Exhibit 99.1
SELECTED FINANCIAL DATA
The following tables present selected historical financial information of LGI and its consolidated subsidiaries. The following selected financial data was derived from our consolidated financial statements as of and for the years ended December 31, 2009, 2008, 2007, 2006 and 2005. This information is only a summary, and should be read together with ourManagement’s Discussion and Analysis of Financial Condition and Results of Operationsand consolidated financial statements included elsewhere herein.
| | | | | | | | | | | | | | | | | | | | |
| | | December 31, | |
| | | 2009 | | | 2008 | | | 2007 | | | 2006 | | | 2005 | |
| | | in millions | |
Summary Balance Sheet Data: (a) | | | | |
Property and equipment, net | | $ | 12,010.7 | | | $ | 12,035.4 | | | $ | 10,608.5 | | | $ | 8,136.9 | | | $ | 7,991.3 | |
Intangible assets (including goodwill), net | | $ | 15,671.5 | | | $ | 15,733.4 | | | $ | 15,315.4 | | | $ | 11,698.0 | | | $ | 10,839.9 | |
Total assets | | $ | 39,899.9 | | | $ | 33,986.1 | | | $ | 32,618.6 | | | $ | 25,569.3 | | | $ | 23,378.5 | |
Debt and capital lease obligations, including current portion | | $ | 25,852.6 | | | $ | 20,502.9 | | | $ | 18,353.4 | | | $ | 12,230.1 | | | $ | 10,115.0 | |
Total equity | | $ | 6,497.1 | | | $ | 6,494.7 | | | $ | 8,282.1 | | | $ | 9,158.6 | | | $ | 9,612.9 | |
| |
| | | Year ended December 31, | |
| | | 2009 | | | 2008 | | | 2007 | | | 2006 | | | 2005 | |
| | | in millions, except per share amounts | |
Summary Statement of Operations Data: (a) | | | | |
Revenue | | $ | 7,508.6 | | | $ | 7,643.5 | | | $ | 6,703.1 | | | $ | 4,551.0 | | | $ | 2,830.6 | |
Operating income | | $ | 982.4 | | | $ | 824.5 | | | $ | 287.2 | | | $ | 73.2 | | | $ | 15.9 | |
Loss from continuing operations (b) | | $ | (62.0 | ) | | $ | (763.6 | ) | | $ | (396.2 | ) | | $ | (383.9 | ) | | $ | (127.5 | ) |
Loss from continuing operations attributable to LGI stockholders | | $ | (257.2 | ) | | $ | (755.4 | ) | | $ | (488.1 | ) | | $ | (412.1 | ) | | $ | (131.3 | ) |
Basic and diluted loss from continuing operations attributable to LGI stockholders per share — Series A, Series B and Series C common stock | | $ | (0.95 | ) | | $ | (2.39 | ) | | $ | (1.28 | ) | | $ | (0.94 | ) | | $ | (0.32 | ) |
| (a) | On June 15, 2005, we completed the LGI Combination whereby LGI acquired all of the capital stock of UGC that LGI International did not already own and LGI International and UGC each became wholly-owned subsidiaries of LGI. Prior to 2007, we accounted for our interest in Telenet using the equity method. Effective January 1, 2007, we began accounting for Telenet as a consolidated subsidiary. We also completed a number of other acquisitions during 2009, 2008, 2007, 2006 and 2005. For information concerning our acquisitions during the past three years, see note 4 to our consolidated financial statements. |
| (b) | Includes earnings (loss) from continuing operations attributable to noncontrolling interests of $195.2 million, ($8.2 million), $91.9 million, $28.2 million and $3.8 million, respectively. |
II-1
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following discussion and analysis is intended to assist in providing an understanding of our financial condition, changes in financial condition and results of operations and should be read in conjunction with our consolidated financial statements. This discussion is organized as follows:
| | • | | 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, 2009, 2008 and 2007. |
| | • | | Liquidity and Capital Resources. This section provides an analysis of our corporate and subsidiary liquidity, consolidated cash flow statements and contractual commitments. |
| | • | | Critical Accounting Policies, Judgments and Estimates. This section discusses those material accounting policies that contain uncertainties and require significant judgment in their application. |
| | • | | Quantitative and Qualitative Disclosures about Market Risk. This section provides discussion and analysis of the foreign currency, interest rate and other market risk that our company faces. |
Unless otherwise indicated, convenience translations into U.S. dollars are calculated as of December 31, 2009.
Overview
We are an international provider of video, voice and broadband internet services with consolidated broadband communications and/or DTH satellite operations at December 31, 2009 in 14 countries, primarily in Europe, Japan and Chile. Through our indirect wholly-owned subsidiary UPC Holding, we provide video, voice and broadband internet services in nine European countries and in Chile. The European broadband communications operations of UPC Broadband Holding, a subsidiary of UPC Holding, are collectively referred to as the UPC Broadband Division. UPC Broadband Holding’s broadband communications operations in Chile are provided through VTR. Through our indirect majority ownership interest in Telenet (50.5% at December 31, 2009), we provide broadband communications services in Belgium. Through our indirect controlling ownership interest in J:COM (37.8% at December 31, 2009), we provided broadband communications and, to a lesser extent, programming services in Japan through February 17, 2010. Through our indirect majority ownership interest in Austar (55.0% at December 31, 2009), we provide DTH satellite services in Australia. We also have (i) consolidated broadband communications operations in Puerto Rico and (ii) consolidated interests in certain programming businesses in Europe and Argentina. Our consolidated programming interests in Europe are primarily held through Chellomedia, which also owns or manages investments in various other businesses, primarily in Europe. Certain of Chellomedia’s subsidiaries and affiliates provide programming services to certain of our broadband communications operations, primarily in Europe.
Our analog video service offerings include basic programming and, in some markets, expanded basic programming. We tailor both our basic channel line-up and our additional channel offerings to each system according to culture, demographics, programming preferences and local regulation. Our digital video service offerings include basic and premium programming and incremental product and service offerings such as enhanced pay-per-view programming (including video-on-demand and near video-on-demand), digital video recorders and high definition programming.
We offer broadband internet services in all of our broadband communications markets. Our residential subscribers generally access the internet via cable modems connected to their personal computers at various speeds depending on the tier of service selected. We determine pricing for each different tier of broadband internet service through analysis of speed, data limits, market conditions and other factors. We currently offer ultra high-speed internet services in most of our European markets with download speeds ranging up to 120 Mbps. We expect to continue to expand the availability of ultra high-speed internet services throughout our European broadband communications markets.
II-2
We offer voice-over-internet-protocol, or “VoIP” telephony services in all of our broadband communications markets. In Austria, Belgium, Chile, Hungary and the Netherlands, we also provide circuit-switched telephony services. In select markets, including Belgium and Australia, we also offer mobile telephony services using third-party networks.
As further described in note 4 to our consolidated financial statements, we have completed a number of transactions that impact the comparability of our 2009, 2008 and 2007 results of operations. The most significant of these transactions was Telenet’s completion of the Interkabel Acquisition on October 1, 2008. In addition to this transaction, we completed a number of less significant acquisitions in Europe during 2009, 2008 and 2007.
Subsequent to December 31, 2009, we completed the Unitymedia Acquisition, which will have a significant impact on our consolidated financial statements. For additional information, see note 22 to our consolidated financial statements.
As further discussed in note 5 to our consolidated financial statements, we sold (i) UPC Slovenia on July 15, 2009 and (ii) the J:COM Disposal Group on February 18, 2010. As a result, our consolidated statements of operations and cash flows have been recast to present UPC Slovenia and the J:COM Disposal Group as discontinued operations. In the following discussion and analysis, the operating statistics, results of operations and cash flows that we present and discuss are those of our continuing operations unless otherwise indicated.
During the first quarter of 2010, we initiated the process of centralizing the UPC Broadband Division’s DTH operations into a Luxembourg-based organization, which we refer to as “Luxco DTH,” and began reporting the DTH operations under a centralized management structure within the UPC Broadband Division’s Central and Eastern Europe reportable segment. Previously, these operations, which provide DTH services to customers in the Czech Republic, Hungary, Romania and Slovakia, were managed by the respective local management in these countries with support from the UPC Broadband Division’s central operations, and accordingly, were included in the results of the UPC Broadband Division’s Central and Eastern Europe and central operations segments. As a result of this change, the DTH operating results that were previously reported in the UPC Broadband Division’s central operations are now reported within the UPC Broadband Division’s Central and Eastern Europe segment. In the below discussion and analysis, references to the financial amounts and operating statistics of the applicable individual countries within our Central and Eastern Europe reportable segment include the Luxco DTH amounts that are associated with the subscribers that reside in the respective countries.
From a strategic perspective, we are seeking to build broadband communications and video programming businesses that have strong prospects for future growth in revenue and operating cash flow (as defined in note 20 to our consolidated financial statements). As discussed further underLiquidity and Capital Resources — Capitalizationbelow, we also seek to maintain our debt at levels that provide for attractive equity returns without assuming undue risk.
We focus on achieving organic revenue and customer growth in our broadband communications operations by developing and marketing bundled entertainment and information and communications services, and extending and upgrading the quality of our networks where appropriate. As we use the term, organic growth excludes foreign currency translation effects (FX) and the estimated impact of acquisitions. While we seek to obtain new customers, we also seek to maximize the average revenue we receive from each household by increasing the penetration of our digital cable, broadband internet and telephony services with existing customers through product bundling and upselling, or by migrating analog cable customers to digital cable services that include various incremental service offerings, such as video-on-demand, digital video recorders and high definition programming. We plan to continue to employ this strategy to achieve organic revenue and customer growth.
Through our subsidiaries and affiliates, we are the largest international broadband communications operator in terms of subscribers. At December 31, 2009, our continuing operations owned and operated networks that passed 22,188,800 homes and served 21,201,400 revenue generating units (RGUs), consisting of 12,591,700 video subscribers, 5,142,700 broadband internet subscribers and 3,467,000 telephony subscribers.
II-3
Including the effects of acquisitions, our continuing operations added a total of 608,700 RGUs during 2009. Excluding the effects of acquisitions (RGUs added on the acquisition date), but including post-acquisition RGU additions, our continuing operations added 598,700 RGUs during 2009, as compared to 688,600 RGUs that were added on an organic basis during 2008. The organic RGU growth during 2009 is attributable to the growth of our (i) digital cable services, which added 1,217,800 RGUs, (ii) broadband internet services, which added 483,500 RGUs, (iii) telephony services, which added 416,300 RGUs and (iv) DTH video services, which added 36,200 RGUs. The growth of our digital cable, broadband internet, telephony and DTH video services was partially offset by (i) a decline in our analog cable RGUS of 1,540,600 and (ii) a decline in our multi-channel multi-point (microwave) distribution system (MMDS) video RGUs of 14,500.
We are experiencing significant competition in all of our broadband communications markets, particularly in Europe. This significant competition, together with the effects of weakened economic conditions and the maturation of certain of our markets, has contributed to:
| | (i) | a decline in the organic growth rate for our consolidated revenue from 5.4% during 2008 to 3.4% during 2009, each as compared to the corresponding prior year; |
| | (ii) | organic declines in overall revenue in Hungary during the fourth quarter of 2009, as compared to the third quarter of 2009; |
| | (iii) | organic declines in (a) subscription revenue in Austria and Hungary and (b) overall revenue in Austria, Hungary and Romania during 2009, as compared to 2008; |
| | (iv) | organic declines in (a) video revenue in Hungary, Austria and the Czech Republic and (b) internet revenue in Austria, Switzerland and Hungary during the fourth quarter of 2009, as compared to the third quarter of 2009; |
| | (v) | organic declines in (a) video revenue in Ireland, Hungary, the Czech Republic, Romania and Slovakia, (b) internet revenue in Austria, Hungary and Slovakia and (c) telephony revenue in Chile, Switzerland and Austria during 2009, as compared to 2008; |
| | (vi) | A lower number of net organic RGU additions during 2009, as compared to 2008, despite an increase in net organic RGU additions during the fourth quarter of 2009, as compared to the fourth quarter of 2008; |
| | (vii) | an organic decline in RGUs in (a) Switzerland, during the fourth quarter of 2009, and (b) Hungary and Switzerland, during the full year 2009; |
| | (viii) | organic declines in video RGUs in most of our European markets during the quarter and full year ended December 31, 2009; and |
| | (ix) | organic declines in the average monthly subscription revenue per average RGU (ARPU) in many of our markets during the quarter and full year ended December 31, 2009, each as compared to the corresponding period in 2008. |
In general, our ability to increase or maintain the fees we receive for our services is limited by competitive, economic and, to a lesser extent, regulatory factors. In this regard, most of our broadband communications markets experienced declines in ARPU from broadband internet and telephony services during 2009, as compared to 2008. These declines were largely mitigated by (i) the impact of increased digital cable RGUs and other improvements in our RGU mix and (ii) the implementation of rate increases for analog cable and, to a lesser extent, other product offerings in certain markets.
We continue to face difficult economic environments in most of the countries in which we operate. These economic environments have an adverse impact on our ability to (i) attract new subscribers, (ii) prevent certain of our subscribers from downgrading or disconnecting their services and (iii) maintain or increase ARPUs. Accordingly, our ability to increase, or in certain cases maintain, the revenue, RGUs, operating cash flow, operating cash flow margins and liquidity of our operating subsidiaries could be adversely affected to the extent that relevant economic environments remain weak or decline further. We are currently unable to predict the extent of any of these potential adverse effects.
II-4
Over the next few years, we believe that we will continue to be challenged to maintain or improve our organic revenue, RGU and operating cash flow growth rates as we expect that competition will remain strong and that certain of our markets will continue to mature. However, with advanced digital cable offerings and ultra high-speed broadband internet offerings available in most of our markets, we believe that we are well positioned to meet the competition and that we will continue to show growth. Along these lines, we expect that the growth of our broadband communications subsidiaries (including Unitymedia, but excluding J:COM) during this time frame will primarily result from increases in RGUs, as we expect that ARPU will remain relatively unchanged. In this regard, we expect that increases in digital cable, broadband internet and telephony RGUs will more than offset decreases in our analog cable RGUs, and that the positive impact on ARPU from improvements in our product mix, due primarily to the migration of cable subscribers from analog to digital services, will be largely offset by the negative impacts of decreases in our telephony and, to a lesser extent, our broadband internet ARPU. We also believe that during this time frame we will see (i) modest improvements in OCF margins and (ii) declines in aggregate capital expenditures and capital lease additions, as a percentage of revenue. As a result of the competitive and economic environments in which we operate, we also expect that we will continue to be challenged to maintain or improve current subscriber retention rates. To the extent that we experience higher subscriber disconnect rates, it will likely be more difficult to control certain components of our operating, marketing and capital costs. Our expectations with respect to the items discussed in this paragraph are subject to competitive, economic, technological and regulatory developments and other factors outside of our control. Accordingly, no assurance can be given that actual results in future periods will not differ materially from our expectations.
The video, broadband internet and telephony businesses in which we operate are capital intensive. Significant capital expenditures are required to add customers to our networks, including expenditures for equipment and labor costs. Significant competition, the introduction of new technologies or adverse regulatory or economic developments could cause us to decide to undertake previously unplanned upgrades of our broadband communications networks in the impacted markets. In addition, no assurance can be given that any future upgrades will generate a positive return or that we will have adequate capital available to finance such future upgrades. If we are unable to, or elect not to, pay for costs associated with adding new customers, expanding or upgrading our networks or making our other planned or unplanned capital expenditures, our growth could be limited and our competitive position could be harmed. For information regarding our capital expenditures, seeLiquidity and Capital Resources — Consolidated Cash Flow Statements, below.
Results of Operations
As noted underOverview above, the comparability of our operating results during 2009, 2008 and 2007 is affected by acquisitions. In the following discussion, we quantify the impact of acquisitions on our operating results. The acquisition impact represents our estimate of the difference between the operating results of the periods under comparison that is attributable to an acquisition. In general, we base our estimate of the acquisition impact on an acquired entity’s operating results during the first three months following the acquisition date such that changes from those operating results in subsequent periods are considered to be organic changes.
Changes in foreign currency exchange rates have a significant impact on our reported operating results as all of our operating segments, except for Puerto Rico, have functional currencies other than the U.S. dollar. Our primary exposure to FX risk during 2009 was to the euro as 51.1% of our U.S. dollar revenue from continuing operations during 2009 was derived from subsidiaries whose functional currency is the euro. In addition, our reported operating results are impacted by changes in the exchange rates for the Swiss franc, the Chilean peso, the Australian dollar and other local currencies in Europe. The portions of the changes in the various components of our results of operations that are attributable to changes in FX are highlighted underDiscussion and Analysis of our Reportable SegmentsandDiscussion and Analysis of our Consolidated Operating Resultsbelow. For information concerning our foreign currency risks and the applicable foreign currency exchange rates in effect for the periods covered by this Annual Report, seeQuantitative and Qualitative Disclosures about Market Risk — Foreign Currency Risk below.
