquisition. These amounts are based on the market price per share at closing on May 16, 2016 of $36.93, $36.23, $39.50 and $41.98, respectively. The aggregate fair value of the Liberty Global Shares issued to acquire C&W has been reflected as an increase to accumulated net contributions (distributions) in our consolidated statement of equity. On July 1, 2016, a total of 117,430,965 Class A and Class C LiLAC Shares were issued to holders of Class A and Class C Liberty Global Shares in recognition of the Liberty Global Shares that were issued to acquire C&W.
|
(b)
|
Represents the Special Dividend of £0.03 ($0.04 at the transaction date) per C&W share paid pursuant to the scheme arrangement based on 4,433,222,313 outstanding shares of C&W on May 16, 2016.
|
Cash and cash equivalents
|
$
|
210.8
|
|
Other current assets
|
578.5
|
|
|
Property and equipment
|
2,914.2
|
|
|
Goodwill (a)
|
5,410.8
|
|
|
Intangible assets subject to amortization (b)
|
1,416.0
|
|
|
Other assets
|
511.3
|
|
|
Current portion of debt and capital lease obligations
|
(94.1
|
)
|
|
Other accrued and current liabilities
|
(753.2
|
)
|
|
Long-term debt and capital lease obligations
|
(3,305.4
|
)
|
|
Other long-term liabilities
|
(751.8
|
)
|
|
Noncontrolling interests (c)
|
(1,453.2
|
)
|
|
Total purchase price (d)
|
$
|
4,683.9
|
|
(a)
|
The goodwill recognized in connection with the C&W Acquisition is primarily attributable to (i) the ability to take advantage of C&W’s existing terrestrial and subsea networks to gain immediate access to potential customers and (ii) synergies that were expected to be achieved through the integration of C&W with other operations of Liberty Latin America.
|
(b)
|
Amount primarily includes intangible assets related to customer relationships. The weighted average useful life of C&W’s intangible assets at the May 16, 2016 acquisition date was approximately nine years.
|
(c)
|
Represents the estimated aggregate fair value of the noncontrolling interests in C&W’s subsidiaries as of May 16, 2016.
|
(d)
|
The total purchase price (i) includes the issuance of Liberty Global Shares and LiLAC Shares that were collectively valued at $4,490 million and the Special Dividend of $194 million and (ii) excludes direct acquisition costs of $135 million, including $119 million incurred during 2016. Direct acquisition costs are included in impairment, restructuring and other operating items, net, in our consolidated statements of operations.
|
Revenue
|
$
|
3,621.2
|
|
Net loss attributable to Liberty Latin America shareholders
|
$
|
(174.4
|
)
|
Net loss per share attributable to Liberty Latin America shareholders – basic and dilutive (a)
|
$
|
(1.00
|
)
|
(a)
|
Amount represents the actual weighted average number of LiLAC Shares outstanding, as adjusted to reflect the total 117,430,965 Class A and Class C LiLAC Shares issued to holders of Class A and Class C Liberty Global Shares pursuant to the LiLAC Distribution as if such distribution was completed on the May 16, 2016 date of the C&W Acquisition.
|
(5)
|
Derivative Instruments
|
|
December 31, 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)
|
$
|
30.7
|
|
|
$
|
82.1
|
|
|
$
|
112.8
|
|
|
$
|
2.9
|
|
|
$
|
38.4
|
|
|
$
|
41.3
|
|
Foreign currency forward contracts
|
14.1
|
|
|
—
|
|
|
14.1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Total
|
$
|
44.8
|
|
|
$
|
82.1
|
|
|
$
|
126.9
|
|
|
$
|
2.9
|
|
|
$
|
38.4
|
|
|
$
|
41.3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Cross-currency and interest rate derivative contracts (b)
|
$
|
23.9
|
|
|
$
|
41.4
|
|
|
$
|
65.3
|
|
|
$
|
29.4
|
|
|
$
|
51.9
|
|
|
$
|
81.3
|
|
Foreign currency forward contracts
|
—
|
|
|
—
|
|
|
—
|
|
|
12.8
|
|
|
—
|
|
|
12.8
|
|
||||||
Total
|
$
|
23.9
|
|
|
$
|
41.4
|
|
|
$
|
65.3
|
|
|
$
|
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 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 10). The changes in the credit risk valuation adjustments associated with our cross-currency and interest rate derivative contracts resulted in net gains (losses) of ($23 million), $23 million and $12 million during 2018, 2017 and 2016, respectively. These amounts are included in realized and unrealized gains (losses) on derivative instruments, net, in our consolidated statements of operations. For further information regarding our fair value measurements, see note 6.
|
|
Year ended December 31,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
|
in millions
|
||||||||||
|
|
|
|
|
|
||||||
Cross-currency and interest rate derivative contracts
|
$
|
69.6
|
|
|
$
|
(157.8
|
)
|
|
$
|
(216.8
|
)
|
Foreign currency forward contracts
|
25.2
|
|
|
(12.3
|
)
|
|
(9.1
|
)
|
|||
Total
|
$
|
94.8
|
|
|
$
|
(170.1
|
)
|
|
$
|
(225.9
|
)
|
|
Year ended December 31,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
|
in millions
|
||||||||||
|
|
|
|
|
|
||||||
Operating activities
|
$
|
(15.9
|
)
|
|
$
|
(26.9
|
)
|
|
$
|
(6.1
|
)
|
Investing activities
|
(2.3
|
)
|
|
(3.7
|
)
|
|
(3.4
|
)
|
|||
Financing activities
|
10.0
|
|
|
—
|
|
|
—
|
|
|||
Total
|
$
|
(8.2
|
)
|
|
$
|
(30.6
|
)
|
|
$
|
(9.5
|
)
|
Borrowing group
|
|
Notional amount due from counterparty
|
|
Weighted average remaining life
|
||
|
|
in millions
|
|
in years
|
||
|
|
|
|
|
||
C&W (a)
|
$
|
2,975.0
|
|
|
5.3
|
|
|
|
|
|
|
||
VTR Finance
|
$
|
203.0
|
|
|
4.2
|
|
|
|
|
|
|
||
Liberty Puerto Rico (a)
|
$
|
1,018.8
|
|
|
2.5
|
|
|
|
|
|
|
||
Cabletica
|
$
|
53.5
|
|
|
4.8
|
(a)
|
Includes forward-starting derivative instruments.
|
Borrowing group
|
|
Notional amount due from counterparty
|
|
Weighted average remaining life
|
||
|
|
in millions
|
|
in years
|
||
|
|
|
|
|
||
C&W
|
$
|
1,875.0
|
|
|
1.0
|
|
|
|
|
|
|
||
Liberty Puerto Rico (a)
|
$
|
942.5
|
|
|
1.0
|
(a)
|
Includes forward-starting derivative instruments.
|
Borrowing group
|
|
Increase (decrease) to borrowing costs
|
|
|
|
|
|
C&W
|
0.03
|
%
|
|
VTR Finance
|
(0.21
|
)%
|
|
Liberty Puerto Rico
|
(0.06
|
)%
|
|
Cabletica
|
0.26
|
%
|
|
Liberty Latin America borrowing groups
|
(0.03
|
)%
|
(6)
|
Fair Value Measurements
|
•
|
Customer relationships. The valuation of customer relationships is primarily based on an excess earnings methodology, which is a form of a discounted cash flow analysis. The excess earnings methodology for customer relationship intangible assets requires us to estimate the specific cash flows expected from the acquired customer relationships, considering such factors as estimated customer life, the revenue expected to be generated over the life of the customer relationships, contributory asset charges and other factors.
|
•
|
Property and equipment. Property and equipment is typically valued using a replacement or reproduction cost approach, considering factors such as current prices of the same or similar equipment, the age of the equipment and economic obsolescence.
|
(7)
|
Investments
|
(8)
|
Insurance Recoveries
|
|
Year ended December 31,
|
||||||
|
2018
|
|
2017
|
||||
|
in millions
|
||||||
|
|
|
|
||||
Other operating (a)
|
$
|
2.2
|
|
|
$
|
2.5
|
|
SG&A
|
2.4
|
|
|
—
|
|
||
Business interruption (b)
|
59.5
|
|
|
—
|
|
||
Impairment, restructuring and other operating items, net (c)
|
35.7
|
|
|
18.2
|
|
||
Total
|
$
|
99.8
|
|
|
$
|
20.7
|
|
(a)
|
The 2017 amount represents recoveries related to Hurricane Matthew.
|
(b)
|
The 2018 amount includes $3 million attributable to Hurricane Matthew.
|
(c)
|
Amounts for each year include $3 million attributable to Hurricane Matthew.
|
(9)
|
Long-lived Assets
|
|
C&W
|
|
Liberty Puerto Rico
|
|
VTR/Cabletica
|
|
Total
|
||||||||
|
in millions
|
||||||||||||||
|
|
|
|
|
|
|
|
||||||||
Goodwill
|
$
|
610.0
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
610.0
|
|
Other
|
5.0
|
|
|
0.4
|
|
|
0.3
|
|
|
5.7
|
|
||||
Total impairment charges
|
$
|
615.0
|
|
|
$
|
0.4
|
|
|
$
|
0.3
|
|
|
$
|
615.7
|
|
|
C&W
|
|
Liberty Puerto Rico
|
|
VTR
|
|
Total
|
||||||||
|
in millions
|
||||||||||||||
|
|
|
|
|
|
|
|
||||||||
Annual impairment analysis – goodwill
|
$
|
317.9
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
317.9
|
|
Hurricane-related:
|
|
|
|
|
|
|
|
||||||||
Goodwill
|
117.3
|
|
|
120.9
|
|
|
—
|
|
|
238.2
|
|
||||
Property and equipment
|
22.8
|
|
|
50.2
|
|
|
—
|
|
|
73.0
|
|
||||
Other indefinite-lived intangible assets
|
—
|
|
|
44.1
|
|
|
—
|
|
|
44.1
|
|
||||
Total hurricane-related
|
140.1
|
|
|
215.2
|
|
|
—
|
|
|
355.3
|
|
||||
Other
|
—
|
|
|
—
|
|
|
4.7
|
|
|
4.7
|
|
||||
Total impairment charges
|
$
|
458.0
|
|
|
$
|
215.2
|
|
|
$
|
4.7
|
|
|
$
|
677.9
|
|
|
January 1,
2018 |
|
Acquisitions
and related
adjustments
|
|
Foreign currency translation
adjustments and other
|
|
Impairments (a)
|
|
December 31,
2018 |
||||||||||
|
in millions
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||
C&W
|
$
|
4,962.5
|
|
|
$
|
23.6
|
|
|
$
|
(50.5
|
)
|
|
$
|
(610.0
|
)
|
|
$
|
4,325.6
|
|
VTR/Cabletica
|
433.4
|
|
|
151.3
|
|
|
(54.7
|
)
|
|
—
|
|
|
530.0
|
|
|||||
Liberty Puerto Rico
|
277.7
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
277.7
|
|
|||||
Total
|
$
|
5,673.6
|
|
|
$
|
174.9
|
|
|
$
|
(105.2
|
)
|
|
$
|
(610.0
|
)
|
|
$
|
5,133.3
|
|
(a)
|
Amount primarily represents an impairment charge associated with the Panama reporting unit of our C&W segment as further discussed above.
|
|
January 1, 2017
|
|
Acquisitions and related adjustments
|
|
Foreign
currency
translation
adjustments and other
|
|
Impairments (a)
|
|
December 31, 2017
|
||||||||||
|
in millions
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||
C&W
|
$
|
5,557.0
|
|
|
$
|
(157.0
|
)
|
|
$
|
(2.3
|
)
|
|
$
|
(435.2
|
)
|
|
$
|
4,962.5
|
|
VTR
|
397.9
|
|
|
—
|
|
|
35.5
|
|
|
—
|
|
|
433.4
|
|
|||||
Liberty Puerto Rico
|
277.7
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
277.7
|
|
|||||
Corporate and other (b)
|
120.9
|
|
|
—
|
|
|
—
|
|
|
(120.9
|
)
|
|
—
|
|
|||||
Total
|
$
|
6,353.5
|
|
|
$
|
(157.0
|
)
|
|
$
|
33.2
|
|
|
$
|
(556.1
|
)
|
|
$
|
5,673.6
|
|
(a)
|
Amounts represent (i) impairment charges at C&W and Liberty Puerto Rico that were recorded during the third quarters of 2017 based on our assessments of the impacts of Hurricanes Irma and Maria and (ii) impairment charges at C&W related to our annual October 1 goodwill impairment analysis. For additional information regarding the impacts of Hurricanes Irma and Maria and the fair value method and related assumptions used in our impairment assessments, see above and notes 6 and 8.
|
(b)
|
Represents enterprise-level goodwill that was allocated to our Liberty Puerto Rico segment for purposes of our impairment tests.
|
|
Estimated useful
life at
December 31, 2018
|
|
December 31,
|
||||||
|
|
2018
|
|
2017
|
|||||
|
|
|
in millions
|
||||||
|
|
|
|
|
|
||||
Distribution systems
|
3 to 25 years
|
|
$
|
4,115.0
|
|
|
$
|
3,878.4
|
|
Customer premises equipment
|
3 to 5 years
|
|
1,606.0
|
|
|
1,382.8
|
|
||
Support equipment, buildings and land
|
3 to 40 years
|
|
1,398.8
|
|
|
1,306.3
|
|
||
|
|
|
7,119.8
|
|
|
6,567.5
|
|
||
Accumulated depreciation
|
|
(2,882.9
|
)
|
|
(2,398.3
|
)
|
|||
Total
|
|
$
|
4,236.9
|
|
|
$
|
4,169.2
|
|
|
December 31,
|
||||||
|
2018
|
|
2017
|
||||
|
in millions
|
||||||
Gross carrying amount:
|
|
|
|
||||
Customer relationships
|
$
|
1,509.7
|
|
|
$
|
1,415.1
|
|
Licenses and other
|
186.8
|
|
|
199.8
|
|
||
Total gross carrying amount
|
1,696.5
|
|
|
1,614.9
|
|
||
Accumulated amortization:
|
|
|
|
||||
Customer relationships
|
(504.7
|
)
|
|
(284.2
|
)
|
||
Licenses and other
|
(26.1
|
)
|
|
(14.5
|
)
|
||
Total accumulated amortization
|
(530.8
|
)
|
|
(298.7
|
)
|
||
Net carrying amount
|
$
|
1,165.7
|
|
|
$
|
1,316.2
|
|
2019
|
$
|
187.6
|
|
2020
|
186.5
|
|
|
2021
|
176.1
|
|
|
2022
|
146.7
|
|
|
2023
|
138.6
|
|
|
Thereafter
|
330.2
|
|
|
Total
|
$
|
1,165.7
|
|
(10)
|
Debt and Capital Lease Obligations
|
|
December 31, 2018
|
|
Estimated fair value (c)
|
|
Principal Amount
|
||||||||||||||||||||||
|
Weighted
average interest rate (a) |
|
Unused borrowing capacity (b)
|
|
|||||||||||||||||||||||
|
|
Borrowing currency
|
|
US $ equivalent
|
|
December 31,
|
|
December 31,
|
|||||||||||||||||||
|
|
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|||||||||||||||||
|
|
|
in millions
|
||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
C&W Credit Facilities
|
5.52
|
%
|
|
|
$
|
760.0
|
|
|
$
|
760.0
|
|
|
$
|
2,135.6
|
|
|
$
|
2,216.4
|
|
|
$
|
2,193.6
|
|
|
$
|
2,212.2
|
|
C&W Notes
|
7.16
|
%
|
|
|
—
|
|
|
—
|
|
|
1,724.7
|
|
|
1,749.7
|
|
|
1,781.6
|
|
|
1,648.4
|
|
||||||
VTR Finance Senior Notes
|
6.88
|
%
|
|
|
—
|
|
|
—
|
|
|
1,265.0
|
|
|
1,479.6
|
|
|
1,260.0
|
|
|
1,400.0
|
|
||||||
VTR Credit Facilities
|
6.55
|
%
|
|
|
(d)
|
|
228.2
|
|
|
245.7
|
|
|
—
|
|
|
250.7
|
|
|
—
|
|
|||||||
LPR Bank Facility (e)
|
6.11
|
%
|
|
|
$
|
40.0
|
|
|
40.0
|
|
|
905.4
|
|
|
951.8
|
|
|
942.5
|
|
|
982.5
|
|
|||||
Cabletica Credit Facilities
|
10.03
|
%
|
|
|
(f)
|
|
15.0
|
|
|
122.2
|
|
|
—
|
|
|
124.7
|
|
|
—
|
|
|||||||
Vendor financing (g)
|
4.93
|
%
|
|
|
—
|
|
|
—
|
|
|
157.6
|
|
|
137.4
|
|
|
157.6
|
|
|
137.4
|
|
||||||
Total debt before premiums, discounts and deferred financing costs
|
6.40
|
%
|
|
|
|
|
$
|
1,043.2
|
|
|
$
|
6,556.2
|
|
|
$
|
6,534.9
|
|
|
$
|
6,710.7
|
|
|
$
|
6,380.5
|
|
|
December 31,
|
||||||
|
2018
|
|
2017
|
||||
|
in millions
|
||||||
|
|
|
|
||||
Total debt before premiums, discounts and deferred financing costs
|
$
|
6,710.7
|
|
|
$
|
6,380.5
|
|
Premiums, discounts and deferred financing costs, net
|
(41.5
|
)
|
|
(26.5
|
)
|
||
Total carrying amount of debt
|
6,669.2
|
|
|
6,354.0
|
|
||
Capital lease obligations
|
12.9
|
|
|
17.5
|
|
||
Total debt and capital lease obligations
|
6,682.1
|
|
|
6,371.5
|
|
||
Less: Current maturities of debt and capital lease obligations
|
(302.5
|
)
|
|
(263.3
|
)
|
||
Long-term debt and capital lease obligations
|
$
|
6,379.6
|
|
|
$
|
6,108.2
|
|
(a)
|
Represents the weighted average interest rate in effect at December 31, 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 6.5% at December 31, 2018. For information regarding our derivative instruments, see note 5.
|
(b)
|
Unused borrowing capacity represents the maximum availability under the applicable facility at December 31, 2018 without regard to covenant compliance calculations or other conditions precedent to borrowing. At December 31, 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 December 31, 2018 compliance reporting requirements. At December 31, 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 term loans and U.S. dollar and CLP revolving credit facilities, including unused borrowing capacity. For further information, see VTR Credit Facilities below.
|
(e)
|
In September 2017 Hurricanes Maria and Irma resulted in extensive damage to the homes, businesses and infrastructure in Puerto Rico. The operations of Liberty Puerto Rico support the debt outstanding under the LPR Bank Facility (as defined and described below). See LPR Bank Facility section below for additional information regarding relief on certain covenant compliance requirements under the LPR Credit Agreements (as defined below) that was provided in December 2017.
|
(f)
|
The Cabletica Credit Facilities comprise certain Costa Rican colón (CRC) and U.S. dollar term loans and a U.S. dollar revolving credit facility. For further information, see Cabletica Credit Facilities below.
|
(g)
|
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 VAT that was paid on our behalf by the vendor. Our operating expenses include $172 million, $83 million and $3 million for the years ended December 31, 2018, 2017 and 2016, 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 consolidated statements of cash flows. Repayments of vendor financing obligations are included in repayments of debt and capital lease obligations in our consolidated statements of cash flows.
|
•
|
Our credit facilities contain certain net leverage ratios, as specified in the relevant credit facility, which are required to be complied with on an incurrence and/or maintenance basis;
|
•
|
Our credit facilities contain certain restrictions which, among other things, restrict the ability of the entities of the relevant borrowing group to (i) incur or guarantee certain financial indebtedness, (ii) make certain disposals and acquisitions, (iii) create certain security interests over their assets, in each case, subject to certain customary and agreed exceptions, and (iv) make certain restricted payments to their direct and/or indirect parent companies through dividends, loans or other distributions, subject to compliance with applicable covenants;
|
•
|
Our credit facilities require that certain entities of the relevant borrowing group guarantee the payment of all sums payable under the relevant credit facility and such entities are required to grant first-ranking security over their shares or, in certain borrowing groups, over substantially all of their assets to secure the payment of all sums payable thereunder;
|
•
|
In addition to certain mandatory prepayment events, the instructing group of lenders under the relevant credit facility may cancel the commitments thereunder and declare the loans thereunder due and payable after the applicable notice period following the occurrence of a change of control (as specified in the relevant credit facility);
|
•
|
Our credit facilities contain certain customary events of default, the occurrence of which, subject to certain exceptions and materiality qualifications, would allow the instructing group of lenders to (i) cancel the total commitments, (ii) accelerate all outstanding loans and terminate their commitments thereunder and/or (iii) declare that all or part of the loans be payable on demand;
|
•
|
Our credit facilities require entities of the relevant borrowing group to observe certain affirmative and negative undertakings and covenants, which are subject to certain materiality qualifications and other customary and agreed exceptions; and
|
•
|
In addition to customary default provisions, our credit facilities generally include certain cross-default and cross-acceleration provisions with respect to other indebtedness of entities of the relevant borrowing group, subject to agreed minimum thresholds and other customary and agreed exceptions.
|
•
|
Our notes contain certain customary incurrence-based covenants. In addition, our notes provide that any failure to pay principal prior to expiration of any applicable grace period, or any acceleration with respect to other indebtedness of the issuer or certain of its subsidiaries, over agreed minimum thresholds (as specified under the applicable indenture), is an event of default under the respective notes;
|
•
|
Our notes contain certain restrictions that, among other things, restrict the ability of the entities of the relevant borrowing group to (i) incur or guarantee certain financial indebtedness, (ii) make certain disposals and acquisitions, (iii) create certain security interests over their assets, in each case, subject to certain customary and agreed exceptions and (iv) make
|
•
|
If the relevant issuer or certain of its subsidiaries (as specified in the applicable indenture) sell certain assets, such issuer must offer to repurchase the applicable notes at par, or if a change of control (as specified in the applicable indenture) occurs, such issuer must offer to repurchase all of the relevant notes at a redemption price of 101%.
|
(a)
|
Amounts are net of original issue premiums and deferred financing costs, as applicable.
|
(b)
|
Carrying values of the 2019 C&W Senior Notes and the 2022 C&W Senior Notes (previously known as the Sable Senior Notes) include the impact of premiums recorded in connection with the acquisition accounting for the C&W Acquisition.
|
(c)
|
Interest on the 2019 C&W Senior Notes is payable annually on March 25. In October 2018, 43.0% of the outstanding 2019 C&W Senior Notes were repurchased and cancelled in connection with a tender offer, as further described below.
|
(d)
|
Interest on the 2022 C&W Senior Notes is payable semi-annually on February 1 and August 1. In November 2018, we redeemed certain of the 2022 C&W Senior Notes, as further described below.
|
|
Redemption price
|
||||
|
2022 C&W Senior Notes
|
|
2026 C&W Senior Notes
|
|
2027 C&W Senior Notes
|
|
|
|
|
|
|
12-month period commencing:
|
August 1
|
|
October 15
|
|
September 15
|
|
|
|
|
|
|
2018
|
105.156%
|
|
N.A.
|
|
N.A.
|
2019
|
103.438%
|
|
N.A.
|
|
N.A.
|
2020
|
101.719%
|
|
N.A.
|
|
N.A.
|
2021
|
100.000%
|
|
103.750%
|
|
N.A.
|
2022
|
100.000%
|
|
101.875%
|
|
103.438%
|
2023
|
N.A.
|
|
100.000%
|
|
101.719%
|
2024
|
N.A.
|
|
100.000%
|
|
100.859%
|
2025 and thereafter
|
N.A.
|
|
100.000%
|
|
100.000%
|
C&W Credit Facilities
|
|
Maturity
|
|
Interest rate
|
|
Facility amount
(in borrowing
currency)
|
|
Unused
borrowing
capacity (a)
|
|
Outstanding principal amount
|
|
Carrying
value (b)
|
||||||||
|
|
|
|
|
|
in millions
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
C&W Revolving Credit Facility (c)
|
|
June 30, 2023
|
|
LIBOR (d) + 3.25%
|
|
$
|
625.0
|
|
|
$
|
625.0
|
|
|
$
|
—
|
|
|
$
|
—
|
|
C&W Term Loan B-4 Facility (c)
|
|
January 31, 2026
|
|
LIBOR + 3.25%
|
|
$
|
1,875.0
|
|
|
—
|
|
|
1,875.0
|
|
|
1,870.5
|
|
|||
C&W Regional Facilities (e)
|
|
various dates ranging from 2019 to 2038
|
|
4.01% (f)
|
|
$
|
453.6
|
|
|
135.0
|
|
|
318.6
|
|
|
317.3
|
|
|||
Total
|
|
$
|
760.0
|
|
|
$
|
2,193.6
|
|
|
$
|
2,187.8
|
|
(a)
|
The amount related to the C&W Revolving Credit Facility represents the maximum availability without regard to covenant compliance calculations or other conditions precedent to borrowing. At December 31, 2018, based on the applicable leverage-based restricted payment tests and leverage covenants, the full amount of unused borrowing capacity under the C&W Credit Facilities was available to be borrowed.
|
(b)
|
Amounts are net of discounts and deferred financing costs, as applicable.
|
(c)
|
In March 2018, we amended and restated the credit agreement originally dated May 16, 2016, as amended and restated as of May 26, 2017, providing for the additional C&W Term Loan B-4 Facility, as further described below, and a $625 million revolving credit facility. The C&W Revolving Credit Facility has a fee on unused commitments of 0.5% per year.
|
(d)
|
London Interbank Offered Rate.
|
(e)
|
Represents certain amounts borrowed by C&W Panama, C&W Jamaica, Marpin 2K4 Ltd., Cable & Wireless Dominica Limited, BTC and, for periods prior to June 30, 2018, Cable & Wireless (Barbados) Limited (C&W Barbados) (collectively, the C&W Regional Facilities).
|
(f)
|
Represents a weighted average rate for all C&W Regional Facilities.
|
|
Redemption
price
|
|
12-month period commencing January 15:
|
|
|
2019
|
103.438%
|
|
2020
|
102.292%
|
|
2021
|
101.146%
|
|
2022 and thereafter
|
100.000%
|
|
|
|
|
|
|
Unused borrowing
capacity
|
|
Outstanding principal amount
|
|
|
||||||||||||||||
VTR Credit Facilities
|
|
Maturity
|
|
Interest rate
|
|
Borrowing currency
|
|
US $ equivalent
|
|
Borrowing currency
|
|
US $ equivalent
|
|
Carrying
value (a)
|
||||||||||||
|
|
|
|
|
|
in millions
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
VTR TLB-1 Facility
|
|
(b)
|
|
ICP (c) + 3.80%
|
|
CLP
|
—
|
|
|
$
|
—
|
|
|
CLP
|
140,900.0
|
|
|
$
|
203.0
|
|
|
$
|
197.9
|
|
||
VTR TLB-2 Facility
|
|
May 23, 2023
|
|
7.00%
|
|
CLP
|
—
|
|
|
—
|
|
|
CLP
|
33,100.0
|
|
|
47.7
|
|
|
46.6
|
|
|||||
VTR RCF – A (d)
|
|
May 23, 2023
|
|
TAB (e) + 3.35%
|
|
CLP
|
30,000.0
|
|
|
43.2
|
|
|
CLP
|
—
|
|
|
—
|
|
|
—
|
|
|||||
VTR RCF – B (f)
|
|
March 14, 2024
|
|
LIBOR + 2.75%
|
|
|
$
|
185.0
|
|
|
185.0
|
|
|
|
$
|
—
|
|
|
—
|
|
|
—
|
|
|||
Total
|
|
$
|
228.2
|
|
|
|
|
|
$
|
250.7
|
|
|
$
|
244.5
|
|
(a)
|
Amounts are net of deferred financing costs.
|
(b)
|
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.
|
(c)
|
Índice de Cámara Promedio rate.
|
(d)
|
The VTR RCF – A has a fee on unused commitments of 1.34% per year.
|
(e)
|
Tasa Activa Bancaria rate.
|
(f)
|
Includes a $1 million credit facility that matures on May 23, 2023. The VTR RCF – B has a fee on unused commitments of 1.10% per year.
|
LPR Bank Facility
|
|
Maturity
|
|
Interest rate
|
|
Facility
amount
(in borrowing currency) |
|
Unused
borrowing capacity |
|
Outstanding principal amount
|
|
Carrying
value (a) |
||||||||
|
|
|
|
|
|
in millions
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
LPR Revolving Credit Facility (b)
|
|
July 7, 2020
|
|
LIBOR + 3.50%
|
|
$
|
40.0
|
|
|
$
|
40.0
|
|
|
$
|
—
|
|
|
$
|
—
|
|
LPR First Lien Term Loan
|
|
January 7, 2022
|
|
LIBOR + 3.50% (c)
|
|
$
|
850.0
|
|
|
—
|
|
|
850.0
|
|
|
842.3
|
|
|||
LPR Second Lien Term Loan
|
|
July 7, 2023
|
|
LIBOR + 6.75% (c)
|
|
$
|
92.5
|
|
|
—
|
|
|
92.5
|
|
|
91.4
|
|
|||
Total
|
|
$
|
40.0
|
|
|
$
|
942.5
|
|
|
$
|
933.7
|
|
(a)
|
Amounts are net of discounts and deferred financing costs.
|
(b)
|
The LPR Revolving Credit Facility has a fee on unused commitments of 0.50% or 0.375%, depending on the consolidated total net leverage ratio (as specified in the LPR Bank Facility). In October 2017, Liberty Puerto Rico borrowed in full the $40 million LPR Revolving Credit Facility under the LPR Bank Facility. In December 2018, the outstanding LPR Revolving Credit Facility balance was repaid in full.
|
(c)
|
The LPR First Lien Term Loan and the LPR Second Lien Term Loan credit agreements each have a LIBOR floor of 1.0%.
|
|
|
|
|
|
|
Unused borrowing capacity
|
|
Outstanding principal
|
|
|
||||||||||||||
Cabletica Credit Facilities
|
|
Maturity
|
|
Interest rate
|
|
Borrowing currency
|
|
U.S. $ equivalent
|
|
Borrowing currency
|
|
U.S. $ equivalent
|
|
Carrying value (a)
|
||||||||||
|
|
|
|
|
|
in millions
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Cabletica Term Loan B-1 Facility
|
|
(b)
|
|
LIBOR + 5.00%
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
53.5
|
|
|
$
|
53.5
|
|
|
$
|
51.8
|
|
Cabletica Term Loan B-2 Facility
|
|
(b)
|
|
TBP (c) + 6.00%
|
|
CRC
|
—
|
|
|
—
|
|
|
CRC
|
43,177.4
|
|
|
71.2
|
|
|
68.9
|
|
|||
Cabletica Revolving Credit Facility (d)
|
|
October 5, 2023
|
|
LIBOR + 4.25%
|
|
$
|
15.0
|
|
|
15.0
|
|
|
$
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
|
|
|
|
|
|
|
|
$
|
15.0
|
|
|
|
|
|
$
|
124.7
|
|
|
$
|
120.7
|
|
(a)
|
Amounts are net of deferred financing costs.
|
(b)
|
Under the terms of the credit agreement, Cabletica is obligated to repay 50% of the outstanding aggregate principal amounts of the Cabletica Term Loan B-1 Facility and the Cabletica Term Loan B-2 Facility on April 5, 2023, with the remaining respective principal amounts due on October 5, 2023, which represents the ultimate maturity date of the facilities.
|
(c)
|
Tasa Básica Pasiva rate.
|
(d)
|
The Cabletica Revolving Credit Facility has a fee on unused commitments of 1.70% per year.
|
|
C&W
|
|
VTR Finance
|
|
Liberty Puerto Rico
|
|
Cabletica
|
|
Consolidated
|
||||||||||
|
in millions
|
||||||||||||||||||
Years ending December 31:
|
|
|
|
|
|
|
|
|
|
||||||||||
2019
|
$
|
191.5
|
|
|
$
|
100.7
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
292.2
|
|
2020
|
24.1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
24.1
|
|
|||||
2021
|
124.2
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
124.2
|
|
|||||
2022
|
489.3
|
|
|
101.5
|
|
|
850.0
|
|
|
—
|
|
|
1,440.8
|
|
|||||
2023
|
120.5
|
|
|
149.2
|
|
|
92.5
|
|
|
124.7
|
|
|
486.9
|
|
|||||
Thereafter
|
3,082.5
|
|
|
1,260.0
|
|
|
—
|
|
|
—
|
|
|
4,342.5
|
|
|||||
Total debt maturities
|
4,032.1
|
|
|
1,611.4
|
|
|
942.5
|
|
|
124.7
|
|
|
6,710.7
|
|
|||||
Premiums, discounts and deferred financing costs, net
|
(5.4
|
)
|
|
(23.3
|
)
|
|
(8.8
|
)
|
|
(4.0
|
)
|
|
(41.5
|
)
|
|||||
Total debt
|
$
|
4,026.7
|
|
|
$
|
1,588.1
|
|
|
$
|
933.7
|
|
|
$
|
120.7
|
|
|
$
|
6,669.2
|
|
Current portion
|
$
|
192.7
|
|
|
$
|
100.7
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
293.4
|
|
Noncurrent portion
|
$
|
3,834.0
|
|
|
$
|
1,487.4
|
|
|
$
|
933.7
|
|
|
$
|
120.7
|
|
|
$
|
6,375.8
|
|
(11)
|
Income Taxes
|
(a)
|
During the year ended December 31, 2016, Liberty Latin America is considered a member of Liberty Global, a U.K. entity. During the year ended December 31, 2017, Liberty Latin America is considered a stand-alone entity, which is a Bermuda entity.
|
(b)
|
The amount for the year ended December 31, 2018 includes an impairment charge of $608 million at our Panama reporting unit. The amount for the year ended December 31, 2017 includes impairment charges of $211 million, $191 million, $113 million and $97 million at our Puerto Rico, Trinidad and Tobago, British Virgin Islands and Bahamas reporting units, respectively. For additional information regarding asset impairments, see note 9.
|
(c)
|
For the year ended December 31, 2018, material jurisdictions that comprise the “foreign” component of our loss before income taxes include Panama, Chile, the U.K., the Netherlands, Barbados and Puerto Rico. For the years ended December 31, 2017 and 2016, material jurisdictions that comprise the “foreign” component of our loss before income taxes include Panama, Chile, the U.K., the Netherlands, Barbados, Puerto Rico, Jamaica, the U.S. and Bahamas.
|
|
Current
|
|
Deferred
|
|
Total
|
||||||
|
in millions
|
||||||||||
Year ended December 31, 2018:
|
|
|
|
|
|
||||||
Domestic
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Foreign (a)
|
(84.0
|
)
|
|
32.9
|
|
|
(51.1
|
)
|
|||
Total
|
$
|
(84.0
|
)
|
|
$
|
32.9
|
|
|
$
|
(51.1
|
)
|
Year ended December 31, 2017:
|
|
|
|
|
|
||||||
Domestic
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Foreign (a)
|
(282.6
|
)
|
|
135.1
|
|
|
(147.5
|
)
|
|||
Total
|
$
|
(282.6
|
)
|
|
$
|
135.1
|
|
|
$
|
(147.5
|
)
|
Year ended December 31, 2016:
|
|
|
|
|
|
||||||
Domestic
|
$
|
(3.0
|
)
|
|
$
|
(6.4
|
)
|
|
$
|
(9.4
|
)
|
Foreign (a)
|
(209.4
|
)
|
|
(87.1
|
)
|
|
(296.5
|
)
|
|||
Total
|
$
|
(212.4
|
)
|
|
$
|
(93.5
|
)
|
|
$
|
(305.9
|
)
|
(a)
|
The amounts include (i) during 2018, a $4 million current related-party tax benefit attributable to Liberty Latin America, (ii) during 2017, a $9 million current related-party current tax expense attributable to Liberty Latin America, and (iii) during 2016, a $12 million current related-party current tax benefit attributable to the U.S. Tax Group.
|
|
Year ended December 31,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
|
in millions
|
||||||||||
|
|
|
|
|
|
||||||
Computed expected tax benefit (a)
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
19.6
|
|
Permanent differences (b)
|
(23.3
|
)
|
|
(173.4
|
)
|
|
(155.8
|
)
|
|||
Basis and other differences in the treatment of items associated with investments in Liberty Latin America entities
|
2.4
|
|
|
5.5
|
|
|
(92.0
|
)
|
|||
Increases in valuation allowances
|
(23.8
|
)
|
|
(59.0
|
)
|
|
(27.2
|
)
|
|||
International rate differences (a) (c)
|
130.3
|
|
|
116.4
|
|
|
(17.1
|
)
|
|||
Enacted tax law and rate changes (d) (e) (f) (g) (h) (i)
|
1.5
|
|
|
83.7
|
|
|
(4.5
|
)
|
|||
Effect of non-deductible goodwill impairments
|
(157.0
|
)
|
|
(101.9
|
)
|
|
—
|
|
|||
Other, net
|
18.8
|
|
|
(18.8
|
)
|
|
(28.9
|
)
|
|||
Total income tax expense
|
$
|
(51.1
|
)
|
|
$
|
(147.5
|
)
|
|
$
|
(305.9
|
)
|
(a)
|
On July 11, 2017, Liberty Latin America was formed as a corporation in Bermuda where the company is exempt from income taxes on ordinary income and capital gains, and therefore has a “statutory” or “expected” tax rate of 0% in 2018 and 2017. The majority of our subsidiaries operate in jurisdictions where income tax is imposed at local applicable rates, resulting in “international rate differences,” as shown in the table above that reflect the computed tax benefit (expense) of pre-tax book income (loss) in the respective taxable jurisdiction. During 2016, the statutory or “expected” tax rate was the U.K. tax rate of 20% to align with the organizational structure of the Company during that year.
|
(b)
|
Permanent differences primarily relate to various non-taxable income or non-deductible expenses, such as Caricom treaty income, limitations on deductible management fees, or executive compensation, among others.
|
(c)
|
The 2018 corporate tax rates applicable to our primary tax jurisdictions are as follows: Chile, 27%; Puerto Rico, 39%; the U.K., 19%; Barbados, 0.25%, 2.5% or 30%; the Netherlands, 25%; and Panama, 25%. The corporate tax rates applicable to our Barbados operations vary, as we have operations that represent different types of business entities and, accordingly, calculate tax at 0.25%, 2.5% or 30%.
|
(d)
|
During 2018, legislation was enacted that changed the income tax rate in Barbados from 25.0% to 30.0% on Regular Barbados Companies. Substantially all of the impact of this rate change on our deferred tax balances was recorded during the fourth quarter of 2018 when the change in law was enacted.
|
(e)
|
On December 10, 2018, legislation was enacted that changed the total corporate income tax rate in Puerto Rico from 39.0% to 37.5%, for tax years beginning after December 31, 2018. Substantially all of the impact of this rate change on our deferred balances was recorded during the fourth quarter of 2018 when the change in law was enacted.
|
(f)
|
On January 1, 2017, legislation was enacted that changed the income tax rate in Trinidad and Tobago from 25.0% to 30.0%. Substantially all of the impact of this rate change on our deferred tax balances was recorded during the first quarter of 2017 when the change in tax law was enacted.
|
(g)
|
On December 22, 2017, the Tax Cuts and Jobs Act legislation was enacted in the U.S., which permanently reduced the corporate income tax rate to 21.0% (effective January 1, 2018), among other corporate income tax changes. Substantially all of the impact of this rate change on our U.S. deferred tax balances was recorded during the fourth quarter of 2017 when the change in tax law was enacted.
|
(h)
|
During the third quarter of 2016, the U.K. enacted legislation that will reduce the corporate income tax rate in April 2020 from 18.0% to 17.0%. Substantially all of the impact of this rate change on our deferred tax balances was recorded during the third quarter of 2016.
|
(i)
|
The corporate tax rate applicable to our Chilean operations increased from 22.5% in 2015 to 24.0% in 2016, and to 25.5% in 2017. In 2018 and future years, the tax rate will be 27.0%. As of 2017, the 35.0% withholding tax applicable to payments made by our Chilean operations to non-resident shareholders will be based only on actual distributions to shareholders and only 65.0% of the actual corporate tax paid by our Chilean operations will be available to be used as a credit against this withholding tax. In the case of shareholders resident in countries that have tax treaties in force with Chile, there will be a full credit for the corporate tax paid.
|
|
December 31,
|
||||||
|
2018
|
|
2017
|
||||
|
in millions
|
||||||
|
|
|
|
||||
Deferred tax assets
|
$
|
144.7
|
|
|
$
|
138.0
|
|
Deferred tax liabilities
|
(543.0
|
)
|
|
(533.4
|
)
|
||
Net deferred tax liability
|
$
|
(398.3
|
)
|
|
$
|
(395.4
|
)
|
|
December 31,
|
||||||
|
2018
|
|
2017
|
||||
|
in millions
|
||||||
Deferred tax assets:
|
|
|
|
||||
Net operating losses, credits and other carryforwards
|
$
|
1,388.2
|
|
|
$
|
1,320.8
|
|
Deferred revenue
|
2.0
|
|
|
11.6
|
|
||
Unrealized gains and losses
|
68.8
|
|
|
83.7
|
|
||
Accrued expenses
|
68.6
|
|
|
76.4
|
|
||
Other future deductible amounts
|
3.7
|
|
|
1.6
|
|
||
Deferred tax assets
|
1,531.3
|
|
|
1,494.1
|
|
||
Valuation allowance
|
(1,308.9
|
)
|
|
(1,282.2
|
)
|
||
Deferred tax assets, net of valuation allowance
|
222.4
|
|
|
211.9
|
|
||
Deferred tax liabilities:
|
|
|
|
||||
Investments
|
(231.6
|
)
|
|
(217.7
|
)
|
||
Intangible assets
|
(197.5
|
)
|
|
(198.5
|
)
|
||
Property and equipment, net
|
(173.5
|
)
|
|
(166.9
|
)
|
||
Un-remitted foreign earnings
|
(18.1
|
)
|
|
(16.1
|
)
|
||
Other future taxable amounts
|
—
|
|
|
(8.1
|
)
|
||
Deferred tax liabilities
|
(620.7
|
)
|
|
(607.3
|
)
|
||
Net deferred tax liability
|
$
|
(398.3
|
)
|
|
$
|
(395.4
|
)
|
|
Year ended December 31,
|
|||||||||||
|
2018
|
|
2017
|
|
2016
|
|||||||
|
in millions
|
|||||||||||
|
|
|
|
|
|
|||||||
Balance at beginning of period
|
$
|
1,282.2
|
|
|
$
|
1,328.4
|
|
|
$
|
70.1
|
|
|
Net tax expense related to operations
|
23.8
|
|
|
59.0
|
|
|
27.2
|
|
||||
Translation adjustments
|
2.9
|
|
|
26.1
|
|
|
(238.0
|
)
|
||||
Business acquisitions and other
|
—
|
|
|
(131.3
|
)
|
|
1,469.1
|
|
||||
Balance at end of period
|
$
|
1,308.9
|
|
|
$
|
1,282.2
|
|
|
$
|
1,328.4
|
|
|
Year ended December 31,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
|
in millions
|
||||||||||
|
|
|
|
|
|
||||||
Balance at January 1
|
$
|
264.5
|
|
|
$
|
182.3
|
|
|
$
|
3.6
|
|
Additions for tax positions of prior years
|
26.2
|
|
|
67.6
|
|
|
136.4
|
|
|||
Effects of business acquisitions
|
—
|
|
|
—
|
|
|
38.0
|
|
|||
Additions based on tax positions related to the current year
|
29.6
|
|
|
24.0
|
|
|
10.0
|
|
|||
Lapse of statute of limitations
|
(10.7
|
)
|
|
(5.9
|
)
|
|
(6.0
|
)
|
|||
Foreign currency translation
|
(29.9
|
)
|
|
17.8
|
|
|
1.1
|
|
|||
Decrease for settlement with tax authorities
|
—
|
|
|
(1.0
|
)
|
|
—
|
|
|||
Reductions for tax positions of prior years
|
(30.7
|
)
|
|
(20.3
|
)
|
|
(0.8
|
)
|
|||
Balance at December 31
|
$
|
249.0
|
|
|
$
|
264.5
|
|
|
$
|
182.3
|
|
(12)
|
Equity
|
|
Class A
|
|
Class B
|
|
Class C
|
|||
|
|
|
|
|
|
|||
Balance at January 1, 2018
|
48,428,841
|
|
|
1,940,193
|
|
|
120,843,539
|
|
LPR NCI Acquisition
|
—
|
|
|
—
|
|
|
9,500,000
|
|
Issued in connection with share-based compensation plans
|
68,718
|
|
|
—
|
|
|
153,629
|
|
Issued in connection with 401(k) company match
|
—
|
|
|
—
|
|
|
28,990
|
|
Conversions
|
4,244
|
|
|
(4,244
|
)
|
|
—
|
|
Balance at December 31, 2018
|
48,501,803
|
|
|
1,935,949
|
|
|
130,526,158
|
|
(13)
|
Related-party Transactions
|
|
December 31,
|
||||||
|
2018
|
|
2017
|
||||
|
in millions
|
||||||
|
|
|
|
||||
Other current assets (a)
|
$
|
3.2
|
|
|
$
|
4.2
|
|
|
|
|
|
||||
Current liabilities:
|
|
|
|
||||
Accounts payable (b)
|
$
|
7.0
|
|
|
$
|
0.4
|
|
Other accrued and current liabilities (c)
|
3.5
|
|
|
1.0
|
|
||
Total current liabilities
|
$
|
10.5
|
|
|
$
|
1.4
|
|
(a)
|
Represents non-interest bearing receivables due from certain Liberty Global subsidiaries.
|
(b)
|
Represents non-interest bearing payables to certain Liberty Global subsidiaries, including with respect to capital assets as further discussed below.
|
(c)
|
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 certain technical and information technology services (including software development services associated with the Connect Box and the Horizon platform, management information systems, hardware, data storage, and network and telecommunications services), access to Liberty Global’s procurement team and tools to leverage scale and take advantage of joint purchasing opportunities, certain management services, and other services to support Liberty Latin America’s legal, tax, accounting and finance departments;
|
•
|
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. For additional information, see note 11.
|
|
Year ended December 31,
|
||||||
|
2017
|
|
2016
|
||||
|
in millions
|
||||||
|
|
|
|
||||
Revenue
|
$
|
4.0
|
|
|
$
|
6.5
|
|
Allocated share-based compensation expense
|
(12.5
|
)
|
|
(8.7
|
)
|
||
Charges from Liberty Global
|
(12.0
|
)
|
|
(8.5
|
)
|
||
Included in operating income (loss)
|
(20.5
|
)
|
|
(10.7
|
)
|
||
Interest income
|
1.5
|
|
|
4.2
|
|
||
Allocated tax benefit (expense)
|
(9.4
|
)
|
|
12.0
|
|
||
Included in net loss
|
$
|
(28.4
|
)
|
|
$
|
5.5
|
|
(14)
|
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
|
25.6
|
|
|
8.8
|
|
|
34.4
|
|
|||
Cash paid
|
(24.3
|
)
|
|
(13.5
|
)
|
|
(37.8
|
)
|
|||
Foreign currency translation adjustments and other
|
0.1
|
|
|
(2.7
|
)
|
|
(2.6
|
)
|
|||
Restructuring liability as of December 31, 2018
|
$
|
7.6
|
|
|
$
|
18.0
|
|
|
$
|
25.6
|
|
|
|
|
|
|
|
||||||
Current portion
|
$
|
7.6
|
|
|
$
|
10.4
|
|
|
$
|
18.0
|
|
Noncurrent portion
|
—
|
|
|
7.6
|
|
|
7.6
|
|
|||
Total
|
$
|
7.6
|
|
|
$
|
18.0
|
|
|
$
|
25.6
|
|
|
Employee
severance
and
termination
|
|
Contract termination and other
|
|
Total
|
||||||
|
in millions
|
||||||||||
|
|
|
|
|
|
||||||
Restructuring liability as of January 1, 2017
|
$
|
4.0
|
|
|
$
|
26.9
|
|
|
$
|
30.9
|
|
Restructuring charges
|
34.7
|
|
|
6.3
|
|
|
41.0
|
|
|||
Cash paid
|
(33.1
|
)
|
|
(10.0
|
)
|
|
(43.1
|
)
|
|||
Foreign currency translation adjustments and other
|
0.6
|
|
|
2.2
|
|
|
2.8
|
|
|||
Restructuring liability as of December 31, 2017
|
$
|
6.2
|
|
|
$
|
25.4
|
|
|
$
|
31.6
|
|
|
|
|
|
|
|
||||||
Current portion
|
$
|
6.2
|
|
|
$
|
11.0
|
|
|
$
|
17.2
|
|
Noncurrent portion
|
—
|
|
|
14.4
|
|
|
14.4
|
|
|||
Total
|
$
|
6.2
|
|
|
$
|
25.4
|
|
|
$
|
31.6
|
|
|
Employee
severance
and
termination
|
|
Contract termination and other
|
|
Total
|
||||||
|
in millions
|
||||||||||
|
|
|
|
|
|
||||||
Restructuring liability as of January 1, 2016
|
$
|
2.2
|
|
|
$
|
28.9
|
|
|
$
|
31.1
|
|
Restructuring charges
|
17.3
|
|
|
17.1
|
|
|
34.4
|
|
|||
Cash paid
|
(27.8
|
)
|
|
(12.0
|
)
|
|
(39.8
|
)
|
|||
C&W Acquisition
|
15.3
|
|
|
0.7
|
|
|
16.0
|
|
|||
Foreign currency translation adjustments and other
|
(3.0
|
)
|
|
(7.8
|
)
|
|
(10.8
|
)
|
|||
Restructuring liability as of December 31, 2016
|
$
|
4.0
|
|
|
$
|
26.9
|
|
|
$
|
30.9
|
|
(15)
|
Defined Benefit Plans
|
|
December 31,
|
||
|
2018
|
|
2017
|
|
|
|
|
Expected rate of salary increase
|
0.7%
|
|
0.6%
|
Discount rate
|
3.6%
|
|
3.0%
|
Discount rate – CWSF uninsured liability
|
2.8%
|
|
2.4%
|
Return on plan assets
|
3.6%
|
|
3.2%
|
Retail price index inflation rate
|
3.5%
|
|
3.7%
|
Consumer price index inflation rate
|
2.2%
|
|
2.2%
|
|
December 31,
|
||||
|
2018
|
|
2028
|
|
2038
|
|
years
|
||||
|
|
|
|
|
|
Male participants and dependents
|
28
|
|
29
|
|
29
|
Female participants and dependents
|
28
|
|
29
|
|
30
|
•
|
Investment returns: Our net pension assets (liabilities) and contribution requirements are heavily dependent upon the return on the invested assets;
|
•
|
Longevity: The cost to the company of the pensions promised to members is dependent upon the expected term of these payments. To the extent that members live longer than expected this will increase the cost of these arrangements; and
|
•
|
Inflation rate risk: In the U.K., pension obligations are impacted by inflation and, as such, higher inflation will lead to higher pension liabilities.
|
|
Increase
|
|
Decrease
|
||||
|
in millions
|
||||||
CWSF and U.K. unfunded arrangements
|
|
|
|
||||
Discount rate:
|
|
|
|
||||
Effect on defined benefit obligation
|
$
|
(191
|
)
|
|
$
|
238
|
|
Effect on defined benefit obligation, net of annuity insurance policies
|
$
|
(89
|
)
|
|
$
|
116
|
|
Inflation (and related increases):
|
|
|
|
||||
Effect on defined benefit obligation
|
$
|
134
|
|
|
$
|
(128
|
)
|
Effect on defined benefit obligation, net of annuity insurance policies
|
$
|
70
|
|
|
$
|
(65
|
)
|
Life expectancy:
|
|
|
|
||||
Effect on defined benefit obligation
|
$
|
76
|
|
|
$
|
(75
|
)
|
Effect on defined benefit obligation, net of annuity insurance policies
|
$
|
20
|
|
|
$
|
(19
|
)
|
Other plans
|
|
|
|
||||
Effect on defined benefit obligation:
|
|
|
|
||||
Discount rate
|
$
|
(47
|
)
|
|
$
|
57
|
|
Life expectancy
|
$
|
7
|
|
|
$
|
(7
|
)
|
|
December 31,
|
||||||
|
2018
|
|
2017
|
||||
|
in millions
|
||||||
|
|
|
|
||||
Projected benefit obligation at beginning of period
|
$
|
2,020.0
|
|
|
$
|
1,944.0
|
|
Bahamas plan adjustment (a)
|
328.4
|
|
|
—
|
|
||
Service cost
|
6.3
|
|
|
1.2
|
|
||
Prior service cost (b)
|
16.4
|
|
|
—
|
|
||
Contributions by plan participants
|
1.3
|
|
|
1.2
|
|
||
Interest cost
|
69.1
|
|
|
58.8
|
|
||
Actuarial gain
|
(123.6
|
)
|
|
(47.2
|
)
|
||
Benefits paid
|
(124.3
|
)
|
|
(103.1
|
)
|
||
Other
|
6.4
|
|
|
0.3
|
|
||
Effect of changes in foreign currency exchange rates
|
(103.3
|
)
|
|
164.8
|
|
||
Projected benefit obligation at end of period
|
$
|
2,096.7
|
|
|
$
|
2,020.0
|
|
|
|
|
|
||||
Accumulated benefit obligation at end of period
|
$
|
2,084.1
|
|
|
$
|
2,016.3
|
|
|
|
|
|
||||
Fair value of plan assets at beginning of period
|
$
|
2,118.7
|
|
|
$
|
1,909.1
|
|
Bahamas plan adjustment (a)
|
152.3
|
|
|
—
|
|
||
Actual return on plan assets
|
24.2
|
|
|
13.8
|
|
||
Contributions by employer
|
7.0
|
|
|
130.0
|
|
||
Contributions by plan participants
|
1.3
|
|
|
1.2
|
|
||
Benefits paid
|
(124.3
|
)
|
|
(103.1
|
)
|
||
Other
|
0.2
|
|
|
0.3
|
|
||
Effect of changes in foreign currency exchange rates
|
(111.3
|
)
|
|
167.4
|
|
||
Fair value of plan assets at end of period
|
$
|
2,068.1
|
|
|
$
|
2,118.7
|
|
Net pension asset (liability)
|
$
|
(28.6
|
)
|
|
$
|
98.7
|
|
(a)
|
During 2018, C&W recognized a net pension liability that is largely indemnified by a government entity. At December 31, 2018, the indemnification asset balance was $132 million, which is included in other assets, net, in our consolidated balance sheet.
|
(b)
|
Amount relates to an allowance recorded during 2018 in connection with expected costs associated with guaranteed minimum pension inequalities in the CWSF.
|
|
December 31,
|
||||||
|
2018
|
|
2017
|
||||
|
in millions
|
||||||
|
|
|
|
||||
Noncurrent assets
|
$
|
177.3
|
|
|
$
|
143.9
|
|
Noncurrent liabilities
|
(205.9
|
)
|
|
(45.2
|
)
|
||
|
$
|
(28.6
|
)
|
|
$
|
98.7
|
|
|
Asset
mix (a)
|
|
December 31, 2018
|
||||||||||||||
|
|
Total
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|||||||||
|
%
|
|
in millions
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||
Equity securities
|
17.9
|
|
$
|
369.7
|
|
|
$
|
207.8
|
|
|
$
|
161.9
|
|
|
$
|
—
|
|
Bonds (b)
|
25.1
|
|
518.9
|
|
|
504.6
|
|
|
14.3
|
|
|
—
|
|
||||
Insurance annuity contracts (c)
|
54.1
|
|
1,119.3
|
|
|
—
|
|
|
91.0
|
|
|
1,028.3
|
|
||||
Real estate
|
1.3
|
|
26.0
|
|
|
9.9
|
|
|
1.2
|
|
|
14.9
|
|
||||
Private equity
|
0.4
|
|
9.7
|
|
|
—
|
|
|
—
|
|
|
9.7
|
|
||||
Cash
|
1.2
|
|
24.5
|
|
|
24.5
|
|
|
—
|
|
|
—
|
|
||||
Total
|
100.0
|
|
$
|
2,068.1
|
|
|
$
|
746.8
|
|
|
$
|
268.4
|
|
|
$
|
1,052.9
|
|
|
Asset
mix (a)
|
|
December 31, 2017
|
||||||||||||||
|
|
Total
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|||||||||
|
%
|
|
in millions
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||
Equity securities
|
27.0
|
|
$
|
572.8
|
|
|
$
|
347.5
|
|
|
$
|
225.3
|
|
|
$
|
—
|
|
Bonds (b)
|
8.4
|
|
177.2
|
|
|
175.1
|
|
|
2.1
|
|
|
—
|
|
||||
Insurance annuity contracts (c)
|
59.2
|
|
1,255.3
|
|
|
—
|
|
|
107.5
|
|
|
1,147.8
|
|
||||
Real estate
|
1.3
|
|
26.5
|
|
|
13.9
|
|
|
0.9
|
|
|
11.7
|
|
||||
Private equity
|
0.6
|
|
11.9
|
|
|
—
|
|
|
—
|
|
|
11.9
|
|
||||
Other
|
0.7
|
|
15.2
|
|
|
10.8
|
|
|
4.4
|
|
|
—
|
|
||||
Cash
|
2.8
|
|
59.8
|
|
|
59.8
|
|
|
—
|
|
|
—
|
|
||||
Total
|
100.0
|
|
$
|
2,118.7
|
|
|
$
|
607.1
|
|
|
$
|
340.2
|
|
|
$
|
1,171.4
|
|
(a)
|
We review the asset allocations within the respective portfolios on a regular basis. Generally, the plans do not have explicit asset mix targets other than for the equity securities and bond portfolios within the CWSF on a consolidated basis. The asset mix is primarily subject to, among other considerations, a de-risking plan related to the CWSF.
|
(b)
|
Amounts primarily include (i) fixed-interest and index-linked U.K. Government Gilts held by the CWSF and (ii) bonds held by the Bahamas and Jamaica plans.
|
(c)
|
The trustees of the CWSF and Jamaica plan have each purchased annuity policies pursuant to which the insurer assumed responsibility for the benefits payable to certain participants of the CWSF and Jamaica plan. At December 31, 2018 and 2017, approximately 66% of the liabilities in the CWSF and 64% and 69%, respectively, of the liabilities in the Jamaica plan are matched by related annuity policy assets, which reduces our funding risk for these plans.
|
|
December 31,
|
||||||
|
2018
|
|
2017
|
||||
|
in millions
|
||||||
|
|
|
|
||||
Balance at beginning of year
|
$
|
1,171.4
|
|
|
$
|
1,042.6
|
|
Gains (losses) relating to assets still held at year-end
|
10.4
|
|
|
(9.0
|
)
|
||
Purchases, sales and settlements of investments, net
|
(64.4
|
)
|
|
38.0
|
|
||
Foreign currency translation adjustments
|
(64.5
|
)
|
|
99.8
|
|
||
Balance at end of year
|
$
|
1,052.9
|
|
|
$
|
1,171.4
|
|
|
Year ended December 31,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
|
in millions
|
||||||||||
|
|
|
|
|
|
||||||
Included in operating income – service costs
|
$
|
3.7
|
|
|
$
|
1.2
|
|
|
$
|
0.9
|
|
|
|
|
|
|
|
||||||
Other income (expense), net:
|
|
|
|
|
|
||||||
Interest costs
|
64.5
|
|
|
58.8
|
|
|
42.9
|
|
|||
Expected return on plan assets
|
(74.8
|
)
|
|
(73.0
|
)
|
|
(46.7
|
)
|
|||
Other
|
(1.9
|
)
|
|
(0.3
|
)
|
|
—
|
|
|||
|
(12.2
|
)
|
|
(14.5
|
)
|
|
(3.8
|
)
|
|||
Total net periodic pension benefit
|
$
|
(8.5
|
)
|
|
$
|
(13.3
|
)
|
|
$
|
(2.9
|
)
|
|
Year ended December 31,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
|
in millions
|
||||||||||
|
|
|
|
|
|
||||||
Balance at beginning of year
|
$
|
(19.8
|
)
|
|
$
|
(9.7
|
)
|
|
$
|
—
|
|
Actuarial gain (loss) on projected benefit obligation
|
81.9
|
|
|
47.2
|
|
|
(213.0
|
)
|
|||
Actuarial gain (loss) on plan assets (a)
|
(51.1
|
)
|
|
(59.2
|
)
|
|
202.9
|
|
|||
Foreign currency translation adjustments and other
|
(0.3
|
)
|
|
1.9
|
|
|
0.4
|
|
|||
Balance at end of year
|
$
|
10.7
|
|
|
$
|
(19.8
|
)
|
|
$
|
(9.7
|
)
|
(a)
|
Represents the actual less expected return on plan assets.