The amounts presented and discussed below represent 100% of each operating segment’s revenue and operating cash flow. As we have the ability to control Telenet, VTR, Austar, and, for the periods presented, had the
II-5
ability to control J:COM, we consolidate 100% of the revenue and expenses of these entities in our consolidated statements of operations despite the fact that third parties own significant interests in these entities. The noncontrolling owners’ interests in the operating results of Telenet, J:COM, VTR, Austar and other less significant majority owned subsidiaries are reflected in net earnings attributable to noncontrolling interests in our consolidated statements of operations.
Discussion and Analysis of our Reportable Segments
All of the reportable segments set forth below derive their revenue primarily from broadband communications services, including video, voice and broadband internet services. Certain segments also provide B2B services. At December 31, 2009, our operating segments in the UPC Broadband Division provided services in nine European countries. Our Other Western Europe segment includes our operating segments in Austria and Ireland. Our Central and Eastern Europe segment includes our operating segments in the Czech Republic, Hungary, Poland, Romania and Slovakia. Telenet, VTR and Austar provide broadband communications services in Belgium, Chile and Australia, respectively. Our corporate and other category includes (i) less significant operating segments that provide broadband communications services in Puerto Rico and video programming and other services in Europe and Argentina and (ii) our corporate category. Intersegment eliminations primarily represent the elimination of intercompany transactions between our broadband communications and programming operations, primarily in Europe.
During 2009, we made certain changes to our reportable segments. Segment information for all periods presented has been reclassified to reflect these changes. For additional information concerning these changes and for other information concerning our reportable segments, including a discussion of our performance measures and a reconciliation of total segment operating cash flow to our earnings (loss) from continuing operations before income taxes, see note 20 to our consolidated financial statements.
The tables presented below in this section provide a separate analysis of each of the line items that comprise operating cash flow (revenue, operating expenses and SG&A expenses, excluding allocable stock-based compensation expense in accordance with our definition of operating cash flow) as well as an analysis of operating cash flow by reportable segment for (i) 2009 as compared to 2008 and (ii) 2008 as compared to 2007. These tables present (i) the amounts reported by each of our reportable segments for the comparative periods, (ii) the U.S. dollar change and percentage change from period to period and (iii) the percentage change from period to period, after removing FX. The comparisons that exclude FX assume that exchange rates remained constant at the prior year rate during the comparative periods that are included in each table. As discussed underQuantitative and Qualitative Disclosures about Market Risk below, we have significant exposure to movements in foreign currency exchange rates. We also provide a table showing the operating cash flow margins of our reportable segments for 2009, 2008 and 2007 at the end of this section.
The revenue of our reportable segments includes amounts received from subscribers for ongoing services, installation fees, advertising revenue, mobile telephony revenue, channel carriage fees, telephony interconnect fees, late fees and amounts received for B2B services. Consistent with the presentation of our revenue categories in note 20 to our consolidated financial statements, we use the term “subscription revenue” in the following discussion to refer to amounts received from subscribers for ongoing services, excluding installation fees, late fees and mobile telephony revenue.
The rates charged for certain video services offered by our broadband communications operations in Europe and Chile are subject to rate regulation. Additionally, in Europe, our ability to bundle or discount our services may be constrained if we are held to be dominant with respect to any product we offer. The amounts we charge and incur with respect to telephony interconnection fees are also subject to regulatory oversight in many of our markets. Adverse outcomes from rate regulation or other regulatory initiatives could have a significant negative impact on our ability to maintain or increase our revenue.
II-6
Revenue of our Reportable Segments
Revenue — 2009 compared to 2008
| | | | | | | | | | | | | | | | | | |
| | | Year ended
December 31, | | | Increase
(decrease) | | | Increase
(decrease)
excluding FX | |
| | | 2009 | | | 2008 | | | $ | | | % | | | % | |
| | | in millions | | | | | | | |
UPC Broadband Division: | | | | | | | | | | | | | | | | | | |
The Netherlands | | $ | 1,139.7 | | | $ | 1,181.1 | | | $ | (41.4 | ) | | (3.5 | ) | | 1.7 | |
Switzerland | | | 1,020.6 | | | | 1,017.0 | | | | 3.6 | | | 0.4 | | | 0.6 | |
Other Western Europe | | | 835.3 | | | | 893.8 | | | | (58.5 | ) | | (6.5 | ) | | (1.4 | ) |
| | | | | | | | | | | | | | | | | | |
Total Western Europe | | | 2,995.6 | | | | 3,091.9 | | | | (96.3 | ) | | (3.1 | ) | | 0.5 | |
| | | | | | | | | | | | | | | | | | |
Central and Eastern Europe | | | 1,120.5 | | | | 1,301.0 | | | | (180.5 | ) | | (13.9 | ) | | 2.3 | |
Central operations | | | 1.2 | | | | 1.9 | | | | (0.7 | ) | | (36.8 | ) | | (15.4 | ) |
| | | | | | | | | | | | | | | | | | |
Total UPC Broadband Division | | | 4,117.3 | | | | 4,394.8 | | | | (277.5 | ) | | (6.3 | ) | | 1.0 | |
Telenet (Belgium) | | | 1,685.8 | | | | 1,509.0 | | | | 176.8 | | | 11.7 | | | 17.3 | |
VTR (Chile) | | | 700.8 | | | | 713.9 | | | | (13.1 | ) | | (1.8 | ) | | 5.7 | |
Austar (Australia) | | | 533.9 | | | | 534.7 | | | | (0.8 | ) | | (0.1 | ) | | 6.8 | |
Corporate and other | | | 548.9 | | | | 576.0 | | | | (27.1 | ) | | (4.7 | ) | | 4.7 | |
Intersegment eliminations | | | (78.1 | ) | | | (84.9 | ) | | | 6.8 | | | 8.0 | | | 3.1 | |
| | | | | | | | | | | | | | | | | | |
Total | | $ | 7,508.6 | | | $ | 7,643.5 | | | $ | (134.9 | ) | | (1.8 | ) | | 5.4 | |
| | | | | | | | | | | | | | | | | | |
The Netherlands. The Netherlands’ revenue decreased $41.4 million or 3.5% during 2009, as compared to 2008. Excluding the effects of FX, the Netherlands’ revenue increased $20.3 million or 1.7%. This increase is attributable to an increase in subscription revenue that was partially offset by a decrease in non-subscription revenue. The increase in subscription revenue during 2009 reflects the net effect of (i) the positive impacts of higher ARPU and a slightly higher number of average RGUs and (ii) the impact of a $7.9 million decrease that is primarily related to favorable analog cable rate settlements with certain municipalities that we recognized in 2008, with $5.3 million of the decrease occurring in the fourth quarter. ARPU increased during 2009, as compared to 2008, as the positive impacts of (i) an improvement in the Netherlands’ RGU mix, attributable to higher proportions of digital cable, telephony and broadband internet RGUs, (ii) January 2009 price increases for certain video, broadband internet and telephony services and (iii) growth in the Netherlands’ digital cable services, including increased revenue from customers selecting higher-priced tiers of service and premium digital services and products were only partially offset by the negative impacts of (a) competition, (b) lower ARPU from telephony services, due primarily to lower telephony call volumes, and (c) a higher proportion of customers selecting lower-priced tiers of broadband internet services. The slight increase in the average number of RGUs during 2009 is attributable to the net effect of increases in the average numbers of digital cable, telephony and broadband internet RGUs and a decline in the average number of analog RGUs. The decline in the Netherlands’ average number of analog cable RGUs is primarily attributable to (i) the effects of significant competition from the incumbent telecommunications operator in the Netherlands and (ii) the migration of analog cable customers to digital cable services. We expect that we will continue to face significant competition from the incumbent telecommunications operator in future periods. The decrease in the Netherlands’ non-subscription revenue is primarily attributable to (i) a decrease in revenue from B2B services, due largely to the loss of certain B2B contracts during the latter part of 2008, and (ii) lower interconnect revenue, due largely to January 1, 2009 and July 1, 2009 reductions in termination rates imposed by regulatory authorities.
For information concerning potential adverse impacts on ARPU and revenue from analog cable services as a result of regulatory developments in the Netherlands, see note 19 to our consolidated financial statements.
Switzerland.Switzerland’s revenue increased $3.6 million or 0.4% during 2009, as compared to 2008. Excluding the effects of FX, Switzerland’s revenue increased $6.1 million or 0.6%. This increase is attributable to
II-7
an increase in subscription revenue that was partially offset by a slight decrease in non-subscription revenue. The increase in subscription revenue is due to an increase in the average number of RGUs and slightly higher ARPU. The increase in the average number of RGUs during 2009 is attributable to the net effect of increases in the average numbers of digital cable, broadband internet and telephony RGUs and a decline in the average number of analog cable RGUs. The decline in the average number of Switzerland’s analog cable RGUs is primarily attributable to (i) the migration of analog cable subscribers to digital cable services and (ii) the effects of competition. During 2009, competition in Switzerland contributed to a net organic decline in total RGUs, as declines in analog cable and telephony RGUs were only partially offset by increases in digital cable and broadband internet RGUs. ARPU increased slightly during 2009, as compared to 2008, as the positive impacts of (i) an improvement in Switzerland’s RGU mix, attributable to higher proportions of digital cable, broadband internet and telephony RGUs, and (ii) increased revenue from premium digital services and products more than offset the negative impacts of (a) competition, (b) lower ARPU from telephony services, due primarily to lower telephony call volumes, and (c) lower ARPU from broadband internet services, due primarily to an increase in the proportion of broadband internet subscribers selecting lower-priced tiers of service. The negative effect of the decline in Switzerland’s telephony ARPU contributed to an organic decline in revenue from telephony services during 2009, as compared to 2008. The slight decrease in Switzerland’s non-subscription revenue is primarily attributable to the net effect of (i) lower revenue from B2B construction services and equipment sales and (ii) an increase in revenue from late fees.
Other Western Europe. Other Western Europe’s revenue decreased $58.5 million or 6.5% during 2009, as compared to 2008. This decrease is net of an increase of $2.2 million attributable to the impact of acquisitions. Excluding the effects of acquisitions and FX, Other Western Europe’s revenue decreased $14.6 million or 1.6%. This decrease is attributable to a decrease in subscription revenue that was only partially offset by an increase in non-subscription revenue. The decrease in subscription revenue during 2009 is due to the net effect of lower ARPU and a higher average number of RGUs. The decline in subscription revenue in Other Western Europe, which is largely attributable to the significant competition we are experiencing in Austria and Ireland, includes declines in (i) revenue from broadband internet and telephony services in Austria, and (ii) revenue from video services in Ireland. The declines in Austria’s revenue from broadband internet and telephony services led to declines in Austria’s subscription and overall revenue during 2009. ARPU decreased in Other Western Europe during 2009, as compared to 2008, due primarily to the negative impacts of (i) competition, (ii) a higher proportion of subscribers selecting lower-priced tiers of digital cable service and fewer premium digital products and services, (iii) a higher proportion of customers selecting lower-priced tiers of broadband internet services and, in Austria, telephony services (including usage-based calling plans) and (iv) in Austria, lower telephony call volumes and an increase in the proportion of subscribers selecting VoIP telephony service, which generally is priced lower than Austria’s circuit-switched telephony service. These negative factors were partially offset by the positive impacts of (a) an improvement in RGU mix, primarily attributable to higher proportions of digital cable RGUs, (b) rate increases for certain analog cable, digital cable and broadband internet services and (c) higher telephony call volume and a higher proportion of customers selecting higher-priced tiers of telephony services in Ireland. The increase in the average number of RGUs is attributable to increases in the average numbers of digital cable, telephony and broadband internet RGUs that were only partially offset by decreases in the average numbers of analog cable and, to a lesser extent, MMDS RGUs. The decline in the average number of analog cable RGUs is primarily attributable to (i) the migration of analog cable customers to digital cable services and (ii) the effects of competition. The negative impact of lower average numbers of analog cable and MMDS RGUs contributed to an organic decline in the average number of video RGUs in Other Western Europe during 2009, as compared to 2008. During the fourth quarter of 2009, Ireland experienced a sequential increase in revenue from premium digital services, due largely to steps taken during the latter part of 2009 to combat signal theft. Other Western Europe’s non-subscription revenue increased during 2009, primarily attributable to increases in (i) B2B revenue, due primarily to growth in the number of business broadband internet and telephony customers, and (ii) installation revenue.
Central and Eastern Europe. Central and Eastern Europe’s revenue decreased $180.5 million or 13.9% during 2009, as compared to 2008. This decrease is net of a $2.1 million increase attributable to the impact of acquisitions. Excluding the effects of acquisitions and FX, Central and Eastern Europe’s revenue increased $28.0 million or 2.2%. Most of this increase is attributable to an increase in subscription revenue as the positive impact of a higher average number of RGUs was only partially offset by the negative impact of a decrease in ARPU. The increase in
II-8
the average number of RGUs is primarily attributable to increases in the average numbers of digital cable, broadband internet and telephony RGUs that were only partially offset by a decline in the average number of analog cable RGUs. The decline in the average number of analog cable RGUs, which is attributable primarily to (i) the migration of analog cable subscribers to digital cable services and (ii) the effects of competition, led to a decline in the average number of total video RGUs in Central and Eastern Europe during 2009, as compared to 2008. This decline includes average video RGU decreases in Romania, Hungary, the Czech Republic and, to a lesser extent, Slovakia that were only partially offset by a small increase in Poland. The decline in average video RGUs in Romania, Hungary, the Czech Republic and Slovakia led to organic declines in revenue from video services in each of these countries during 2009, as compared to 2008. ARPU decreased in our Central and Eastern Europe segment during 2009, as the negative impacts of (i) competition, (ii) a higher proportion of broadband internet and video subscribers selecting lower-priced tiers of service, (iii) lower analog and digital cable revenue from premium video services and products and (iv) lower telephony call volumes and other changes in telephony subscriber calling patterns were only partially offset by the positive impacts of (a) an improvement in RGU mix, primarily attributable to higher proportions of digital cable and broadband internet RGUs, and (b) rate increases for certain video and telephony services in several countries. Decreases in ARPU from broadband internet services in Hungary and Slovakia led to organic declines in revenue from broadband internet services in each of these countries during 2009, as compared to 2008. Central and Eastern Europe’s non-subscription revenue increased during 2009, as compared to 2008, as a decrease in revenue from B2B services in Romania was more than offset by (i) an increase in interconnect revenue, (ii) higher installation revenue and (iii) a net increase resulting from individually insignificant changes in other non-subscription revenue categories.
Although competition is a factor throughout Central and Eastern Europe, we are experiencing particularly intense competition in Hungary and Romania. In Hungary, competition, including competition from a competitor that has overbuilt nearly half of Hungary’s broadband communications network, has contributed to declines during the quarter and full year ended December 31, 2009 in (i) video, broadband internet and overall revenue and (ii) ARPU, each as compared to the corresponding period in 2008. In addition, competition has contributed to a decline in the total number of RGUs in Hungary during 2009. In Romania, competition contributed to declines in video revenue and overall revenue during 2009, as compared to 2008. In response to the competition in Hungary and Romania, we have implemented aggressive pricing and marketing strategies. We expect that we will continue to experience significant competition in future periods in Hungary, Romania and other markets within Central and Eastern Europe.
Telenet (Belgium). Telenet’s revenue increased $176.8 million or 11.7% during 2009, as compared to 2008. This increase includes $134.0 million attributable to the impact of the October 1, 2008 Interkabel Acquisition and another less significant acquisition. Excluding the effects of these acquisitions and FX, Telenet’s revenue increased $126.7 million or 8.4%. This increase is attributable to an increase in subscription revenue that resulted from (i) an increase in ARPU and (ii) a higher average number of RGUs.ARPU increased during 2009, as compared to 2008, as the positive impacts of (i) an improvement in Telenet’s RGU mix, primarily attributable to higher proportions of digital cable, broadband internet and telephony RGUs, (ii) an increase in revenue from premium digital cable services, such as video-on-demand, (iii) an increase in revenue from set-top box rentals due to Telenet’s increased emphasis since the second quarter of 2008 on the rental, as opposed to the sale, of set-top boxes, and (iv) February 2009 price increases for digital and analog cable services and a March 2009 price increase for VoIP telephony services were only partially offset by the negative impacts of (a) competition, (b) lower ARPU from broadband internet services, due primarily to an increase in the proportion of customers selecting lower-priced tiers of service, and (c) lower ARPU from telephony services, due primarily to lower call volume and a change in subscriber calling patterns. The increase in the average number of RGUs primarily is attributable to increases in the average numbers of digital cable, broadband internet and telephony RGUs that were only partially offset by a decline in the average number of analog cable RGUs. The decline in the average number of analog cable RGUs is primarily attributable to (i) the migration of analog cable subscribers to digital cable services and (ii) the effects of competition. Telenet’s non-subscription revenue decreased slightly during 2009, as compared to 2008, due primarily to the net effect of (i) an increase in installation revenue of $16.8 million, primarily attributable to a higher number of digital cable installations, (ii) a decrease in revenue from interconnect fees of $14.2 million, (iii) an increase in mobile telephony revenue and (iv) lower revenue from set-top box sales. The lower revenue from interconnect fees is due primarily to
II-9
the January 1, 2009 reduction in fixed-line termination rates imposed by regulatory authorities. No further reductions in these termination rates are anticipated.