|
(16)
|
Share-based Compensation
|
|
Year ended December 31,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
|
in millions
|
||||||||||
Included in:
|
|
|
|
|
|
||||||
Other operating expense
|
$
|
0.6
|
|
|
$
|
0.5
|
|
|
$
|
1.4
|
|
SG&A expense
|
39.2
|
|
|
13.7
|
|
|
14.0
|
|
|||
Total
|
$
|
39.8
|
|
|
$
|
14.2
|
|
|
$
|
15.4
|
|
Assumptions used to estimate fair value of SARs granted:
|
|
||
Risk-free interest rate
|
2.24 - 3.05%
|
||
Expected life
|
4.6 - 7.0 years
|
||
Expected volatility
|
29.8 - 38.2%
|
||
Expected dividend yield
|
none
|
||
Weighted average grant-date fair value per share of awards granted:
|
|
||
SARs
|
$
|
7.05
|
|
RSUs
|
$
|
18.41
|
|
PSUs
|
$
|
19.49
|
|
Total intrinsic value of SARs exercised (in millions)
|
$
|
—
|
|
Income tax benefit related to share-based compensation (in millions)
|
$
|
6.2
|
|
|
Number of
shares |
|
Weighted
average base price |
|
Weighted
average remaining contractual term |
|
Aggregate intrinsic value
|
|||||
SARs – Class A shares
|
|
|
|
|
in years
|
|
in millions
|
|||||
Outstanding at January 1, 2018
|
1,001,578
|
|
|
$
|
27.95
|
|
|
|
|
|
||
Granted
|
1,699,375
|
|
|
$
|
19.90
|
|
|
|
|
|
||
Forfeited
|
(162,378
|
)
|
|
$
|
24.70
|
|
|
|
|
|
||
Exercised
|
(2,242
|
)
|
|
$
|
21.43
|
|
|
|
|
|
||
Outstanding at December 31, 2018
|
2,536,333
|
|
|
$
|
22.77
|
|
|
5.6
|
|
$
|
—
|
|
Exercisable at December 31, 2018
|
595,605
|
|
|
$
|
27.93
|
|
|
4.6
|
|
$
|
—
|
|
|
Number of
shares |
|
Weighted
average base price |
|
Weighted
average remaining contractual term |
|
Aggregate intrinsic value
|
|||||
SARs – Class C shares
|
|
|
|
|
in years
|
|
in millions
|
|||||
Outstanding at January 1, 2018
|
2,068,399
|
|
|
$
|
28.36
|
|
|
|
|
|
||
Granted
|
3,404,213
|
|
|
$
|
19.64
|
|
|
|
|
|
||
Forfeited
|
(333,560
|
)
|
|
$
|
24.81
|
|
|
|
|
|
||
Exercised
|
(2,102
|
)
|
|
$
|
21.84
|
|
|
|
|
|
||
Outstanding at December 31, 2018
|
5,136,950
|
|
|
$
|
22.82
|
|
|
5.6
|
|
$
|
—
|
|
Exercisable at December 31, 2018
|
1,255,784
|
|
|
$
|
28.24
|
|
|
4.4
|
|
$
|
—
|
|
|
Number of
shares |
|
Weighted
average grant-date fair value per share |
|
Weighted
average remaining contractual term |
|||
RSUs – Class A shares
|
|
|
|
|
in years
|
|||
Outstanding at January 1, 2018
|
152,606
|
|
|
$
|
29.40
|
|
|
|
Granted
|
145,870
|
|
|
$
|
18.66
|
|
|
|
Forfeited
|
(21,935
|
)
|
|
$
|
24.86
|
|
|
|
Released from restrictions
|
(76,547
|
)
|
|
$
|
29.71
|
|
|
|
Outstanding at December 31, 2018
|
199,994
|
|
|
$
|
21.94
|
|
|
2.5
|
|
Number of
shares |
|
Weighted
average grant-date fair value per share |
|
Weighted
average remaining contractual term |
|||
RSUs – Class C shares
|
|
|
|
|
in years
|
|||
Outstanding at January 1, 2018
|
314,521
|
|
|
$
|
30.39
|
|
|
|
Granted
|
291,740
|
|
|
$
|
18.28
|
|
|
|
Forfeited
|
(43,952
|
)
|
|
$
|
25.00
|
|
|
|
Released from restrictions
|
(162,562
|
)
|
|
$
|
31.08
|
|
|
|
Outstanding at December 31, 2018
|
399,747
|
|
|
$
|
21.86
|
|
|
2.5
|
|
Number of
shares |
|
Weighted
average grant-date fair value per share |
|
Weighted
average remaining contractual term |
|||
PSUs – Class A shares
|
|
|
|
|
in years
|
|||
Outstanding at January 1, 2018
|
173,219
|
|
|
$
|
22.83
|
|
|
|
Granted
|
362,351
|
|
|
$
|
19.61
|
|
|
|
Forfeited
|
(29,848
|
)
|
|
$
|
20.90
|
|
|
|
Outstanding at December 31, 2018
|
505,722
|
|
|
$
|
20.63
|
|
|
1.4
|
|
Number of
shares |
|
Weighted
average grant-date fair value per share |
|
Weighted
average remaining contractual term |
|||
PSUs – Class C shares
|
|
|
|
|
in years
|
|||
Outstanding at January 1, 2018
|
346,443
|
|
|
$
|
23.15
|
|
|
|
Granted
|
724,704
|
|
|
$
|
19.77
|
|
|
|
Forfeited
|
(59,696
|
)
|
|
$
|
21.27
|
|
|
|
Outstanding at December 31, 2018
|
1,011,451
|
|
|
$
|
20.84
|
|
|
1.4
|
|
Number of
shares |
|
Weighted
average base price |
|
Weighted
average remaining contractual term |
|||
Share-based incentive award type
|
|
|
|
|
in years
|
|||
SARs:
|
|
|
|
|
|
|||
Liberty Global Class A ordinary shares:
|
|
|
|
|
|
|||
Outstanding
|
1,198,985
|
|
|
$
|
32.74
|
|
|
2.9
|
Exercisable
|
1,017,362
|
|
|
$
|
32.26
|
|
|
2.6
|
Liberty Global Class C ordinary shares:
|
|
|
|
|
|
|||
Outstanding
|
2,819,203
|
|
|
$
|
30.54
|
|
|
2.7
|
Exercisable
|
2,455,257
|
|
|
$
|
29.98
|
|
|
2.4
|
|
Number of
shares |
|
Weighted
average grant-date fair value per share |
|
Weighted
average remaining contractual term |
|||
Share-based incentive award type
|
|
|
|
|
in years
|
|||
RSUs outstanding:
|
|
|
|
|
|
|||
Liberty Global Class A ordinary shares
|
9,426
|
|
|
$
|
36.73
|
|
|
1.4
|
Liberty Global Class C ordinary shares
|
18,882
|
|
|
$
|
39.61
|
|
|
1.4
|
PSUs outstanding:
|
|
|
|
|
|
|||
Liberty Global Class A ordinary shares
|
172,429
|
|
|
$
|
30.29
|
|
|
0.8
|
Liberty Global Class C ordinary shares
|
345,210
|
|
|
$
|
33.05
|
|
|
0.8
|
|
Liberty Latin America shareholders
|
|
|
|
|
||||||||||||||
|
Foreign
currency
translation
adjustments
|
|
Pension-
related adjustments and other
|
|
Accumulated
other
comprehensive
earnings (loss)
|
|
Non-controlling
interests
|
|
Total
accumulated
other
comprehensive
earnings (loss)
|
||||||||||
|
in millions
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Balance at January 1, 2016
|
$
|
52.8
|
|
|
$
|
1.5
|
|
|
$
|
54.3
|
|
|
$
|
—
|
|
|
$
|
54.3
|
|
Other comprehensive loss
|
(58.0
|
)
|
|
(13.0
|
)
|
|
(71.0
|
)
|
|
(0.9
|
)
|
|
(71.9
|
)
|
|||||
Balance at December 31, 2016
|
(5.2
|
)
|
|
(11.5
|
)
|
|
(16.7
|
)
|
|
(0.9
|
)
|
|
(17.6
|
)
|
|||||
Other comprehensive loss
|
(37.2
|
)
|
|
(10.3
|
)
|
|
(47.5
|
)
|
|
0.9
|
|
|
(46.6
|
)
|
|||||
Balance at December 31, 2017
|
(42.4
|
)
|
|
(21.8
|
)
|
|
(64.2
|
)
|
|
—
|
|
|
(64.2
|
)
|
|||||
Other comprehensive earnings
|
5.6
|
|
|
35.1
|
|
|
40.7
|
|
|
(1.3
|
)
|
|
39.4
|
|
|||||
Impact of the C&W Jamaica NCI Acquisition
|
7.0
|
|
|
0.2
|
|
|
7.2
|
|
|
(7.2
|
)
|
|
—
|
|
|||||
Balance at December 31, 2018
|
$
|
(29.8
|
)
|
|
$
|
13.5
|
|
|
$
|
(16.3
|
)
|
|
$
|
(8.5
|
)
|
|
$
|
(24.8
|
)
|
|
Pre-tax
amount
|
|
Tax benefit (expense)
|
|
Net-of-tax
amount
|
||||||
|
in millions
|
||||||||||
Year ended December 31, 2018:
|
|
|
|
|
|
||||||
Foreign currency translation adjustments
|
$
|
2.7
|
|
|
$
|
—
|
|
|
$
|
2.7
|
|
Pension-related adjustments and other
|
37.9
|
|
|
(1.2
|
)
|
|
36.7
|
|
|||
Other comprehensive earnings
|
40.6
|
|
|
(1.2
|
)
|
|
39.4
|
|
|||
Other comprehensive loss attributable to noncontrolling interests (a)
|
1.3
|
|
|
—
|
|
|
1.3
|
|
|||
Other comprehensive earnings attributable to Liberty Latin America shareholders
|
$
|
41.9
|
|
|
$
|
(1.2
|
)
|
|
$
|
40.7
|
|
|
|
|
|
|
|
||||||
Year ended December 31, 2017:
|
|
|
|
|
|
||||||
Foreign currency translation adjustments
|
$
|
(35.6
|
)
|
|
$
|
—
|
|
|
$
|
(35.6
|
)
|
Pension-related adjustments and other
|
(12.1
|
)
|
|
1.1
|
|
|
(11.0
|
)
|
|||
Other comprehensive loss
|
(47.7
|
)
|
|
1.1
|
|
|
(46.6
|
)
|
|||
Other comprehensive earnings attributable to noncontrolling interests (a)
|
(0.9
|
)
|
|
—
|
|
|
(0.9
|
)
|
|||
Other comprehensive loss attributable to Liberty Latin America shareholders
|
$
|
(48.6
|
)
|
|
$
|
1.1
|
|
|
$
|
(47.5
|
)
|
|
|
|
|
|
|
||||||
Year ended December 31, 2016:
|
|
|
|
|
|
||||||
Foreign currency translation adjustments
|
$
|
(58.7
|
)
|
|
$
|
—
|
|
|
$
|
(58.7
|
)
|
Pension-related adjustments and other
|
(13.4
|
)
|
|
0.2
|
|
|
(13.2
|
)
|
|||
Other comprehensive loss
|
(72.1
|
)
|
|
0.2
|
|
|
(71.9
|
)
|
|||
Other comprehensive loss attributable to noncontrolling interests (a)
|
0.9
|
|
|
—
|
|
|
0.9
|
|
|||
Other comprehensive loss attributable to Liberty Latin America shareholders
|
$
|
(71.2
|
)
|
|
$
|
0.2
|
|
|
$
|
(71.0
|
)
|
(a)
|
Amounts represent the noncontrolling interest owners’ share of our foreign currency translation adjustments and pension-related adjustments.
|
(18)
|
Commitments and Contingencies
|
|
Payments due during:
|
|
|
||||||||||||||||||||||||
|
2019
|
|
2020
|
|
2021
|
|
2022
|
|
2023
|
|
Thereafter
|
|
Total
|
||||||||||||||
|
in millions
|
||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Programming commitments
|
$
|
70.5
|
|
|
$
|
26.7
|
|
|
$
|
18.9
|
|
|
$
|
1.9
|
|
|
$
|
1.3
|
|
|
$
|
0.6
|
|
|
$
|
119.9
|
|
Network and connectivity commitments
|
87.7
|
|
|
45.8
|
|
|
36.5
|
|
|
14.4
|
|
|
13.9
|
|
|
22.0
|
|
|
220.3
|
|
|||||||
Purchase commitments
|
105.9
|
|
|
39.3
|
|
|
13.3
|
|
|
1.0
|
|
|
0.5
|
|
|
—
|
|
|
160.0
|
|
|||||||
Operating leases
|
40.4
|
|
|
34.5
|
|
|
27.8
|
|
|
22.7
|
|
|
17.2
|
|
|
34.5
|
|
|
177.1
|
|
|||||||
Other commitments (a)
|
9.9
|
|
|
4.3
|
|
|
2.5
|
|
|
1.6
|
|
|
1.3
|
|
|
9.3
|
|
|
28.9
|
|
|||||||
Total (b)
|
$
|
314.4
|
|
|
$
|
150.6
|
|
|
$
|
99.0
|
|
|
$
|
41.6
|
|
|
$
|
34.2
|
|
|
$
|
66.4
|
|
|
$
|
706.2
|
|
(a)
|
Amounts include certain commitments under the Sublease Agreement and the Facilities Sharing Agreement as further described in note 13.
|
(b)
|
The commitments included in this table do not reflect any liabilities that are included in our December 31, 2018 consolidated balance sheet.
|
(19)
|
Segment Reporting
|
|
Revenue
|
||||||||||
|
Year ended December 31,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
|
in millions
|
||||||||||
|
|
|
|
|
|
||||||
C&W (a)
|
$
|
2,333.1
|
|
|
$
|
2,322.1
|
|
|
$
|
1,444.8
|
|
VTR/Cabletica (b)
|
1,043.7
|
|
|
952.9
|
|
|
859.5
|
|
|||
Liberty Puerto Rico
|
335.6
|
|
|
320.5
|
|
|
420.8
|
|
|||
Intersegment eliminations
|
(6.7
|
)
|
|
(5.5
|
)
|
|
(1.3
|
)
|
|||
Total
|
$
|
3,705.7
|
|
|
$
|
3,590.0
|
|
|
$
|
2,723.8
|
|
(a)
|
The amounts presented for 2016 exclude the pre-acquisition revenue of C&W, which was acquired on May 16, 2016.
|
(b)
|
The amounts presented exclude the pre-acquisition revenue of Cabletica, which was acquired on October 1, 2018.
|
|
Adjusted OIBDA
|
||||||||||
|
Year ended December 31,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
|
in millions
|
||||||||||
|
|
|
|
|
|
||||||
C&W (a)
|
$
|
915.7
|
|
|
$
|
861.8
|
|
|
$
|
538.1
|
|
VTR/Cabletica (b)
|
421.1
|
|
|
383.3
|
|
|
339.3
|
|
|||
Liberty Puerto Rico
|
195.8
|
|
|
132.6
|
|
|
211.8
|
|
|||
Corporate
|
(46.1
|
)
|
|
(25.1
|
)
|
|
(17.4
|
)
|
|||
Total
|
$
|
1,486.5
|
|
|
$
|
1,352.6
|
|
|
$
|
1,071.8
|
|
(a)
|
The amounts presented for 2016 exclude the pre-acquisition Adjusted OIBDA of C&W, which was acquired on May 16, 2016.
|
(b)
|
The amounts presented exclude the pre-acquisition Adjusted OIBDA of Cabletica, which was acquired on October 1, 2018.
|
|
Year ended December 31,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
|
in millions
|
||||||||||
|
|
|
|
|
|
||||||
Total Adjusted OIBDA
|
$
|
1,486.5
|
|
|
$
|
1,352.6
|
|
|
$
|
1,071.8
|
|
Share-based compensation expense
|
(39.8
|
)
|
|
(14.2
|
)
|
|
(15.4
|
)
|
|||
Depreciation and amortization
|
(829.8
|
)
|
|
(793.7
|
)
|
|
(587.3
|
)
|
|||
Impairment, restructuring and other operating items, net
|
(640.5
|
)
|
|
(707.6
|
)
|
|
(153.8
|
)
|
|||
Operating income (loss)
|
(23.6
|
)
|
|
(162.9
|
)
|
|
315.3
|
|
|||
Interest expense
|
(443.7
|
)
|
|
(381.8
|
)
|
|
(314.4
|
)
|
|||
Realized and unrealized gains (losses) on derivative instruments, net
|
94.8
|
|
|
(170.1
|
)
|
|
(225.9
|
)
|
|||
Foreign currency transaction gains (losses), net
|
(180.0
|
)
|
|
94.4
|
|
|
110.1
|
|
|||
Gains (losses) on debt modification and extinguishment, net
|
(32.1
|
)
|
|
(51.8
|
)
|
|
0.9
|
|
|||
Other income (expense), net
|
(0.1
|
)
|
|
21.0
|
|
|
15.9
|
|
|||
Loss before income taxes
|
$
|
(584.7
|
)
|
|
$
|
(651.2
|
)
|
|
$
|
(98.1
|
)
|
|
Year ended December 31,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
|
in millions
|
||||||||||
|
|
|
|
|
|
||||||
C&W (a)
|
$
|
378.7
|
|
|
$
|
431.8
|
|
|
$
|
282.6
|
|
VTR/Cabletica (b)
|
214.7
|
|
|
212.7
|
|
|
194.6
|
|
|||
Liberty Puerto Rico
|
161.9
|
|
|
132.2
|
|
|
91.0
|
|
|||
Corporate
|
16.1
|
|
|
—
|
|
|
—
|
|
|||
Total property and equipment additions
|
771.4
|
|
|
776.7
|
|
|
568.2
|
|
|||
Assets acquired under capital-related vendor financing arrangements
|
(53.9
|
)
|
|
(54.9
|
)
|
|
(45.5
|
)
|
|||
Assets acquired under capital leases
|
(3.9
|
)
|
|
(4.2
|
)
|
|
(7.4
|
)
|
|||
Changes in current liabilities related to capital expenditures
|
62.8
|
|
|
(78.3
|
)
|
|
(24.9
|
)
|
|||
Total capital expenditures
|
$
|
776.4
|
|
|
$
|
639.3
|
|
|
$
|
490.4
|
|
(a)
|
The amount presented for 2016 excludes the pre-acquisition property and equipment additions of C&W, which was acquired on May 16, 2016.
|
(b)
|
The amounts presented exclude the pre-acquisition property and equipment additions of Cabletica, which was acquired on October 1, 2018.
|
|
Year ended December 31, 2018
|
||||||||||||||||||
|
C&W
|
|
VTR/Cabletica (a)
|
|
Liberty Puerto Rico
|
|
Intersegment Eliminations (b)
|
|
Total
|
||||||||||
|
in millions
|
||||||||||||||||||
Residential revenue:
|
|
|
|
|
|
|
|
|
|
||||||||||
Residential fixed revenue:
|
|
|
|
|
|
|
|
|
|
||||||||||
Subscription revenue (c):
|
|
|
|
|
|
|
|
|
|
||||||||||
Video
|
$
|
172.0
|
|
|
$
|
401.4
|
|
|
$
|
118.9
|
|
|
$
|
—
|
|
|
$
|
692.3
|
|
Broadband internet
|
225.3
|
|
|
386.5
|
|
|
132.5
|
|
|
—
|
|
|
744.3
|
|
|||||
Fixed-line telephony
|
101.0
|
|
|
123.8
|
|
|
18.6
|
|
|
—
|
|
|
243.4
|
|
|||||
Total subscription revenue
|
498.3
|
|
|
911.7
|
|
|
270.0
|
|
|
—
|
|
|
1,680.0
|
|
|||||
Non-subscription revenue (d)
|
68.3
|
|
|
30.2
|
|
|
13.5
|
|
|
—
|
|
|
112.0
|
|
|||||
Total residential fixed revenue
|
566.6
|
|
|
941.9
|
|
|
283.5
|
|
|
—
|
|
|
1,792.0
|
|
|||||
Residential mobile revenue:
|
|
|
|
|
|
|
|
|
|
||||||||||
Subscription revenue (c)
|
594.2
|
|
|
62.9
|
|
|
—
|
|
|
—
|
|
|
657.1
|
|
|||||
Non-subscription revenue (e)
|
89.6
|
|
|
13.2
|
|
|
—
|
|
|
—
|
|
|
102.8
|
|
|||||
Total residential mobile revenue
|
683.8
|
|
|
76.1
|
|
|
—
|
|
|
—
|
|
|
759.9
|
|
|||||
Total residential revenue
|
1,250.4
|
|
|
1,018.0
|
|
|
283.5
|
|
|
—
|
|
|
2,551.9
|
|
|||||
B2B revenue:
|
|
|
|
|
|
|
|
|
|
||||||||||
Service revenue (f)
|
842.5
|
|
|
25.7
|
|
|
37.1
|
|
|
(2.1
|
)
|
|
903.2
|
|
|||||
Subsea network revenue (g)
|
240.2
|
|
|
—
|
|
|
—
|
|
|
(4.6
|
)
|
|
235.6
|
|
|||||
Total B2B revenue
|
1,082.7
|
|
|
25.7
|
|
|
37.1
|
|
|
(6.7
|
)
|
|
1,138.8
|
|
|||||
Other revenue (h)
|
—
|
|
|
—
|
|
|
15.0
|
|
|
—
|
|
|
15.0
|
|
|||||
Total
|
$
|
2,333.1
|
|
|
$
|
1,043.7
|
|
|
$
|
335.6
|
|
|
$
|
(6.7
|
)
|
|
$
|
3,705.7
|
|
(a)
|
The amounts presented exclude the pre-acquisition revenue of Cabletica, which was acquired on October 1, 2018.
|
(b)
|
Represents intersegment transactions between C&W and Liberty Puerto Rico.
|
(c)
|
Residential fixed and mobile subscription revenue includes amounts received from subscribers for ongoing fixed and airtime services.
|
(d)
|
Residential fixed non-subscription revenue primarily includes interconnect and advertising revenue.
|
(e)
|
Residential mobile non-subscription revenue primarily includes interconnect revenue and $47 million of revenue from sales of mobile handsets and other devices.
|
(f)
|
B2B service revenue primarily includes broadband internet, video, fixed-line telephony, mobile and managed services (including equipment installation contracts) offered to small (including small or home office (SOHO)), medium and large enterprises and, on a wholesale basis, other telecommunication operators.
|
(g)
|
B2B subsea 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.
|
(h)
|
Other revenue for the 2018 period 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. Other revenue also includes franchise fees.
|
|
Year ended December 31, 2017
|
||||||||||||||||||
|
C&W
|
|
VTR
|
|
Liberty Puerto Rico
|
|
Intersegment Eliminations
|
|
Total
|
||||||||||
|
in millions
|
||||||||||||||||||
Residential revenue:
|
|
|
|
|
|
|
|
|
|
||||||||||
Residential fixed revenue:
|
|
|
|
|
|
|
|
|
|
||||||||||
Subscription revenue:
|
|
|
|
|
|
|
|
|
|
||||||||||
Video
|
$
|
164.8
|
|
|
$
|
362.2
|
|
|
$
|
125.4
|
|
|
$
|
—
|
|
|
$
|
652.4
|
|
Broadband internet
|
207.8
|
|
|
344.4
|
|
|
124.5
|
|
|
—
|
|
|
676.7
|
|
|||||
Fixed-line telephony
|
115.3
|
|
|
134.7
|
|
|
19.9
|
|
|
—
|
|
|
269.9
|
|
|||||
Total subscription revenue
|
487.9
|
|
|
841.3
|
|
|
269.8
|
|
|
—
|
|
|
1,599.0
|
|
|||||
Non-subscription revenue
|
68.4
|
|
|
28.6
|
|
|
16.6
|
|
|
—
|
|
|
113.6
|
|
|||||
Total residential fixed revenue
|
556.3
|
|
|
869.9
|
|
|
286.4
|
|
|
—
|
|
|
1,712.6
|
|
|||||
Residential mobile revenue:
|
|
|
|
|
|
|
|
|
|
||||||||||
Subscription revenue
|
643.0
|
|
|
56.0
|
|
|
—
|
|
|
—
|
|
|
699.0
|
|
|||||
Non-subscription revenue
|
88.5
|
|
|
11.1
|
|
|
—
|
|
|
—
|
|
|
99.6
|
|
|||||
Total residential mobile revenue
|
731.5
|
|
|
67.1
|
|
|
—
|
|
|
—
|
|
|
798.6
|
|
|||||
Total residential revenue
|
1,287.8
|
|
|
937.0
|
|
|
286.4
|
|
|
—
|
|
|
2,511.2
|
|
|||||
B2B revenue:
|
|
|
|
|
|
|
|
|
|
||||||||||
Service revenue
|
823.1
|
|
|
15.9
|
|
|
29.9
|
|
|
(1.0
|
)
|
|
867.9
|
|
|||||
Subsea network revenue
|
211.2
|
|
|
—
|
|
|
—
|
|
|
(4.5
|
)
|
|
206.7
|
|
|||||
Total B2B revenue
|
1,034.3
|
|
|
15.9
|
|
|
29.9
|
|
|
(5.5
|
)
|
|
1,074.6
|
|
|||||
Other revenue
|
—
|
|
|
—
|
|
|
4.2
|
|
|
—
|
|
|
4.2
|
|
|||||
Total
|
$
|
2,322.1
|
|
|
$
|
952.9
|
|
|
$
|
320.5
|
|
|
$
|
(5.5
|
)
|
|
$
|
3,590.0
|
|
|
Year ended December 31, 2016
|
||||||||||||||||||
|
C&W (a)
|
|
VTR
|
|
Liberty Puerto Rico
|
|
Intersegment Eliminations
|
|
Total
|
||||||||||
|
in millions
|
||||||||||||||||||
Residential revenue:
|
|
|
|
|
|
|
|
|
|
||||||||||
Residential fixed revenue:
|
|
|
|
|
|
|
|
|
|
||||||||||
Subscription revenue:
|
|
|
|
|
|
|
|
|
|
||||||||||
Video
|
$
|
104.9
|
|
|
$
|
325.4
|
|
|
$
|
172.9
|
|
|
$
|
—
|
|
|
$
|
603.2
|
|
Broadband internet
|
127.2
|
|
|
308.9
|
|
|
152.3
|
|
|
—
|
|
|
588.4
|
|
|||||
Fixed-line telephony
|
72.8
|
|
|
134.8
|
|
|
25.6
|
|
|
—
|
|
|
233.2
|
|
|||||
Total subscription revenue
|
304.9
|
|
|
769.1
|
|
|
350.8
|
|
|
—
|
|
|
1,424.8
|
|
|||||
Non-subscription revenue
|
53.2
|
|
|
36.6
|
|
|
22.5
|
|
|
—
|
|
|
112.3
|
|
|||||
Total residential fixed revenue
|
358.1
|
|
|
805.7
|
|
|
373.3
|
|
|
—
|
|
|
1,537.1
|
|
|||||
Residential mobile revenue:
|
|
|
|
|
|
|
|
|
|
||||||||||
Subscription revenue
|
417.9
|
|
|
41.1
|
|
|
—
|
|
|
—
|
|
|
459.0
|
|
|||||
Non-subscription revenue
|
53.1
|
|
|
9.6
|
|
|
—
|
|
|
—
|
|
|
62.7
|
|
|||||
Total residential mobile revenue
|
471.0
|
|
|
50.7
|
|
|
—
|
|
|
—
|
|
|
521.7
|
|
|||||
Total residential revenue
|
829.1
|
|
|
856.4
|
|
|
373.3
|
|
|
—
|
|
|
2,058.8
|
|
|||||
B2B revenue:
|
|
|
|
|
|
|
|
|
|
||||||||||
Service revenue
|
506.6
|
|
|
3.1
|
|
|
41.0
|
|
|
—
|
|
|
550.7
|
|
|||||
Subsea network revenue
|
109.1
|
|
|
—
|
|
|
—
|
|
|
(1.3
|
)
|
|
107.8
|
|
|||||
Total B2B revenue
|
615.7
|
|
|
3.1
|
|
|
41.0
|
|
|
(1.3
|
)
|
|
658.5
|
|
|||||
Other revenue
|
—
|
|
|
—
|
|
|
6.5
|
|
|
—
|
|
|
6.5
|
|
|||||
Total
|
$
|
1,444.8
|
|
|
$
|
859.5
|
|
|
$
|
420.8
|
|
|
$
|
(1.3
|
)
|
|
$
|
2,723.8
|
|
(a)
|
The amounts presented exclude the pre-acquisition revenue of C&W, which was acquired on May 16, 2016.
|
|
Year ended December 31,
|
||||||||||
|
2018
|
|
2017 (a)
|
|
2016 (a) (b)
|
||||||
|
in millions
|
||||||||||
|
|
|
|
|
|
||||||
Panama
|
$
|
597.4
|
|
|
$
|
620.4
|
|
|
$
|
396.7
|
|
Networks & LatAm (c)
|
350.9
|
|
|
310.7
|
|
|
165.7
|
|
|||
Jamaica
|
361.6
|
|
|
340.6
|
|
|
199.7
|
|
|||
The Bahamas
|
229.2
|
|
|
257.9
|
|
|
180.7
|
|
|||
Barbados
|
151.3
|
|
|
158.8
|
|
|
103.1
|
|
|||
Trinidad and Tobago
|
157.4
|
|
|
156.9
|
|
|
102.0
|
|
|||
Chile
|
1,011.1
|
|
|
952.9
|
|
|
859.5
|
|
|||
Costa Rica (d)
|
32.6
|
|
|
—
|
|
|
—
|
|
|||
Puerto Rico
|
333.8
|
|
|
319.5
|
|
|
420.8
|
|
|||
Other (e)
|
480.4
|
|
|
472.3
|
|
|
295.6
|
|
|||
Total
|
$
|
3,705.7
|
|
|
$
|
3,590.0
|
|
|
$
|
2,723.8
|
|
(a)
|
Amounts for 2017 and 2016 have been reclassified to conform with current period presentation for the following (i) to present Networks & LatAm separately and (ii) to exclude intercompany revenue within each geographic region.
|
(b)
|
The amounts presented exclude the pre-acquisition revenue of C&W, which was acquired on May 16, 2016.
|
(c)
|
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 subsea and terrestrial networks.
|
(d)
|
The amount presented excludes the pre-acquisition revenue of Cabletica, which was acquired on October 1, 2018.
|
(e)
|
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.
|
|
December 31,
|
||||||
|
2018
|
|
2017
|
||||
|
in millions
|
||||||
|
|
|
|
||||
Panama
|
$
|
1,775.6
|
|
|
$
|
2,473.5
|
|
Networks & LatAm (a)
|
1,557.0
|
|
|
1,605.9
|
|
||
Jamaica
|
1,856.5
|
|
|
1,921.1
|
|
||
The Bahamas
|
467.5
|
|
|
526.1
|
|
||
Barbados
|
542.3
|
|
|
564.3
|
|
||
Trinidad and Tobago
|
553.3
|
|
|
538.2
|
|
||
Chile
|
1,132.3
|
|
|
1,178.8
|
|
||
Costa Rica
|
263.7
|
|
|
—
|
|
||
Puerto Rico
|
1,380.7
|
|
|
1,305.2
|
|
||
Other (b)
|
1,569.5
|
|
|
1,611.3
|
|
||
Total
|
$
|
11,098.4
|
|
|
$
|
11,724.4
|
|
(a)
|
Represents long-lived assets related to C&W’s subsea and terrestrial network that connects over 40 markets in Latin America and the Caribbean.
|
(b)
|
The amounts primarily include long-lived assets of C&W’s other operations, which are primarily located in the Caribbean.
|
|
2018
|
||||||||||||||
|
1st quarter
|
|
2nd quarter
|
|
3rd quarter
|
|
4th quarter
|
||||||||
|
in millions, except per share amounts
|
||||||||||||||
Revenue
|
$
|
909.9
|
|
|
$
|
922.1
|
|
|
$
|
925.2
|
|
|
$
|
948.5
|
|
Operating income (loss)
|
$
|
98.3
|
|
|
$
|
124.2
|
|
|
$
|
138.8
|
|
|
$
|
(384.9
|
)
|
Net loss attributable to Liberty Latin America shareholders
|
$
|
(44.5
|
)
|
|
$
|
(42.2
|
)
|
|
$
|
(25.5
|
)
|
|
$
|
(233.0
|
)
|
Basic and diluted net loss per share attributable to Liberty Latin America shareholders (a)
|
$
|
(0.26
|
)
|
|
$
|
(0.25
|
)
|
|
$
|
(0.15
|
)
|
|
$
|
(1.30
|
)
|
|
|
|
|
|
|
|
|
||||||||
|
2017
|
||||||||||||||
|
1st quarter
|
|
2nd quarter
|
|
3rd quarter
|
|
4th quarter
|
||||||||
|
in millions, except per share amounts
|
||||||||||||||
Revenue
|
$
|
910.9
|
|
|
$
|
920.9
|
|
|
$
|
908.1
|
|
|
$
|
850.1
|
|
Operating income (loss)
|
$
|
134.8
|
|
|
$
|
155.4
|
|
|
$
|
(205.7
|
)
|
|
$
|
(247.4
|
)
|
Net loss attributable to Liberty Latin America shareholders
|
$
|
(5.8
|
)
|
|
$
|
(28.2
|
)
|
|
$
|
(343.3
|
)
|
|
$
|
(400.8
|
)
|
Basic and diluted net loss per share attributable to Liberty Latin America shareholders (b)
|
$
|
(0.03
|
)
|
|
$
|
(0.16
|
)
|
|
$
|
(2.00
|
)
|
|
$
|
(2.34
|
)
|
(a)
|
Amounts are calculated based on a weighted average number of Liberty Latin America Shares outstanding of 171,231,111, 171,278,819, 171,378,608 and 179,288,782, respectively.
|
(b)
|
Amounts are calculated based on a weighted average number of shares outstanding of 172,743,854, 172,074,934, 171,304,720 and 171,198,846, respectively. The amount for the three months ended December 31, 2017 is based on (i) the weighted average number of LiLAC Shares outstanding during the period prior to the Split-Off and (ii) the weighted average number of Liberty Latin America Shares outstanding during the period subsequent to the Split-Off. The amounts for the three months ended March 31, June 30 and September 30 are based on the weighted average number of LiLAC Shares outstanding during each respective period.
|
Item 15.
|
EXHIBITS AND FINANCIAL STATEMENT SCHEDULES
|
Schedule I - Condensed Financial Information of Registrant (Parent Company Information):
|
|
Liberty Latin America Ltd. Condensed Balance Sheets as of December 31, 2018 and 2017 (Parent Company Only)
|
|
Liberty Latin America Ltd. Condensed Statements of Operations for the year ended December 31, 2018 and from the Date of Inception (July 11, 2017) to December 31, 2017 (Parent Company Only)
|
|
Liberty Latin America Ltd. Condensed Statements of Cash Flows for the year ended December 31, 2018 and from the Date of Inception (July 11, 2017) to December 31, 2017 (Parent Company Only)
|
|
Schedule II - Valuation and Qualifying Accounts
|
2.1
|
|
|
3.1
|
|
|
3.2
|
|
|
3.3
|
|
|
4.1
|
|
|
4.2
|
|
|
4.3
|
|
|
4.4
|
|
|
4.5
|
|
10.12
|
|
|
10.13
|
|
|
10.14
|
|
|
10.15
|
|
|
10.16
|
|
|
10.17
|
|
|
10.18
|
|
|
10.19
|
|
|
10.20
|
|
|
10.21
|
|
|
10.22
|
|
|
10.23
|
|
|
10.24
|
|
|
10.25
|
|
|
10.26
|
|
|
10.27
|
|
|
21.1
|
|
|
23.1
|
|
|
23.2
|
|
|
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.*
|
Item 16.
|
FORM 10-K SUMMARY
|
|
|
|
LIBERTY LATIN AMERICA LTD.
|
|
|
|
|
Dated:
|
February 20, 2019
|
|
/s/ JOHN M. WINTER
|
|
|
|
John M. Winter
Senior Vice President, Chief Legal Officer and Secretary
|
Signature
|
|
Title
|
|
Date
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
/s/ MICHAEL T. FRIES
|
|
Executive Chairman of the Board
|
|
February 20, 2019
|
Michael T. Fries
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
/s/ BALAN NAIR
|
|
President, Chief Executive Officer and Director
|
|
February 20, 2019
|
Balan Nair
|
|
(Principal Executive Officer)
|
|
|
|
|
|
|
|
|
|
|
|
|
/s/ JOHN C. MALONE
|
|
Director
|
|
February 20, 2019
|
John C. Malone
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
/s/ ALFONSO DE ANGOITIA NORIEGA
|
|
Director
|
|
February 20, 2019
|
Alfonso de Angoitia Noriega
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
/s/ CHARLES H.R. BRACKEN
|
|
Director
|
|
February 20, 2019
|
Charles H.R. Bracken
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
/s/ MIRANDA CURTIS
|
|
Director
|
|
February 20, 2019
|
Miranda Curtis
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
/s/ PAUL A. GOULD
|
|
Director
|
|
February 20, 2019
|
Paul A. Gould
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
/s/ BRENDAN PADDICK
|
|
Director
|
|
February 20, 2019
|
Brendan Paddick
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
/s/ ERIC L. ZINTERHOFER
|
|
Director
|
|
February 20, 2019
|
Eric L. Zinterhofer
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
/s/ CHRISTOPHER NOYES
|
|
Senior Vice President and Chief Financial Officer
|
|
February 20, 2019
|
Christopher Noyes
|
|
(Principal Financial Officer)
|
|
|
|
|
|
|
|
|
|
|
|
|
/s/ BRIAN ZOOK
|
|
Chief Accounting Officer
|
|
February 20, 2019
|
Brian Zook
|
|
(Principal Accounting Officer)
|
|
|
|
December 31,
|
||||||
|
2018
|
|
2017
|
||||
|
in millions
|
||||||
ASSETS
|
|
|
|
||||
Current assets:
|
|
|
|
||||
Cash and cash equivalents
|
$
|
49.9
|
|
|
$
|
105.3
|
|
Interest receivables – related-party
|
0.7
|
|
|
—
|
|
||
Other receivables – related-party
|
20.2
|
|
|
—
|
|
||
Other current assets
|
2.4
|
|
|
—
|
|
||
Total current assets
|
73.2
|
|
|
105.3
|
|
||
|
|
|
|
||||
Long-term notes receivable – related-party
|
45.0
|
|
|
—
|
|
||
Investments in consolidated subsidiaries, including intercompany balances
|
3,108.8
|
|
|
3,329.6
|
|
||
Other assets, net
|
5.2
|
|
|
0.3
|
|
||
Total assets
|
$
|
3,232.2
|
|
|
$
|
3,435.2
|
|
|
|
|
|
||||
LIABILITIES AND SHAREHOLDERS’ EQUITY
|
|
|
|
||||
Current liabilities:
|
|
|
|
||||
Related-party loan payable
|
$
|
117.5
|
|
|
$
|
105.6
|
|
Accrued liabilities and other
|
2.1
|
|
|
—
|
|
||
Total liabilities
|
119.6
|
|
|
105.6
|
|
||
|
|
|
|
||||
Commitments and contingencies
|
|
|
|
||||
|
|
|
|
||||
Shareholders’ equity:
|
|
|
|
||||
Class A, $0.01 par value; 500,000,000 shares authorized; 48,501,803 and 48,428,841 shares issued and outstanding, respectively
|
0.5
|
|
|
0.5
|
|
||
Class B, $0.01 par value; 50,000,000 shares authorized; 1,935,949 and 1,940,193 shares issued and outstanding, respectively
|
—
|
|
|
—
|
|
||
Class C, $0.01 par value; 500,000,000 shares authorized; 130,526,158 and 120,843,539 shares issued and outstanding, respectively
|
1.3
|
|
|
1.2
|
|
||
Additional paid-in capital
|
4,494.1
|
|
|
4,402.8
|
|
||
Accumulated deficit
|
(1,367.0
|
)
|
|
(1,010.7
|
)
|
||
Accumulated other comprehensive loss, net of taxes
|
(16.3
|
)
|
|
(64.2
|
)
|
||
Total shareholders’ equity
|
3,112.6
|
|
|
3,329.6
|
|
||
Total liabilities and shareholders’ equity
|
$
|
3,232.2
|
|
|
$
|
3,435.2
|
|
|
Year ended December 31, 2018
|
|
Period from the date of inception (July 11, 2017) to December 31, 2017
|
||||
|
in millions
|
||||||
|
|
|
|
||||
Operating costs and expenses:
|
|
|
|
||||
Selling, general and administrative (including share-based compensation)
|
$
|
8.7
|
|
|
$
|
—
|
|
Depreciation and amortization
|
0.8
|
|
|
—
|
|
||
Other operating expenses
|
24.5
|
|
|
—
|
|
||
Operating loss
|
(34.0
|
)
|
|
—
|
|
||
Non-operating income:
|
|
|
|
||||
Interest income – related-party
|
0.7
|
|
|
—
|
|
||
Other income, net
|
1.1
|
|
|
—
|
|
||
|
1.8
|
|
|
—
|
|
||
Loss before equity in losses of consolidated subsidiaries and income taxes
|
(32.2
|
)
|
|
—
|
|
||
Equity in losses of consolidated subsidiaries, net
|
(313.0
|
)
|
|
—
|
|
||
Income tax expense
|
—
|
|
|
—
|
|
||
Net loss
|
$
|
(345.2
|
)
|
|
$
|
—
|
|
|
Year ended December 31, 2018
|
|
Period from the date of inception (July 11, 2017) to December 31, 2017
|
||||
|
in millions
|
||||||
Cash flows from operating activities:
|
|
|
|
||||
Net loss
|
$
|
(345.2
|
)
|
|
$
|
—
|
|
Adjustments to reconcile net loss to net cash used by operating activities:
|
|
|
|
||||
Equity in losses of consolidated subsidiaries, net
|
313.0
|
|
|
—
|
|
||
Share-based compensation expense
|
0.2
|
|
|
—
|
|
||
Depreciation and amortization
|
0.8
|
|
|
—
|
|
||
Changes in operating assets and liabilities
|
25.1
|
|
|
—
|
|
||
Net cash used by operating activities
|
(6.1
|
)
|
|
—
|
|
||
|
|
|
|
||||
Cash flows from investing activities:
|
|
|
|
||||
Capital expenditures
|
(4.4
|
)
|
|
—
|
|
||
Investments in and advances to consolidated subsidiaries
|
(45.0
|
)
|
|
—
|
|
||
Other investing activities, net
|
—
|
|
|
(0.3
|
)
|
||
Net cash used by investing activities
|
(49.4
|
)
|
|
(0.3
|
)
|
||
|
|
|
|
||||
Cash flows from financing activities:
|
|
|
|
||||
Borrowings of related-party debt
|
$
|
—
|
|
|
$
|
105.6
|
|
Other financing activities, net
|
0.1
|
|
|
—
|
|
||
Net cash provided by financing activities
|
0.1
|
|
|
105.6
|
|
||
|
|
|
|
||||
Net increase (decrease) in cash, cash equivalents and restricted cash
|
(55.4
|
)
|
|
105.3
|
|
||
|
|
|
|
||||
Cash, cash equivalents and restricted cash:
|
|
|
|
||||
Beginning of year
|
105.3
|
|
|
—
|
|
||
End of year
|
$
|
49.9
|
|
|
$
|
105.3
|
|
|
Allowance for doubtful accounts—Trade receivables
|
||||||||||||||||||
|
Balance at
beginning
of period
|
|
Additions to
costs and
expenses
|
|
Acquisitions
|
|
Deductions
or write-offs
|
|
Foreign
currency
translation
adjustments
|
|
Balance at
end of
period
|
||||||||
|
in millions
|
||||||||||||||||||
Year ended December 31:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
2016
|
$
|
30.9
|
|
|
46.9
|
|
|
82.7
|
|
|
(45.1
|
)
|
|
0.7
|
|
|
$
|
116.1
|
|
2017
|
$
|
116.1
|
|
|
77.1
|
|
|
5.4
|
|
|
(62.5
|
)
|
|
6.1
|
|
|
$
|
142.2
|
|
2018
|
$
|
142.2
|
|
|
52.6
|
|
|
1.6
|
|
|
(48.5
|
)
|
|
(3.5
|
)
|
|
$
|
144.4
|
|
|
March 31,
|
||||||
|
2016
|
|
2015 (a)
|
||||
|
in millions
|
||||||
ASSETS
|
|
|
|
||||
Current assets:
|
|
|
|
||||
Cash and cash equivalents
|
$
|
167.5
|
|
|
$
|
402.3
|
|
Trade and other receivables (note 10)
|
501.7
|
|
|
442.7
|
|
||
Loans receivable – related-party (note 26)
|
86.2
|
|
|
74.3
|
|
||
Prepaid expenses
|
74.5
|
|
|
70.0
|
|
||
Inventory (note 11)
|
58.1
|
|
|
50.2
|
|
||
Other current assets (note 12)
|
25.1
|
|
|
25.2
|
|
||
Assets held for sale (note 13)
|
154.5
|
|
|
164.0
|
|
||
Total current assets
|
1,067.6
|
|
|
1,228.7
|
|
||
Noncurrent assets:
|
|
|
|
||||
Property and equipment, net (note 14)
|
2,756.3
|
|
|
2,579.4
|
|
||
Goodwill (note 14)
|
2,143.7
|
|
|
2,159.6
|
|
||
Intangible assets subject to amortization, net (note 14)
|
828.2
|
|
|
873.5
|
|
||
Other noncurrent assets (notes 10 and 12)
|
295.8
|
|
|
301.4
|
|
||
Total noncurrent assets
|
6,024.0
|
|
|
5,913.9
|
|
||
Total assets
|
7,091.6
|
|
|
7,142.6
|
|
||
|
|
|
|
||||
LIABILITIES
|
|
|
|
||||
Current liabilities:
|
|
|
|
||||
Trade and other payables
|
230.9
|
|
|
334.5
|
|
||
Deferred revenue and advance payments
|
121.4
|
|
|
89.8
|
|
||
Current portion of debt and finance lease obligations (note 15)
|
87.4
|
|
|
82.2
|
|
||
Derivative instruments and other financial liabilities (notes 8 and 9)
|
279.0
|
|
|
—
|
|
||
Accrued taxes payable
|
87.2
|
|
|
119.7
|
|
||
Current provisions (note 17)
|
61.3
|
|
|
129.4
|
|
||
Other accrued and current liabilities (note 16)
|
344.0
|
|
|
429.2
|
|
||
Total current liabilities
|
1,211.2
|
|
|
1,184.8
|
|
||
Noncurrent liabilities:
|
|
|
|
||||
Noncurrent debt and finance lease obligations (note 15)
|
2,941.0
|
|
|
2,684.5
|
|
||
Derivative instruments and other financial liabilities (notes 8 and 9)
|
691.4
|
|
|
879.1
|
|
||
Deferred revenue and advance payments
|
288.0
|
|
|
266.1
|
|
||
Deferred tax liabilities (note 18)
|
278.1
|
|
|
293.2
|
|
||
Other noncurrent liabilities (note 16)
|
278.9
|
|
|
360.0
|
|
||
Total noncurrent liabilities
|
4,477.4
|
|
|
4,482.9
|
|
||
Net assets
|
$
|
1,403.0
|
|
|
$
|
1,474.9
|
|
|
|
|
|
||||
Commitments and contingencies (notes 5, 8, 15, 17, 18, 21 and 28)
|
|
|
|
||||
|
|
|
|
||||
Owners’ equity (note 19):
|
|
|
|
||||
Capital and reserves attributable to parent:
|
|
|
|
||||
Share capital
|
$
|
223.8
|
|
|
$
|
223.8
|
|
Share premium
|
260.3
|
|
|
260.3
|
|
||
Reserves
|
534.3
|
|
|
651.3
|
|
||
Total parent’s equity
|
1,018.4
|
|
|
1,135.4
|
|
||
Noncontrolling interests
|
384.6
|
|
|
339.5
|
|
||
Total owners’ equity
|
$
|
1,403.0
|
|
|
$
|
1,474.9
|
|
(a)
|
As reclassified – see note 2.
|
|
Year ended March 31,
|
||||||
|
2016
|
|
2015
|
||||
|
in millions
|
||||||
|
|
|
|
||||
Revenue (note 26)
|
$
|
2,389.6
|
|
|
$
|
1,752.6
|
|
Operating costs and expenses (note 26):
|
|
|
|
||||
Employee and other staff expenses (notes 22 and 25)
|
368.4
|
|
|
340.7
|
|
||
Interconnect costs
|
231.3
|
|
|
208.3
|
|
||
Network costs
|
154.2
|
|
|
133.5
|
|
||
Equipment sales expenses
|
132.9
|
|
|
143.9
|
|
||
Programming expenses
|
96.3
|
|
|
19.3
|
|
||
Managed services costs
|
96.2
|
|
|
55.4
|
|
||
Other operating expenses (note 23)
|
462.7
|
|
|
434.3
|
|
||
Other operating income (note 24)
|
(5.6
|
)
|
|
(38.1
|
)
|
||
Depreciation and amortization (note 14)
|
441.0
|
|
|
256.6
|
|
||
Impairment expense (recovery) (note 14)
|
(70.3
|
)
|
|
127.2
|
|
||
|
1,907.1
|
|
|
1,681.1
|
|
||
Operating income
|
482.5
|
|
|
71.5
|
|
||
Financial income (expense) (note 20):
|
|
|
|
||||
Finance expense
|
(330.6
|
)
|
|
(120.8
|
)
|
||
Finance income
|
25.2
|
|
|
48.3
|
|
||
|
(305.4
|
)
|
|
(72.5
|
)
|
||
Earnings (loss) before income taxes
|
177.1
|
|
|
(1.0
|
)
|
||
Income tax expense (note 18)
|
(51.5
|
)
|
|
(31.7
|
)
|
||
Earnings (loss) from continuing operations
|
125.6
|
|
|
(32.7
|
)
|
||
Discontinued operation (note 7):
|
|
|
|
||||
Earnings from discontinued operation, net of taxes
|
—
|
|
|
8.2
|
|
||
Gain on disposal of discontinued operation, net of taxes
|
—
|
|
|
346.0
|
|
||
|
—
|
|
|
354.2
|
|
||
Net earnings
|
125.6
|
|
|
321.5
|
|
||
Net earnings attributable to noncontrolling interests
|
(92.1
|
)
|
|
(68.1
|
)
|
||
Net earnings attributable to parent
|
$
|
33.5
|
|
|
$
|
253.4
|
|
|
Year ended March 31,
|
||||||
|
2016
|
|
2015
|
||||
|
in millions
|
||||||
|
|
|
|
||||
Net earnings
|
$
|
125.6
|
|
|
$
|
321.5
|
|
Other comprehensive income (loss):
|
|
|
|
||||
Items that will not be reclassified to earnings (loss) in subsequent periods:
|
|
|
|
||||
Actuarial losses in the value of defined benefit pension plans
|
(2.9
|
)
|
|
(77.1
|
)
|
||
Income tax related to items that will not be reclassified to earnings (loss) in subsequent periods
|
1.4
|
|
|
0.5
|
|
||
Total items that will not be reclassified to earnings (loss) in subsequent periods
|
(1.5
|
)
|
|
(76.6
|
)
|
||
Items that may be classified to earnings (loss) in subsequent periods:
|
|
|
|
||||
Foreign currency translation adjustments
|
(34.7
|
)
|
|
(11.2
|
)
|
||
Fair value movements in available-for-sale financial assets (note 9)
|
—
|
|
|
3.5
|
|
||
Foreign currency translation reserves recycled on disposal of operations
|
—
|
|
|
(94.2
|
)
|
||
Foreign currency translation reserves recycled on held-for-sale associate
|
—
|
|
|
(31.0
|
)
|
||
Income tax related to items that may be reclassified to earnings (loss) in subsequent periods
|
—
|
|
|
—
|
|
||
Total items that may be classified to earnings (loss) in subsequent periods
|
(34.7
|
)
|
|
(132.9
|
)
|
||
Other comprehensive loss
|
(36.2
|
)
|
|
(209.5
|
)
|
||
Comprehensive income
|
89.4
|
|
|
112.0
|
|
||
Comprehensive income attributable to noncontrolling interests
|
(99.1
|
)
|
|
(69.4
|
)
|
||
Comprehensive income (loss) attributable to parent
|
$
|
(9.7
|
)
|
|
$
|
42.6
|
|
|
Share capital
|
|
Share premium
|
|
Foreign currency translation
|
|
Capital and other reserves
|
|
Accumulated deficit
|
|
Total parent’s equity
|
|
Noncontrolling interests
|
|
Total owners’ equity
|
||||||||||||||||
|
in millions
|
||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Balance at April 1, 2014
|
$
|
133.3
|
|
|
$
|
96.6
|
|
|
$
|
18.1
|
|
|
$
|
3,286.6
|
|
|
$
|
(3,046.2
|
)
|
|
$
|
488.4
|
|
|
$
|
349.5
|
|
|
$
|
837.9
|
|
Net earnings
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
253.4
|
|
|
253.4
|
|
|
68.1
|
|
|
321.5
|
|
||||||||
Other comprehensive loss
|
—
|
|
|
—
|
|
|
(138.5
|
)
|
|
3.5
|
|
|
(75.8
|
)
|
|
(210.8
|
)
|
|
1.3
|
|
|
(209.5
|
)
|
||||||||
Put option arrangements
|
—
|
|
|
—
|
|
|
—
|
|
|
(879.1
|
)
|
|
—
|
|
|
(879.1
|
)
|
|
—
|
|
|
(879.1
|
)
|
||||||||
Issuance of ordinary shares
|
90.5
|
|
|
163.7
|
|
|
—
|
|
|
1,312.0
|
|
|
—
|
|
|
1,566.2
|
|
|
—
|
|
|
1,566.2
|
|
||||||||
Transfer of BTC noncontrolling interest
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(6.6
|
)
|
|
(6.6
|
)
|
|
6.6
|
|
|
—
|
|
||||||||
Dividends paid (note 19)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(103.7
|
)
|
|
(103.7
|
)
|
|
(86.0
|
)
|
|
(189.7
|
)
|
||||||||
Share-based compensation (note 25)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
27.6
|
|
|
27.6
|
|
|
—
|
|
|
27.6
|
|
||||||||
Balance at March 31, 2015
|
$
|
223.8
|
|
|
$
|
260.3
|
|
|
$
|
(120.4
|
)
|
|
$
|
3,723.0
|
|
|
$
|
(2,951.3
|
)
|
|
$
|
1,135.4
|
|
|
$
|
339.5
|
|
|
$
|
1,474.9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Balance at April 1, 2015
|
$
|
223.8
|
|
|
$
|
260.3
|
|
|
$
|
(120.4
|
)
|
|
$
|
3,723.0
|
|
|
$
|
(2,951.3
|
)
|
|
$
|
1,135.4
|
|
|
$
|
339.5
|
|
|
$
|
1,474.9
|
|
Net earnings
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
33.5
|
|
|
33.5
|
|
|
92.1
|
|
|
125.6
|
|
||||||||
Other comprehensive loss
|
—
|
|
|
—
|
|
|
(37.4
|
)
|
|
—
|
|
|
(5.8
|
)
|
|
(43.2
|
)
|
|
7.0
|
|
|
(36.2
|
)
|
||||||||
Dividends paid (note 19)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(115.6
|
)
|
|
(115.6
|
)
|
|
(54.0
|
)
|
|
(169.6
|
)
|
||||||||
Share-based compensation (note 25)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
8.3
|
|
|
8.3
|
|
|
—
|
|
|
8.3
|
|
||||||||
Balance at March 31, 2016
|
$
|
223.8
|
|
|
$
|
260.3
|
|
|
$
|
(157.8
|
)
|
|
$
|
3,723.0
|
|
|
$
|
(3,030.9
|
)
|
|
$
|
1,018.4
|
|
|
$
|
384.6
|
|
|
$
|
1,403.0
|
|
|
Year ended March 31,
|
||||||
|
2016
|
|
2015
|
||||
|
in millions
|
||||||
Cash flows from operating activities:
|
|
|
|
||||
Net earnings
|
$
|
125.6
|
|
|
$
|
321.5
|
|
Earnings from discontinued operations
|
—
|
|
|
354.2
|
|
||
Net earnings (loss) from continuing operations
|
125.6
|
|
|
(32.7
|
)
|
||
Adjustments to reconcile net earnings (loss) from continuing operations to net cash provided by operating activities:
|
|
|
|
||||
Income tax expense
|
51.5
|
|
|
31.7
|
|
||
Share-based compensation expense
|
14.5
|
|
|
6.7
|
|
||
Depreciation, amortization and impairment
|
370.7
|
|
|
383.8
|
|
||
Interest expense
|
215.7
|
|
|
77.9
|
|
||
Interest income
|
(13.8
|
)
|
|
(4.3
|
)
|
||
Amortization of deferred financing costs and non-cash interest
|
14.9
|
|
|
6.4
|
|
||
Realized and unrealized losses on derivative instruments
|
78.7
|
|
|
—
|
|
||
Foreign currency transaction gains, net
|
(11.4
|
)
|
|
(40.0
|
)
|
||
Losses on debt modification and extinguishment
|
21.3
|
|
|
36.5
|
|
||
Gain on disposal of property and equipment
|
(5.6
|
)
|
|
—
|
|
||
Loss on disposal of property and equipment
|
1.3
|
|
|
0.9
|
|
||
Share of results of joint ventures and affiliates, net of tax
|
0.6
|
|
|
(12.8
|
)
|
||
Other
|
0.1
|
|
|
(2.7
|
)
|
||
|
864.1
|
|
|
451.4
|
|
||
Changes in:
|
|
|
|
||||
Receivables and other operating assets
|
(102.4
|
)
|
|
(60.6
|
)
|
||
Payables and accruals
|
(230.3
|
)
|
|
44.0
|
|
||
Cash provided by operating activities
|
531.4
|
|
|
434.8
|
|
||
Interest paid
|
(217.2
|
)
|
|
(89.5
|
)
|
||
Interest received
|
17.3
|
|
|
3.6
|
|
||
Income taxes paid
|
(74.5
|
)
|
|
(51.8
|
)
|
||
Net cash provided by operating activities of discontinued operation
|
—
|
|
|
1.0
|
|
||
Net cash provided by operating activities
|
257.0
|
|
|
298.1
|
|
||
|
|
|
|
||||
Cash flows from investing activities:
|
|
|
|
||||
Capital expenditures
|
(528.5
|
)
|
|
(453.2
|
)
|
||
Repayments from (loans to) affiliates and other related parties
|
4.0
|
|
|
(55.7
|
)
|
||
Cash paid in connection with acquisitions, net of cash acquired
|
—
|
|
|
(676.5
|
)
|
||
Net cash received upon disposition of discontinued operations, net of disposal costs
|
—
|
|
|
403.0
|
|
||
Cash received in connection with disposal of subsidiaries, net of cash disposed
|
—
|
|
|
15.9
|
|
||
Other investing activities
|
7.6
|
|
|
0.3
|
|
||
Net cash used by investing activities of discontinued operations
|
—
|
|
|
(3.9
|
)
|
||
Net cash used by investing activities
|
$
|
(516.9
|
)
|
|
$
|
(770.1
|
)
|
|
Year ended March 31,
|
||||||
|
2016
|
|
2015
|
||||
|
in millions
|
||||||
Cash flows from financing activities:
|
|
|
|
||||
Borrowings of debt
|
$
|
1,199.4
|
|
|
$
|
900.0
|
|
Repayments of debt and finance lease obligations
|
(933.0
|
)
|
|
(176.3
|
)
|
||
Dividends paid to shareholders
|
(115.6
|
)
|
|
(103.7
|
)
|
||
Payment of financing costs and debt premiums
|
(73.0
|
)
|
|
(39.0
|
)
|
||
Dividends paid to noncontrolling interests
|
(54.0
|
)
|
|
(86.0
|
)
|
||
Change in cash collateral
|
0.7
|
|
|
(4.3
|
)
|
||
Proceeds from issuance of shares
|
—
|
|
|
176.3
|
|
||
Other financing activities
|
(0.4
|
)
|
|
—
|
|
||
Net cash provided by financing activities
|
24.1
|
|
|
667.0
|
|
||
|
|
|
|
||||
Effect of exchange rate changes on cash
|
1.0
|
|
|
(1.1
|
)
|
||
|
|
|
|
||||
Net increase (decrease) in cash and cash equivalents:
|
|
|
|
||||
Continuing operations
|
(234.8
|
)
|
|
196.8
|
|
||
Discontinued operations
|
—
|
|
|
(2.9
|
)
|
||
Net increase (decrease) in cash and cash equivalents:
|
(234.8
|
)
|
|
193.9
|
|
||
|
|
|
|
||||
Cash and cash equivalents:
|
|
|
|
||||
Beginning of year
|
402.3
|
|
|
208.4
|
|
||
End of year
|
$
|
167.5
|
|
|
$
|
402.3
|
|
(1)
|
Basis of Presentation
|
(2)
|
Reclassifications
|
|
As previously reported
|
|
Reclass adjustments
|
|
As reclassified
|
||||||
|
in millions
|
||||||||||
ASSETS
|
|
|
|
|
|
||||||
Current assets:
|
|
|
|
|
|
||||||
Cash and cash equivalents
|
$
|
402.3
|
|
|
$
|
—
|
|
|
$
|
402.3
|
|
Trade and other receivables
|
556.5
|
|
|
(113.8
|
)
|
|
442.7
|
|
|||
Loans receivable – related-party
|
55.7
|
|
|
18.6
|
|
|
74.3
|
|
|||
Prepaid expenses
|
—
|
|
|
70.0
|
|
|
70.0
|
|
|||
Inventory
|
50.2
|
|
|
—
|
|
|
50.2
|
|
|||
Other current assets
|
—
|
|
|
25.2
|
|
|
25.2
|
|
|||
Assets held for sale
|
164.0
|
|
|
—
|
|
|
164.0
|
|
|||
Total current assets
|
1,228.7
|
|
|
—
|
|
|
1,228.7
|
|
|||
Noncurrent assets:
|
|
|
|
|
|
||||||
Property and equipment, net
|
2,579.4
|
|
|
—
|
|
|
2,579.4
|
|
|||
Goodwill
|
—
|
|
|
2,159.6
|
|
|
2,159.6
|
|
|||
Intangible assets subject to amortization, net
|
—
|
|
|
873.5
|
|
|
873.5
|
|
|||
Intangible assets
|
3,033.1
|
|
|
(3,033.1
|
)
|
|
—
|
|
|||
Available-for-sale financial assets
|
58.7
|
|
|
(58.7
|
)
|
|
—
|
|
|||
Other receivables
|
153.6
|
|
|
(153.6
|
)
|
|
—
|
|
|||
Deferred tax assets
|
56.7
|
|
|
(56.7
|
)
|
|
—
|
|
|||
Retired benefit assets
|
16.8
|
|
|
(16.8
|
)
|
|
—
|
|
|||
Financial assets at fair value through profit and loss
|
14.1
|
|
|
(14.1
|
)
|
|
—
|
|
|||
Investments in joint ventures and associates
|
1.5
|
|
|
(1.5
|
)
|
|
—
|
|
|||
Other noncurrent assets
|
—
|
|
|
301.4
|
|
|
301.4
|
|
|||
Total noncurrent assets
|
5,913.9
|
|
|
—
|
|
|
5,913.9
|
|
|||
Total assets
|
$
|
7,142.6
|
|
|
$
|
—
|
|
|
$
|
7,142.6
|
|
|
As previously reported
|
|
Reclass adjustments
|
|
As reclassified
|
||||||
|
in millions
|
||||||||||
LIABILITIES
|
|
|
|
|
|
||||||
Current liabilities:
|
|
|
|
|
|
||||||
Trade and other payables
|
$
|
853.5
|
|
|
$
|
(519.0
|
)
|
|
$
|
334.5
|
|
Deferred revenue and advance payments
|
—
|
|
|
89.8
|
|
|
89.8
|
|
|||
Current portion of debt and finance lease obligations
|
82.2
|
|
|
—
|
|
|
82.2
|
|
|||
Current tax liabilities
|
119.7
|
|
|
—
|
|
|
119.7
|
|
|||
Provisions
|
129.4
|
|
|
—
|
|
|
129.4
|
|
|||
Other accrued and current liabilities
|
—
|
|
|
429.2
|
|
|
429.2
|
|
|||
Total current liabilities
|
1,184.8
|
|
|
—
|
|
|
1,184.8
|
|
|||
Noncurrent liabilities:
|
|
|
|
|
|
||||||
Trade and other payables
|
307.3
|
|
|
(307.3
|
)
|
|
—
|
|
|||
Noncurrent debt and finance lease obligations
|
2,684.5
|
|
|
—
|
|
|
2,684.5
|
|
|||
Derivative instruments and other financial liabilities
|
879.1
|
|
|
—
|
|
|
879.1
|
|
|||
Deferred tax liabilities
|
293.2
|
|
|
—
|
|
|
293.2
|
|
|||
Deferred revenue and advance payments
|
—
|
|
|
266.1
|
|
|
266.1
|
|
|||
Provisions
|
110.0
|
|
|
(110.0
|
)
|
|
—
|
|
|||
Retirement benefit obligations
|
208.8
|
|
|
(208.8
|
)
|
|
—
|
|
|||
Other noncurrent liabilities
|
—
|
|
|
360.0
|
|
|
360.0
|
|
|||
Total noncurrent liabilities
|
4,482.9
|
|
|
—
|
|
|
4,482.9
|
|
|||
Net assets
|
$
|
1,474.9
|
|
|
$
|
—
|
|
|
$
|
1,474.9
|
|
|
|
|
|
|
|
||||||
Owners’ equity
|
|
|
|
|
|
||||||
Capital and reserves attributable to parent:
|
|
|
|
|
|
||||||
Share capital
|
$
|
223.8
|
|
|
$
|
—
|
|
|
$
|
223.8
|
|
Share premium
|
260.3
|
|
|
—
|
|
|
260.3
|
|
|||
Reserves
|
651.3
|
|
|
—
|
|
|
651.3
|
|
|||
Total parent’s equity
|
1,135.4
|
|
|
—
|
|
|
1,135.4
|
|
|||
Noncontrolling interests
|
339.5
|
|
|
—
|
|
|
339.5
|
|
|||
Total equity
|
$
|
1,474.9
|
|
|
$
|
—
|
|
|
$
|
1,474.9
|
|
(3)
|
Accounting Changes and Recent Pronouncements
|
Standard/
Interpretation
|
|
Title
|
|
Applicable for
fiscal years
beginning on or after
|
IAS 1 (amendments)
|
|
Disclosure Initiative
|
|
January 1, 2016
|
IAS 16 / IAS 38 (amendments)
|
|
Clarification of Acceptable Methods of Depreciation and Amortization
|
|
January 1, 2016
|
Annual improvements
|
|
Annual Improvements to IFRSs 2012–2014 Cycle
|
|
January 1, 2016
|
Standard/
Interpretation
|
|
Title
|
|
Applicable for
fiscal years
beginning on or after
|
IFRS 2 (amendments)
|
|
Classification and Measurement of Share-based Payment Transactions
|
|
January 1, 2018 (a)
|
IFRS 9
|
|
Financial Instruments
|
|
January 1, 2018 (b)
|
IFRS 15
|
|
Revenue from Contracts with Customers
|
|
January 1, 2018 (c)
|
IFRS 15 (amendments)
|
|
Clarifications to IFRS 15 Revenue from Contracts with Customers
|
|
January 1, 2018 (c)
|
IFRS 16
|
|
Leases
|
|
January 1, 2019 (d)
|
IAS 7 (amendments)
|
|
Disclosure Initiative
|
|
January 1, 2017 (e)
|
IAS 12 (amendments)
|
|
Recognition of Deferred Tax Assets for Unrealized Losses
|
|
January 1, 2017 (e)
|
(a)
|
In June 2016, the IASB issued amendments to IFRS 2, Share-based Payments (IFRS 2), which includes new requirements for (i) the accounting of share-based payment transactions with a net settlement feature for withholding tax obligations, (ii) consideration of vesting conditions on the measurement of a cash-settled share-based payment transaction and (iii) the accounting where a modification to the terms and conditions of a share-based payment transaction changes its classification from a cash-settled to equity-settled award. These amendments are effective for annual reporting periods beginning on or after January 1, 2018, while early application is permitted. We are currently evaluating the effect that these amendments to IFRS 2 will have on our consolidated financial statements and related disclosures.