VTR (Chile). VTR’s revenue decreased $13.1 million or 1.8% during 2009, as compared to 2008. Excluding the effects of FX, VTR’s revenue increased $40.6 million or 5.7%. Most of this increase is attributable to an increase in subscription revenue that resulted primarily from a higher average number of RGUs. The increase in the average number of RGUs is attributable to increases in the average numbers of digital cable, broadband internet and telephony RGUs that were only partially offset by a decline in the average number of analog cable RGUs. ARPU remained relatively constant during 2009 as (i) an improvement in VTR’s RGU mix, attributable to a higher proportion of digital cable and broadband internet RGUs, and (ii) increases due to various inflation and other price adjustments for certain video, broadband internet and telephony services were offset by (a) a decrease due to competition, particularly from the incumbent telecommunications operator in Chile, and (b) a decrease due to higher proportions of subscribers selecting lower-priced tiers of video, broadband internet and telephony services. A decline in VTR’s telephony ARPU contributed to an organic decline in revenue from telephony services during 2009, as compared to 2008.
Austar (Australia). Austar’s revenue decreased $0.8 million or 0.1% during 2009, as compared to 2008. Excluding the effects of FX, Austar’s revenue increased $36.1 million or 6.8%. This increase is attributable to an increase in subscription revenue that resulted from (i) a higher average number of DTH RGUs during 2009 and (ii) the positive impact of higher ARPU. The increase in ARPU is primarily attributable to (i) a March 2009 price increase for certain DTH video services and (ii) higher penetration of premium services, such as personal video recorders. Austar’s non-subscription revenue decreased slightly during 2009, as compared to 2008, as a decline in revenue from mobile telephony services was partially offset by a net increase resulting from individually insignificant changes in other non-subscription revenue categories.
Revenue — 2008 compared to 2007
| | | | | | | | | | | | | | | | | | |
| | | Year ended
December 31, | | | Increase
(decrease) | | | Increase
(decrease)
excluding FX | |
| | | 2008 | | | 2007 | | | $ | | | % | | | % | |
| | | in millions | | | | | | | |
UPC Broadband Division: | | | | | | | | | | | | | | | | | | |
The Netherlands | | $ | 1,181.1 | | | $ | 1,060.6 | | | $ | 120.5 | | | 11.4 | | | 3.9 | |
Switzerland | | | 1,017.0 | | | | 873.9 | | | | 143.1 | | | 16.4 | | | 4.9 | |
Other Western Europe | | | 893.8 | | | | 810.3 | | | | 83.5 | | | 10.3 | | | 2.8 | |
| | | | | | | | | | | | | | | | | | |
Total Western Europe | | | 3,091.9 | | | | 2,744.8 | | | | 347.1 | | | 12.6 | | | 3.9 | |
| | | | | | | | | | | | | | | | | | |
Central and Eastern Europe | | | 1,301.0 | | | | 1,139.5 | | | | 161.5 | | | 14.2 | | | 3.6 | |
Central operations | | | 1.9 | | | | 4.1 | | | | (2.2 | ) | | (53.7 | ) | | (59.4 | ) |
| | | | | | | | | | | | | | | | | | |
Total UPC Broadband Division | | | 4,394.8 | | | | 3,888.4 | | | | 506.4 | | | 13.0 | | | 3.7 | |
Telenet (Belgium) | | | 1,509.0 | | | | 1,291.3 | | | | 217.7 | | | 16.9 | | | 9.4 | |
VTR (Chile) | | | 713.9 | | | | 634.9 | | | | 79.0 | | | 12.4 | | | 11.6 | |
Austar (Australia) | | | 534.7 | | | | 474.5 | | | | 60.2 | | | 12.7 | | | 11.6 | |
Corporate and other | | | 576.0 | | | | 501.2 | | | | 74.8 | | | 14.9 | | | 9.7 | |
Intersegment eliminations | | | (84.9 | ) | | | (87.2 | ) | | | 2.3 | �� | | 2.6 | | | 9.0 | |
| | | | | | | | | | | | | | | | | | |
Total | | $ | 7,643.5 | | | $ | 6,703.1 | | | $ | 940.4 | | | 14.0 | | | 6.7 | |
| | | | | | | | | | | | | | | | | | |
The Netherlands. The Netherlands’ revenue increased $120.5 million or 11.4% during 2008, as compared to 2007. Excluding the effects of foreign FX, the Netherlands’ revenue increased $41.4 million or 3.9%. This increase is attributable to an increase in subscription revenue that was partially offset by a decrease in non-subscription revenue. The increase in subscription revenue is due to (i) higher ARPU and (ii) a higher number of average RGUs
II-10
during 2008, as compared to 2007. ARPU was higher during 2008, as the positive impacts of (i) an improvement in the Netherlands’ RGU mix, attributable to a higher proportion of telephony, digital cable and broadband internet RGUs, (ii) January 2008 price increases for certain video, broadband internet and telephony services and (iii) growth in the Netherlands’ digital cable services, including increased revenue from premium digital services and products, were only partially offset by the negative impacts of (a) increased competition, (b) changes in telephony subscriber calling patterns and an increase in the proportion of telephony subscribers selecting fixed-rate calling plans and (c) an increase in the proportion of customers selecting lower-priced tiers of broadband internet services. The increase in average RGUs is attributable to an increase in average telephony, digital cable and broadband internet RGUs that was only partially offset by a decline in average analog cable RGUs. The decline in the Netherlands’ average analog cable RGUs is primarily attributable to (i) the migration of certain analog cable customers to digital cable services and (ii) the effects of significant competition from the incumbent telecommunications operator in the Netherlands. We expect that we will continue to face significant competition from the incumbent telecommunications operator in future periods. The increase in subscription revenue during 2008 also includes the impact of a $6.8 million increase that is primarily related to favorable analog cable rate settlements with certain municipalities, with $4.5 million of the impact relating to the fourth quarter of 2008. The decrease in the Netherlands’ non-subscription revenue is primarily attributable to (i) a decrease in revenue from B2B services, as increased competition has led to the loss of certain B2B contracts, and (ii) lower revenue from installation fees as a result of higher discounting and lower subscriber additions.
Switzerland.Switzerland’s revenue increased $143.1 million or 16.4% during 2008, as compared to 2007. Excluding the effects of FX, Switzerland’s revenue increased $42.7 million or 4.9%. This increase is attributable to an increase in subscription revenue, due to (i) a higher number of average RGUs and (ii) higher ARPU during 2008. The increase in average RGUs is attributable to increases in average digital cable, broadband internet and telephony RGUs that were only partially offset by a decline in average analog cable RGUs. ARPU was higher during 2008, as the positive impacts of (i) an improvement in Switzerland’s RGU mix, attributable to a higher proportion of digital cable, telephony and broadband internet RGUs, (ii) a January 2008 price increase for analog and digital cable services and (iii) Switzerland’s digital migration efforts were only partially offset by the negative impacts of (a) increased competition, (b) lower telephony call volume, (c) an increase in the proportion of customers selecting lower-priced tiers of broadband internet services and (d) a lower-priced tier of digital cable services and a decrease in the rental price charged for digital cable set-top boxes that Switzerland began offering in April 2007 to comply with the regulatory framework established by the Swiss Price Regulator in November 2006. Switzerland’s non-subscription revenue remained relatively constant during 2008, as a decrease in interconnect revenue was offset by a net increase resulting from individually insignificant changes in other components of non-subscription revenue. The decrease in interconnect revenue primarily is attributable to reductions in interconnect tariffs that were imposed by a regulatory authority during the fourth quarter of 2008. These tariff reductions, which were retroactive to January 1, 2007, resulted in decreases in interconnect revenue of $2.2 million for the year ended December 31, 2008 and $4.4 million for the fourth quarter of 2008, each as compared to the corresponding prior year period.
Other Western Europe. Other Western Europe’s revenue increased $83.5 million or 10.3% during 2008, as compared to 2007. This increase includes $22.0 million attributable to the impacts of the October 2007 Tirol acquisition and another less significant acquisition. Excluding the effects of these acquisitions and FX, Other Western Europe’s revenue increased $0.5 million or 0.1%. This increase is attributable to an increase in subscription revenue, as the positive impact of a higher number of average RGUs during 2008, as compared to 2007, was only partially offset by lower ARPU. The increase in Other Western Europe’s average RGUs is attributable to increases in the average number of digital cable, telephony and broadband internet RGUs that were only partially offset by declines in average analog cable and MMDS video RGUs. ARPU decreased during 2008, as the positive impacts of (i) an improvement in Other Western Europe’s RGU mix, primarily attributable to a higher proportion of digital cable RGUs, (ii) January 2008 price increases for certain analog cable, digital cable and MMDS video services and (iii) a July 2008 price increase in Ireland for certain broadband internet services were more than offset by the negative impacts of (a) increased competition, (b) lower telephony call volume and (c) an increase in the proportion of subscribers selecting VoIP telephony service, which generally is priced lower than circuit-switched telephony service. In Austria, subscription revenue decreased during 2008, as compared to 2007. This decrease, which is largely related to the significant competition we are experiencing in Austria, includes declines in revenue from
II-11
broadband internet and telephony services that were only partially offset by an increase in revenue from video services. Other Western Europe’s non-subscription revenue decreased slightly during 2008, as compared to 2007, as a decrease in installation revenue in Austria was only partially offset by a net increase resulting from individually insignificant changes in other components of Other Western Europe’s non-subscription revenue.
Central and Eastern Europe. Central and Eastern Europe’s revenue increased $161.5 million or 14.2% during 2008, as compared to 2007. This increase includes $5.9 million attributable to the impact of acquisitions. Excluding the effects of acquisitions and FX, Central and Eastern Europe’s revenue increased $34.7 million or 3.0%. Most of this increase is attributable to an increase in subscription revenue as a result of the positive impact of higher average RGUs during 2008 that was only partially offset by the negative impact of lower ARPU. The increase in average RGUs is attributable to increases in average broadband internet RGUs (mostly in Poland, Romania, Hungary and the Czech Republic) and telephony RGUs (mostly related to the expansion of VoIP telephony services in Hungary, the Czech Republic, Poland and Romania), that were only partially offset by a decline in average video RGUs. The decline in average video RGUs is attributable to decreases in Romania and, to a lesser extent, the Czech Republic, Hungary and Slovakia that were only partially offset by a small increase in Poland. ARPU declined in Central and Eastern Europe during 2008, as compared to 2007, as the positive impacts of (i) an improvement in RGU mix, primarily attributable to a higher proportion of digital cable (due in part to the second quarter 2008 launch of digital cable services in Poland and Slovakia) and broadband internet RGUs, and (ii) rate increases for video services in certain countries were more than offset by the negative impacts of (a) increased competition, (b) a higher proportion of broadband internet and video subscribers selecting lower-priced tiers of service and (c) changes in telephony subscriber calling patterns and an increase in the proportion of telephony subscribers selecting fixed-rate calling plans. An increase in non-subscription revenue also contributed to the increase in revenue during 2008, primarily attributable to increases in installation, interconnect and B2B revenue.
In Romania, competition contributed to (i) an organic decline in total RGUs during the three months ended December 31, 2008 and (ii) declines in ARPU, video revenue and overall revenue during 2008, as compared to 2007. In response to the elevated level of competition in Romania, we implemented aggressive pricing and marketing strategies. These strategies, which contributed to the organic decline in Romania’s revenue during 2008, were implemented with the objective of maintaining our market share in Romania and enhancing our prospects for continued revenue growth in future periods. In Hungary, competition contributed to a decline in subscription revenue during 2008, as compared to 2007, as a decline in revenue from video services was only partially offset by increases in revenue from broadband internet and telephony services. In the case of the Czech Republic, competition has contributed to declines during 2008, as compared to 2007, in (i) ARPU from all product categories and (ii) revenue from video services.
Telenet (Belgium). Telenet’s revenue increased $217.7 million or 16.9% during 2008, as compared to 2007. This increase includes $40.8 million attributable to the impact of acquisitions. Excluding the effects of these acquisitions and FX, Telenet’s revenue increased $80.4 million or 6.2%. Most of this increase is attributable to an increase in subscription revenue due to (i) a higher number of average RGUs during 2008, as compared to 2007 and (ii) a slight increase in ARPU. The increase in average RGUs primarily is attributable to increases in the average number of digital cable, broadband internet and telephony RGUs that were only partially offset by a decline in the average number of analog cable RGUs. ARPU increased slightly during 2008, as the positive impacts of (i) an improvement in Telenet’s RGU mix, primarily attributable to a higher proportion of digital cable, broadband internet and telephony RGUs, (ii) an August 2007 price increase for analog cable services, (iii) an increase in revenue from premium digital cable services, such as video-on-demand, and (iv) an increase in revenue from set-top box rentals due to Telenet’s increased emphasis on the rental, as opposed to the sale, of set-top boxes were largely offset by the negative impacts of (a) increased competition, (b) a higher proportion of customers selecting lower-priced tiers of broadband internet services and (c) lower ARPU from telephony services. The decline in ARPU from telephony services reflects an increasing proportion of subscribers selecting fixed-rate calling plans and lower rates for fixed-to-mobile voice traffic. An increase in non-subscription revenue also contributed to the increase in revenue during 2008, as an increase in B2B revenue was only partially offset by lower revenue from set-top box sales and interconnect fees. The decrease in interconnect fees is due primarily to reductions in fixed-line termination rates imposed by regulatory authorities.
II-12
VTR (Chile). VTR’s revenue increased $79.0 million or 12.4% during 2008, as compared to 2007. Excluding the effects of FX, VTR’s revenue increased $73.4 million or 11.6%. This increase is attributable to an increase in subscription revenue, due primarily to higher average numbers of broadband internet, telephony and video RGUs during 2008 and, to a lesser extent, a slight increase in ARPU. ARPU increased slightly during 2008, as the positive impacts of (i) an improvement in VTR’s RGU mix, attributable to a higher proportion of digital cable and broadband internet RGUs, (ii) various inflation adjustments for certain video, broadband internet and telephony services and (iii) the continued migration of certain telephony subscribers to an unlimited fixed-rate calling plan were only partially offset by the negative impacts of (a) increased competition, particularly from the incumbent telecommunications operator in Chile, and (b) an increase in the proportion of subscribers selecting lower-priced tiers of analog video services.
Austar (Australia). Austar’s revenue increased $60.2 million or 12.7% during 2008, as compared to 2007. Excluding the effects of FX, Austar’s revenue increased $54.9 million or 11.6%. This increase is attributable to an increase in subscription revenue, due primarily to (i) higher average numbers of DTH RGUs during 2008 and (ii) an increase in ARPU. The increase in ARPU is primarily attributable to (i) a January 2008 price increase for DTH video services and (ii) higher penetration of premium services, such as personal video recorders. Austar’s non-subscription revenue increased slightly during 2008, as compared to 2007, as a decline in revenue from mobile telephony services was more than offset by a net increase resulting from individually insignificant changes in other non-subscription revenue categories.
Operating Expenses of our Reportable Segments
Operating expenses — 2009 compared to 2008
| | | | | | | | | | | | | | | | | | |
| | | Year ended
December 31, | | | Increase
(decrease) | | | Increase
(decrease)
excluding FX | |
| | | 2009 | | | 2008 | | | $ | | | % | | | % | |
| | | in millions | | | | | | | |
UPC Broadband Division: | | | | | | | | | | | | | | | | | | |
The Netherlands | | $ | 347.3 | | | $ | 373.0 | | | $ | (25.7 | ) | | (6.9 | ) | | (1.6 | ) |
Switzerland | | | 308.8 | | | | 324.4 | | | | (15.6 | ) | | (4.8 | ) | | (4.6 | ) |
Other Western Europe | | | 319.0 | | | | 348.3 | | | | (29.3 | ) | | (8.4 | ) | | (3.3 | ) |
| | | | | | | | | | | | | | | | | | |
Total Western Europe | | | 975.1 | | | | 1,045.7 | | | | (70.6 | ) | | (6.8 | ) | | (3.1 | ) |
| | | | | | | | | | | | | | | | | | |
Central and Eastern Europe | | | 413.9 | | | | 462.7 | | | | (48.8 | ) | | (10.5 | ) | | 6.4 | |
Central operations | | | 53.0 | | | | 52.1 | | | | 0.9 | | | 1.7 | | | 7.8 | |
| | | | | | | | | | | | | | | | | | |
Total UPC Broadband Division | | | 1,442.0 | | | | 1,560.5 | | | | (118.5 | ) | | (7.6 | ) | | 0.1 | |
| | | | | |
Telenet (Belgium) | | | 610.1 | | | | 542.9 | | | | 67.2 | | | 12.4 | | | 17.7 | |
VTR (Chile) | | | 299.4 | | | | 297.3 | | | | 2.1 | | | 0.7 | | | 8.2 | |
Austar (Australia) | | | 269.6 | | | | 275.9 | | | | (6.3 | ) | | (2.3 | ) | | 4.6 | |
Corporate and other | | | 331.8 | | | | 358.9 | | | | (27.1 | ) | | (7.6 | ) | | 3.0 | |
Intersegment eliminations | | | (77.5 | ) | | | (78.8 | ) | | | 1.3 | | | 1.6 | | | (3.7 | ) |
| | | | | | | | | | | | | | | | | | |
Total operating expenses excluding stock-based compensation expense | | | 2,875.4 | | | | 2,956.7 | | | | (81.3 | ) | | (2.7 | ) | | 4.8 | |
| | | | | | | | | | | | | | | | | | |
Stock-based compensation expense | | | 9.6 | | | | 9.6 | | | | — | | | — | | | | |
| | | | | | | | | | | | | | | | | | |
Total | | $ | 2,885.0 | | | $ | 2,966.3 | | | $ | (81.3 | ) | | (2.7 | ) | | | |
| | | | | | | | | | | | | | | | | | |
General. Operating expenses include programming, network operations, interconnect, customer operations, customer care, stock-based compensation expense and other direct costs. We do not include stock-based compensation in the following discussion and analysis of the operating expenses of our reportable segments as
II-13
stock-based compensation expense is not included in the performance measures of our reportable segments. Stock-based compensation expense is discussed under theDiscussion and Analysis of Our Consolidated Operating Resultsbelow. Programming costs, which represent a significant portion of our operating costs, are expected to rise in future periods as a result of the expansion of service offerings and the potential for price increases. In addition, we are subject to inflationary pressures with respect to our labor and other costs and foreign currency exchange risk with respect to costs and expenses that are denominated in currencies other than the respective functional currencies of our operating segments (non-functional currency expenses). Any cost increases that we are not able to pass on to our subscribers through service rate increases would result in increased pressure on our operating margins. For additional information concerning our foreign currency exchange risks seeQuantitative and Qualitative Disclosures about Market Risk — Foreign Currency Risk below.
UPC Broadband Division. The UPC Broadband Division’s operating expenses (exclusive of stock-based compensation expense) decreased $118.5 million or 7.6% during 2009, as compared to 2008. This decrease is net of a $1.7 million increase attributable to the impact of acquisitions. Excluding the effects of acquisitions and FX, the UPC Broadband Division’s operating expenses remained relatively unchanged and includes the following factors:
| | • | | An increase in programming and related costs of $23.4 million or 6.7%, due primarily to (i) growth in digital cable services, predominantly in the Netherlands, Poland, Romania and Austria, and (ii) FX with respect to non-functional currency expenses associated with certain programming contracts in Central and Eastern Europe, particularly in Romania, Poland and Hungary. These increases were partially offset by a decrease in programming and related costs in Ireland as a result of (i) a lower average number of video cable RGUs and (ii) the impact of subscribers selecting lower-priced tiers of digital cable services and products; |
| | • | | A decrease in interconnect and access costs of $19.2 million or 10.6%, due primarily to the net effect of (i) lower interconnect and access rates in the Netherlands and Austria, (ii) lower B2B volume in the Netherlands and (iii) higher interconnect rates and growth in the number of telephony and internet subscribers in Ireland. These decreases were partially offset by the impact of interconnect tariff reductions that were imposed by a regulatory authority in Switzerland during the fourth quarter of 2008. The fourth quarter 2008 adjustments that we recorded to reflect these tariff reductions, which were retroactive to January 1, 2007, gave rise to increases in interconnect expense of $2.8 million and $1.5 million during the quarter and year ended December 31, 2009, respectively. |
| | • | | An increase in network and information technology related expenses of $18.0 million or 9.8%, due primarily to (i) higher maintenance costs in the UPC Broadband Division’s central operations, the Netherlands and Poland, (ii) higher utility costs in Poland and (iii) an increase relating to the impact of a $2.5 million energy tax credit received by the Netherlands during the fourth quarter of 2008; |
| | • | | A decrease associated with lower levels of B2B construction services and equipment sales in Switzerland of $13.2 million; |
| | • | | A decrease in personnel costs of $7.5 million or 2.4%, due primarily to certain restructuring activities in Austria and lower staffing levels in Romania; |
| | • | | A decrease in bad debt and collection expenses of $3.1 million, due largely to decreases in bad debt expenses in Romania and Ireland that were only partially offset by increases in Switzerland and Austria. The decrease in bad debt expense in Romania, which amounted to $9.8 million, was due primarily to Romania’s improved credit and collection policies; and |
| | • | | A net increase resulting from individually insignificant changes in other operating expense categories. |
Telenet (Belgium).Telenet’s operating expenses (exclusive of stock-based compensation expense) increased $67.2 million or 12.4% during 2009, as compared to 2008. This increase includes $76.4 million attributable to the impact of acquisitions. Excluding the effects of acquisitions and FX, Telenet’s operating expenses increased $19.6 million or 3.6%. This increase includes the following factors:
| | • | | An increase in programming and related costs of $17.6 million or 12.3%, as an increase in content costs associated with the expansion of digital cable services more than offset a decrease in copyright |
II-14
| | fees that arose from lower average rates due to the favorable renegotiation of certain contracts. In addition, a $4.2 million decrease associated with the impact of accrual releases in connection with certain copyright fee settlements in 2008 contributed to the increase in programming and related costs; |
| | • | | An increase of $8.7 million related to the impact of a fourth quarter 2009 settlement of future obligations to provide post-employment benefits to certain of Telenet’s current employees; |
| | • | | A decrease in the cost of set-top boxes sold to customers of $8.8 million or 48.1%, due primarily to Telenet’s increased emphasis since the second quarter of 2008 on the rental, as opposed to the sale, of set-top boxes; |
| | • | | An increase in call center costs of $8.1 million or 28.2%, due primarily to higher incoming and outgoing call volumes arising from (i) an increase in the number of subscribers selecting advanced services such as digital cable, broadband internet and telephony services, (ii) the migration of customers in the Interkabel footprint to Telenet’s billing system and (iii) Telenet’s efforts to improve service levels and maintain or improve subscriber retention rates; |
| | • | | A decrease in personnel costs of $3.9 million or 3.7%, due to the net effect of (i) lower bonus and severance costs, (ii) annual wage increases and (iii) higher staffing levels; and |
| | • | | A net decrease resulting from individually insignificant changes in other operating expense categories. |
VTR (Chile). VTR’s operating expenses (exclusive of stock-based compensation expense) increased $2.1 million or 0.7% during 2009, as compared to 2008. Excluding the effects of FX, VTR’s operating expenses increased $24.5 million or 8.2%. This increase includes the following factors:
| | • | | An increase in programming and related costs of $13.9 million or 15.4%, due primarily to (i) growth in VTR’s digital cable services and (ii) foreign currency exchange fluctuations with respect to VTR’s U.S. dollar denominated programming contracts. Most of VTR’s programming costs are denominated in U.S. dollars; |
| | • | | An increase in bad debt expense of $8.7 million, due primarily to (i) an increase in VTR’s customer base and (ii) the impact of difficult economic conditions. An increase associated with the $3.6 million impact of a second quarter 2008 reversal of a bad debt reserve in connection with the settlement of an interconnect fee dispute also contributed to the increase; |
| | • | | A decrease in interconnect and access costs of $8.5 million or 13.3%, due primarily to the net effect of (i) decreases associated with lower tariff rates and call volumes and (ii) increases associated with higher average numbers of broadband internet and telephony subscribers; and |
| | • | | An increase in network-related expenses of $7.5 million or 20.3%, due primarily to higher maintenance and materials costs. |
Austar (Australia). Austar’s operating expenses (exclusive of stock-based compensation expense) decreased $6.3 million or 2.3% during 2009, as compared to 2008. Excluding the effects of FX, Austar’s operating expenses increased $12.6 million or 4.6%. This increase is primarily attributable to an increase in programming and related costs of $13.8 million or 5.9%, due primarily to (i) a higher average number of Austar’s DTH video RGUs and (ii) rate increases for certain programming contracts.
II-15
Operating expenses — 2008 compared to 2007
| | | | | | | | | | | | | | | | | | |
| | | Year ended
December 31, | | | Increase
(decrease) | | | Increase
(decrease)
excluding FX | |
| | | 2008 | | | 2007 | | | $ | | | % | | | % | |
| | | in millions | | | | | | | |
UPC Broadband Division: | | | | | | | | | | | | | | | | | | |
The Netherlands | | $ | 373.0 | | | $ | 369.7 | | | $ | 3.3 | | | 0.9 | | | (6.2 | ) |
Switzerland | | | 324.4 | | | | 312.3 | | | | 12.1 | | | 3.9 | | | (5.8 | ) |
Other Western Europe | | | 348.3 | | | | 337.2 | | | | 11.1 | | | 3.3 | | | (3.9 | ) |
| | | | | | | | | | | | | | | | | | |
Total Western Europe | | | 1,045.7 | | | | 1,019.2 | | | | 26.5 | | | 2.6 | | | (5.3 | ) |
| | | | | | | | | | | | | | | | | | |
Central and Eastern Europe | | | 462.7 | | | | 411.7 | | | | 51.0 | | | 12.4 | | | 3.0 | |
Central operations | | | 52.1 | | | | 74.1 | | | | (22.0 | ) | | (29.7 | ) | | (33.3 | ) |
| | | | | | | | | | | | | | | | | | |
Total UPC Broadband Division | | | 1,560.5 | | | | 1,505.0 | | | | 55.5 | | | 3.7 | | | (4.4 | ) |
| | | | | |
Telenet (Belgium) | | | 542.9 | | | | 486.4 | | | | 56.5 | | | 11.6 | | | 4.7 | |
VTR (Chile) | | | 297.3 | | | | 272.6 | | | | 24.7 | | | 9.1 | | | 8.5 | |
Austar (Australia) | | | 275.9 | | | | 251.0 | | | | 24.9 | | | 9.9 | | | 8.7 | |
Corporate and other | | | 358.9 | | | | 327.4 | | | | 31.5 | | | 9.6 | | | 4.9 | |
Intersegment eliminations | | | (78.8 | ) | | | (86.5 | ) | | | 7.7 | | | 8.9 | | | 14.9 | |
| | | | | | | | | | | | | | | | | | |
Total operating expenses excluding stock-based compensation expense | | | 2,956.7 | | | | 2,755.9 | | | | 200.8 | | | 7.3 | | | 1.1 | |
| | | | | | | | | | | | | | | | | | |
Stock-based compensation expense | | | 9.6 | | | | 11.9 | | | | (2.3 | ) | | (19.3 | ) | | | |
| | | | | | | | | | | | | | | | | | |
Total | | $ | 2,966.3 | | | $ | 2,767.8 | | | $ | 198.5 | | | 7.2 | | | | |
| | | | | | | | | | | | | | | | | | |
UPC Broadband Division. The UPC Broadband Division’s operating expenses (exclusive of stock-based compensation expense) increased $55.5 million or 3.7% during 2008, as compared to 2007. This increase includes $10.0 million attributable to the impact of acquisitions. Excluding the effects of acquisitions and FX, the UPC Broadband Division’s operating expenses decreased $76.3 million or 5.1%. This decrease includes the following factors:
| | • | | A decrease in interconnect and access costs of $29.6 million or 11.9%, due primarily to (i) lower interconnect and access rates in Austria, Switzerland and the Netherlands, (ii) lower B2B volume in the Netherlands, (iii) decreased telephony usage in Austria and (iv) reductions in interconnect tariffs in Switzerland that were imposed by a regulatory authority during the fourth quarter of 2008. These tariff reductions, which were retroactive to January 1, 2007, resulted in decreases in interconnect expense of $1.3 million for the year ended December 31, 2008 and $2.8 million for the fourth quarter of 2008, each as compared to the corresponding prior year period; |
| | • | | A decrease in personnel costs of $16.8 million or 5.6%, due largely to (i) decreased staffing levels, particularly in (a) the Netherlands, in connection with the integration of certain components of the Netherlands’ operations, (b) Switzerland and Austria, in connection with the increased usage of third parties to manage excess call volume and (c) Romania, in connection with certain restructuring activities, and (ii) an increase in personnel and related costs allocable to capital activities, such as the installation of customer premise equipment for digital cable services; |
| | • | | A decrease in network related expenses of $9.5 million or 6.1%, due primarily to (i) cost containment efforts in Switzerland and the Netherlands and (ii) the impact of a $2.8 million energy tax credit received by the Netherlands during the fourth quarter of 2008; |
| | • | | A decrease in management fees of $8.8 million, due primarily to the renegotiation of an agreement with the noncontrolling interest owner of one of our operating subsidiaries in Austria; |
II-16
| | • | | An increase in outsourced labor and consulting fees of $8.5 million or 7.5%, associated with the use of third parties to manage excess call center volume, primarily in Switzerland, Austria and the Czech Republic. This increase, which was due in part to growth in digital cable services, was partially offset by a decrease in Ireland associated with higher costs during 2007 related to a billing system conversion and the integration of certain call center operations; |
| | • | | An increase in programming and related costs of $4.2 million or 1.4%, due primarily to growth in digital cable services, predominantly in the Netherlands, Austria and Switzerland. These increases were partially offset by decreases in programming and related costs as a result of lower analog cable RGUs in Romania, Hungary, the Czech Republic and Ireland; |
| | • | | A decrease in bad debt expense of $1.4 million, due primarily to reductions in bad debt expense in Switzerland, Austria and to a lesser extent, the Czech Republic, the Netherlands, and Ireland, due largely to improved credit and collection procedures. These decreases were largely offset by a $7.5 million increase in bad debt expense in Romania; and |
| | • | | A net decrease resulting from individually insignificant changes in other operating expense categories. |
Telenet (Belgium).Telenet’s operating expenses (exclusive of stock-based compensation expense) increased $56.5 million or 11.6% during 2008, as compared to 2007. This increase includes $20.0 million attributable to the impact of acquisitions. Excluding the effects of acquisitions and FX, Telenet’s operating expenses increased $2.7 million or 0.6%. This increase includes the following factors:
| | • | | A decrease in the cost of set-top boxes sold to customers of $18.4 million or 52.0%, mostly due to Telenet’s increased emphasis on the rental, as opposed to the sale, of set-top boxes; |
| | • | | An increase in outsourced labor and consulting fees of $10.4 million or 33.4%, due primarily to (i) increased expenses associated with installation and other customer-facing activities and (ii) the temporary replacement of certain full time employees with outside contractors; |
| | • | | An increase in programming and related costs of $7.3 million or 7.0%, as an increase associated with the growth in Telenet’s digital cable services was only partially offset by a $4.1 million decrease associated with the impact of accrual releases in connection with certain copyright fee settlements in 2008; |
| | • | | An increase in call overflow fees of $4.8 million or 22.9%, due primarily to increases in staffing levels to manage excess call center volume associated with digital video services; |
| | • | | An increase in personnel costs of $2.0 million or 2.1%, as increases associated with (i) annual wage increases and (ii) increased severance costs were only partially offset by decreases associated with (a) increases in personnel and related costs allocable to capital activities, such as the installation of customer premise equipment and network upgrades and (b) reduced staffing levels related to the outsourcing of certain programming operations; and |
| | • | | A net decrease resulting from individually insignificant changes in other operating expense categories. |
VTR (Chile). VTR’s operating expenses (exclusive of stock-based compensation expense) increased $24.7 million or 9.1% during 2008, as compared to 2007. Excluding the effects of FX, VTR’s operating expenses increased $23.3 million or 8.5%. This increase includes the following factors:
| | • | | An increase in programming and related costs of $12.5 million or 17.3%, due primarily to increases in the average number of VTR’s video RGUs, an increasing proportion of which consists of digital cable RGUs; |
| | • | | An increase in interconnect and access charges of $8.2 million or 14.7%, due primarily to (i) a higher volume of traffic associated with increases in VTR’s telephony RGUs and (ii) increased costs associated with (a) increased usage of broadband internet services, due in part to speed upgrades that were completed in March 2008 and November 2008, and (b) an increase in VTR’s broadband internet RGUs; |
II-17
| | • | | An increase in personnel costs of $3.1 million or 5.9%, largely due to periodic wage increases, including inflation adjustments; and |
| | • | | An increase in bad debt expense of $1.6 million, as increases associated with RGU growth and weak economic conditions in Chile were only partially offset by a $3.2 million decrease associated with the impact of the second quarter 2008 reversal of a bad debt reserve in connection with the settlement of an interconnect fee dispute. |
Austar (Australia). Austar’s operating expenses (exclusive of stock-based compensation expense) increased $24.9 million or 9.9% during 2008, as compared to 2007. Excluding the effects of FX, Austar’s operating expenses increased $21.7 million or 8.7%. This increase includes the following factors:
| | • | | An increase in programming and related costs of $18.2 million or 8.5%, due primarily to increases in the average number of Austar’s DTH video RGUs; and |
| | • | | An increase in personnel costs of $2.5 million or 14.6%, largely due to annual wage increases and increased staffing levels. |
SG&A Expenses of our Reportable Segments
SG&A expenses — 2009 compared to 2008
| | | | | | | | | | | | | | | | | | |
| | | Year ended
December 31, | | | Increase
(decrease) | | | Increase
(decrease)
excluding FX | |
| | | 2009 | | | 2008 | | | $ | | | % | | | % | |
| | | in millions | | | | | | | |
UPC Broadband Division: | | | | | | | | | | | | | | | | | | |
The Netherlands | | $ | 127.0 | | | $ | 137.5 | | | $ | (10.5 | ) | | (7.6 | ) | | (2.1 | ) |
Switzerland | | | 147.4 | | | | 152.5 | | | | (5.1 | ) | | (3.3 | ) | | (2.9 | ) |
Other Western Europe | | | 124.0 | | | | 130.7 | | | | (6.7 | ) | | (5.1 | ) | | 0.5 | |
| | | | | | | | | | | | | | | | | | |
Total Western Europe | | | 398.4 | | | | 420.7 | | | | (22.3 | ) | | (5.3 | ) | | (1.6 | ) |
| | | | | | | | | | | | | | | | | | |
Central and Eastern Europe | | | 132.3 | | | | 158.7 | | | | (26.4 | ) | | (16.6 | ) | | (0.9 | ) |
Central operations | | | 113.4 | | | | 132.0 | | | | (18.6 | ) | | (14.1 | ) | | (9.3 | ) |
| | | | | | | | | | | | | | | | | | |
Total UPC Broadband Division | | | 644.1 | | | | 711.4 | | | | (67.3 | ) | | (9.5 | ) | | (2.9 | ) |
| | | | | |
Telenet (Belgium) | | | 243.1 | | | | 239.5 | | | | 3.6 | | | 1.5 | | | 6.2 | |
VTR (Chile) | | | 113.0 | | | | 121.1 | | | | (8.1 | ) | | (6.7 | ) | | 1.7 | |
Austar (Australia) | | | 78.9 | | | | 81.5 | | | | (2.6 | ) | | (3.2 | ) | | 3.4 | |
Corporate and other | | | 222.6 | | | | 230.6 | | | | (8.0 | ) | | (3.5 | ) | | 2.1 | |
Inter-segment eliminations | | | (0.6 | ) | | | (6.1 | ) | | | 5.5 | | | 90.2 | | | 90.5 | |
| | | | | | | | | | | | | | | | | | |
Total SG&A expenses excluding stock-based compensation expense | | | 1,301.1 | | | | 1,378.0 | | | | (76.9 | ) | | (5.6 | ) | | 0.7 | |
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
Stock-based compensation expense | | | 119.5 | | | | 143.4 | | | | (23.9 | ) | | (16.7 | ) | | | |
| | | | | | | | | | | | | | | | | | |
Total | | $ | 1,420.6 | | | $ | 1,521.4 | | | $ | (100.8 | ) | | (6.6 | ) | | | |
| | | | | | | | | | | | | | | | | | |
General. SG&A expenses include human resources, information technology, general services, management, finance, legal and marketing costs, stock-based compensation and other general expenses. We do not include stock-based compensation in the following discussion and analysis of the SG&A expenses of our reportable segments as stock-based compensation expense is not included in the performance measures of our reportable segments. Stock-based compensation expense is discussed under theDiscussion and Analysis of Our Consolidated Operating Resultsbelow. As noted underOperating Expenses above, we are subject to inflationary pressures with respect to our labor
II-18
and other costs and foreign currency exchange risk with respect to non-functional currency expenses. For additional information concerning our foreign currency exchange risks seeQuantitative and Qualitative Disclosures about Market Risk — Foreign Currency Risk below.