|
(b)
|
In July 2014, the IASB issued IFRS 9, Financial Instruments (IFRS 9), which introduces an approach for the classification and measurement of financial assets according to their cash flow characteristics and the business model in which they are managed, and provides a new impairment model based on expected credit losses. IFRS 9 also includes new regulations regarding the application of hedge accounting to better reflect an entity’s risk management activities, especially with regard to managing non-financial risks. This new standard is effective for annual reporting periods beginning on or after January 1, 2018, while early application is permitted. We are currently evaluating the effect that IFRS 9 will have on our consolidated financial statements and related disclosures.
|
(c)
|
In May 2014, the IASB issued IFRS 15, Revenue from Contracts with Customers (IFRS 15), which requires an entity to recognize the amount of revenue to which it expects to be entitled for the transfer of promised goods or services to customers. IFRS 15 will replace existing revenue recognition guidance in IASB-IFRS when it becomes effective for annual and interim reporting periods beginning on or after January 1, 2018. This new standard permits the use of either the retrospective or cumulative effect transition method. We will adopt IFRS 15 effective January 1, 2018 using the cumulative effect transition method. While we are continuing to evaluate the effect that IFRS 15 will have on our consolidated financial statements, we have identified a number of our current revenue recognition policies and disclosures that will be impacted by IFRS 15, including the accounting for (i) time-limited discounts and free periods provided to our customers, (ii) certain up-front fees charged to our customers and (iii) subsidized handset plans. These impacts are discussed below:
|
•
|
When we enter into contracts to provide services to our customers, we often provide time-limited discounts or free service periods. Under current accounting rules, we recognize revenue net of discounts during the promotional periods and do not recognize any revenue during free service periods. Under IFRS 15, revenue recognition will be accelerated for these contracts as the impact of the discount or free service period will be recognized uniformly over the total contractual period.
|
•
|
When we enter into contracts to provide services to our customers, we often charge installation or other up-front fees. Under current accounting rules, installation fees related to services provided over our fiber are recognized as revenue in the period during which the installation occurs to the extent these fees are equal to or less than direct selling costs.
|
•
|
IFRS 15 will require the identification of deliverables in contracts with customers that qualify as performance obligations. The transaction price receivable from customers will be allocated between our performance obligations under contracts on a relative stand-alone selling price basis. Currently, we offer handsets under a subsidized contract model, whereby upfront revenue recognition is limited to the upfront cash collected from the customer as the remaining monthly fees to be received from the customer, including fees that may be associated with the handset, are contingent upon delivering future airtime. This limitation will no longer be applied under IFRS 15. The primary impact on revenue reporting will be that when we sell subsidized handsets together with airtime services to customers, revenue allocated to handsets and recognized when control of the device passes to the customer will increase and revenue recognized as services are delivered will reduce.
|
•
|
IFRS 15 will require costs incurred to fulfill a customer contract involving the sale of an asset to be recognized only when those costs (i) relate directly to a contract or to an anticipated contract that can be specifically identified, (ii) generate or enhance resources that will be used in satisfying performance obligations in the future and (iii) are expected to be recovered. Currently, we recognize costs related to mobile handset sales as incurred and we do not expect the adoption of IFRS 15 to have a material impact on our recognition of these costs.
|
(d)
|
In January 2016, the IASB issued IFRS 16, Leases (IFRS 16), which supersedes IAS 17 Leases (IAS 17). IFRS 16 will result in lessees recognizing lease assets and lease liabilities on the statement of financial position, with lease assets to reflect the right-of-use and corresponding lease liabilities reflecting the present value of the lease payments. IFRS 16 will also result in additional disclosures about leasing arrangements and eliminate the classification of leases as either operating leases or finance leases for a lessee. IFRS 16 requires lessees and lessors to recognize and measure leases at the beginning of the earliest period presented using a modified retrospective approach. The modified retrospective approach also includes a number of optional practical expedients an entity may elect to apply. IFRS 16 also replaces the straight-line operating lease expense for those lessees applying IAS 17 with a depreciation charge for the lease asset and an interest expense on the lease liability. This change aligns the lease expense treatment for all leases. The new standard is effective for annual reporting periods beginning on or after January 1, 2019, while early adoption is permitted if IFRS 15 is applied. Although we are currently evaluating the effect that IFRS 16 will have on our consolidated financial statements, we expect the adoption of this standard will increase the number of leases included in our consolidated statement of financial position.
|
(e)
|
We evaluated the impact of applying these accounting standards on our consolidated financial statements and do not believe the impact of the adoption of these standards to be material.
|
(4)
|
Summary of Significant Accounting Policies
|
Name of subsidiary
|
|
Ownership interest
|
|
Country of
incorporation
|
|
Area of operation
|
|
|
|
|
|
|
|
The Bahamas Telecommunications Company Limited (BTC) (a)
|
|
49%
|
|
The Bahamas
|
|
The Bahamas
|
Cable & Wireless Jamaica Limited (CW Jamaica)
|
|
82%
|
|
Jamaica
|
|
Jamaica
|
Cable & Wireless Panama, SA (CW Panama) (b)
|
|
49%
|
|
Panama
|
|
Panama
|
Cable & Wireless (Barbados) Limited (CW Barbados)
|
|
81%
|
|
Barbados
|
|
Barbados
|
Cable & Wireless (Cayman Islands) Limited
|
|
100%
|
|
Cayman Islands
|
|
Cayman Islands
|
Cable and Wireless (West Indies) Limited
|
|
100%
|
|
England
|
|
Caribbean
|
Cable & Wireless Limited
|
|
100%
|
|
England
|
|
England
|
Sable International Finance Limited (Sable)
|
|
100%
|
|
Cayman
|
|
England
|
Cable and Wireless International Finance B.V.
|
|
100%
|
|
Netherlands
|
|
England
|
Columbus International Inc.
|
|
100%
|
|
Barbados
|
|
Caribbean/Latin America
|
Columbus Communications Trinidad Limited
|
|
100%
|
|
Trinidad and Tobago
|
|
Trinidad and Tobago
|
Columbus Communications Jamaica Limited
|
|
100%
|
|
Jamaica
|
|
Jamaica
|
Columbus Networks, Limited
|
|
100%
|
|
Barbados
|
|
Caribbean/Latin America
|
Coral-U.S. Co-Borrower LLC (Coral-U.S.)
|
|
100%
|
|
United States
|
|
United States
|
(a)
|
We regard BTC as a subsidiary because we control the majority of the Board of Directors through a shareholders’ agreement. On July 24, 2014, we transferred 2% of the share capital in BTC to the BTC Foundation, a charitable trust dedicated to investing in projects for the benefit of Bahamians. The remaining 49% non-controlling interest in BTC is held by The Bahamas government.
|
(b)
|
We regard CW Panama as a subsidiary because we control the majority of the Board of Directors through a shareholders’ agreement.
|
|
March 31,
|
||||||
|
2016
|
|
2015
|
||||
|
in millions
|
||||||
|
|
|
|
||||
Cash at bank and in hand
|
$
|
2.1
|
|
|
$
|
5.9
|
|
Short-term bank deposits
|
165.4
|
|
|
396.4
|
|
||
Total
|
$
|
167.5
|
|
|
$
|
402.3
|
|
(5)
|
Financial Risk Management
|
•
|
Credit Risk
|
•
|
Liquidity Risk
|
•
|
Market Risk
|
|
Payments due during the year ending March 31:
|
|
|
||||||||||||||||||||||||
|
2017
|
|
2018
|
|
2019
|
|
2020
|
|
2021
|
|
Thereafter
|
|
Total
|
||||||||||||||
|
in millions
|
||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Debt:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Principal
|
$
|
81.6
|
|
|
$
|
57.5
|
|
|
$
|
251.3
|
|
|
$
|
616.8
|
|
|
$
|
1,281.7
|
|
|
$
|
783.4
|
|
|
$
|
3,072.3
|
|
Interest
|
234.4
|
|
|
222.5
|
|
|
212.4
|
|
|
201.5
|
|
|
146.4
|
|
|
57.6
|
|
|
1,074.8
|
|
|||||||
Trade and other payables
|
230.9
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
230.9
|
|
|||||||
Current tax liabilities
|
87.2
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
87.2
|
|
|||||||
Provisions (a)
|
61.3
|
|
|
19.1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
47.5
|
|
|
127.9
|
|
|||||||
Other accrued and current liabilities
|
319.1
|
|
|
27.2
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
346.3
|
|
|||||||
Total
|
$
|
1,014.5
|
|
|
$
|
326.3
|
|
|
$
|
463.7
|
|
|
$
|
818.3
|
|
|
$
|
1,428.1
|
|
|
$
|
888.5
|
|
|
$
|
4,939.4
|
|
(a)
|
The amounts included in periods later than 2021 represent payments associated with our network-related asset retirement obligations.
|
|
Payments due during the year ending March 31:
|
|
|
||||||||||||||||||||||||
|
2016
|
|
2017
|
|
2018
|
|
2019
|
|
2020
|
|
Thereafter
|
|
Total
|
||||||||||||||
|
in millions
|
||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Debt principal
|
$
|
84.5
|
|
|
$
|
745.9
|
|
|
$
|
39.5
|
|
|
$
|
251.7
|
|
|
$
|
423.0
|
|
|
$
|
1,273.4
|
|
|
$
|
2,818.0
|
|
Debt interest
|
209.2
|
|
|
198.4
|
|
|
156.4
|
|
|
155.0
|
|
|
134.7
|
|
|
93.7
|
|
|
947.4
|
|
|||||||
Trade and other payables
|
334.5
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
334.5
|
|
|||||||
Current tax liabilities
|
119.7
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
119.7
|
|
|||||||
Provisions (a)
|
129.4
|
|
|
60.8
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
49.2
|
|
|
239.4
|
|
|||||||
Other accrued and current liabilities
|
372.1
|
|
|
41.2
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
413.3
|
|
|||||||
Total
|
$
|
1,249.4
|
|
|
$
|
1,046.3
|
|
|
$
|
195.9
|
|
|
$
|
406.7
|
|
|
$
|
557.7
|
|
|
$
|
1,416.3
|
|
|
$
|
4,872.3
|
|
(a)
|
The amounts included in periods later than 2020 represent payments associated with our network-related asset retirement obligations.
|
(6)
|
Acquisitions
|
Ordinary common shares of C&W (a)
|
$
|
1,287.0
|
|
Cash
|
708.0
|
|
|
Put option (b)
|
103.0
|
|
|
Replacement share option awards (c)
|
23.0
|
|
|
Vendor taxes (d)
|
6.0
|
|
|
|
$
|
2,127.0
|
|
(a)
|
Represents 1,557,529,605 ordinary common shares of $0.05 each issued to CVBI Holdings (Barbados) Inc, Clearwater Holdings (Barbados) Limited, Columbus Holding LLC and Brendan Paddick (collectively, the “Principal Vendors”) in proportion to their Columbus shareholding. The fair value of these shares included a discount for lack of marketability.
|
(b)
|
The Principal Vendors entered into lock-up and put option arrangements in respect of the issued ordinary common shares in connection with the Columbus Acquisition. Under these arrangements each holder could require us to reacquire certain of the shares in four tranches between 2016 and 2019 at a strike price of $0.7349 per share. The fair value of the put option was recognized in capital and other reserves in our consolidated statements of changes in owners’ equity. The put option meets the definition of an equity instrument, accordingly, it is revalued to fair value at each reporting date. The financial liability (repurchase option) in connection with the put option was valued on initial recognition using the present value technique of the future liability. For additional information, see note 8.
|
(c)
|
The Columbus employee incentive share option plan was cancelled, with certain employees of Columbus rolling over their options into an equivalent CWC share option plan. As set out in IFRS 3, Business Combinations (IFRS 3), the fair value of these replacement awards attributable to the pre-acquisition service period is reflected as part of the consideration paid for Columbus.
|
(d)
|
As a consequence of the Columbus Acquisition, a deemed disposal of the shares of Columbus Dominicana S.A. was triggered giving rise to a potential capital gains tax liability of $5 million under Dominican Republic tax law. In addition, an indirect ownership transfer was triggered under Panamanian tax law for Columbus Networks S. de R.L, Telecommunications Corporativas Panamenas S.A., Columbus Networks de Panama SRL and Columbus Networks Maritima S. de R.L. giving rise to a tax liability of $1 million. As set out in IFRS 3, the fair value of these liabilities, which are paid on behalf of the seller, increased the consideration paid for Columbus.
|
Cash and cash equivalents
|
$
|
80.0
|
|
Other current assets
|
123.0
|
|
|
Assets held at fair value
|
14.0
|
|
|
Property and equipment, net
|
1,134.0
|
|
|
Goodwill (a)
|
2,077.0
|
|
|
Intangible assets subject to amortization (b)
|
723.0
|
|
|
Deferred income tax assets
|
28.0
|
|
|
Assets held for sale
|
6.0
|
|
|
Accounts payable and accrued liabilities
|
(275.0
|
)
|
|
Debt
|
(1,233.0
|
)
|
|
Deferred income tax liabilities
|
(265.0
|
)
|
|
Other noncurrent liabilities
|
(285.0
|
)
|
|
Total purchase price
|
$
|
2,127.0
|
|
(a)
|
The goodwill recognized in connection with the Columbus Acquisition is primarily attributable to synergies arising from the acquisition and an assembled workforce, which are not separately recognized as they did not meet the recognition criteria of IAS 38, Intangible Assets (IAS 38).
|
(b)
|
Amount includes intangible assets primarily related to customer contracts and relationships.
|
Property and equipment, net
|
$
|
2.0
|
|
Goodwill (a)
|
17.0
|
|
|
Intangible assets subject to amortization (b)
|
14.0
|
|
|
Other assets
|
6.0
|
|
|
Total purchase price
|
$
|
39.0
|
|
(a)
|
The goodwill recognized in connection with the acquisition of Grupo Sonitel is primarily attributable to synergies arising from the acquisition and an assembled workforce, which are not separately recognized as they did not meet the recognition criteria of IAS 38.
|
(b)
|
Represents intangible assets related to customer contracts and relationships.
|
Revenue
|
$
|
2,404.6
|
|
Net earnings
|
$
|
283.5
|
|
(7)
|
Discontinued Operation and Disposal
|
Revenue
|
$
|
29.2
|
|
Expenses
|
(20.3
|
)
|
|
Earnings before income taxes
|
8.9
|
|
|
Income tax expense
|
(0.7
|
)
|
|
Earnings from discontinued operations, net of taxes
|
8.2
|
|
|
Gain on disposal of discontinued operations, net of taxes
|
346.0
|
|
|
|
$
|
354.2
|
|
(8)
|
Derivative Instruments and Financial Liabilities
|
|
March 31, 2016
|
|
March 31, 2015
|
||||||||||||||||||||
|
Current
|
|
Long-term (a)
|
|
Total
|
|
Current
|
|
Long-term (a)
|
|
Total
|
||||||||||||
|
in millions
|
||||||||||||||||||||||
Assets – embedded derivatives:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Columbus Senior Notes redemption option
|
$
|
—
|
|
|
$
|
26.8
|
|
|
$
|
26.8
|
|
|
$
|
—
|
|
|
$
|
14.1
|
|
|
$
|
14.1
|
|
Sable Senior Notes redemption option
|
—
|
|
|
4.1
|
|
|
4.1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
$
|
—
|
|
|
$
|
30.9
|
|
|
$
|
30.9
|
|
|
$
|
—
|
|
|
$
|
14.1
|
|
|
$
|
14.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Liabilities – Columbus Put Option (b)
|
$
|
279.0
|
|
|
$
|
691.4
|
|
|
$
|
970.4
|
|
|
$
|
—
|
|
|
$
|
879.1
|
|
|
$
|
879.1
|
|
(a)
|
Our noncurrent derivative assets are included in other noncurrent assets in our consolidated statements of financial position.
|
(b)
|
The Columbus Put Option is defined and described below.
|
Embedded derivatives
|
$
|
12.6
|
|
Columbus Put Option
|
(91.3
|
)
|
|
Total
|
$
|
(78.7
|
)
|
|
March 31,
|
||||||
|
2016
|
|
2015
|
||||
|
in millions
|
||||||
|
|
|
|
||||
Balance at beginning of period
|
$
|
879.1
|
|
|
$
|
—
|
|
Recognition of put option liability
|
—
|
|
|
879.1
|
|
||
Accretion of Columbus Put Option
|
91.3
|
|
|
—
|
|
||
Balance at end of period
|
$
|
970.4
|
|
|
$
|
879.1
|
|
(9)
|
Fair Value Measurements
|
|
Level
|
|
March 31, 2016
|
|
March 31, 2015
|
||||||||||||
|
|
Carrying
amount
|
|
Estimated fair value
|
|
Carrying
amount
|
|
Estimated fair value
|
|||||||||
|
|
|
in millions
|
||||||||||||||
Assets carried at fair value:
|
|
|
|
|
|
|
|
|
|
||||||||
Held-for-sale investment in TSTT (note 13)
|
3
|
|
$
|
128.3
|
|
|
$
|
128.3
|
|
|
$
|
136.1
|
|
|
$
|
136.1
|
|
Embedded derivatives (a):
|
|
|
|
|
|
|
|
|
|
||||||||
Columbus Senior Notes redemption option
|
2
|
|
26.8
|
|
|
26.8
|
|
|
14.1
|
|
|
14.1
|
|
||||
Sable Senior Notes redemption option
|
2
|
|
4.1
|
|
|
4.1
|
|
|
—
|
|
|
—
|
|
||||
Government bonds
|
1
|
|
57.1
|
|
|
57.1
|
|
|
58.7
|
|
|
58.7
|
|
||||
Total assets carried at fair value
|
|
$
|
216.3
|
|
|
$
|
216.3
|
|
|
$
|
208.9
|
|
|
$
|
208.9
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Assets carried at cost or amortized cost:
|
|
|
|
|
|
|
|
|
|
||||||||
Trade and other receivables
|
|
|
$
|
505.6
|
|
|
$
|
505.6
|
|
|
$
|
444.4
|
|
|
$
|
444.4
|
|
Cash and cash equivalents
|
|
|
167.5
|
|
|
167.5
|
|
|
402.3
|
|
|
402.3
|
|
||||
Loan receivable – related-party
|
|
|
86.2
|
|
|
86.2
|
|
|
74.3
|
|
|
74.3
|
|
||||
Other current and noncurrent financial assets
|
|
|
55.2
|
|
|
55.2
|
|
|
48.1
|
|
|
48.1
|
|
||||
Restricted cash
|
|
|
20.6
|
|
|
20.6
|
|
|
21.3
|
|
|
21.3
|
|
||||
Total assets carried at cost or amortized cost
|
|
$
|
835.1
|
|
|
$
|
835.1
|
|
|
$
|
990.4
|
|
|
$
|
990.4
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Liabilities carried at cost or amortized cost:
|
|
|
|
|
|
|
|
|
|
||||||||
Debt obligations
|
|
|
$
|
3,028.4
|
|
|
$
|
3,207.0
|
|
|
$
|
2,766.7
|
|
|
$
|
2,912.0
|
|
Accounts payable and other liabilities (including related-party)
|
|
|
276.4
|
|
|
276.4
|
|
|
401.0
|
|
|
401.0
|
|
||||
Accrued liabilities (including related-party)
|
|
|
764.7
|
|
|
764.7
|
|
|
1,010.2
|
|
|
1,010.2
|
|
||||
Columbus Put Option
|
2
|
|
970.4
|
|
|
970.4
|
|
|
879.1
|
|
|
879.1
|
|
||||
Total liabilities carried at cost or amortized cost
|
|
$
|
5,039.9
|
|
|
$
|
5,218.5
|
|
|
$
|
5,057.0
|
|
|
$
|
5,202.3
|
|
(a)
|
These amounts represent embedded derivative instruments associated with the Columbus Senior Notes and the Sable Senior Notes, respectively (each as defined and described in note 15).
|
|
Finance income
|
|
Finance expense
|
|
Other statement of operations effects (a)
|
|
Impact on earnings (loss) before income taxes
|
||||||||
|
in millions
|
||||||||||||||
|
|
|
|
|
|
|
|
||||||||
Year ended March 31, 2016:
|
|
|
|
|
|
|
|
||||||||
Derivative assets carried at fair value through our consolidated statement of operations
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(12.6
|
)
|
|
$
|
(12.6
|
)
|
Assets carried at cost or amortized cost:
|
|
|
|
|
|
|
|
||||||||
Trade receivables (b)
|
—
|
|
|
—
|
|
|
25.2
|
|
|
25.2
|
|
||||
Loan receivable
|
(11.3
|
)
|
|
—
|
|
|
—
|
|
|
(11.3
|
)
|
||||
Cash and cash equivalents
|
(2.5
|
)
|
|
—
|
|
|
—
|
|
|
(2.5
|
)
|
||||
Liabilities carried at fair value
|
—
|
|
|
17.4
|
|
|
—
|
|
|
17.4
|
|
||||
Liabilities carried at cost or amortized cost
|
—
|
|
|
213.2
|
|
|
91.3
|
|
|
304.5
|
|
||||
|
$
|
(13.8
|
)
|
|
$
|
230.6
|
|
|
$
|
103.9
|
|
|
$
|
320.7
|
|
|
|
|
|
|
|
|
|
||||||||
Year ended March 31, 2015:
|
|
|
|
|
|
|
|
||||||||
Assets carried at cost or amortized cost:
|
|
|
|
|
|
|
|
||||||||
Trade receivables (b)
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
19.7
|
|
|
$
|
19.7
|
|
Loan receivable
|
(1.0
|
)
|
|
—
|
|
|
—
|
|
|
(1.0
|
)
|
||||
Cash and cash equivalents
|
(3.3
|
)
|
|
—
|
|
|
—
|
|
|
(3.3
|
)
|
||||
Liabilities carried at fair value
|
—
|
|
|
9.3
|
|
|
—
|
|
|
9.3
|
|
||||
Liabilities carried at cost or amortized cost
|
—
|
|
|
75.0
|
|
|
—
|
|
|
75.0
|
|
||||
|
$
|
(4.3
|
)
|
|
$
|
84.3
|
|
|
$
|
19.7
|
|
|
$
|
99.7
|
|
(a)
|
Except as noted in (b) below, amounts are included in realized and unrealized losses on derivative instruments within finance expense in our consolidated statements of operations.
|
(b)
|
The other statement of operations effects for trade receivables represent provisions for impairment of trade receivables and are included in other operating expenses in our consolidated statements of operations.