UPC Broadband Division. The UPC Broadband Division’s SG&A expenses (exclusive of stock-based compensation expense) decreased $67.3 million or 9.5% during 2009, as compared to 2008. This decrease is net of a $0.2 million increase attributable to the impact of acquisitions. Excluding the effects of acquisitions and FX, the UPC Broadband Division’s SG&A expenses decreased $20.6 million or 2.9%. This decrease includes the following factors:
| | • | | A decrease in outsourced labor and professional fees of $7.4 million or 26.9%, due primarily to (i) a decrease in system implementation and other information technology costs incurred by the UPC Broadband Division’s central operations, (ii) a decrease related to costs incurred during 2008 associated with a billing system migration in Switzerland and (iii) a decrease in consulting costs in the Netherlands related to sales and marketing and information technology activities; |
| | • | | A $4.2 million increase due to the impact of a favorable settlement of a value added tax contingency in Switzerland during the fourth quarter of 2008; |
| | • | | A decrease in sales and marketing costs of $4.1 million or 2.0%, due largely to lower marketing expenditures in Austria, the Netherlands, Hungary and the Czech Republic; and |
| | • | | A net decrease resulting from individually insignificant changes in telecommunications, travel and entertainment, personnel and other SG&A expense categories, due largely to cost containment efforts. |
Telenet (Belgium). Telenet’s SG&A expenses (exclusive of stock-based compensation expense) increased $3.6 million or 1.5% during 2009, as compared to 2008. This increase includes $11.3 million attributable to the impact of acquisitions. Excluding the effects of acquisitions and FX, Telenet’s SG&A expenses increased $3.5 million or 1.5%. This increase includes the followings factors:
| | • | | An increase in outsourced labor and professional fees of $7.1 million or 36.0%, due primarily to (i) temporary replacement of certain full-time employees with outside contractors and (ii) an increase in strategic consulting projects; |
| | • | | An increase in sales and marketing costs of $6.1 million or 6.7%, due primarily to (i) the impact of higher sales commissions and (ii) an increase in marketing efforts; |
| | • | | A decrease in personnel costs of $4.5 million or 5.0%, as the impacts of reduced staffing levels and lower severance costs were only partially offset by higher costs associated with annual wage increases; |
| | • | | A decrease in facilities expenses, due primarily to lower maintenance and insurance costs; and |
| | • | | A net decrease resulting from individually insignificant changes in other SG&A expense categories. |
VTR (Chile). VTR’s SG&A expenses (exclusive of stock-based compensation expense) decreased $8.1 million or 6.7% during 2009, as compared to 2008. Excluding the effects of FX, VTR’s SG&A expenses increased $2.1 million or 1.7%. This increase includes the following factors:
| | • | | An increase in sales and marketing costs of $3.2 million or 10.2%, due primarily to (i) higher sales commissions and (ii) an increase in marketing efforts; |
| | • | | A decrease in labor and related costs of $2.4 million or 5.2%, due primarily to reduced staffing levels; and |
| | • | | A net increase resulting from individually insignificant changes in other SG&A expense categories, including a decrease associated with legal fees incurred during the second quarter 2008 in connection with the settlement of an interconnect fee dispute. |
II-19
Austar (Australia). Austar’s SG&A expenses (exclusive of stock-based compensation expense) decreased $2.6 million or 3.2% during 2009, as compared to 2008. Excluding the effects of FX, Austar’s SG&A expenses increased $2.8 million or 3.4%. This increase includes the following factors:
| | • | | An increase in sales and marketing costs of $1.6 million or 4.9%, due primarily to higher costs in connection with rebranding and marketing efforts, partially offset by lower sales commissions; and |
| | • | | A net increase resulting from individually insignificant changes in other SG&A expense categories. |
SG&A expenses — 2008 compared to 2007
| | | | | | | | | | | | | | | | | | |
| | | Year ended
December 31, | | | Increase
(decrease) | | | Increase
(decrease)
excluding FX | |
| | | 2008 | | | 2007 | | | $ | | | % | | | % | |
| | | in millions | | | | | | | |
UPC Broadband Division: | | | | | | | | | | | | | | | | | | |
The Netherlands | | $ | 137.5 | | | $ | 141.3 | | | $ | (3.8 | ) | | (2.7 | ) | | (9.8 | ) |
Switzerland | | | 152.5 | | | | 143.5 | | | | 9.0 | | | 6.3 | | | (5.7 | ) |
Other Western Europe | | | 130.7 | | | | 131.9 | | | | (1.2 | ) | | (0.9 | ) | | (7.6 | ) |
| | | | | | | | | | | | | | | | | | |
Total Western Europe | | | 420.7 | | | | 416.7 | | | | 4.0 | | | 1.0 | | | (7.7 | ) |
| | | | | | | | | | | | | | | | | | |
Central and Eastern Europe | | | 158.7 | | | | 151.6 | | | | 7.1 | | | 4.7 | | | (4.1 | ) |
Central operations | | | 132.0 | | | | 117.6 | | | | 14.4 | | | 12.2 | | | 5.0 | |
| | | | | | | | | | | | | | | | | | |
Total UPC Broadband Division | | | 711.4 | | | | 685.9 | | | | 25.5 | | | 3.7 | | | (4.7 | ) |
| | | | | |
Telenet (Belgium) | | | 239.5 | | | | 207.8 | | | | 31.7 | | | 15.3 | | | 8.1 | |
VTR (Chile) | | | 121.1 | | | | 113.1 | | | | 8.0 | | | 7.1 | | | 4.8 | |
Austar (Australia) | | | 81.5 | | | | 77.3 | | | | 4.2 | | | 5.4 | | | 4.0 | |
Corporate and other | | | 230.6 | | | | 233.4 | | | | (2.8 | ) | | (1.2 | ) | | (5.2 | ) |
Inter-segment eliminations | | | (6.1 | ) | | | (0.7 | ) | | | (5.4 | ) | | N.M. | | | N.M. | |
| | | | | | | | | | | | | | | | | | |
Total SG&A expenses excluding stock-based compensation expense | | | 1,378.0 | | | | 1,316.8 | | | | 61.2 | | | 4.6 | | | (1.9 | ) |
| | | | | | | | | | | | | | | | | | |
Stock-based compensation expense | | | 143.4 | | | | 180.3 | | | | (36.9 | ) | | (20.5 | ) | | | |
| | | | | | | | | | | | | | | | | | |
Total | | $ | 1,521.4 | | | $ | 1,497.1 | | | $ | 24.3 | | | 1.6 | | | | |
| | | | | | | | | | | | | | | | | | |
N.M. — Not Meaningful.
UPC Broadband Division. The UPC Broadband Division’s SG&A expenses (exclusive of stock-based compensation expense) increased $25.5 million or 3.7% during 2008, as compared to 2007. This increase includes $3.6 million attributable to the impact of acquisitions. Excluding the effects of acquisitions and FX, the UPC Broadband Division’s SG&A expenses decreased $35.9 million or 5.2%. This decrease includes the following factors:
| | • | | A decrease in sales and marketing costs of $17.1 million or 8.7%, due primarily to decreases related to (i) the Netherlands’ continued emphasis during the 2008 periods on more efficient marketing strategies, (ii) cost containment efforts in Hungary and Austria and (iii) decreased costs due to a UPC rebranding campaign during 2007. These decreases were partially offset by (i) an increase in the costs incurred in Poland to support the launch of digital cable services and (ii) an increase associated with the impact of a favorable first quarter 2007 settlement related to number porting charges in Switzerland; |
| | • | | A decrease in outsourced labor and professional fees of $11.6 million or 19.8%, due primarily to decreases in certain central costs and certain costs incurred in the Netherlands, Ireland, Switzerland and Romania; |
II-20
| | • | | A $4.6 million decrease associated with the impact of a favorable settlement of a value added tax contingency in Switzerland during the fourth quarter of 2008; and |
| | • | | A decrease in personnel costs of $2.5 million or 0.9%, as increases in personnel and related costs allocable to capital activities, such as the installation of billing and support systems were only partially offset by the impacts of increases in staffing levels and annual wage increases. |
Telenet (Belgium). Telenet’s SG&A expenses (exclusive of stock-based compensation expense) increased $31.7 million or 15.3% during 2008, as compared to 2007. This increase includes $3.3 million attributable to the impact of acquisitions. Excluding the effects of acquisitions and FX, Telenet’s SG&A expenses increased $13.5 million or 6.5%. This increase includes the followings factors:
| | • | | An increase in outsourced labor and professional fees of $6.0 million or 26.8%, primarily related to certain information technology projects and strategic initiatives performed during 2008; |
| | • | | An increase in personnel costs of $4.6 million or 5.8%, as the impacts of (i) annual wage increases and (ii) the $4.3 million impact of an increase in severance costs were only partially offset by decreased costs associated with reduced staffing levels; |
| | • | | An increase in sales and marketing costs of $6.3 million or 8.0%, due primarily to increased sales commissions; and |
| | • | | A net decrease resulting from individually insignificant changes in other SG&A expense categories. |
VTR (Chile). VTR’s SG&A expenses (exclusive of stock-based compensation expense) increased $8.0 million or 7.1% during 2008, as compared to 2007. Excluding the effects of FX, VTR’s SG&A expenses increased $5.4 million or 4.8%. This increase includes (i) an increase in legal fees of $1.6 million, due primarily to the second quarter 2008 settlement of an interconnect fee dispute, (ii) an increase in personnel costs of $1.2 million or 3.1%, due largely to periodic wage increases, including inflation adjustments, and (iii) a net increase in utility costs and other individually insignificant changes in other expense categories.
Austar (Australia). Austar’s SG&A expenses (exclusive of stock-based compensation expense) increased $4.2 million or 5.4% during 2008, as compared to 2007. Excluding the effects of FX, Austar’s SG&A expenses increased $3.1 million or 4.0%. This increase includes (i) an increase in sales and marketing costs of $4.3 million or 15.6%, due primarily to higher sales commissions and advertising costs associated with a promotional campaign launched in 2008 and (ii) a net decrease resulting from individually insignificant changes in other SG&A expense categories.
II-21
Operating Cash Flow of our Reportable Segments
Operating cash flow is the primary measure used by our chief operating decision maker to evaluate segment operating performance. As we use the term, operating cash flow is defined as revenue less operating and SG&A expenses (excluding stock-based compensation, depreciation and amortization, provisions for litigation, and impairment, restructuring and other operating charges or credits). For additional information concerning this performance measure and for a reconciliation of total segment operating cash flow to our loss from continuing operations before income taxes, see note 20 to our consolidated financial statements.
Operating Cash Flow — 2009 compared to 2008
| | | | | | | | | | | | | | | | | | |
| | | Year ended
December 31, | | | Increase
(decrease) | | | Increase
(decrease)
excluding FX | |
| | | 2009 | | | 2008 | | | $ | | | % | | | % | |
| | | in millions | | | | | | | |
UPC Broadband Division: | | | | | | | | | | | | | | | | | | |
The Netherlands | | $ | 665.4 | | | $ | 670.6 | | | $ | (5.2 | ) | | (0.8 | ) | | 4.3 | |
Switzerland | | | 564.4 | | | | 540.1 | | | | 24.3 | | | 4.5 | | | 4.7 | |
Other Western Europe | | | 392.3 | | | | 414.8 | | | | (22.5 | ) | | (5.4 | ) | | (0.4 | ) |
| | | | | | | | | | | | | | | | | | |
Total Western Europe | | | 1,622.1 | | | | 1,625.5 | | | | (3.4 | ) | | (0.2 | ) | | 3.2 | |
| | | | | | | | | | | | | | | | | | |
Central and Eastern Europe | | | 574.3 | | | | 679.6 | | | | (105.3 | ) | | (15.5 | ) | | 0.3 | |
Central operations | | | (165.2 | ) | | | (182.2 | ) | | | 17.0 | | | 9.3 | | | 4.3 | |
| | | | | | | | | | | | | | | | | | |
Total UPC Broadband Division | | | 2,031.2 | | | | 2,122.9 | | | | (91.7 | ) | | (4.3 | ) | | 2.9 | |
| | | | | |
Telenet (Belgium) | | | 832.6 | | | | 726.6 | | | | 106.0 | | | 14.6 | | | 20.6 | |
VTR (Chile) | | | 288.4 | | | | 295.5 | | | | (7.1 | ) | | (2.4 | ) | | 4.7 | |
Austar (Australia) | | | 185.4 | | | | 177.3 | | | | 8.1 | | | 4.6 | | | 11.7 | |
Corporate and other | | | (5.5 | ) | | | (13.5 | ) | | | 8.0 | | | 59.3 | | | 95.0 | |
| | | | | | | | | | | | | | | | | | |
Total | | $ | 3,332.1 | | | $ | 3,308.8 | | | $ | 23.3 | | | 0.7 | | | 7.9 | |
| | | | | | | | | | | | | | | | | | |
Operating Cash Flow — 2008 compared to 2007
| | | | | | | | | | | | | | | |
| | | Year ended
December 31, | | | Increase | | Increase
excluding FX |
| | | 2008 | | | 2007 | | | $ | | % | | % |
| | | in millions | | | | |
UPC Broadband Division: | | | | | | | | | | | | | | | |
The Netherlands | | $ | 670.6 | | | $ | 549.6 | | | $ | 121.0 | | 22.0 | | 14.2 |
Switzerland | | | 540.1 | | | | 418.1 | | | | 122.0 | | 29.2 | | 16.5 |
Other Western Europe | | | 414.8 | | | | 341.2 | | | | 73.6 | | 21.6 | | 13.4 |
| | | | | | | | | | | | | | | |
Total Western Europe | | | 1,625.5 | | | | 1,308.9 | | | | 316.6 | | 24.2 | | 14.7 |
| | | | | | | | | | | | | | | |
Central and Eastern Europe | | | 679.6 | | | | 576.2 | | | | 103.4 | | 17.9 | | 6.0 |
Central operations | | | (182.2 | ) | | | (187.6 | ) | | | 5.4 | | 2.9 | | 8.6 |
| | | | | | | | | | | | | | | |
Total UPC Broadband Division | | | 2,122.9 | | | | 1,697.5 | | | | 425.4 | | 25.1 | | 14.3 |
| | | | | |
Telenet (Belgium) | | | 726.6 | | | | 597.1 | | | | 129.5 | | 21.7 | | 13.7 |
VTR (Chile) | | | 295.5 | | | | 249.2 | | | | 46.3 | | 18.6 | | 17.9 |
Austar (Australia) | | | 177.3 | | | | 146.2 | | | | 31.1 | | 21.3 | | 20.6 |
Corporate and other | | | (13.5 | ) | | | (59.6 | ) | | | 46.1 | | 77.3 | | 74.3 |
| | | | | | | | | | | | | | | |
Total | | $ | 3,308.8 | | | $ | 2,630.4 | | | $ | 678.4 | | 25.8 | | 16.9 |
| | | | | | | | | | | | | | | |
II-22
Operating Cash Flow Margin — 2009, 2008 and 2007
The following table sets forth the operating cash flow margins of our reportable segments:
| | | | | | |
| | | Year ended December 31, |
| | | 2009 | | 2008 | | 2007 |
| | | % |
UPC Broadband Division: | | | | | | |
The Netherlands | | 58.4 | | 56.8 | | 51.8 |
Switzerland | | 55.3 | | 53.1 | | 47.8 |
Other Western Europe | | 47.0 | | 46.4 | | 42.1 |
| | | | | | |
Total Western Europe | | 54.1 | | 52.6 | | 47.7 |
| | | | | | |
Central and Eastern Europe | | 51.3 | | 52.2 | | 50.6 |
Total UPC Broadband Division, including central operations | | 49.3 | | 48.3 | | 43.7 |
| | | | | | |
| | | |
Telenet (Belgium) | | 49.4 | | 48.2 | | 46.2 |
VTR (Chile) | | 41.2 | | 41.4 | | 39.3 |
Austar (Australia) | | 34.7 | | 33.2 | | 30.8 |
While we experienced improvement in the operating cash flow margins of most of our reportable segments during 2009, as compared to 2008, competitive and economic factors have resulted in (i) a decline in the operating cash flow margin of Central and Eastern Europe and (ii) relatively flat operating cash flow margins for Other Western Europe and VTR. Foreign currency impacts associated with non-functional currency expenses have also negatively impacted our operating cash flow margins, particularly in Central and Eastern Europe and VTR. The improvements in the operating cash flow margins of the Netherlands, Switzerland, Telenet and Austar are largely a function of increased operational leverage resulting from (i) revenue growth that is more than offsetting the accompanying increases in operating and SG&A expenses and/or (ii) cost containment efforts. For additional discussion of the factors contributing to the changes in the operating cash flow margins of our reportable segments, see the above analyses of the revenue, operating expenses and SG&A expenses of our reportable segments. As compared to 2009, we currently expect that during 2010 (i) the operating cash flow margins of VTR will improve slightly and (ii) the operating cash flow margins of the UPC Broadband Division (excluding Unitymedia), Telenet and Austar will remain relatively constant. As discussed underOverviewandDiscussion and Analysis of our Reportable Segmentsabove, most of our broadband communications operations are experiencing significant competition and difficult economic conditions. Sustained or increased competition, particularly in combination with difficult economic conditions, could adversely affect our ability to maintain or improve the operating cash flow margins of our reportable segments.
II-23
Discussion and Analysis of our Consolidated Operating Results
General
For more detailed explanations of the changes in our revenue, operating expenses and SG&A expenses, see theDiscussion and Analysis of Reportable Segmentsthat appears above. For information concerning our foreign currency exchange risks, seeQuantitative and Qualitative Disclosures about Market Risk — Foreign Currency Risk below.
2009 compared to 2008
Revenue
Our revenue by major category is set forth below:
| | | | | | | | | | | | | | | | | | | | |
| | | Year ended
December 31, | | | Increase
(decrease) | | | Increase
excluding FX | | Increase
(decrease)
excluding
acquisitions
and FX | |
| | | 2009 | | | 2008 | | | $ | | | % | | | % | | % | |
| | | in millions | | | | | | |
Subscription revenue (a): | | | | | | | | | | | | | | | | | | | | |
Video | | $ | 3,572.6 | | | $ | 3,602.4 | | | $ | (29.8 | ) | | (0.8 | ) | | 6.4 | | 3.4 | |
Broadband internet | | | 1,763.5 | | | | 1,787.5 | | | | (24.0 | ) | | (1.3 | ) | | 5.7 | | 5.6 | |
Telephony | | | 953.8 | | | | 976.8 | | | | (23.0 | ) | | (2.4 | ) | | 4.1 | | 4.0 | |
| | | | | | | | | | | | | | | | | | | | |
Total subscription revenue | | | 6,289.9 | | | | 6,366.7 | | | | (76.8 | ) | | (1.2 | ) | | 5.8 | | 4.1 | |
Other revenue (b) | | | 1,296.8 | | | | 1,361.7 | | | | (64.9 | ) | | (4.8 | ) | | 2.7 | | (0.4 | ) |
Intersegment eliminations | | | (78.1 | ) | | | (84.9 | ) | | | 6.8 | | | 8.0 | | | 3.1 | | 3.1 | |
| | | | | | | | | | | | | | | | | | | | |
Total | | $ | 7,508.6 | | | $ | 7,643.5 | | | $ | (134.9 | ) | | (1.8 | ) | | 5.4 | | 3.4 | |
| | | | | | | | | | | | | | | | | | | | |
| (a) | Subscription revenue includes amounts received from subscribers for ongoing services, excluding installation fees, late fees and mobile telephony revenue. Subscription revenue from subscribers who purchase bundled services at a discounted rate is generally allocated proportionally to each service based on the stand-alone price for each individual service. However, due to regulatory and other constraints, the methodology used to allocate bundling discounts may vary somewhat between our broadband communications operating segments. |
| (b) | Other revenue includes non-subscription revenue (including B2B and installation revenue) and programming revenue. |
Total revenue. Our consolidated revenue decreased $134.9 million during 2009, as compared to 2008. This decrease is net of a $150.3 million increase attributable to the impact of acquisitions. Excluding the effects of acquisitions and FX, total consolidated revenue increased $260.4 million or 3.4%.
Subscription revenue. Excluding the effects of acquisitions and FX, our consolidated subscription revenue increased $262.7 million or 4.1% during 2009, as compared to 2008. This increase is attributable to (i) a $122.5 million or 3.4% increase in subscription revenue from video services, as the impact of higher ARPU from video services was only partially offset by a decline in the average number of video RGUs, (ii) a $100.8 million or 5.6% increase in subscription revenue from broadband internet services, as the impact of an increase in the average number of broadband internet RGUs was only partially offset by lower ARPU from broadband internet services and (iii) a $39.4 million or 4.0% increase in subscription revenue from telephony services, as the impact of an increase in the average number of telephony RGUs was only partially offset by lower ARPU from telephony services.
Other revenue.Excluding the effects of acquisitions and FX, our consolidated other revenue decreased $5.0 million, or 0.4%, during 2009, as compared to 2008.This decrease is primarily attributable to the net effect of (i) decreases in B2B and interconnect revenue, (ii) higher installation revenue and (iii) higher programming revenue.
II-24
For additional information concerning the changes in our subscription and other revenue, seeDiscussion and Analysis of Reportable Segments — Revenue — 2009 compared to 2008above. For information regarding the competitive environment in certain of our markets, seeOverview andDiscussion and Analysis of our Reportable Segmentsabove.
Operating expenses
Our operating expenses decreased $81.3 million during 2009, as compared to 2008. This decrease is net of an increase of $82.6 million attributable to the impact of acquisitions. Our operating expenses include stock-based compensation expense, which remained relatively unchanged during 2009. For additional information, see the discussion followingSG&A expenses below. Excluding the effects of acquisitions, FX and stock-based compensation expense, total consolidated operating expenses increased $59.6 million or 2.0% during 2009, as compared to 2008. As discussed in more detail under Discussion and Analysis of Reportable Segments — Operating Expenses — 2009 compared to 2008above, this increase generally reflects the net impact of (i) net increases in programming and other direct costs, (ii) decreases in interconnect and access charges, (iii) increases in network and information technology related expenses and (iv) less significant net decreases in other operating expense categories.
SG&A expenses
Our SG&A expenses decreased $100.8 million during 2009, as compared to 2008. This decrease is net of an increase of $12.3 million increase that is attributable to the impact of acquisitions. Our SG&A expenses include stock-based compensation expense, which decreased $23.9 million during 2009. For additional information, see the discussion in the following paragraph. Excluding the effects of acquisitions, FX and stock-based compensation expense, total consolidated SG&A expenses decreased $2.5 million or 0.2% during 2009, as compared to 2008. As discussed in more detail under Discussion and Analysis of our Reportable Segments — SG&A Expenses — 2009 compared to 2008 above, this decrease generally reflects the net impact of (i) net increases in sales and marketing costs, (ii) net decreases in personnel costs and (iii) less significant net decreases in other SG&A expense categories.
Stock-based compensation expense (included in operating and SG&A expenses)
We record stock-based compensation that is associated with LGI shares and the shares of certain of our subsidiaries. A summary of the aggregate stock-based compensation expense that is included in our operating and SG&A expenses is set forth below:
| | | | | | | |
| | | Year ended
December 31, | |
| | | 2009 | | 2008 | |
| | | in millions | |
LGI Series A, Series B and Series C common stock: | | | | | | | |
LGI performance plans (a) | | $ | 64.6 | | $ | 94.4 | |
Stock options, SARs, restricted stock and restricted stock units | | | 42.4 | | | 44.0 | |
| | | | | | | |
Total LGI common stock | | | 107.0 | | | 138.4 | |
Austar Performance Plan | | | 15.9 | | | 16.0 | |
Other | | | 6.9 | | | (0.9 | ) |
| | | | | | | |
Total | | $ | 129.8 | | $ | 153.5 | |
| | | | | | | |
Included in: | | | | | | | |
Continuing operations: | | | | | | | |
Operating expense | | $ | 9.6 | | $ | 9.6 | |
SG&A expense | | | 119.5 | | | 143.4 | |
| | | | | | | |
Total — continuing operations | | | 129.1 | | | 153.0 | |
Discontinued operations | | | 0.7 | | | 0.5 | |
| | | | | | | |
Total | | $ | 129.8 | | $ | 153.5 | |
| | | | | | | |
II-25
| (a) | The stock-based compensation expense related to the LGI performance plans during 2009 includes a $5.1 million reduction associated with the first quarter 2009 settlement of the second installment of awards under the LGI Performance Plans and a $10.7 million reduction related to the first quarter 2009 forfeiture of certain awards. |
For additional information concerning our stock-based compensation, see note 14 to our consolidated financial statements.
Depreciation and amortization expense
Our depreciation and amortization expense decreased $90.1 million during 2009, as compared to 2008. Excluding the effect of FX, depreciation and amortization expense increased $57.6 million or 2.6%. This increase is due primarily to the net effect of (i) increases associated with capital expenditures related to the installation of customer premise equipment, the expansion and upgrade of our networks and other capital initiatives, (ii) decreases associated with certain assets becoming fully depreciated, primarily in Switzerland, Belgium and Hungary and (iii) increases associated with acquisitions, primarily in Belgium.
Impairment, restructuring and other operating charges, net
We recognized impairment, restructuring and other operating charges, net, of $138.3 million and $158.9 million during 2009 and 2008, respectively. As further described below, these amounts include impairment charges of $118.8 million and $144.8 million, respectively, to reduce the carrying value of the goodwill associated with our Romanian reporting unit. The 2009 period also includes (i) direct acquisition costs of $10.7 million, including $6.1 million incurred in connection with the Unitymedia Acquisition and (ii) restructuring charges of $10.4 million. As further described in note 22 to our consolidated financial statements, we expect that we will incur significant additional direct acquisition costs during the first quarter of 2010 in connection with the Unitymedia Acquisition. The 2008 period also includes the net effect of (i) restructuring charges aggregating $19.0 million, including (a) aggregate charges of $11.9 million related to reorganization and integration activities in certain of our European operations and (b) a $5.6 million charge related to the reorganization of certain of VTR’s administrative and operational functions, and (ii) a $9.2 million gain on the sale of our interests in certain aircraft.
During the fourth quarter of 2008, we concluded that the fair value of our broadband communications reporting unit in Romania was less than its carrying value and that the implied fair value of the goodwill related to this reporting unit was less than its carrying value. The fair value of the reporting unit was based on discounted cash flow analyses that contemplated, among other matters, (i) the current and expected future impact of competition in Romania, (ii) anticipated costs associated with requirements imposed by certain municipalities to move aerial cable to underground ducts and (iii) the impact of disruptions in the credit and equity markets on our weighted average cost of capital with respect to our Romanian reporting unit. Accordingly, we recorded a $144.8 million charge during the fourth quarter of 2008 to reflect this goodwill impairment.
During June 2009, we concluded that an additional goodwill impairment charge was warranted for our reporting unit in Romania, due largely to adverse competitive and economic factors, including changes in foreign currency exchange rates that adversely impacted U.S. dollar and euro denominated cash outflows. These factors have led to (i) lower than expected levels of revenue, cash flows and subscribers and (ii) declines in the forecasted cash flows of our Romanian reporting unit. Consistent with our approach to the valuation of this reporting unit during the fourth quarter of 2008, our June 2009 fair value assessment was based primarily on a discounted cash flow analysis due to the limited number of recent transactions involving businesses similar to our Romanian reporting unit. Based on this discounted cash flow analysis, which reflected the aforementioned declines in forecasted cash flows and a discount rate of 19%, we determined that an additional goodwill impairment charge of $118.8 million was necessary to reflect a further decline in the fair value of our Romanian reporting unit.
We continue to experience difficult economic environments and significant competition in most of our markets. If, among other factors, (i) our or our subsidiaries’ equity values decline or (ii) the adverse impacts of economic or competitive factors are worse than anticipated, we could conclude in future periods that impairment
II-26
charges are required in order to reduce the carrying values of our goodwill, and to a lesser extent, other long-lived assets. Any such impairment charges could be significant. For additional information, see related discussion underCritical Accounting Policies, Judgments and Estimates below.
For additional information concerning our restructuring charges, see note 17 to our consolidated financial statements.
Interest expense
Our interest expense decreased $209.9 million during 2009, as compared to 2008. Excluding the effects of FX, interest expense decreased $126.1 million as a decrease associated with a lower weighted average interest rate during 2009 more than offset an increase associated with a higher average outstanding debt balance. The decline in our weighted average interest rates is due primarily to lower interest rates on the UPC Broadband Holding Bank Facility and our other variable-rate indebtedness.
As further discussed in notes 10 and 22 to our consolidated financial statements, we completed financing transactions in November 2009 and January 2010 that collectively resulted in a significant increase to our indebtedness. As a result of these financing transactions, we expect that, holding all other factors constant, our interest expense in 2010 will be significantly higher than the amount we incurred in 2009.
It is possible that (i) the interest rates on any new borrowings could be higher than the current interest rates on our existing indebtedness and (ii) the interest rates incurred on our variable-rate indebtedness could increase in future periods. As further discussed underQualitative and Quantitative Disclosures about Market Risk below, we use derivative instruments to manage our interest rate risks.
Interest and dividend income
Our interest and dividend income decreased $40.3 million during 2009, as compared to 2008. This decrease primarily is attributable to the net impact of (i) a lower weighted average interest rate, (ii) higher average cash and cash equivalent and restricted cash balances, due in large part to proceeds raised in connection with the debt and equity financings that we completed in November 2009 to provide funding for the Unitymedia Acquisition, and (iii) a decrease in dividend income. For additional information regarding these debt and equity financings, see notes 10 and 13 to our consolidated financial statements.
The terms of the Sumitomo Collar effectively fix the dividends that we will receive on the Sumitomo common stock during the term of the Sumitomo Collar. We report the full amount of dividends received from Sumitomo as dividend income and the dividend adjustment that is payable to, or receivable from, the counterparty to the Sumitomo Collar is reported as a component of realized and unrealized gains (losses) on derivative instruments, net, in our consolidated statements of operations.