|
|
Available-for-sale financial assets
|
|
Financial assets at fair value through earnings (loss) for the period
|
|
Total
|
||||||
|
in millions
|
||||||||||
|
|
|
|
|
|
||||||
Balance at April 1, 2015
|
$
|
58.7
|
|
|
$
|
14.1
|
|
|
$
|
72.8
|
|
Fair value gain
|
—
|
|
|
12.6
|
|
|
12.6
|
|
|||
Additions
|
—
|
|
|
4.2
|
|
|
4.2
|
|
|||
Sale of available-for-sale investment
|
0.7
|
|
|
—
|
|
|
0.7
|
|
|||
Foreign currency translation adjustments
|
(2.3
|
)
|
|
—
|
|
|
(2.3
|
)
|
|||
Balance at March 31, 2016
|
$
|
57.1
|
|
|
$
|
30.9
|
|
|
$
|
88.0
|
|
|
Available-for-sale financial assets
|
|
Financial assets at fair value through earnings (loss) for the period
|
|
Total
|
||||||
|
in millions
|
||||||||||
|
|
|
|
|
|
||||||
Balance at April 1, 2015
|
$
|
58.4
|
|
|
$
|
—
|
|
|
$
|
58.4
|
|
Additions
|
2.4
|
|
|
14.1
|
|
|
16.5
|
|
|||
Fair value gain
|
3.5
|
|
|
—
|
|
|
3.5
|
|
|||
Sale of available-for-sale investment
|
(1.4
|
)
|
|
—
|
|
|
(1.4
|
)
|
|||
Foreign currency translation adjustments
|
(4.2
|
)
|
|
—
|
|
|
(4.2
|
)
|
|||
Balance at March 31, 2016
|
$
|
58.7
|
|
|
$
|
14.1
|
|
|
$
|
72.8
|
|
(10)
|
Trade and Other Receivables
|
|
March 31,
|
||||||
|
2016
|
|
2015 (a)
|
||||
|
in millions
|
||||||
|
|
|
|
||||
Current trade and other receivables:
|
|
|
|
||||
Trade receivables – gross (b)
|
$
|
425.1
|
|
|
$
|
368.8
|
|
Allowance for impairment of trade receivables
|
(81.2
|
)
|
|
(69.7
|
)
|
||
Trade receivables, net
|
343.9
|
|
|
299.1
|
|
||
Other receivables (note 26) (c)
|
79.3
|
|
|
64.5
|
|
||
Unbilled revenue
|
77.6
|
|
|
78.1
|
|
||
Amounts receivable from joint ventures and associates
|
0.9
|
|
|
1.0
|
|
||
Total current trade and other receivables, net
|
501.7
|
|
|
442.7
|
|
||
Noncurrent – trade and other receivables
|
3.9
|
|
|
1.7
|
|
||
Total trade and other receivables
|
$
|
505.6
|
|
|
$
|
444.4
|
|
(a)
|
As reclassified – see note 2.
|
(b)
|
Includes $49.3 million and $52.7 million, respectively, representing a concentration of trade receivables due from various departments within a single government entity.
|
(c)
|
Other receivables primarily include amounts due from New Cayman and VAT receivables.
|
|
|
March 31, 2016
|
|
March 31, 2015
|
||||||||||||
|
|
Gross trade receivables
|
|
Allowance for impairment
|
|
Gross trade receivables
|
|
Allowance for impairment
|
||||||||
|
|
in millions
|
||||||||||||||
Days past due:
|
|
|
|
|
|
|
|
|
||||||||
Current
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
40.0
|
|
|
$
|
—
|
|
|
1 - 30
|
132.8
|
|
|
—
|
|
|
128.0
|
|
|
(0.3
|
)
|
|||||
31 - 60
|
62.2
|
|
|
(0.2
|
)
|
|
46.4
|
|
|
(0.1
|
)
|
|||||
61 - 90
|
43.9
|
|
|
(0.7
|
)
|
|
26.2
|
|
|
(0.2
|
)
|
|||||
Over 90
|
186.2
|
|
|
(80.3
|
)
|
|
128.2
|
|
|
(69.1
|
)
|
|||||
Total
|
$
|
425.1
|
|
|
$
|
(81.2
|
)
|
|
$
|
368.8
|
|
|
$
|
(69.7
|
)
|
|
Year ended March 31,
|
||||||
|
2016
|
|
2015
|
||||
|
in millions
|
||||||
|
|
|
|
||||
Allowance at beginning of period
|
$
|
69.7
|
|
|
$
|
78.0
|
|
Reclassification from held-for-sale
|
0.9
|
|
|
1.9
|
|
||
Business disposals
|
—
|
|
|
(6.8
|
)
|
||
Provisions for impairment of receivables
|
25.2
|
|
|
19.7
|
|
||
Write-off of receivables
|
(14.4
|
)
|
|
(22.4
|
)
|
||
Foreign currency translation
|
(0.2
|
)
|
|
(0.7
|
)
|
||
Allowance at end of period
|
$
|
81.2
|
|
|
$
|
69.7
|
|
(11)
|
Inventory
|
(12)
|
Other Assets
|
|
March 31,
|
||||||
|
2016
|
|
2015
|
||||
|
in millions
|
||||||
|
|
|
|
||||
Restricted cash (a)
|
$
|
4.5
|
|
|
$
|
5.2
|
|
Income taxes receivable
|
7.4
|
|
|
9.6
|
|
||
Accrued other income
|
6.5
|
|
|
4.1
|
|
||
Other current assets
|
6.7
|
|
|
6.3
|
|
||
Total
|
$
|
25.1
|
|
|
$
|
25.2
|
|
(a)
|
Restricted cash primarily includes funding for seniority provisions in Panama and cash collateral related to certain loans in Barbados.
|
|
March 31,
|
||||||
|
2016
|
|
2015
|
||||
|
in millions
|
||||||
|
|
|
|
||||
Prepaid expenses (a)
|
$
|
117.3
|
|
|
$
|
126.4
|
|
Derivative instruments (note 8)
|
30.9
|
|
|
14.1
|
|
||
Available-for-sale financial assets (note 9) (b)
|
57.1
|
|
|
58.7
|
|
||
Retirement benefit plan assets (note 21)
|
28.0
|
|
|
16.8
|
|
||
Deferred income taxes (note 18)
|
35.8
|
|
|
55.8
|
|
||
Restricted cash (c)
|
16.1
|
|
|
16.1
|
|
||
Other noncurrent assets
|
10.6
|
|
|
13.5
|
|
||
Total
|
$
|
295.8
|
|
|
$
|
301.4
|
|
(a)
|
Amounts include $101.9 million in prepaid mobile spectrum, which we do not currently have the right to use.
|
(b)
|
Amounts relate to U.K. Government Gilts, which are held as security against certain noncurrent employee benefit plan liabilities. For additional information, see note 21.
|
(c)
|
Restricted cash represents funding for seniority provisions in Panama.
|
(13)
|
Assets Held for Sale
|
|
March 31,
|
||||||
|
2016
|
|
2015
|
||||
|
in millions
|
||||||
|
|
|
|
||||
Investment in Telecommunications Services of Trinidad and Tobago Limited (TSTT)
|
$
|
128.3
|
|
|
$
|
136.1
|
|
Property and equipment (a)
|
26.2
|
|
|
27.9
|
|
||
Total
|
$
|
154.5
|
|
|
$
|
164.0
|
|
(a)
|
Represents property and equipment primarily related to the Barbados fiber network, which is being divested as part of the regulatory approval from the Barbados Fair Trading Commission.
|
(14)
|
Long-lived Assets
|
|
Plant and equipment
|
|
Land and buildings
|
|
Assets under construction
|
|
Total
|
||||||||
|
in millions
|
||||||||||||||
Cost:
|
|
|
|
|
|
|
|
||||||||
April 1, 2015
|
$
|
5,128.0
|
|
|
$
|
485.8
|
|
|
$
|
298.4
|
|
|
$
|
5,912.2
|
|
Additions
|
141.7
|
|
|
3.1
|
|
|
359.4
|
|
|
504.2
|
|
||||
Retirements and disposals
|
(142.3
|
)
|
|
(1.0
|
)
|
|
—
|
|
|
(143.3
|
)
|
||||
Transfers between categories
|
341.9
|
|
|
6.5
|
|
|
(348.4
|
)
|
|
—
|
|
||||
Transfers from (to) intangible assets
|
(5.7
|
)
|
|
1.6
|
|
|
(39.0
|
)
|
|
(43.1
|
)
|
||||
Foreign currency translation and other
|
(52.8
|
)
|
|
(7.7
|
)
|
|
(0.5
|
)
|
|
(61.0
|
)
|
||||
March 31, 2016
|
$
|
5,410.8
|
|
|
$
|
488.3
|
|
|
$
|
269.9
|
|
|
$
|
6,169.0
|
|
|
|
|
|
|
|
|
|
||||||||
Accumulated depreciation:
|
|
|
|
|
|
|
|
||||||||
April 1, 2015
|
$
|
3,109.7
|
|
|
$
|
222.7
|
|
|
$
|
0.4
|
|
|
$
|
3,332.8
|
|
Depreciation
|
315.1
|
|
|
18.8
|
|
|
—
|
|
|
333.9
|
|
||||
Impairment
|
(52.0
|
)
|
|
(21.6
|
)
|
|
—
|
|
|
(73.6
|
)
|
||||
Retirements and disposals
|
(135.9
|
)
|
|
—
|
|
|
—
|
|
|
(135.9
|
)
|
||||
Transfers to intangible assets
|
(6.9
|
)
|
|
(0.1
|
)
|
|
(0.4
|
)
|
|
(7.4
|
)
|
||||
Foreign currency translation and other
|
(33.1
|
)
|
|
(4.0
|
)
|
|
—
|
|
|
(37.1
|
)
|
||||
March 31, 2016
|
$
|
3,196.9
|
|
|
$
|
215.8
|
|
|
$
|
—
|
|
|
$
|
3,412.7
|
|
|
|
|
|
|
|
|
|
||||||||
Property and equipment, net:
|
|
|
|
|
|
|
|
||||||||
March 31, 2016
|
$
|
2,213.9
|
|
|
$
|
272.5
|
|
|
$
|
269.9
|
|
|
$
|
2,756.3
|
|
|
Plant and equipment
|
|
Land and buildings
|
|
Assets under construction
|
|
Total
|
||||||||
|
in millions
|
||||||||||||||
Cost:
|
|
|
|
|
|
|
|
||||||||
April 1, 2014
|
$
|
4,001.0
|
|
|
$
|
423.0
|
|
|
$
|
220.0
|
|
|
$
|
4,644.0
|
|
Acquisitions
|
1,054.0
|
|
|
41.0
|
|
|
53.0
|
|
|
1,148.0
|
|
||||
Additions
|
11.9
|
|
|
0.5
|
|
|
403.7
|
|
|
416.1
|
|
||||
Business disposals
|
(109.1
|
)
|
|
—
|
|
|
(1.5
|
)
|
|
(110.6
|
)
|
||||
Write-offs
|
(49.0
|
)
|
|
—
|
|
|
—
|
|
|
(49.0
|
)
|
||||
Retirements and disposals
|
(94.0
|
)
|
|
(2.0
|
)
|
|
(0.4
|
)
|
|
(96.4
|
)
|
||||
Reclassification from assets held for sale
|
55.0
|
|
|
8.0
|
|
|
9.0
|
|
|
72.0
|
|
||||
Transfers between categories
|
334.0
|
|
|
21.4
|
|
|
(355.4
|
)
|
|
—
|
|
||||
Transfers from (to) intangible assets
|
—
|
|
|
—
|
|
|
(28.4
|
)
|
|
(28.4
|
)
|
||||
Transfers to assets held for sale
|
(42.0
|
)
|
|
—
|
|
|
—
|
|
|
(42.0
|
)
|
||||
Foreign currency translation and other
|
(33.8
|
)
|
|
(6.1
|
)
|
|
(1.6
|
)
|
|
(41.5
|
)
|
||||
March 31, 2015
|
$
|
5,128.0
|
|
|
$
|
485.8
|
|
|
$
|
298.4
|
|
|
$
|
5,912.2
|
|
|
|
|
|
|
|
|
|
||||||||
Accumulated depreciation:
|
|
|
|
|
|
|
|
||||||||
April 1, 2014
|
$
|
3,022.0
|
|
|
$
|
204.0
|
|
|
$
|
0.4
|
|
|
$
|
3,226.4
|
|
Depreciation (a)
|
196.2
|
|
|
14.6
|
|
|
—
|
|
|
210.8
|
|
||||
Impairment
|
70.1
|
|
|
8.2
|
|
|
—
|
|
|
78.3
|
|
||||
Write-offs
|
49.0
|
|
|
—
|
|
|
—
|
|
|
49.0
|
|
||||
Retirements and disposals
|
(137.5
|
)
|
|
(1.1
|
)
|
|
—
|
|
|
(138.6
|
)
|
||||
Business disposals
|
(70.7
|
)
|
|
—
|
|
|
—
|
|
|
(70.7
|
)
|
||||
Reclassification from assets held for sale
|
25.0
|
|
|
2.0
|
|
|
—
|
|
|
27.0
|
|
||||
Transfers to assets held for sale
|
(14.8
|
)
|
|
—
|
|
|
—
|
|
|
(14.8
|
)
|
||||
Foreign currency translation and other
|
(29.6
|
)
|
|
(5.0
|
)
|
|
—
|
|
|
(34.6
|
)
|
||||
March 31, 2015
|
$
|
3,109.7
|
|
|
$
|
222.7
|
|
|
$
|
0.4
|
|
|
$
|
3,332.8
|
|
|
|
|
|
|
|
|
|
||||||||
Property and equipment, net:
|
|
|
|
|
|
|
|
||||||||
March 31, 2015
|
$
|
2,018.3
|
|
|
$
|
263.1
|
|
|
$
|
298.0
|
|
|
$
|
2,579.4
|
|
(a)
|
Includes $1.4 million related to discontinued operations.
|
|
Customer relationships
|
|
Software
|
|
Licensing and operating agreements
|
|
Other (a)
|
|
Total
|
||||||||||
|
in millions
|
||||||||||||||||||
Cost:
|
|
|
|
|
|
|
|
|
|
||||||||||
April 1, 2015
|
$
|
645.4
|
|
|
$
|
324.5
|
|
|
$
|
93.4
|
|
|
$
|
89.1
|
|
|
$
|
1,152.4
|
|
Additions
|
—
|
|
|
30.3
|
|
|
—
|
|
|
—
|
|
|
30.3
|
|
|||||
Retirements and disposals
|
(4.3
|
)
|
|
(3.1
|
)
|
|
—
|
|
|
—
|
|
|
(7.4
|
)
|
|||||
Transfers from property and equipment
|
—
|
|
|
16.1
|
|
|
27.0
|
|
|
—
|
|
|
43.1
|
|
|||||
Foreign currency translation and other
|
(0.5
|
)
|
|
(3.8
|
)
|
|
(7.2
|
)
|
|
—
|
|
|
(11.5
|
)
|
|||||
March 31, 2016
|
$
|
640.6
|
|
|
$
|
364.0
|
|
|
$
|
113.2
|
|
|
$
|
89.1
|
|
|
$
|
1,206.9
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Accumulated amortization:
|
|
|
|
|
|
|
|
|
|
||||||||||
April 1, 2015
|
$
|
7.5
|
|
|
$
|
243.1
|
|
|
$
|
28.0
|
|
|
$
|
0.3
|
|
|
$
|
278.9
|
|
Amortization
|
53.8
|
|
|
33.5
|
|
|
11.9
|
|
|
7.9
|
|
|
107.1
|
|
|||||
Retirements and disposals
|
(4.3
|
)
|
|
(3.1
|
)
|
|
—
|
|
|
—
|
|
|
(7.4
|
)
|
|||||
Transfers from property and equipment
|
—
|
|
|
2.6
|
|
|
4.8
|
|
|
—
|
|
|
7.4
|
|
|||||
Foreign currency translation and other
|
0.1
|
|
|
(2.6
|
)
|
|
(4.8
|
)
|
|
—
|
|
|
(7.3
|
)
|
|||||
March 31, 2016
|
$
|
57.1
|
|
|
$
|
273.5
|
|
|
$
|
39.9
|
|
|
$
|
8.2
|
|
|
$
|
378.7
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Intangible assets subject to amortization, net:
|
|
|
|
|
|
|
|
|
|
||||||||||
March 31, 2016
|
$
|
583.5
|
|
|
$
|
90.5
|
|
|
$
|
73.3
|
|
|
$
|
80.9
|
|
|
$
|
828.2
|
|
(a)
|
Primarily includes brand names.
|
|
Customer relationships
|
|
Software
|
|
Licensing and operating agreements
|
|
Other (a)
|
|
Total
|
||||||||||
|
in millions
|
||||||||||||||||||
Cost:
|
|
|
|
|
|
|
|
|
|
||||||||||
April 1, 2014
|
$
|
27.0
|
|
|
$
|
260.0
|
|
|
$
|
175.6
|
|
|
$
|
70.0
|
|
|
$
|
532.6
|
|
Acquisitions
|
625.0
|
|
|
18.7
|
|
|
14.8
|
|
|
87.0
|
|
|
745.5
|
|
|||||
Additions
|
—
|
|
|
18.9
|
|
|
38.5
|
|
|
0.7
|
|
|
58.1
|
|
|||||
Business disposals
|
—
|
|
|
(2.4
|
)
|
|
(135.4
|
)
|
|
(69.6
|
)
|
|
(207.4
|
)
|
|||||
Retirements and disposals
|
(6.4
|
)
|
|
(0.1
|
)
|
|
—
|
|
|
—
|
|
|
(6.5
|
)
|
|||||
Transfers from property and equipment
|
—
|
|
|
28.2
|
|
|
0.3
|
|
|
—
|
|
|
28.5
|
|
|||||
Foreign currency translation and other
|
(0.2
|
)
|
|
1.2
|
|
|
(0.4
|
)
|
|
1.0
|
|
|
1.6
|
|
|||||
March 31, 2015
|
$
|
645.4
|
|
|
$
|
324.5
|
|
|
$
|
93.4
|
|
|
$
|
89.1
|
|
|
$
|
1,152.4
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Accumulated amortization:
|
|
|
|
|
|
|
|
|
|
||||||||||
April 1, 2014
|
$
|
6.7
|
|
|
$
|
211.0
|
|
|
$
|
89.2
|
|
|
$
|
55.0
|
|
|
$
|
361.9
|
|
Amortization (b)
|
8.0
|
|
|
32.6
|
|
|
7.4
|
|
|
0.8
|
|
|
48.8
|
|
|||||
Business disposals
|
—
|
|
|
(1.6
|
)
|
|
(68.4
|
)
|
|
(55.4
|
)
|
|
(125.4
|
)
|
|||||
Retirements and disposals
|
(6.4
|
)
|
|
(0.1
|
)
|
|
—
|
|
|
—
|
|
|
(6.5
|
)
|
|||||
Foreign currency translation and other
|
(0.8
|
)
|
|
1.2
|
|
|
(0.2
|
)
|
|
(0.1
|
)
|
|
0.1
|
|
|||||
March 31, 2015
|
$
|
7.5
|
|
|
$
|
243.1
|
|
|
$
|
28.0
|
|
|
$
|
0.3
|
|
|
$
|
278.9
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Intangible assets subject to amortization, net:
|
|
|
|
|
|
|
|
|
|
||||||||||
March 31, 2015
|
$
|
637.9
|
|
|
$
|
81.4
|
|
|
$
|
65.4
|
|
|
$
|
88.8
|
|
|
$
|
873.5
|
|
(a)
|
Primarily includes brand names.
|
(b)
|
Includes $1.6 million related to discontinued operations.
|
|
|
|
|
March 31,
|
||||||
Cash-generating unit
|
|
Reportable segment
|
|
2016
|
|
2015
|
||||
|
|
|
|
in millions
|
||||||
|
|
|
|
|
|
|
||||
Networks
|
|
Networks and Liberty Latin America
|
|
$
|
844.9
|
|
|
$
|
844.9
|
|
Trinidad and Tobago
|
|
Caribbean
|
|
759.5
|
|
|
759.5
|
|
||
Jamaica
|
|
Caribbean
|
|
173.8
|
|
|
173.8
|
|
||
Curacao
|
|
Caribbean
|
|
97.0
|
|
|
97.0
|
|
||
|
|
|
|
1,875.2
|
|
|
1,875.2
|
|
||
Other
|
|
268.5
|
|
|
284.4
|
|
||||
|
|
|
|
$
|
2,143.7
|
|
|
$
|
2,159.6
|
|
|
Year ended March 31,
|
||||||
|
2016
|
|
2015
|
||||
|
in millions
|
||||||
|
|
|
|
||||
Balance at beginning of year
|
$
|
2,159.6
|
|
|
$
|
355.8
|
|
Acquisitions
|
—
|
|
|
1,804.8
|
|
||
Impairment
|
(3.3
|
)
|
|
—
|
|
||
Foreign currency translation adjustments
|
(12.6
|
)
|
|
(1.0
|
)
|
||
Balance at end of year
|
$
|
2,143.7
|
|
|
$
|
2,159.6
|
|
|
Networks
|
|
Trinidad & Tobago
|
|
Jamaica
|
|
Curacao
|
|
|
|
|
|
|
|
|
Key assumptions:
|
|
|
|
|
|
|
|
Pre-tax discount rate
|
9.2%
|
|
14.6%
|
|
11.5%
|
|
10.9%
|
Long-term growth rate
|
1.5%
|
|
5.0%
|
|
3.5%
|
|
5.0%
|
Budgeted Adjusted EBITDA (a)
|
9.3 - 25.2
|
|
6.0 - 9.5
|
|
6.8 - 18.6
|
|
6.0 - 9.0
|
Budgeted capital expenditure (b)
|
8.4 - 12.9
|
|
3.6
|
|
17.4 - 27.5
|
|
1.0
|
|
|
|
|
|
|
|
|
Change required for carrying amount to equal recoverable amount (in millions)
|
$617.0
|
|
$56.0
|
|
$272.0
|
|
$7.0
|
(a)
|
Budgeted Adjusted EBITDA is expressed as the range of annual growth rates in operations in the initial five years of the value in use calculation as derived from a three-year forecast approved by the board of directors.
|
(b)
|
Budgeted capital expenditures is expressed as a percentage of revenue in the initial five years of the value in use calculation.
|
|
Year ended March 31,
|
||||||
|
2016
|
|
2015
|
||||
|
in millions
|
||||||
|
|
|
|
||||
Depreciation expense
|
$
|
333.9
|
|
|
$
|
209.4
|
|
Amortization expense
|
107.1
|
|
|
47.2
|
|
||
Total depreciation and amortization
|
441.0
|
|
|
256.6
|
|
||
Impairment expense (recovery) (a)
|
(70.3
|
)
|
|
127.2
|
|
||
Total depreciation, amortization and impairment
|
$
|
370.7
|
|
|
$
|
383.8
|
|
(a)
|
In connection with the Columbus Acquisition, certain assets in the legacy Columbus markets that overlapped with existing CWC markets were impaired during the year ended March 31, 2015 based on the expected timing of customer migration to the CWC fiber networks. During the year ended March 31, 2016, the timing of the migration plan was reassessed and extended. Accordingly, the discounted cash flow analysis associated with the 2015 impairment charge was revised to account for a change in the expected useful lives of the underlying assets, which resulted in a $74.3 million impairment recovery during the 2016 period.
|
(15)
|
Debt and Finance Lease Obligations
|
|
March 31, 2016
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Weighted average interest rate (a)
|
|
Unused borrowing capacity (b)
|
|
Estimated fair value (c)
|
|
Principal amount
|
|||||||||||||||
|
|
|
March 31,
|
|
March 31,
|
|||||||||||||||||
|
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
|||||||||||||
|
|
|
in millions
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
C&W Notes
|
7.32
|
%
|
|
$
|
—
|
|
|
$
|
2,322.0
|
|
|
$
|
1,560.0
|
|
|
$
|
2,207.1
|
|
|
$
|
1,469.0
|
|
C&W Credit Facilities
|
5.11
|
%
|
|
493.0
|
|
|
885.0
|
|
|
1,352.0
|
|
|
865.2
|
|
|
1,349.0
|
|
|||||
Total debt before discounts, premiums and deferred financing costs
|
6.70
|
%
|
|
$
|
493.0
|
|
|
$
|
3,207.0
|
|
|
$
|
2,912.0
|
|
|
$
|
3,072.3
|
|
|
$
|
2,818.0
|
|
(a)
|
Represents the weighted average interest rate in effect at March 31, 2016 for all borrowings outstanding pursuant to each debt instrument, including any applicable margin. The interest rates presented represent stated rates and do not include the impact of derivative instruments, deferred financing costs, original issue premiums or discounts and commitment fees, all of which affect our overall cost of borrowing. Including the effects of derivative instruments, original issue premiums or discounts and commitment fees, but excluding the impact of financing costs, our weighted average interest rate on our aggregate variable- and fixed-rate indebtedness was 7.0% at March 31, 2016. For information regarding our derivative instruments, see note 8.
|
(b)
|
Unused borrowing capacity under the CWC Credit Facilities includes $390.0 million under the CWC Revolving Credit Facility (as defined and described below), which represents the maximum availability without regard to covenant compliance calculations or other conditions precedent to borrowing. At March 31, 2016, based on the applicable leverage and other financial covenants, which take into account letters of credit issued in connection with the Cable & Wireless Superannuation Fund (CWSF) (as described in note 21), $340.7 million of unused borrowing capacity was available to be borrowed under the CWC Credit Facilities.
|
(c)
|
The estimated fair values of our debt instruments are determined using the average of applicable bid and ask prices (mostly Level 1 of the fair value hierarchy) or, when quoted market prices are unavailable or not considered indicative of fair value, discounted cash flow models (mostly Level 2 of the fair value hierarchy). The discount rates used in the cash flow models are based on the market interest rates and estimated credit spreads of the applicable entity, to the extent available, and other relevant factors. For additional information regarding fair value hierarchies, see note 9.
|
•
|
Our credit facilities contain certain consolidated gross or net leverage ratios, as specified in the relevant credit facility, which are required to be complied with on an incurrence and/or maintenance basis;
|
•
|
Our credit facilities contain certain restrictions which, among other things, restrict the ability of the members of the relevant borrowing group to (i) incur or guarantee certain financial indebtedness, (ii) make certain disposals and acquisitions, (iii) create certain security interests over their assets, in each case, subject to certain customary and agreed exceptions and (iv) make certain restricted payments to their direct and/or indirect parent companies (and indirectly to CWC) through dividends, loans or other distributions, subject to compliance with applicable covenants;
|
•
|
Our credit facilities require that certain members of the relevant borrowing group guarantee the payment of all sums payable under the relevant credit facility and such group members are required to grant first-ranking security over their shares or, in certain borrowing groups, over substantially all of their assets to secure the payment of all sums payable thereunder;
|
•
|
In addition to certain mandatory prepayment events, the instructing group of lenders under the relevant credit facility may cancel the commitments thereunder and declare the loans thereunder due and payable after the applicable notice period following the occurrence of a change of control (as specified in the relevant credit facility);
|
•
|
Our credit facilities contain certain customary events of default, the occurrence of which, subject to certain exceptions and materiality qualifications, would allow the instructing group of lenders to (i) cancel the total commitments, (ii) accelerate all outstanding loans and terminate their commitments thereunder and/or (iii) declare that all or part of the loans be payable on demand;
|
•
|
Our credit facilities require members of the relevant borrowing group to observe certain affirmative and negative undertakings and covenants, which are subject to certain materiality qualifications and other customary and agreed exceptions; and
|
•
|
In addition to customary default provisions, our credit facilities generally include certain cross-default and cross-acceleration provisions with respect to other indebtedness of members of the relevant borrowing group, subject to agreed minimum thresholds and other customary and agreed exceptions.
|
•
|
Our notes contain certain customary incurrence-based covenants. In addition, our notes provide that any failure to pay principal prior to expiration of any applicable grace period, or any acceleration with respect to other indebtedness of the issuer or certain subsidiaries, over agreed minimum thresholds (as specified under the applicable indenture), is an event of default under the respective notes;
|
•
|
Our notes contain certain restrictions that, among other things, restrict the ability of the members of the relevant borrowing group to (i) incur or guarantee certain financial indebtedness, (ii) make certain disposals and acquisitions, (iii) create certain security interests over their assets, in each case, subject to certain customary and agreed exceptions and (iv) make certain restricted payments to its direct and/or indirect parent companies (and indirectly to CWC) through dividends, loans or other distributions, subject to compliance with applicable covenants; and
|
•
|
If the relevant issuer or certain of its subsidiaries (as specified in the applicable indenture) sell certain assets, such issuer must offer to repurchase the applicable notes at par, or if a change of control (as specified in the applicable indenture) occurs, such issuer must offer to repurchase all of the relevant notes at a redemption price of 101%.
|
|
|
|
|
|
|
Outstanding principal
amount |
|
|
|
|
||||||||||
C&W Notes
|
|
Maturity
|
|
Interest
rate |
|
Borrowing
currency |
|
U.S. $ equivalent
|
|
Estimated
fair value |
|
Carrying
value |
||||||||
|
|
|
|
|
|
in millions
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Columbus Senior Notes (a)
|
March 30, 2021
|
|
7.375%
|
|
$
|
1,250.0
|
|
|
$
|
1,250.0
|
|
|
$
|
1,334.0
|
|
|
$
|
1,236.3
|
|
|
Sable Senior Notes (b)
|
August 1, 2022
|
|
6.875%
|
|
$
|
750.0
|
|
|
750.0
|
|
|
760.0
|
|
|
725.0
|
|
||||
C&W Senior Notes (c)
|
March 25, 2019
|
|
8.625%
|
|
£
|
200.0
|
|
|
207.1
|
|
|
228.0
|
|
|
207.1
|
|
||||
Total
|
|
$
|
2,207.1
|
|
|
$
|
2,322.0
|
|
|
$
|
2,168.4
|
|
(a)
|
The Columbus Senior Notes were issued by Columbus. The Columbus Senior Notes include certain redemption terms that represent an embedded derivative. We have bifurcated the embedded derivative from the Columbus Senior Notes and recorded the liability associated with the redemption features at fair value in our consolidated statements of financial position. For additional information on the embedded derivative, see note 8.
|
(b)
|
On August 1, 2015, Sable issued the Sable Senior Notes, which had an issue price of 98.644%. A portion of the proceeds from the Sable Senior Notes and amounts drawn under the CWC Revolving Credit Facility were primarily used to repay amounts outstanding under certain then existing terms loans. In connection with these transactions, we recognized a loss on debt extinguishment of $21.3 million.