Realized and unrealized gains (losses) on derivative instruments, net
Our realized and unrealized gains (losses) on derivative instruments include (i) unrealized changes in the fair values of our derivative instruments that are non-cash in nature until such time as the underlying contracts are fully or partially settled and (ii) realized gains (losses) upon the full or partial settlement of the underlying contracts. The details of our realized and unrealized gains (losses) on derivative instruments, net, are as follows:
| | | | | | | | |
| | | Year ended
December 31, | |
| | | 2009 | | | 2008 | |
| | | in millions | |
Cross-currency and interest rate derivative contracts (a) | | $ | (1,006.8 | ) | | $ | (377.7 | ) |
Equity-related derivatives (b) | | | (74.3 | ) | | | 442.7 | |
Foreign currency forward contracts | | | (19.6 | ) | | | 35.1 | |
Other | | | 5.5 | | | | (5.8 | ) |
| | | | | | | | |
Total | | $ | (1,095.2 | ) | | $ | 94.3 | |
| | | | | | | | |
II-27
| (a) | The loss during 2009 primarily is attributable to the net effect of (i) losses associated with increases in the values of the Chilean peso, euro and Swiss franc relative to the U.S. dollar, (ii) losses associated with decreases in market interest rates in the euro, Swiss franc, Romanian lei and Hungarian forint markets, (iii) losses associated with increases in the values of the Chilean peso and Swiss franc relative to the euro and (iv) gains associated with increases in market interest rates in the Australian dollar, Polish zloty, U.S. dollar, Czech koruna and Chilean peso markets. In addition, the 2009 loss includes a loss of $24.9 million resulting from changes in our credit risk valuation adjustments, as further described in notes 7 and 8 to our consolidated financial statements. The loss during 2008 primarily is attributable to the net effect of (i) losses associated with decreases in market interest rates in all of our currency markets, (ii) gains associated with decreases in the values of the Polish zloty and Romanian lei relative to the euro, (iii) a gain associated with a decrease in the value of the Chilean peso relative to the U.S. dollar, (iv) a loss associated with an increase in the value of the Swiss franc relative to the euro and (v) a loss associated with an increase in the value of the euro relative to the U.S. dollar. In addition, the 2008 loss includes a gain of $103.2 million related to credit risk valuation adjustments, as further described in notes 7 and 8 to our consolidated financial statements. |
| (b) | The loss during 2009 primarily is attributable to a decline in the fair value of the Sumitomo Collar associated with (i) a decrease in the value of the Japanese yen relative to the U.S. dollar and (ii) an increase in the market price of Sumitomo common stock. The gain during 2008 primarily is attributable to an increase in the fair value of the Sumitomo Collar associated with (i) a decrease in the market price of Sumitomo common stock and (ii) an increase in the value of the Japanese yen relative to the U.S. dollar. In addition, the fair value of the Sumitomo Collar was negatively impacted during 2008 by an increase in the volatility of Sumitomo common stock. |
For additional information concerning our derivative instruments, see note 7 to our consolidated financial statements. For information concerning the market sensitivity of our derivative and financial instruments, seeQuantitative and Qualitative Disclosure about Market Riskbelow.
Foreign currency transaction gains (losses), net
Our foreign currency transaction gains (losses) primarily result from the remeasurement of monetary assets and liabilities that are denominated in currencies other than the underlying functional currency of the applicable entity. Unrealized foreign currency transaction gains (losses) are computed based on period-end exchange rates and are non-cash in nature until such time as the amounts are settled. The details of our foreign currency transaction gains (losses), net, are as follows:
| | | | | | | | |
| | | Year ended
December 31, | |
| | | 2009 | | | 2008 | |
| | | in millions | |
U.S. dollar denominated debt issued by a Latin American subsidiary | | $ | 107.2 | | | $ | (112.4 | ) |
Intercompany notes denominated in a currency other than the entity’s functional currency (a) | | | (60.9 | ) | | | (10.4 | ) |
Yen denominated debt issued by U.S. subsidiaries | | | 26.2 | | | | (194.3 | ) |
U.S. dollar denominated debt issued by European subsidiaries | | | 33.2 | | | | (74.5 | ) |
Cash and restricted cash denominated in a currency other than the entity’s functional currency | | | 18.5 | | | | (1.7 | ) |
Other | | | 4.0 | | | | (3.7 | ) |
| | | | | | | | |
Total | | $ | 128.2 | | | $ | (397.0 | ) |
| | | | | | | | |
| (a) | Amounts are related to (i) loans between our non-operating and operating subsidiaries in Europe, which generally are denominated in the currency of the applicable operating subsidiary and (ii) U.S. dollar and Japanese yen denominated loans between certain of our non-operating subsidiaries in the U.S. and Europe. Accordingly, these gains (losses) are a function of movements of (i) the euro against (a) the U.S. dollar and (b) other local currencies in Europe and (ii) during 2008, the U.S. dollar and the euro against the Japanese yen. The Japanese yen denominated loan was repaid as of December 31, 2008. |
II-28
For information regarding how we manage our exposure to foreign currency risk, seeQuantitative and Qualitative Disclosure about Market Riskbelow.
Realized and unrealized losses due to changes in fair values of certain investments and debt, net
Our realized and unrealized gains (losses) due to changes in fair values of certain investments and debt include unrealized gains (losses) associated with changes in fair values that are non-cash in nature until such time as the investments are sold or the debt is repurchased. The details of our realized and unrealized gains (losses) due to changes in fair values of certain investments and debt, net, are as follows:
| | | | | | | | |
| | | Year ended
December 31, | |
| | | 2009 | | | 2008 | |
| | | in millions | |
Investments (a): | | | | | | | | |
Sumitomo | | $ | 70.0 | | | $ | (255.9 | ) |
News Corp (b) | | | (5.1 | ) | | | (62.7 | ) |
Other, net | | | (8.0 | ) | | | (16.2 | ) |
Debt — UGC Convertible Notes (c) | | | (79.0 | ) | | | 327.8 | |
| | | | | | | | |
Total | | $ | (22.1 | ) | | $ | (7.0 | ) |
| | | | | | | | |
| (a) | For additional information concerning our investments and fair value measurements, see notes 6 and 8 to our consolidated financial statements. |
| (b) | On July 9, 2009, we surrendered our News Corp. shares in connection with the settlement of the News Corp. Forward. |
| (c) | Represents changes in the fair value of the UGC Convertible Notes, including amounts attributable to the remeasurement of the UGC Convertible Notes into U.S. dollars. The 2009 amount includes a gain of $25.9 million recognized in connection with the UGC Convertible Notes that we repurchased in March 2009. For additional information, see notes 8 and 10 to our consolidated financial statements. |
Losses on debt modifications and extinguishments, net
We recognized losses on debt modifications and extinguishments, net, of $33.4 million during 2009. These losses include (i) a $19.6 million loss recognized in connection with the execution of Facilities S, T and U under the UPC Broadband Holding Bank Facility during the second quarter of 2009, (ii) an $8.6 million loss recognized in connection with the August 2009 completion of Facilities D, E1, E2 and F under the Telenet Credit Facility and (iii) a $5.2 million loss recognized in connection with the April 2009 exchange of UPC Holding Senior Notes. For additional information, see note 10 to our consolidated financial statements.
Income tax expense
We recognized income tax benefit of $787.0 million and income tax expense of $296.9 million during 2009 and 2008, respectively.
The income tax benefit during 2009 differs from the expected income tax benefit of $297.2 million (based on the U.S. federal 35% income tax rate) due primarily to the positive impacts of (i) certain basis and other permanent differences between the financial and tax accounting treatment of interest, dividends and other items associated with investments in subsidiaries and intercompany loans, (ii) a net decrease in valuation allowances previously established against deferred tax assets in certain jurisdictions, including tax benefits of $185.3 million and $138.8 million recognized by Telenet and Switzerland, respectively, upon the release of valuation allowances during the fourth quarter of 2009, (iii) state and local taxes and (iv) the recognition of previously unrecognized tax benefits that met the GAAP recognition criteria during the period. The tax benefit recognized by Telenet upon the release of valuation allowances was allocated between our company and the noncontrolling interest owners of Telenet. These
II-29
positive impacts were only partially offset by the negative impacts of (i) differences between the statutory and local tax rates in certain jurisdictions in which we operate, (ii) certain permanent differences between the financial and tax accounting treatment of interest and other nondeductible expenses and (iii) a permanent difference associated with the impairment of goodwill in our Romanian reporting unit.
The income tax expense during 2008 differs from the expected income tax benefit of $163.3 million (based on the U.S. federal 35% income tax rate) due primarily to the negative impacts of (i) a net increase in valuation allowances established against currently arising deferred tax assets in certain tax jurisdictions, (ii) differences between the statutory and local tax rates in certain jurisdictions in which we operate, (iii) certain permanent differences between the financial and tax accounting treatment of interest and other nondeductible expenses, (iv) the loss of certain tax attributes due to the election to change the filing status of our Australian subsidiaries, (v) certain permanent differences between the financial and tax accounting treatment of interest, dividends and other items associated with investments in subsidiaries and intercompany loans, (vi) a permanent difference associated with the impairment of goodwill in our Romanian reporting unit and (vii) an increase in certain net deferred tax liabilities due to an enacted change in state tax law.
On February 18, 2010, we completed the sale of the J:COM Disposal Group in a taxable transaction. For information concerning certain of the expected 2010 income tax impacts of this transaction, see note 5 to our consolidated financial statements.
For additional information concerning our income taxes, see note 12 to our consolidated financial statements.
Loss from continuing operations
During 2009 and 2008, we reported a loss from continuing operations of $62.0 million and $763.6 million, respectively, including (i) operating income of $982.4 million and $824.5 million, respectively, and (ii) non-operating expense of $1,831.4 million and $1,291.2 million, respectively. Gains or losses associated with (i) the disposition of assets and changes in ownership, (ii) changes in the fair values of derivative instruments and (iii) movements in foreign currency exchange rates are subject to a high degree of volatility, and as such, any gains from these sources do not represent a reliable source of income. In the absence of significant gains in the future from these sources or from other non-operating items, our ability to achieve earnings from continuing operations is largely dependent on our ability to increase our aggregate operating cash flow to a level that more than offsets the aggregate amount of our (a) stock-based compensation expense, (b) depreciation and amortization, (c) provisions for litigation, (d) impairment, restructuring and other operating charges, net, (e) interest expense, (f) other net non-operating expenses and (g) income tax expenses.
Due largely to the fact that we seek to maintain our debt at levels that provide for attractive equity returns, as discussed underLiquidity and Capital Resources — Capitalizationbelow, we expect that we will continue to report significant levels of interest expense for the foreseeable future. For information concerning our expectations with respect to trends that may affect certain aspects of our operating results in future periods, see the discussion underOverviewabove. For information concerning the reasons for changes in specific line items in our consolidated statements of operations, see the discussion underDiscussion and Analysis of our Reportable SegmentsandDiscussion and Analysis of our Consolidated Operating Resultsabove.
Discontinued operations
Our earnings from discontinued operations of $76.1 million and $161.8 million during 2009 and 2008, respectively, relate to the operations of (i) the J:COM Disposal Group and (ii) UPC Slovenia. For additional information, see note 5 to our consolidated financial statements.
Net earnings attributable to noncontrolling interests
Net earnings attributable to noncontrolling interests increased $239.1 million during 2009, as compared to 2008. This increase is primarily attributable to the net effect of (i) improvements in the results of operations of Telenet, Austar and J:COM and (ii) a decline in the results of operations of VTR.
II-30
2008 compared to 2007
Revenue
Our revenue by major category is set forth below:
| | | | | | | | | | | | | | | | | |
| | | Year ended
December 31, | | | Increase | | Increase
excluding FX | | Increase
excluding
acquisitions
and FX |
| | | 2008 | | | 2007 | | | $ | | % | | % | | % |
| | | in millions | | | | |
Subscription revenue (a): | | | | | | | | | | | | | | | | | |
Video | | $ | 3,602.4 | | | $ | 3,242.5 | | | $ | 359.9 | | 11.1 | | 4.1 | | 2.6 |
Broadband internet | | | 1,787.5 | | | | 1,507.6 | | | | 279.9 | | 18.6 | | 10.2 | | 9.6 |
Telephony | | | 976.8 | | | | 822.7 | | | | 154.1 | | 18.7 | | 11.1 | | 10.7 |
| | | | | | | | | | | | | | | | | |
Total subscription revenue | | | 6,366.7 | | | | 5,572.8 | | | | 793.9 | | 14.2 | | 6.8 | | 5.7 |
Other revenue (b) | | | 1,361.7 | | | | 1,217.5 | | | | 144.2 | | 11.8 | | 5.4 | | 3.0 |
Intersegment eliminations | | | (84.9 | ) | | | (87.2 | ) | | | 2.3 | | 2.6 | | 9.0 | | 9.0 |
| | | | | | | | | | | | | | | | | |
Total | | $ | 7,643.5 | | | $ | 6,703.1 | | | $ | 940.4 | | 14.0 | | 6.7 | | 5.4 |
| | | | | | | | | | | | | | | | | |
| (c) | Subscription revenue includes amounts received from subscribers for ongoing services, excluding installation fees, late fees and mobile telephony revenue. Subscription revenue from subscribers who purchase bundled services at a discounted rate is generally allocated proportionally to each service based on the stand-alone price for each individual service. However, due to regulatory and other constraints, the methodology used to allocate bundling discounts may vary somewhat between our broadband communications operating segments. |
| (d) | Other revenue includes non-subscription revenue (including B2B and installation revenue) and programming revenue. |
Our consolidated revenue increased $940.4 million during 2008, as compared to 2007. This increase includes $89.8 million attributable to the impact of acquisitions. Excluding the effects of acquisitions and FX, total consolidated revenue increased $360.7 million or 5.4%.
Subscription revenue.Excluding the effects of acquisitions and FX, our consolidated subscription revenue increased 316.8 million or 5.7% during 2008, as compared to 2007. This increase is attributable to (i) a $144.0 million or 9.6% increase in subscription revenue from broadband internet services, as the impact of an increase in the average number of broadband internet RGUs was only partially offset by lower ARPU from broadband internet services, (ii) an $88.4 million or 10.7% increase in subscription revenue from telephony services, as the impact of an increase in the average number of telephony RGUs was only partially offset by lower ARPU from telephony services and (iii) an $84.4 million or 2.6% increase in subscription revenue from video services, as the impact of higher ARPU from video services was only partially offset by a decline in the average number of video RGUs.
Other revenue.Excluding the effects of acquisitions and FX, our consolidated other revenue increased $36.0 million, or 3.0%, during 2008, as compared to 2007. This increase is primarily attributable to the net effect of (i) an increase in programming revenue, (ii) lower installation and B2B revenue and (iii) less significant net increases in other non-subscription revenue categories.
For additional information concerning the changes in our subscription and other revenue, seeDiscussion and Analysis of Reportable Segments — Revenue — 2008 compared to 2007above. For information regarding the competitive environment in certain of our markets, seeOverview andDiscussion and Analysis of our Reportable Segmentsabove.
II-31
Operating expenses
Our operating expenses increased $198.5 million during 2008, as compared to 2007. This increase includes $37.7 million attributable to the impact of acquisitions. Our operating expenses include stock-based compensation expense, which decreased $2.3 million during 2008. For additional information, see the discussion followingSG&Aexpenses below. Excluding the effects of acquisitions, FX and stock-based compensation expense, total consolidated operating expenses decreased $7.7 million or 0.3% during 2008, as compared to 2007. As discussed in more detail under Discussion and Analysis of Reportable Segments — Operating Expenses — 2008 compared to 2007above, this decrease generally reflects the net impact of (i) increases in outsourced labor and consulting fees, (ii) increases in programming and other direct costs, (iii) net decreases in interconnect and access charges, (iv) net decreases in personnel costs and (v) less significant net decreases in other operating expense categories.
SG&A expenses
Our SG&A expenses decreased $24.3 million during 2008, as compared to 2007. This decrease is net of an increase of $8.6 million increase that is attributable to the impact of acquisitions. Our SG&A expenses include stock-based compensation expense, which decreased $36.9 million during 2008. For additional information, see the discussion in the following paragraph. Excluding the effects of acquisitions, FX and stock-based compensation expense, total consolidated SG&A expenses decreased $33.0 million or 2.5% during 2008, as compared to 2007. As discussed in more detail under Discussion and Analysis of our Reportable Segments — SG&A Expenses — 2008 compared to 2007above, this decrease generally reflects the net impact of (i) net decreases in sales and marketing costs and (ii) less significant net decreases in other SG&A expense categories.