|
(c)
|
The CWC Senior Notes, which are non-callable, were issued by Cable & Wireless International Finance B.V., a wholly-owned subsidiary of CWC.
|
|
|
|
|
Redemption price
|
||
|
|
|
|
Columbus
Senior Notes
|
|
Sable
Senior Notes
|
|
|
|
|
|
|
|
12-month period commencing
|
|
March 30
|
|
August 1
|
||
|
|
|
|
|
||
2018
|
|
103.688%
|
|
105.156%
|
||
2019
|
|
101.844%
|
|
103.438%
|
||
2020
|
|
100.000%
|
|
101.719%
|
||
2021 and thereafter
|
|
N.A.
|
|
100.000%
|
C&W Credit Facility
|
|
Maturity
|
|
Interest rate
|
|
Facility
amount
(in borrowing
currency)
|
|
Outstanding principal amount
|
|
Unused
borrowing
capacity (a)
|
|
Carrying
value (b)
|
||||||||
|
|
|
|
|
|
in millions
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
C&W Term Loan
|
|
February 1, 2020
|
|
8.75%
|
|
$
|
400.0
|
|
|
$
|
400.0
|
|
|
$
|
—
|
|
|
$
|
395.0
|
|
C&W Revolving Credit Facility
|
|
March 31, 2020
|
|
LIBOR + 3.50% (c)
|
|
$
|
570.0
|
|
|
180.0
|
|
|
390.0
|
|
|
180.0
|
|
|||
C&W Regional Facilities (d)
|
|
various dates ranging from 2017 to 2038
|
|
3.65% (e)
|
|
$
|
443.4
|
|
|
285.2
|
|
|
103.0
|
|
|
285.0
|
|
|||
Total
|
|
$
|
865.2
|
|
|
$
|
493.0
|
|
|
$
|
860.0
|
|
(a)
|
The amount related to the CWC Revolving Credit Facility represents the maximum availability without regard to covenant compliance calculations or other conditions precedent to borrowing At March 31, 2016, based on the applicable leverage and other financial covenants, which take into account letters of credit issued in connection with the CWSF, $340.7 million of unused borrowing capacity was available to be borrowed under the CWC Credit Facilities.
|
(b)
|
Amounts are net of discounts and deferred financing costs, where applicable.
|
(c)
|
The CWC Revolving Credit Facility has a fee on unused commitments of 0.5% per year.
|
(d)
|
Represents certain amounts borrowed by CW Panama, BTC and CW Jamaica, each a subsidiary of CWC (collectively, the CWC Regional Facilities).
|
(e)
|
Represents a blended weighted average rate for all CWC Regional Facilities.
|
Year ending March 31:
|
|
||
2017
|
$
|
316.0
|
|
2018
|
280.0
|
|
|
2019
|
463.7
|
|
|
2020
|
818.3
|
|
|
2021
|
1,428.1
|
|
|
Thereafter
|
841.0
|
|
|
Total debt maturities
|
4,147.1
|
|
|
Discounts, net of premiums
|
(17.5
|
)
|
|
Deferred financing costs
|
(26.4
|
)
|
|
Amounts representing interest
|
(1,074.8
|
)
|
|
Total
|
$
|
3,028.4
|
|
|
|
||
Current portion
|
$
|
82.2
|
|
Noncurrent portion
|
$
|
2,946.2
|
|
(16)
|
Other Liabilities
|
|
March 31,
|
||||||
|
2016
|
|
2015
|
||||
|
in millions
|
||||||
|
|
|
|
||||
Accrued and other operating liabilities
|
$
|
242.8
|
|
|
$
|
274.5
|
|
Accrued interest payable
|
18.4
|
|
|
56.5
|
|
||
Accrued capital expenditures
|
56.0
|
|
|
76.7
|
|
||
Payroll and employee benefits (note 22)
|
20.3
|
|
|
20.9
|
|
||
Accrued share-based compensation
|
6.5
|
|
|
0.6
|
|
||
Total
|
$
|
344.0
|
|
|
$
|
429.2
|
|
|
March 31,
|
||||||
|
2016
|
|
2015
|
||||
|
in millions
|
||||||
|
|
|
|
||||
Retirement benefit obligations (note 21)
|
$
|
185.1
|
|
|
$
|
208.8
|
|
Provisions (note 17)
|
66.6
|
|
|
110.0
|
|
||
Accrued capital expenditures
|
19.3
|
|
|
12.9
|
|
||
Other accrued noncurrent liabilities
|
7.9
|
|
|
28.3
|
|
||
Total
|
$
|
278.9
|
|
|
$
|
360.0
|
|
(17)
|
Provisions
|
|
Restructuring
|
|
Network and asset retirement obligations
|
|
Legal and other
|
|
Total
|
||||||||
|
in millions
|
||||||||||||||
|
|
|
|
|
|
|
|
||||||||
April 1, 2015
|
$
|
96.9
|
|
|
$
|
51.6
|
|
|
$
|
90.9
|
|
|
$
|
239.4
|
|
Additional provisions
|
7.1
|
|
|
2.0
|
|
|
38.2
|
|
|
47.3
|
|
||||
Amounts used
|
(65.8
|
)
|
|
(5.5
|
)
|
|
(66.5
|
)
|
|
(137.8
|
)
|
||||
Unused amounts released
|
(16.8
|
)
|
|
—
|
|
|
(5.6
|
)
|
|
(22.4
|
)
|
||||
Effect of discounting
|
—
|
|
|
2.5
|
|
|
—
|
|
|
2.5
|
|
||||
Transfers
|
1.8
|
|
|
(2.0
|
)
|
|
0.2
|
|
|
—
|
|
||||
Foreign currency translation adjustments and other
|
(0.4
|
)
|
|
(0.7
|
)
|
|
—
|
|
|
(1.1
|
)
|
||||
March 31, 2016
|
$
|
22.8
|
|
|
$
|
47.9
|
|
|
$
|
57.2
|
|
|
$
|
127.9
|
|
|
|
|
|
|
|
|
|
||||||||
Current portion
|
$
|
20.6
|
|
|
$
|
0.4
|
|
|
$
|
40.3
|
|
|
$
|
61.3
|
|
Noncurrent portion
|
2.2
|
|
|
47.5
|
|
|
16.9
|
|
|
66.6
|
|
||||
|
$
|
22.8
|
|
|
$
|
47.9
|
|
|
$
|
57.2
|
|
|
$
|
127.9
|
|
|
Restructuring
|
|
Network and asset retirement obligations
|
|
Legal and other
|
|
Total
|
||||||||
|
in millions
|
||||||||||||||
|
|
|
|
|
|
|
|
||||||||
April 1, 2014
|
$
|
66.5
|
|
|
$
|
29.9
|
|
|
$
|
86.8
|
|
|
$
|
183.2
|
|
Acquisitions
|
—
|
|
|
—
|
|
|
33.1
|
|
|
33.1
|
|
||||
Business disposals
|
(0.6
|
)
|
|
(2.2
|
)
|
|
(11.0
|
)
|
|
(13.8
|
)
|
||||
Additional provisions
|
78.0
|
|
|
21.9
|
|
|
22.0
|
|
|
121.9
|
|
||||
Amounts used
|
(46.8
|
)
|
|
(0.2
|
)
|
|
(25.5
|
)
|
|
(72.5
|
)
|
||||
Unused amounts released
|
—
|
|
|
—
|
|
|
(14.4
|
)
|
|
(14.4
|
)
|
||||
Effect of discounting
|
—
|
|
|
2.8
|
|
|
—
|
|
|
2.8
|
|
||||
Foreign currency translation adjustments and other
|
(0.2
|
)
|
|
(0.6
|
)
|
|
(0.1
|
)
|
|
(0.9
|
)
|
||||
March 31, 2015
|
$
|
96.9
|
|
|
$
|
51.6
|
|
|
$
|
90.9
|
|
|
$
|
239.4
|
|
|
|
|
|
|
|
|
|
||||||||
Current portion
|
$
|
62.7
|
|
|
$
|
2.4
|
|
|
$
|
64.3
|
|
|
$
|
129.4
|
|
Noncurrent portion
|
34.2
|
|
|
49.2
|
|
|
26.6
|
|
|
110.0
|
|
||||
|
$
|
96.9
|
|
|
$
|
51.6
|
|
|
$
|
90.9
|
|
|
$
|
239.4
|
|
(18)
|
Income Taxes
|
|
Year ended March 31,
|
||||||
|
2016
|
|
2015
|
||||
|
in millions
|
||||||
|
|
|
|
||||
Current tax expense
|
$
|
44.6
|
|
|
$
|
36.4
|
|
Deferred tax expense (benefit)
|
6.9
|
|
|
(4.7
|
)
|
||
Total income tax expense
|
$
|
51.5
|
|
|
$
|
31.7
|
|
|
Year ended March 31,
|
||||||
|
2016
|
|
2015
|
||||
|
in millions
|
||||||
|
|
|
|
||||
Income tax expense (benefit) at U.K. statutory tax rate (a)
|
$
|
35.4
|
|
|
$
|
(0.2
|
)
|
Effect of changes in unrecognized deferred tax assets
|
46.5
|
|
|
17.0
|
|
||
Adjustments relating to prior years
|
(33.9
|
)
|
|
10.0
|
|
||
Non-deductible or non-taxable interest and other expenses
|
26.0
|
|
|
8.0
|
|
||
International rate differences (b)
|
(24.5
|
)
|
|
(17.6
|
)
|
||
Effect of withholding tax and intra-group dividends
|
2.0
|
|
|
16.0
|
|
||
Other
|
—
|
|
|
(1.5
|
)
|
||
Total income tax expense
|
$
|
51.5
|
|
|
$
|
31.7
|
|
(a)
|
The applicable statutory tax rate in the U.K. is 20% and 21% for the years ended March 31, 2016 and 2015, respectively.
|
(b)
|
Amounts reflect adjustments (either an increase or a decrease) to “expected” tax benefit (loss) for statutory rates in jurisdictions in which we operate outside of the U.K.
|
|
March 31, 2016
|
|
Year ended March 31, 2016
|
||||||||||||
|
Deferred tax assets
|
|
Deferred tax liabilities
|
|
Foreign currency translation adjustments
|
|
Recognition in statement of operations
|
||||||||
|
in millions
|
||||||||||||||
|
|
|
|
|
|
|
|
||||||||
Net operating loss and other carryforwards
|
$
|
17.4
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
4.0
|
|
Property and equipment
|
19.6
|
|
|
(154.8
|
)
|
|
(1.3
|
)
|
|
7.0
|
|
||||
Intangible assets
|
—
|
|
|
(164.5
|
)
|
|
(1.2
|
)
|
|
(0.2
|
)
|
||||
Investments
|
—
|
|
|
(0.5
|
)
|
|
—
|
|
|
—
|
|
||||
Receivables
|
4.9
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Accrued interest
|
10.4
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Other
|
49.1
|
|
|
(23.9
|
)
|
|
0.5
|
|
|
(3.9
|
)
|
||||
Net assets with liabilities within same jurisdiction
|
(65.6
|
)
|
|
65.6
|
|
|
—
|
|
|
—
|
|
||||
Total
|
$
|
35.8
|
|
|
$
|
(278.1
|
)
|
|
$
|
(2.0
|
)
|
|
$
|
6.9
|
|
|
March 31, 2015
|
|
Year ended March 31, 2015
|
||||||||||||||||
|
Deferred tax assets
|
|
Deferred tax liabilities
|
|
Acquisitions, net of disposals
|
|
Foreign currency translation adjustments
|
|
Recognition in statement of operations
|
||||||||||
|
in millions
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Net operating loss and other carryforwards
|
$
|
21.4
|
|
|
$
|
—
|
|
|
$
|
(4.0
|
)
|
|
$
|
—
|
|
|
$
|
(1.4
|
)
|
Long-lived assets
|
22.0
|
|
|
(274.0
|
)
|
|
(233.0
|
)
|
|
0.8
|
|
|
(5.8
|
)
|
|||||
Other
|
20.6
|
|
|
(27.4
|
)
|
|
(10.4
|
)
|
|
0.9
|
|
|
2.5
|
|
|||||
Net assets with liabilities within same jurisdiction
|
(8.2
|
)
|
|
8.2
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Total
|
$
|
55.8
|
|
|
$
|
(293.2
|
)
|
|
$
|
(247.4
|
)
|
|
$
|
1.7
|
|
|
$
|
(4.7
|
)
|
|
March 31,
|
||||||
|
2016
|
|
2015
|
||||
|
in millions
|
||||||
|
|
|
|
||||
Net operating loss and other carryforwards
|
$
|
7,960.0
|
|
|
$
|
7,339.0
|
|
Capital allowances available on noncurrent assets
|
150.0
|
|
|
70.0
|
|
||
Pensions
|
186.0
|
|
|
205.0
|
|
||
Other
|
133.0
|
|
|
156.0
|
|
||
|
$
|
8,429.0
|
|
|
$
|
7,770.0
|
|
Jurisdiction
|
|
Tax loss
carryforward
|
|
Related
tax asset
|
|
Expiration
date
|
||||
|
in millions
|
|
|
|||||||
|
|
|
|
|
|
|||||
Barbados
|
$
|
73.3
|
|
|
$
|
12.2
|
|
|
2016 - 2022
|
|
Colombia
|
9.5
|
|
|
3.6
|
|
|
Indefinite
|
|||
All other countries
|
6.6
|
|
|
1.6
|
|
|
Various
|
|||
Total
|
$
|
89.4
|
|
|
$
|
17.4
|
|
|
|
(19)
|
Owners’ Equity
|
|
March 31,
|
||||||
|
2016
|
|
2015
|
||||
|
in millions
|
||||||
|
|
|
|
||||
Capital reserve
|
$
|
986.8
|
|
|
$
|
986.8
|
|
Other reserves:
|
|
|
|
||||
De-merger reserve (a)
|
2,288.6
|
|
|
2,288.6
|
|
||
Merger relief reserve (b)
|
1,208.8
|
|
|
1,208.8
|
|
||
Fair value reserve
|
19.8
|
|
|
19.8
|
|
||
Transactions with noncontrolling interests
|
(5.3
|
)
|
|
(5.3
|
)
|
||
Put option arrangements
|
(775.7
|
)
|
|
(775.7
|
)
|
||
|
2,736.2
|
|
|
2,736.2
|
|
||
Total
|
$
|
3,723.0
|
|
|
$
|
3,723.0
|
|
(a)
|
Represents reserves created on demerger of the legacy Cable and Wireless Limited business in 2010.
|
(b)
|
Represents a reserve related to the statutory relief from recognizing share premium when issuing equity shares in order to acquire the legal entity shares of another company when certain conditions are met. The merger reserve was formed in connection with the Columbus Acquisition on March 31, 2015 when we acquired 100% of the issued share capital of Columbus for consideration that included the issuance of shares.
|
(20)
|
Finance Expense and Finance Income
|
|
Year ended March 31,
|
||||||
|
2016
|
|
2015
|
||||
|
in millions
|
||||||
|
|
|
|
||||
Interest expense on third-party debt
|
$
|
207.9
|
|
|
$
|
74.2
|
|
Realized and unrealized losses on derivative instruments (note 8)
|
78.7
|
|
|
—
|
|
||
Losses on debt extinguishment (note 15)
|
21.3
|
|
|
36.5
|
|
||
Amortization of deferred financing costs and accretion of discounts (note 14)
|
14.9
|
|
|
6.4
|
|
||
Other financial expense items
|
7.8
|
|
|
3.7
|
|
||
Total
|
$
|
330.6
|
|
|
$
|
120.8
|
|
|
Year ended March 31,
|
||||||
|
2016
|
|
2015
|
||||
|
in millions
|
||||||
|
|
|
|
||||
Foreign currency transaction gains
|
$
|
11.4
|
|
|
$
|
40.0
|
|
Interest on related-party loans receivable (note 26)
|
5.0
|
|
|
0.9
|
|
||
Interest on cash and bank deposits
|
2.5
|
|
|
3.3
|
|
||
Other financial income items
|
6.3
|
|
|
4.1
|
|
||
Total
|
$
|
25.2
|
|
|
$
|
48.3
|
|
(21)
|
Employee Benefit Plans
|
|
March 31, 2016
|
|
March 31, 2015
|
||||||||||||
|
CWSF
|
|
Overseas schemes
|
|
CWSF
|
|
Overseas schemes
|
||||||||
|
in millions
|
||||||||||||||
|
|
|
|
|
|
|
|
||||||||
Annuity policies
|
$
|
1,100.4
|
|
|
$
|
96.0
|
|
|
$
|
1,235.3
|
|
|
$
|
88.0
|
|
Equities – quoted
|
323.5
|
|
|
45.0
|
|
|
338.4
|
|
|
37.0
|
|
||||
Bonds and gilts – quoted
|
247.0
|
|
|
36.0
|
|
|
237.7
|
|
|
39.0
|
|
||||
Property
|
1.0
|
|
|
42.0
|
|
|
1.0
|
|
|
41.0
|
|
||||
Cash and swaps
|
20.2
|
|
|
22.0
|
|
|
17.6
|
|
|
23.0
|
|
||||
Total
|
$
|
1,692.1
|
|
|
$
|
241.0
|
|
|
$
|
1,830.0
|
|
|
$
|
228.0
|
|
|
March 31, 2016
|
|
March 31, 2015
|
||||||||
|
CWSF
|
|
U.K. unfunded arrangements
|
|
Overseas schemes (a)
|
|
CWSF
|
|
U.K. unfunded arrangements
|
|
Overseas schemes (a)
|
|
%
|
||||||||||
Significant actuarial assumptions:
|
|
|
|
|
|
|
|
|
|
|
|
RPI inflation rate
|
2.90
|
|
2.90
|
|
4.70
|
|
2.80
|
|
2.80
|
|
4.10
|
Discount rate
|
3.40
|
|
3.40
|
|
8.60
|
|
3.10
|
|
3.10
|
|
9.20
|
Discount rate – CWSF uninsured liability
|
3.50
|
|
—
|
|
—
|
|
3.20
|
|
—
|
|
—
|
Other actuarial assumptions:
|
|
|
|
|
|
|
|
|
|
|
|
CPI inflation rate
|
1.90
|
|
1.90
|
|
—
|
|
1.80
|
|
1.80
|
|
—
|
Salary/wage increase
|
3.50
|
|
—
|
|
5.30
|
|
3.40
|
|
—
|
|
5.90
|
Pension increase (b)
|
1.8 - 2.9
|
|
—
|
|
2.7
|
|
1.7 - 2.7
|
|
—
|
|
2.8
|
(a)
|
Represents the weighted average of the assumptions used for the respective schemes.
|
(b)
|
The rate is primarily associated with the RPI inflation rate before and after expected retirement.
|
•
|
Investment returns: Our net pension assets (liabilities) and contribution requirements are heavily dependent upon the return on the invested assets;
|
•
|
Longevity: The cost to the company of the pensions promised to members is dependent upon the expected term of these payments. To the extent that members live longer than expected this will increase the cost of these arrangements; and
|
•
|
Inflation rate risk: In the U.K., pension obligations are impacted by inflation and, as such, higher inflation will lead to higher pension liabilities.
|
|
Increase
|
|
Decrease
|
||||
|
in millions
|
||||||
CWSF and U.K. unfunded arrangements
|
|
|
|
||||
Discount rate:
|
|
|
|
||||
Effect on defined benefit obligation
|
$
|
(69.0
|
)
|
|
$
|
69.0
|
|
Effect on defined benefit obligation, net of annuity insurance policies
|
$
|
(36.0
|
)
|
|
$
|
36.0
|
|
Inflation (and related increases):
|
|
|
|
||||
Effect on defined benefit obligation
|
$
|
48.0
|
|
|
$
|
(48.0
|
)
|
Effect on defined benefit obligation, net of annuity insurance policies
|
$
|
28.0
|
|
|
$
|
(28.0
|
)
|
Life expectancy:
|
|
|
|
||||
Effect on defined benefit obligation
|
$
|
53.0
|
|
|
$
|
(53.0
|
)
|
Effect on defined benefit obligation, net of annuity insurance policies
|
$
|
19.0
|
|
|
$
|
(19.0
|
)
|
Overseas schemes
|
|
|
|
||||
Discount rate – effect on defined benefit obligation
|
$
|
(6.0
|
)
|
|
$
|
6.0
|
|
Inflation – effect on defined benefit obligation
|
$
|
1.0
|
|
|
$
|
(1.0
|
)
|
|
March 31, 2016
|
|
March 31, 2015
|
||||||||||||||||||||||||||||
|
CWSF
|
|
U.K. unfunded arrangements
|
|
Overseas schemes
|
|
Total
|
|
CWSF
|
|
U.K. unfunded arrangements
|
|
Overseas schemes
|
|
Total
|
||||||||||||||||
|
in millions
|
||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Fair value of plan assets
|
$
|
1,692.1
|
|
|
$
|
—
|
|
|
$
|
241.0
|
|
|
$
|
1,933.1
|
|
|
$
|
1,830.1
|
|
|
$
|
—
|
|
|
$
|
228.0
|
|
|
$
|
2,058.1
|
|
Present value of funded obligations
|
(1,737.3
|
)
|
|
—
|
|
|
(219.0
|
)
|
|
(1,956.3
|
)
|
|
(1,947.2
|
)
|
|
—
|
|
|
(185.0
|
)
|
|
(2,132.2
|
)
|
||||||||
Present value of unfunded obligations
|
—
|
|
|
(44.0
|
)
|
|
—
|
|
|
(44.0
|
)
|
|
—
|
|
|
(48.0
|
)
|
|
(3.0
|
)
|
|
(51.0
|
)
|
||||||||
Impact of minimum funding requirement
|
(91.0
|
)
|
|
—
|
|
|
—
|
|
|
(91.0
|
)
|
|
(41.0
|
)
|
|
—
|
|
|
—
|
|
|
(41.0
|
)
|
||||||||
Effect of asset ceiling
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(26.0
|
)
|
|
(26.0
|
)
|
||||||||
Net surplus (deficit) (a)
|
$
|
(136.2
|
)
|
|
$
|
(44.0
|
)
|
|
$
|
22.0
|
|
|
$
|
(158.2
|
)
|
|
$
|
(158.1
|
)
|
|
$
|
(48.0
|
)
|
|
$
|
14.0
|
|
|
$
|
(192.1
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Pension plans in deficit
|
$
|
(136.2
|
)
|
|
$
|
(44.0
|
)
|
|
$
|
(6.0
|
)
|
|
$
|
(186.2
|
)
|
|
$
|
(158.1
|
)
|
|
$
|
(48.0
|
)
|
|
$
|
(3.0
|
)
|
|
$
|
(209.1
|
)
|
Pension plans in surplus
|
—
|
|
|
—
|
|
|
28.0
|
|
|
28.0
|
|
|
—
|
|
|
—
|
|
|
17.0
|
|
|
17.0
|
|
||||||||
Net surplus (deficit)
|
$
|
(136.2
|
)
|
|
$
|
(44.0
|
)
|
|
$
|
22.0
|
|
|
$
|
(158.2
|
)
|
|
$
|
(158.1
|
)
|
|
$
|
(48.0
|
)
|
|
$
|
14.0
|
|
|
$
|
(192.1
|
)
|
(a)
|
Totals include $30.0 million and $32.0 million at March 31, 2016 and March 31, 2015, respectively, to cover the cost of pension entitlements for former directors of the company.
|
|
CWSF
|
|
U.K. unfunded arrangements
|
|
Overseas schemes
|
|
Total
|
||||||||
|
in millions
|
||||||||||||||
|
|
|
|
|
|
|
|
||||||||
Year ended March 31, 2015:
|
|
|
|
|
|
|
|
||||||||
Current service cost
|
$
|
(0.5
|
)
|
|
$
|
—
|
|
|
$
|
(2.0
|
)
|
|
$
|
(2.5
|
)
|
Past service cost
|
(0.1
|
)
|
|
—
|
|
|
—
|
|
|
(0.1
|
)
|
||||
Interest credit (charge) on net assets/liabilities
|
(5.0
|
)
|
|
(1.9
|
)
|
|
2.0
|
|
|
(4.9
|
)
|
||||
Administrative expenses
|
(1.8
|
)
|
|
—
|
|
|
—
|
|
|
(1.8
|
)
|
||||
Total net charge
|
$
|
(7.4
|
)
|
|
$
|
(1.9
|
)
|
|
$
|
—
|
|
|
$
|
(9.3
|
)
|
|
|
|
|
|
|
|
|
||||||||
Year ended March 31, 2016:
|
|
|
|
|
|
|
|
||||||||
Current service cost
|
$
|
(0.5
|
)
|
|
$
|
—
|
|
|
$
|
(1.0
|
)
|
|
$
|
(1.5
|
)
|
Past service cost
|
—
|
|
|
—
|
|
|
(16.0
|
)
|
|
(16.0
|
)
|
||||
Interest credit (charge) on net assets/liabilities
|
(3.8
|
)
|
|
(1.5
|
)
|
|
1.0
|
|
|
(4.3
|
)
|
||||
Administrative expenses
|
(1.6
|
)
|
|
—
|
|
|
—
|
|
|
(1.6
|
)
|
||||
Total net charge
|
$
|
(5.9
|
)
|
|
$
|
(1.5
|
)
|
|
$
|
(16.0
|
)
|
|
$
|
(23.4
|
)
|
|
CWSF
|
|
U.K. unfunded arrangements
|
|
Overseas schemes
|
|
Total
|
||||||||
|
in millions
|
||||||||||||||
|
|
|
|
|
|
|
|
||||||||
Balance at April 1, 2014
|
$
|
(147.9
|
)
|
|
$
|
(48.4
|
)
|
|
$
|
17.6
|
|
|
$
|
(178.7
|
)
|
Effect of foreign exchange rate fluctuations
|
13.3
|
|
|
4.9
|
|
|
(1.1
|
)
|
|
17.1
|
|
||||
Net credit (expense) recognized in the consolidated statement of operations
|
(7.4
|
)
|
|
(2.0
|
)
|
|
0.1
|
|
|
(9.3
|
)
|
||||
Net expense recognized on the consolidated statement of comprehensive income
|
(68.1
|
)
|
|
(4.4
|
)
|
|
(4.6
|
)
|
|
(77.1
|
)
|
||||
Contributions paid by employer
|
52.0
|
|
|
1.9
|
|
|
2.0
|
|
|
55.9
|
|
||||
Balance at March 31, 2015
|
$
|
(158.1
|
)
|
|
$
|
(48.0
|
)
|
|
$
|
14.0
|
|
|
$
|
(192.1
|
)
|
|
|
|
|
|
|
|
|
||||||||
Balance at April 1, 2015
|
$
|
(158.1
|
)
|
|
$
|
(48.0
|
)
|
|
$
|
14.0
|
|
|
$
|
(192.1
|
)
|
Effect of foreign exchange rate fluctuations
|
5.2
|
|
|
2.3
|
|
|
(1.1
|
)
|
|
6.4
|
|
||||
Net expense recognized in the consolidated statement of operations
|
(6.2
|
)
|
|
(1.5
|
)
|
|
(15.8
|
)
|
|
(23.5
|
)
|
||||
Net credit (expense) recognized on the consolidated statement of comprehensive income
|
(27.0
|
)
|
|
1.4
|
|
|
22.7
|
|
|
(2.9
|
)
|
||||
Contributions paid by employer
|
49.9
|
|
|
1.8
|
|
|
2.2
|
|
|
53.9
|
|
||||
Balance at March 31, 2016
|
$
|
(136.2
|
)
|
|
$
|
(44.0
|
)
|
|
$
|
22.0
|
|
|
$
|
(158.2
|
)
|
|
CWSF
|
|
U.K. unfunded arrangements
|
|
Overseas schemes
|
|
Total
|
||||||||
|
in millions
|
||||||||||||||
|
|
|
|
|
|
|
|
||||||||
Balance at April 1, 2014
|
$
|
(1,942.7
|
)
|
|
$
|
(48.4
|
)
|
|
$
|
(185.0
|
)
|
|
$
|
(2,176.1
|
)
|
Current service cost
|
(0.5
|
)
|
|
—
|
|
|
(2.0
|
)
|
|
(2.5
|
)
|
||||
Interest expense on pension obligations
|
(79.6
|
)
|
|
(1.9
|
)
|
|
(13.0
|
)
|
|
(94.5
|
)
|
||||
Actuarial losses from changes in financial assumptions
|
(241.2
|
)
|
|
—
|
|
|
(11.0
|
)
|
|
(252.2
|
)
|
||||
Actuarial experience gains (losses)
|
20.9
|
|
|
(4.5
|
)
|
|
(2.0
|
)
|
|
14.4
|
|
||||
Benefits paid
|
93.6
|
|
|
1.9
|
|
|
20.0
|
|
|
115.5
|
|
||||
Foreign exchange translation differences
|
202.3
|
|
|
5.0
|
|
|
5.0
|
|
|
212.3
|
|
||||
Balance at March 31, 2015
|
$
|
(1,947.2
|
)
|
|
$
|
(47.9
|
)
|
|
$
|
(188.0
|
)
|
|
$
|
(2,183.1
|
)
|
|
|
|
|
|
|
|
|
||||||||
Balance at April 1, 2015
|
$
|
(1,947.2
|
)
|
|
$
|
(47.9
|
)
|
|
$
|
(188.0
|
)
|
|
$
|
(2,183.1
|
)
|
Current service cost
|
(0.5
|
)
|
|
—
|
|
|
(1.0
|
)
|
|
(1.5
|
)
|
||||
Interest expense on pension obligations
|
(59.5
|
)
|
|
(1.5
|
)
|
|
(12.0
|
)
|
|
(73.0
|
)
|
||||
Actuarial gains (losses) from changes in financial assumptions
|
62.5
|
|
|
1.2
|
|
|
(8.0
|
)
|
|
55.7
|
|
||||
Actuarial experience gains (losses)
|
22.2
|
|
|
—
|
|
|
(9.0
|
)
|
|
13.2
|
|
||||
Employee contributions
|
—
|
|
|
—
|
|
|
(1.0
|
)
|
|
(1.0
|
)
|
||||
Employer disbursements
|
—
|
|
|
—
|
|
|
5.0
|
|
|
5.0
|
|
||||
Past service costs
|
—
|
|
|
—
|
|
|
(16.0
|
)
|
|
(16.0
|
)
|
||||
Benefits paid
|
87.5
|
|
|
1.8
|
|
|
6.0
|
|
|
95.3
|
|
||||
Foreign exchange translation differences
|
97.7
|
|
|
2.5
|
|
|
5.0
|
|
|
105.2
|
|
||||
Balance at March 31, 2016
|
$
|
(1,737.3
|
)
|
|
$
|
(43.9
|
)
|
|
$
|
(219.0
|
)
|
|
$
|
(2,000.2
|
)
|
|
CWSF
|
|
U.K. unfunded arrangements
|
|
Overseas schemes
|
|
Total
|
||||||||
|
in millions
|
||||||||||||||
|
|
|
|
|
|
|
|
||||||||
Balance at April 1, 2014
|
$
|
1,817.3
|
|
|
$
|
—
|
|
|
$
|
224.0
|
|
|
$
|
2,041.3
|
|
Interest income on plan assets
|
75.6
|
|
|
—
|
|
|
17.0
|
|
|
92.6
|
|
||||
Return on invested plan assets, excluding interest income
|
68.8
|
|
|
—
|
|
|
(4.0
|
)
|
|
64.8
|
|
||||
Actuarial gains from changes in financial assumptions on insured asset
|
114.9
|
|
|
—
|
|
|
11.0
|
|
|
125.9
|
|
||||
Actuarial experience gains (losses)
|
(12.4
|
)
|
|
—
|
|
|
4.0
|
|
|
(8.4
|
)
|
||||
Employer contributions
|
51.4
|
|
|
1.9
|
|
|
2.0
|
|
|
55.3
|
|
||||
Administrative expenses
|
(1.8
|
)
|
|
—
|
|
|
—
|
|
|
(1.8
|
)
|
||||
Benefits paid
|
(93.6
|
)
|
|
(1.9
|
)
|
|
(20.0
|
)
|
|
(115.5
|
)
|
||||
Foreign exchange translation differences
|
(190.1
|
)
|
|
—
|
|
|
(6.0
|
)
|
|
(196.1
|
)
|
||||
Balance at March 31, 2015
|
$
|
1,830.1
|
|
|
$
|
—
|
|
|
$
|
228.0
|
|
|
$
|
2,058.1
|
|
|
|
|
|
|
|
|
|
||||||||
Balance at April 1, 2015
|
$
|
1,830.1
|
|
|
$
|
—
|
|
|
$
|
228.0
|
|
|
$
|
2,058.1
|
|
Interest income on plan assets
|
57.1
|
|
|
—
|
|
|
16.0
|
|
|
73.1
|
|
||||
Return on invested plan assets, excluding interest income
|
(18.6
|
)
|
|
—
|
|
|
12.0
|
|
|
(6.6
|
)
|
||||
Actuarial losses from changes in financial assumptions on insured asset
|
(28.2
|
)
|
|
—
|
|
|
—
|
|
|
(28.2
|
)
|
||||
Actuarial experience losses
|
(12.3
|
)
|
|
—
|
|
|
—
|
|
|
(12.3
|
)
|
||||
Employee contributions
|
—
|
|
|
—
|
|
|
1.0
|
|
|
1.0
|
|
||||
Employer contributions
|
48.8
|
|
|
1.8
|
|
|
2.0
|
|
|
52.6
|
|
||||
Employer disbursements
|
—
|
|
|
—
|
|
|
(5.0
|
)
|
|
(5.0
|
)
|
||||
Administrative expenses
|
(1.6
|
)
|
|
—
|
|
|
—
|
|
|
(1.6
|
)
|
||||
Benefits paid
|
(87.5
|
)
|
|
(1.8
|
)
|
|
(6.0
|
)
|
|
(95.3
|
)
|
||||
Foreign exchange translation differences
|
(95.7
|
)
|
|
—
|
|
|
(7.0
|
)
|
|
(102.7
|
)
|
||||
Balance at March 31, 2016
|
$
|
1,692.1
|
|
|
$
|
—
|
|
|
$
|
241.0
|
|
|
$
|
1,933.1
|
|
|
CWSF
|
|
U.K. unfunded arrangements
|
|
Overseas schemes
|
|
Total
|
||||||||
|
in millions
|
||||||||||||||
|
|
|
|
|
|
|
|
||||||||
Balance at April 1, 2014
|
$
|
(22.5
|
)
|
|
$
|
—
|
|
|
$
|
(22.0
|
)
|
|
$
|
(44.5
|
)
|
Interest expense on minimum funding requirement/asset ceiling
|
(1.0
|
)
|
|
—
|
|
|
(2.0
|
)
|
|
(3.0
|
)
|
||||
Change in effect of minimum funding requirement/asset ceiling – losses
|
(21.4
|
)
|
|
—
|
|
|
(3.0
|
)
|
|
(24.4
|
)
|
||||
Foreign exchange translation differences
|
3.9
|
|
|
—
|
|
|
1.0
|
|
|
4.9
|
|
||||
Balance at March 31, 2015
|
$
|
(41.0
|
)
|
|
$
|
—
|
|
|
$
|
(26.0
|
)
|
|
$
|
(67.0
|
)
|
|
|
|
|
|
|
|
|
||||||||
Balance at April 1, 2015
|
$
|
(41.0
|
)
|
|
$
|
—
|
|
|
$
|
(26.0
|
)
|
|
$
|
(67.0
|
)
|
Interest expense on minimum funding requirement/asset ceiling
|
(1.4
|
)
|
|
—
|
|
|
(4.0
|
)
|
|
(5.4
|
)
|
||||
Change in effect of minimum funding requirement/asset ceiling – gains (losses)
|
(54.3
|
)
|
|
—
|
|
|
29.0
|
|
|
(25.3
|
)
|
||||
Foreign exchange translation differences
|
5.7
|
|
|
—
|
|
|
1.0
|
|
|
6.7
|
|
||||
Balance at March 31, 2016
|
$
|
(91.0
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(91.0
|
)
|
(22)
|
Employee and Other Staff Expenses
|
|
Year ended March 31,
|
||||||
|
2016
|
|
2015
|
||||
|
in millions
|
||||||
|
|
|
|
||||
Salaries and wages
|
$
|
290.6
|
|
|
$
|
276.6
|
|
Defined benefit pension plan costs
|
23.5
|
|
|
16.7
|
|
||
Contract labor and other
|
19.8
|
|
|
18.7
|
|
||
Share-based payments
|
14.5
|
|
|
6.7
|
|
||
Social security costs
|
12.6
|
|
|
13.3
|
|
||
Defined contribution pension plan costs
|
5.3
|
|
|
6.5
|
|
||
Other costs
|
2.1
|
|
|
2.2
|
|
||
Total employee and other staff expenses of continuing operations (a)
|
368.4
|
|
|
340.7
|
|
||
Employee and other staff expenses of discontinued operation
|
—
|
|
|
4.4
|
|
||
Total
|
$
|
368.4
|
|
|
$
|
345.1
|
|
(a)
|
Includes restructuring charges of $6.2 million and $77.8 million during the years ended March 31, 2016 and 2015, respectively.
|
|
Year ended March 31,
|
||||||
|
2016
|
|
2015
|
||||
|
in millions
|
||||||
|
|
|
|
||||
Salaries and other short-term employment benefits
|
$
|
6.5
|
|
|
$
|
11.9
|
|
Post-employment benefits
|
0.5
|
|
|
0.6
|
|
||
Total directors' remuneration
|
7.0
|
|
|
12.5
|
|
||
Share-based compensation
|
3.5
|
|
|
2.2
|
|
||
Total key management remuneration
|
$
|
10.5
|
|
|
$
|
14.7
|
|
(23)
|
Other Operating Expense
|
|
Year ended March 31,
|
||||||
|
2016
|
|
2015
|
||||
|
in millions
|
||||||
|
|
|
|
||||
Property and utilities costs
|
$
|
106.3
|
|
|
$
|
103.7
|
|
Consultancy costs
|
89.8
|
|
|
98.7
|
|
||
Marketing and advertising expenses
|
67.6
|
|
|
68.0
|
|
||
Integration costs
|
42.3
|
|
|
12.0
|
|
||
Direct acquisition costs (a)
|
32.2
|
|
|
54.3
|
|
||
Bad debt and collection expenses
|
25.2
|
|
|
19.7
|
|
||
License fees, duties, tariffs and other related expenses
|
23.3
|
|
|
26.6
|
|
||
Information technology costs
|
14.9
|
|
|
18.6
|
|
||
Travel costs
|
11.8
|
|
|
10.5
|
|
||
Office expenses
|
11.3
|
|
|
12.2
|
|
||
Other items
|
38.0
|
|
|
10.0
|
|
||
Total other operating expense of continuing operations
|
462.7
|
|
|
434.3
|
|
||
Other operating expense of discontinued operation
|
—
|
|
|
1.8
|
|
||
Total
|
$
|
462.7
|
|
|
$
|
436.1
|
|
(a)
|
Costs primarily relate to transaction fees and legal and regulatory advice in connection with the Liberty Global Transaction and Columbus Acquisition, as applicable.
|
(24)
|
Other Operating Income
|
|
Year ended March 31,
|
||||||
|
2016
|
|
2015
|
||||
|
in millions
|
||||||
|
|
|
|
||||
Gains on disposal of property and equipment
|
$
|
5.6
|
|
|
$
|
—
|
|
Share of results of joint ventures and affiliates
|
(0.6
|
)
|
|
12.8
|
|
||
Columbus balancing payment (a)
|
—
|
|
|
25.1
|
|
||
Other income
|
0.6
|
|
|
0.2
|
|
||
Total
|
$
|
5.6
|
|
|
$
|
38.1
|
|
(a)
|
Represents payments received in connection with a strategic alliance with Columbus prior to the Columbus Acquisition.
|
(25)
|
Share-based Compensation
|
(26)
|
Related-party Transactions
|
|
Year ended March 31,
|
||||||
|
2016
|
|
2015
|
||||
|
in millions
|
||||||
|
|
|
|
||||
Revenue
|
$
|
12.8
|
|
|
$
|
2.5
|
|
Operating costs
|
(2.5
|
)
|
|
(2.1
|
)
|
||
Included in operating income
|
10.3
|
|
|
0.4
|
|
||
Interest income
|
5.0
|
|
|
0.9
|
|
||
Included in earnings (loss) from continuing operations
|
$
|
15.3
|
|
|
$
|
1.3
|
|
|
March 31,
|
||||||
|
2016
|
|
2015
|
||||
|
in millions
|
||||||
Assets:
|
|
|
|
||||
Loans receivable (a)
|
$
|
86.2
|
|
|
$
|
74.3
|
|
Other current assets (b)
|
20.8
|
|
|
—
|
|
||
Total assets
|
$
|
107.0
|
|
|
$
|
74.3
|
|
(a)
|
Represents loans receivable from New Cayman that bear interest at 8.0% per annum. As further discussed in note 29, we acquired the Carve-out Entities on April 1, 2017, at which time the loans receivable were settled for equity of the Carve-out Entities.
|
(b)
|
Represents the net unpaid amount due to us pursuant to ordinary course transactions between us and New Cayman, including fees charged by us to New Cayman under the MSA. These amounts are included in trade and other receivables in our consolidated statements of financial position.
|
(27)
|
Noncontrolling Interests
|
|
BTC
|
|
CW Panama
|
|
CW Jamaica
|
|
CW Barbados
|
|
Other
|
|
Total
|
||||||||||||
|
in millions, except percentages
|
||||||||||||||||||||||
Statements of cash flows data:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Year ended March 31, 2016:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Cash flows from operating activities
|
$
|
72.9
|
|
|
$
|
183.5
|
|
|
$
|
24.9
|
|
|
$
|
41.8
|
|
|
$
|
30.0
|
|
|
$
|
353.1
|
|
Cash flows from investing activities
|
(75.2
|
)
|
|
(100.7
|
)
|
|
(66.9
|
)
|
|
(15.6
|
)
|
|
(15.2
|
)
|
|
(273.6
|
)
|
||||||
Cash flows from financing activities
|
(14.6
|
)
|
|
(65.0
|
)
|
|
39.4
|
|
|
(7.5
|
)
|
|
(14.1
|
)
|
|
(61.8
|
)
|
||||||
Effect of exchange rate changes on cash
|
—
|
|
|
—
|
|
|
(0.1
|
)
|
|
—
|
|
|
—
|
|
|
(0.1
|
)
|
||||||
Net increase (decrease) in cash and cash equivalents
|
$
|
(16.9
|
)
|
|
$
|
17.8
|
|
|
$
|
(2.7
|
)
|
|
$
|
18.7
|
|
|
$
|
0.7
|
|
|
$
|
17.6
|
|
Dividends paid to NCI
|
$
|
(10.0
|
)
|
|
$
|
(44.0
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(54.0
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Year ended March 31, 2015:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Cash flows from operating activities
|
$
|
106.6
|
|
|
$
|
205.4
|
|
|
$
|
(15.1
|
)
|
|
$
|
62.7
|
|
|
$
|
15.7
|
|
|
$
|
375.3
|
|
Cash flows from investing activities
|
(74.2
|
)
|
|
(123.8
|
)
|
|
(63.1
|
)
|
|
(47.1
|
)
|
|
(7.3
|
)
|
|
(315.5
|
)
|
||||||
Cash flows from financing activities
|
(45.6
|
)
|
|
(83.8
|
)
|
|
80.2
|
|
|
(3.9
|
)
|
|
(9.4
|
)
|
|
(62.5
|
)
|
||||||
Effect of exchange rate changes on cash
|
—
|
|
|
—
|
|
|
(0.2
|
)
|
|
—
|
|
|
—
|
|
|
(0.2
|
)
|
||||||
Net increase (decrease) in cash and cash equivalents
|
$
|
(13.2
|
)
|
|
$
|
(2.2
|
)
|
|
$
|
1.8
|
|
|
$
|
11.7
|
|
|
$
|
(1.0
|
)
|
|
$
|
(2.9
|
)
|
Dividends paid to NCI
|
$
|
(23.0
|
)
|
|
$
|
(63.0
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(86.0
|
)
|
(28)
|
Commitments and Contingencies
|
(29)
|
Subsequent Events
|
LIBERTY LATIN AMERICA LTD.
|
||
|
||
|
||
By:
|
/s/ John Winter
|
|
|
Name:
|
John Winter
|
|
Title:
|
Senior Vice President & Chief Legal Officer
|
TRANSFEROR
|
||
|
||
|
||
By:
|
|
|
|
Name:
|
|
|
Title:
|
|
PERMITTED TRANSFEREE
|
||
Name:
|
||
Address:
|
||
|
||
By:
|
|
|
|
Name:
|
|
|
Title:
|
|
|
|
|
|
|
|
Number of
Registrable Securities: |
|
Name
|
Country
|
Cable and Wireless (Anguilla) Limited
|
Anguilla
|
Cable & Wireless Antigua & Barbuda Limited
|
Antigua & Barbuda
|
Kelcom International (Antigua & Barbuda) Limited
|
Antigua & Barbuda
|
Columbus Communications Limited
|
Bahamas
|
CWC Bahamas Holdings Limited
|
Bahamas
|
The Bahamas Telecommunications Company Limited
|
Bahamas
|
Antilles Crossing (Barbados) IBC, Inc.
|
Barbados
|
Cable & Wireless (Barbados) Limited
|
Barbados
|
Cable Jamaica (Barbados) Limited
|
Barbados
|
Caribbean Data Centers (Barbados) Inc.
|
Barbados
|
CNL-CWC Networks Inc.
|
Barbados
|
Columbus Acquisitions Inc.
|
Barbados
|
Columbus Antilles (Barbados) Limited
|
Barbados
|
Columbus Capital (Barbados) Limited
|
Barbados
|
Columbus Caribbean Acquisitions Inc.
|
Barbados
|
Columbus Curacao (Barbados) Inc.
|
Barbados
|
Columbus Eastern Caribbean (Barbados) Inc.
|
Barbados
|
Columbus Holdings (Barbados) II SRL
|
Barbados
|
Columbus Holdings (Barbados) SRL
|
Barbados
|
Columbus International Capital (Barbados) Inc.
|
Barbados
|
Columbus International Inc.
|
Barbados
|
Columbus Investments Inc.
|
Barbados
|
Columbus Jamaica Holdings (Barbados) Inc.
|
Barbados
|
Columbus Networks (Cayman) Holdco Limited
|
Barbados
|
Columbus Networks Finance Company Limited
|
Barbados
|
Columbus Networks Sales, Ltd.
|
Barbados
|
Columbus Networks, Limited
|
Barbados
|
Columbus Telecommunications (Barbados) Limited
|
Barbados
|
Columbus Trinidad (Barbados) Inc.
|
Barbados
|
Columbus TTNW Holdings Inc.
|
Barbados
|
CWC CALA Holdings Limited
|
Barbados
|
CWC-Columbus Asset Holdings Inc.
|
Barbados
|
CWI Caribbean Limited
|
Barbados
|
Gemini North Cable (Barbados) Inc.
|
Barbados
|
Karib Cable Inc.
|
Barbados
|
Liberty CWC Holdings Limited
|
Barbados
|
S.A.U.C.E. Holdings (Barbados) (I) Limited
|
Barbados
|
Wamco Technology Group Limited
|
Barbados
|
Cable and Wireless Network Services Limited
|
Bermuda
|
Liberty Latin America Limited
|
Bermuda
|
Name
|
Country
|
LiLAC Services Limited
|
Bermuda
|
New World Network International, Ltd
|
Bermuda
|
Columbus Networks (Bonaire), N.V.
|
Bonaire
|
CNW Leasing Ltd.
|
Canada
|
CWC Canada Limited
|
Canada
|
C&W Senior Finance Limited
|
Cayman Islands
|
C&W Senior Secured Parent Limited
|
Cayman Islands
|
Coral Re SPC, Ltd.
|
Cayman Islands
|
Cable & Wireless Jamaica Finance (Cayman) Limited
|
Cayman Islands
|
Cable and Wireless (Cayman Islands) Limited
|
Cayman Islands
|
Columbus New Cayman Limited
|
Cayman Islands
|
CWC Cayman Finance Limited
|
Cayman Islands
|
CWC Acquisitions Holding Limited
|
Cayman Islands
|
CWC Macau Holdings Limited
|
Cayman Islands
|
CWC New Cayman Limited
|
Cayman Islands
|
CWC Overseas Holdco Limited
|
Cayman Islands
|
CWC Trinidad Holdings Limited
|
Cayman Islands
|
CWC WS Holdings Cayman Ltd.
|
Cayman Islands
|
Kelfenora Limited
|
Cayman Islands
|
LCPR Cayman Holding Inc.
|
Cayman Islands
|
Liberty Costa Rica Holdings Ltd.
|
Cayman Islands
|
LiLAC Ventures Ltd.
|
Cayman Islands
|
Sable International Finance Limited
|
Cayman Islands
|
United Chile Ventures, Inc.
|
Cayman Islands
|
C&W Networks Chile SPA
|
Chile
|
Sociedad Televisora CBC Limitada
|
Chile
|
VTR Comunicaciones S.p.A.
|
Chile
|
VTR Global Carrier S.A.
|
Chile
|
VTR Ingeniería S.A.
|
Chile
|
VTR Movíl S.p.A.
|
Chile
|
VTR Southam Chile S.p.A.
|
Chile
|
VTR.com SpA
|
Chile
|
Columbus Networks Zona Franca, Limitada
|
Colombia
|
ColumbusNetworks de Colombia, Limitada
|
Colombia
|
Lazus Colombia S.A.S.
|
Colombia
|
Cabletica S.A
|
Costa Rica
|
Columbus Networks de Costa Rica S.R.L.
|
Costa Rica
|
Columbus Networks Wholesale de Costa Rica S.A.
|
Costa Rica
|
LBT CT Communications S.A
|
Costa Rica
|
Columbus Communications Curacao N.V.
|
Curacao
|
Columbus Networks Antilles Offshore N.V.
|
Curacao
|
Columbus Networks Curacao, N.V.
|
Curacao
|
Columbus Networks Netherlands Antilles N.V.
|
Curacao
|
E-Commercepark N.V.
|
Curacao
|
Exploitatiemaatchappij E-Zone Vredenberg N.V.
|
Curacao
|
Cable & Wireless Dominica Limited
|
Dominica
|
Name
|
Country
|
Marpin 2K4 Limited
|
Dominica
|
Columbus Networks Dominicana, S.A.
|
Dominican Republic
|
CWC Cable & Wireless Communications Dominican Republic SA
|
Dominican Republic
|
Columbus Networks de Ecuador S.A.
|
Ecuador
|
Columbus Networks El Salvador S.A. de C.V.
|
El Salvador
|
SSA Sistemas El Salvador, SA de CV
|
El Salvador
|
Columbus Holdings France SAS
|
France
|
Cable and Wireless Grenada Limited
|
Grenada
|
Columbus Communications (Grenada) Limited
|
Grenada
|
Columbus Networks de Guatemala, Limitada
|
Guatemala
|
Columbus Networks (Haiti) S.A.
|
Haiti
|
Columbus Networks de Honduras S. de R.L.
|
Honduras
|
PT Mitracipta Sarananusa
|
Indonesia
|
Pender Insurance Limited
|
Isle of Man
|
Cable & Wireless Jamaica Limited
|
Jamaica
|
Caribbean Landing Company Limited
|
Jamaica
|
Chartfield Development Company Limited
|
Jamaica
|
Columbus Communications Jamaica Limited
|
Jamaica
|
Columbus Networks Jamaica Limited
|
Jamaica
|
D. & L. Cable & Satelitte Network Limited
|
Jamaica
|
Dekal Wireless Jamaica Limited
|
Jamaica
|
Digital Media & Entertainment Limited
|
Jamaica
|
Jamaica Digiport International Limited
|
Jamaica
|
LIME Foundation Limited
|
Jamaica
|
Northern Cable & Communication Network Limited
|
Jamaica
|
S.A.U.C.E. Communication Network Limited
|
Jamaica
|
Columbus Eastern Caribbean Holdings Sàrl
|
Luxembourg
|
Columbus Networks de Mexico S.R.L.
|
Mexico
|
Cable & Wireless Australia & Pacific Holding B.V.
|
Netherlands
|
Cable and Wireless International Finance B.V.
|
Netherlands
|
Lila Chile Holdings BV
|
Netherlands
|
VTR Finance BV
|
Netherlands
|
Columbus Networks Nicaragua y Compania Limitada
|
Nicaragua
|
SSA Sistemas Nicaragua, Socieded Anonima
|
Nicaragua
|
Cable & Wireless Panama S.A.
|
Panama
|
Columbus Networks Centroamérica S. de R.L
|
Panama
|
Columbus Networks de Panamá SRL
|
Panama
|
Columbus Networks Marítima de Panamá S. de R.L.
|
Panama
|
CWC WS (Panama) SA
|
Panama
|
CWC WS Holdings Panama SA
|
Panama
|
Grupo Sonitel, SA
|
Panama
|
Sonitel, SA
|
Panama
|
Lazus Peru S.A.C
|
Peru
|
SSA Sistemas del Peru S.R.L.
|
Peru
|
Columbus Networks Puerto Rico, Inc.
|
Puerto Rico
|
Liberty Cablevision of Puerto Rico LLC
|
Puerto Rico
|
Name
|
Country
|
Puerto Rico Cable Acquisition Company LLC
|
Puerto Rico
|
Cable & Wireless (Seychelles) Limited
|
Seychelles
|
Le Chantier Property Limited
|
Seychelles
|
Seychelles Cable System Company
|
Seychelles
|
Cable & Wireless (Singapore) Pte Limited
|
Singapore
|
Cable & Wireless St. Kitts & Nevis Limited
|
St Kitts and Nevis
|
Antilles Crossing Holding Company (St. Lucia) Limited
|
St Lucia
|
Bandserve Inc.
|
St Lucia
|
Cable and Wireless (St Lucia) Limited
|
St Lucia
|
Columbus Communications (St Lucia) Limited
|
St Lucia
|
Columbus Eastern Caribbean (St. Lucia) Inc.
|
St Lucia
|
Dekal Wireless Holdings Limited
|
St Lucia
|
Techvision Inc.
|
St Lucia
|
Tele (St. Lucia) Inc.
|
St Lucia
|
Cable & Wireless St Vincent and the Grenadines Limited
|
St Vincent and the Grenadines
|
Columbus Communications St. Vincent and the Grenadines Limited
|
St Vincent and the Grenadines
|
Petrel Communications SA
|
Switzerland
|
Cable & Wireless Trinidad and Tobago Limited
|
Trinidad and Tobago
|
Cable Company of Trinidad and Tobago Unlimited
|
Trinidad and Tobago
|
Columbus Communications Trinidad Limited
|
Trinidad and Tobago
|
Columbus Holdings Trinidad Unlimited
|
Trinidad and Tobago
|
Columbus Networks International (Trinidad) Ltd.
|
Trinidad and Tobago
|
Trinidad and Tobago Trans-Cable Company Unlimited
|
Trinidad and Tobago
|
Cable and Wireless (TCI) Limited
|
Turks and Caicos Islands
|
Cable & Wireless (UK) Group Limited
|
UK-England & Wales
|
Cable & Wireless Carrier Limited
|
UK-England & Wales
|
Cable & Wireless Central Holding Limited
|
UK-England & Wales
|
Cable & Wireless Communications Limited
|
UK-England & Wales
|
Cable & Wireless DI Holdings Limited
|
UK-England & Wales
|
Cable & Wireless International HQ Limited
|
UK-England & Wales
|
Cable & Wireless Limited
|
UK-England & Wales
|
Cable & Wireless Services UK Limited
|
UK-England & Wales
|
Cable & Wireless Trade Mark Management Limited
|
UK-England & Wales
|
Cable and Wireless (CALA Management Services) Limited
|
UK-England & Wales
|
Cable and Wireless (Investments) Limited
|
UK-England & Wales
|
Cable and Wireless (West Indies) Limited
|
UK-England & Wales
|
Cable and Wireless Pension Trustee Limited
|
UK-England & Wales
|
CWC Communications Limited
|
UK-England & Wales
|
CWC UK Finance Limited
|
UK-England & Wales
|
CWIG Limited
|
UK-England & Wales
|
CWIGroup Limited
|
UK-England & Wales
|
LGE Coral Holdco Ltd
|
UK-England & Wales
|
Liberty Global CIHB Ltd
|
UK-England & Wales
|
Sable Holding Limited
|
UK-England & Wales
|
Name
|
Country
|
The Eastern Telegraph Company Limited
|
UK-England & Wales
|
The Western Telegraph Company Limited
|
UK-England & Wales
|
LGI International Holdings LLC
|
USA-Colorado
|
United Chile, LLC
|
USA-Colorado
|
LLA Operations, LLC
|
USA-Colorado
|
A.SUR NET, Inc.
|
USA-Delaware
|
ARCOS-1 USA, Inc.
|
USA-Delaware
|
Cable & Wireless Delaware 1, Inc.
|
USA-Delaware
|
Columbus Networks Telecommunications Services USA, Inc.
|
USA-Delaware
|
Columbus Networks USA (2015), Inc.
|
USA-Delaware
|
Columbus Networks USA, Inc.
|
USA-Delaware
|
Coral-US Co-Borrower LLC
|
USA-Delaware
|
LCPR Ventures LLC
|
USA-Delaware
|
Leo Cable LLC
|
USA-Delaware
|
Latam Technologies Holdings I, LLC
|
USA-Delaware
|
Leo Cable LP
|
USA-Delaware
|
LiLAC Communications Inc.
|
USA-Delaware
|
Petrel Communications Corporation
|
USA-Delaware
|
SkyOnline Maya-1, LLC
|
USA-Delaware
|
Cable & Wireless Communications Inc.
|
USA-Virginia
|
Columbus Networks Venezuela S.A.
|
Venezuela
|
Cable and Wireless (BVI) Limited
|
Virgin Islands, British
|
Cable and Wireless (EWC) Limited
|
Virgin Islands, British
|
•
|
The Company did not have a sufficient number of trained resources with the appropriate skills and knowledge with assigned responsibilities and accountability for the design and operation of internal controls over financial reporting.
|
•
|
The Company did not have an effective risk assessment process that successfully identified and assessed risks of misstatement to ensure controls were designed and implemented to respond to those risks. The Company did not adequately communicate the changes necessary in financial reporting and related internal controls throughout its organization and to affected third parties.
|
•
|
The Company did not have an effective monitoring process to assess the consistent operation of internal control over financial reporting and to remediate known control deficiencies.
|
•
|
The Company did not have an effective information and communication process to identify, capture and process relevant information necessary for financial accounting and reporting.
|
•
|
The Company did not i) establish effective general information technology controls (GITCs), specifically program change controls and access controls, commensurate with financial and IT personnel job responsibilities that support the consistent operation of the Company’s IT operating systems, databases and IT applications, and end user computing over all financial reporting, ii) have policies and procedures through which general information technology controls are deployed across the organization. Automated process-level controls and manual controls dependent upon the accuracy and completeness of information derived from information technology systems were also rendered ineffective because they are affected by the lack of GITCs.
|
•
|
The Company did not have effective control activities related to the design, implementation and operation of process-level control activities related to order-to-cash (including revenue, trade receivables, and deferred revenue), procure-to-pay (including operating expenses, prepaid expenses, accounts payable, and accrued expenses), hire-to-pay (including compensation expense and accrued expenses), long-lived assets (including goodwill impairment expense), inventory and other financial reporting processes, including business combinations.
|
1.
|
I have reviewed this annual report on Form 10-K of Liberty Latin America Ltd.;
|
2.
|
Based on my knowledge, this annual report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this annual report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this annual report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this annual report;
|
4.
|
The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and we have:
|
a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this annual report is being prepared;
|
b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
c)
|
Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this annual report our conclusions about the effectiveness of the disclosure controls and procedures as of the end of the period covered by this annual report based on such evaluation; and
|
d)
|
Disclosed in this annual report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and
|
5.
|
The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent 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 annual report on Form 10-K of Liberty Latin America Ltd.;
|
2.
|
Based on my knowledge, this annual report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this annual report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this annual report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this annual report;
|
4.
|
The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and we have:
|
a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this annual report is being prepared;
|
b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
c)
|
Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this annual report our conclusions about the effectiveness of the disclosure controls and procedures as of the end of the period covered by this annual report based on such evaluation; and
|
d)
|
Disclosed in this annual report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and
|
5.
|
The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent 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:
|
February 20, 2019
|
|
/s/ Balan Nair
|
|
|
|
Balan Nair
|
|
|
|
President and Chief Executive Officer
|
|
|
|
|
|
|
|
|
Dated:
|
February 20, 2019
|
|
/s/ Christopher Noyes
|
|
|
|
Christopher Noyes
|
|
|
|
Senior Vice President and Chief Financial Officer
|
|
|
|
(Principal Financial Officer)
|