Stock-based compensation expense (included in operating and SG&A expenses)
We record stock-based compensation that is associated with LGI shares and the shares of certain of our subsidiaries. A summary of the aggregate stock-based compensation expense that is included in our operating and SG&A expenses is set forth below:
| | | | | | | |
| | | Year ended
December 31, |
| | | 2008 | | | 2007 |
| | | in millions |
LGI Series A, Series B and Series C common stock: | | | | | | | |
LGI performance plans | | $ | 94.4 | | | $ | 108.2 |
Stock options, SARs, restricted stock and restricted stock units | | | 44.0 | | | | 47.3 |
| | | | | | | |
Total LGI common stock | | | 138.4 | | | | 155.5 |
Restricted Shares of LGI and Zonemedia (a) | | | — | | | | 16.2 |
Austar Performance Plan (b) | | | 16.0 | | | | 9.5 |
Other | | | (0.9 | ) | | | 12.2 |
| | | | | | | |
Total | | $ | 153.5 | | | $ | 193.4 |
| | | | | | | |
Included in: | | | | | | | |
Continuing operations: | | | | | | | |
Operating expense | | $ | 9.6 | | | $ | 11.9 |
SG&A expense | | | 143.4 | | | | 180.3 |
| | | | | | | |
Total — continuing operations | | | 153.0 | | | | 192.2 |
Discontinued operations | | | 0.5 | | | | 1.2 |
| | | | | | | |
Total | | $ | 153.5 | | | $ | 193.4 |
| | | | | | | |
| (a) | These restricted shares were issued in connection with our January 2005 acquisition of Zonemedia. The 2007 amount includes stock-based compensation related to restricted shares of Zonemedia and LGI stock held by certain Zonemedia employees of $16.2 million, of which $12.8 million was recognized on an accelerated |
II-32
| | basis in connection with the third quarter 2007 execution of certain agreements between a subsidiary of Chellomedia and the holders of these restricted shares. No further compensation expense will be recognized in connection with these restricted stock awards. |
| (b) | Austar began recording stock-based compensation under its performance-based incentive plan on May 2, 2007. |
For additional information concerning our stock-based compensation, see note 14 to our consolidated financial statements.
Depreciation and amortization expense
Our depreciation and amortization expense increased $236.9 million during 2008, as compared to 2007. Excluding the effect of FX, depreciation and amortization expense increased $97.0 million or 5.0%. This increase is due primarily to the net effect of (i) increases associated with capital expenditures related to the installation of customer premise equipment, the expansion and upgrade of our networks and other capital initiatives, (ii) decreases associated with certain assets in Switzerland and Chile becoming fully depreciated and (iii) increases associated with acquisitions, primarily in Belgium and Austria.
Provisions for litigation
We recorded provisions for litigation of (i) $146.0 million during the third quarter of 2007, representing our estimate of the loss that we may incur upon the ultimate disposition of the 2002 and 2006 Cignal Actions, and (ii) $25.0 million during the fourth quarter of 2007, representing the binding agreement that was reached in January 2008 to settle the shareholder litigation related to the LGI Combination. For additional information concerning the Cignal Actions, see note 19 to our consolidated financial statements.
Impairment, restructuring and other operating charges, net
We recognized impairment, restructuring and other operating charges, net, of $158.9 million and $44.5 million during 2008 and 2007, respectively. The 2008 amount includes the net effect of (i) a $144.8 million charge associated with the impairment of the goodwill of our Romanian reporting unit, (ii) restructuring charges aggregating $19.0 million, including (a) aggregate charges of $11.9 million related to reorganization and integration activities in certain of our European operations and (b) a $5.6 million charge related to the reorganization of certain of VTR’s administrative and operational functions, and (iii) a $9.2 million gain on the sale of our interests in certain aircraft. For additional information concerning the impairment of the goodwill of our Romanian reporting unit, see note 9 to our consolidated financial statements. The 2007 amount includes (i) impairment charges aggregating $12.3 million and (ii) restructuring charges aggregating $22.2 million, including an $8.8 million charge associated with the integration of the Netherlands B2B and broadband communications operations.
For additional information concerning our restructuring charges, see note 17 to our consolidated financial statements.
Interest expense
Our interest expense increased $128.8 million during 2008, as compared to 2007. Excluding the effects of FX, interest expense increased $66.5 million. This increase reflects the net effect of an increase in our average outstanding indebtedness and a slight decrease in our weighted average interest rate. The slight decrease in our weighted average interest rate is due primarily to (i) a decrease in the weighted average interest rate of our UPC Broadband Holding Bank Facility and (ii) a decrease associated with the April 2007 refinancing of the payment-in-kind facility agreement of Liberty Global Switzerland, Inc. Amortization of deferred financing costs increased $5.8 million during 2008, primarily related to fees incurred in connection with (i) the Telenet Credit Facility in August 2007 and (ii) the UPC Broadband Holding Bank Facility in the third quarter of 2008 and the second quarter of 2007. For additional information, see note 10 to our consolidated financial statements.
II-33
Interest and dividend income
Our interest and dividend income decreased $24.6 million during 2008, as compared to 2007. This decrease primarily is attributable to a decrease in our average consolidated cash and cash equivalent and restricted cash balances. Our weighted average interest rate remained relatively constant during 2008, as compared to 2007, as lower weighted average interest rates on most of our cash and cash equivalent balances were offset by the full year impact of a higher interest rate earned on our restricted cash collateral account associated with the VTR Bank Facility. This cash collateral account, which was initially funded in May 2007, earns interest at a rate that is significantly higher than the average rate earned by the remainder of our cash and cash equivalent and restricted cash balances. Dividend income decreased during 2008, as an increase in the dividend income on the Sumitomo common stock that we acquired on July 3, 2007 only partially offset the loss of dividend income on the ABC Family Worldwide, Inc. preferred stock that was redeemed on August 2, 2007. Our interest and dividend income for 2007 includes $18.1 million of dividends earned on our investment in ABC Family Worldwide, Inc. preferred stock.
Realized and unrealized gains (losses) on derivative instruments, net
Our realized and unrealized gains (losses) on derivative instruments, net, include (i) unrealized changes in the fair values of our derivative instruments that are non-cash in nature until such time as the underlying contracts are fully or partially settled and (ii) realized gains (losses) upon the full or partial settlement of the underlying contracts. The details of our realized and unrealized gains (losses) on derivative instruments, net, are as follows:
| | | | | | | | |
| | | Year ended
December 31, | |
| | | 2008 | | | 2007 | |
| | | in millions | |
Equity-related derivatives (a) | | $ | 442.7 | | | $ | 239.8 | |
Cross-currency and interest rate derivative contracts (b) | | | (377.7 | ) | | | (145.3 | ) |
Foreign currency forward contracts | | | 35.1 | | | | (19.3 | ) |
Other | | | (5.8 | ) | | | 2.6 | |
| | | | | | | | |
Total | | $ | 94.3 | | | $ | 77.8 | |
| | | | | | | | |
| (a) | Includes (i) gains related to the Sumitomo Collar with respect to the Sumitomo shares held by our company since July 2007, (ii) gains related to the News Corp. Forward and (iii) gains during 2007 related to the call options we held with respect to Telenet ordinary shares. The gains on the News Corp. Forward are due primarily to declines in the market price of the respective underlying common stock. The gains related to the Sumitomo Collar primarily are attributable to increases in the fair value of the Sumitomo Collar associated with (i) decreases in the market price of Sumitomo common stock and (ii) increases in the value of the Japanese yen relative to the U.S. dollar. In addition, the fair value of the Sumitomo Collar was negatively impacted by increases in the volatility of Sumitomo common stock. |
| (b) | The loss during 2008 primarily is attributable to the net effect of (i) losses associated with decreases in market interest rates in all of our currencies, (ii) gains associated with decreases in the values of the Polish zloty and Romanian lei relative to the euro, (iii) a gain associated with a decrease in the value of the Chilean peso relative to the U.S. dollar, (iv) a loss associated with an increase in the value of the Swiss franc relative to the euro and (v) a loss associated with an increase in the value of the euro relative to the U.S. dollar. In addition, the 2008 loss includes a gain of $103.2 million related to credit risk valuation adjustments, as further described in notes 7 and 8 to our consolidated financial statements. The loss during 2007 primarily is attributable to the net effect of (i) a loss associated with a decrease in the value of the U.S. dollar relative to the euro, (ii) gains associated with increases in market interest rates in euro and Australian dollar markets, (iii) a gain associated with a decrease in the value of the Swiss franc relative to the euro and (iv) a loss associated with an increase in the value of the Chilean peso relative to the U.S. dollar. |
For additional information concerning our derivative instruments, see note 7 to our consolidated financial statements. For information concerning the market sensitivity of our derivative and financial instruments, seeQuantitative and Qualitative Disclosure about Market Riskbelow.
II-34
Foreign currency transaction gains (losses), net
Our foreign currency transaction gains (losses) primarily result from the remeasurement of monetary assets and liabilities that are denominated in currencies other than the underlying functional currency of the applicable entity. Unrealized foreign currency transaction gains (losses) are computed based on period-end exchange rates and are non-cash in nature until such time as the amounts are settled. The details of our foreign currency transaction gains (losses), net, are as follows:
| | | | | | | | |
| | | Year ended
December 31, | |
| | | 2008 | | | 2007 | |
| | | in millions | |
Yen denominated debt issued by U.S. subsidiaries | | $ | (194.3 | ) | | $ | (76.8 | ) |
U.S. dollar denominated debt issued by a Latin American subsidiary | | | (112.4 | ) | | | 33.4 | |
U.S. dollar denominated debt issued by a European subsidiary | | | (74.5 | ) | | | 221.0 | |
Intercompany notes denominated in a currency other than the entity’s functional currency (a) | | | (10.4 | ) | | | (18.7 | ) |
Cash and restricted cash denominated in a currency other than the entity’s functional currency | | | (1.7 | ) | | | (55.2 | ) |
Swiss franc denominated debt issued by a European subsidiary | | | — | | | | 21.5 | |
Other | | | (3.7 | ) | | | 0.1 | |
| | | | | | | | |
Total | | $ | (397.0 | ) | | $ | 125.3 | |
| | | | | | | | |
| (a) | Amounts are related to (i) loans between our non-operating and operating subsidiaries in Europe, which generally are denominated in the currency of the applicable operating subsidiary and (ii) U.S. dollar and Japanese yen denominated loans between certain of our non-operating subsidiaries in the U.S. and Europe. Accordingly, these gains (losses) are a function of movements of (i) the euro against (a) the U.S. dollar and (b) other local currencies in Europe and (ii) the U.S. dollar and the euro against the Japanese yen. The Japanese yen denominated loan was repaid as of December 31, 2008. |
For information regarding how we manage our exposure to foreign currency risk, seeQuantitative and Qualitative Disclosure about Market Riskbelow.
Unrealized losses due to changes in fair values of certain investments and debt, net
The details of our unrealized losses due to changes in fair values of certain investments and debt, net, are as follows:
| | | | | | | | |
| | | Year ended
December 31, | |
| | | 2008 | | | 2007 | |
| | | in millions | |
Investments (a): | | | | | | | | |
Sumitomo | | $ | (255.9 | ) | | $ | — | |
News Corp. | | | (62.7 | ) | | | — | |
Other, net | | | (16.2 | ) | | | — | |
Debt — UGC Convertible Notes (b) | | | 327.8 | | | | (200.0 | ) |
| | | | | | | | |
Total | | $ | (7.0 | ) | | $ | (200.0 | ) |
| | | | | | | | |
| (a) | We began using the fair value method to account for certain investments effective January 1, 2008. For additional information concerning our investments and fair value measurements, see notes 6 and 8 to our consolidated financial statements. |
| (b) | Represents changes in the fair value of the UGC Convertible Notes, including amounts attributable to the remeasurement of the UGC Convertible Notes into U.S. dollars. For additional information, see notes 8 and 10 to our consolidated financial statements. |
II-35
Losses on debt modifications and extinguishments, net
We recognized losses on debt modifications and extinguishments, net, of $112.1 million during 2007. These losses include (i) an $88.3 million loss in connection with Telenet’s fourth quarter 2007 refinancing transactions, which loss includes (a) $71.8 million representing the excess of the redemption values over the carrying values of the Telenet Notes and (b) $16.5 million related to the write-off of unamortized deferred financing costs, (ii) a $19.5 million loss resulting from the write-off of unamortized deferred financing costs in connection with the May 2007 refinancing of the VTR Bank Facility, (iii) an $8.4 million loss resulting from the write-off of unamortized deferred financing costs in connection with the second quarter 2007 refinancing of the UPC Broadband Holding Bank Facility and (iv) a $5.2 million gain on the April 2007 redemption of Cablecom Luxembourg’s 9.375% senior notes due 2014. For additional information, see note 10 to our consolidated financial statements.
Share of results of affiliates, net
The following table reflects our share of results of affiliates, net:
| | | | | | | |
| | | Year ended
December 31, |
| | | 2008 | | | 2007 |
| | | in millions |
SC Media (a) | | $ | — | | | $ | 16.8 |
Other | | | (0.4 | ) | | | 14.5 |
| | | | | | | |
Total | | $ | (0.4 | ) | | $ | 31.3 |
| | | | | | | |
| (a) | On July 2, 2007, SC Media was split into two separate companies through the spin-off of JTV Thematics. We exchanged our investment in SC Media for Sumitomo shares on July 3, 2007 and J:COM acquired a 100% interest in JTV Thematics on September 1, 2007. As a result of these transactions, we no longer own an interest in SC Media. |
For additional information concerning our equity method affiliates, see note 6 to our consolidated financial statements.
Gains on disposition of assets and changes in ownership, net
We recognized gains on the disposition of assets and changes in ownership, net, of $557.6 million during 2007, primarily related to the recognition of (i) a $489.3 million pre-tax gain in connection with the July 2007 exchange of our interest in SC Media for Sumitomo common stock and (ii) a $62.2 million gain in connection with the July 2007 sale of our investment in Melita.
For additional information regarding our dispositions, see note 5 to our consolidated financial statements.
Income tax expense
We recognized income tax expense of $296.9 million and $122.8 million during 2008 and 2007, respectively.
The income tax expense during 2008 differs from the expected income tax benefit of $163.3 million (based on the U.S. federal 35% income tax rate) due primarily to the negative impacts of (i) a net increase in valuation allowances established against currently arising deferred tax assets in certain tax jurisdictions, (ii) differences between the statutory and local tax rates in certain jurisdictions in which we operate, (iii) certain permanent differences between the financial and tax accounting treatment of interest and other nondeductible expenses, (iv) the loss of certain tax attributes due to the election to change the filing status of our Australian subsidiaries, (v) certain permanent differences between the financial and tax accounting treatment of interest, dividends and other items associated with investments in subsidiaries and intercompany loans, (vi) a permanent difference associated with the impairment of goodwill in our Romanian reporting unit and (vii) an increase in certain net deferred tax liabilities due to an enacted change in state tax law.
II-36
The income tax expense for 2007 differs from the expected income tax benefit of $95.7 million (based on the U.S. federal 35% income tax rate) due primarily to the negative impacts of (i) a reduction in net deferred tax assets in the Netherlands due to an enacted change in tax law, (ii) a difference between the financial and tax accounting treatment of litigation provisions, (iii) certain permanent differences between the financial and tax accounting treatment of interest and other nondeductible expenses, (iv) a difference between the financial and tax accounting treatment of goodwill related to the sale of our investment in SC Media, (v) differences in the statutory and local tax rates in certain jurisdictions in which we operate, (vi) a net increase in valuation allowances established against currently arising deferred tax assets in certain tax jurisdictions and (vii) foreign taxes. These negative impacts were only partially offset by the positive impacts of (i) certain permanent differences between the financial and tax accounting treatment of interest, dividends and other items associated with investments in subsidiaries and intercompany loans and (ii) the recognition of previously unrecognized tax benefits that met the GAAP recognition criteria during the period. The net increase in our valuation allowances reflect tax benefits associated with decreases in valuation allowances previously established against deferred tax assets in certain jurisdictions, including (i) net tax benefits of $86.3 million recognized by Telenet upon the release of valuation allowances and (ii) tax benefits of $56.2 million recognized by the Netherlands to reduce valuation allowances due to a tax rate decrease, that were more than offset by tax expenses associated with increases in valuation allowances against currently arising deferred tax assets in certain other tax jurisdictions. The full amount of the tax benefit recognized by Telenet upon the release of valuation allowances was allocated to the noncontrolling interest owners of Telenet.
For additional information concerning our income taxes, see note 12 to our consolidated financial statements.
Loss from continuing operations
During 2008 and 2007, we reported a loss from continuing operations of $763.6 million and $396.2 million, respectively, including (i) operating income of $824.5 million and $287.2 million, respectively, and (ii) non-operating expense of $1,291.2 million and $560.6 million, respectively. Gains or losses associated with the disposition of assets and changes in ownership, changes in the fair values of derivative instruments and movements in foreign currency exchange rates are subject to a high degree of volatility, and as such, any gains from these sources do not represent a reliable source of income.
Discontinued operations
Our earnings from discontinued operations of $161.8 million and $212.8 million during 2008 and 2007, respectively, relate to the operations of (i) the J:COM Disposal Group and (ii) UPC Slovenia. For additional information, see note 5 to our consolidated financial statements.
Net earnings attributable to noncontrolling interests
Net earnings attributable to noncontrolling interests decreased $52.1 million during 2008, as compared to 2007. This decrease is primarily attributable to declines in the results of operations of Telenet and Austar that were only partially offset by improvements in the results of operations of J:COM and VTR.
Liquidity and Capital Resources
Sources and Uses of Cash
Although our consolidated operating subsidiaries have generated cash from operating activities, the terms of the instruments governing the indebtedness of certain of these subsidiaries, including UPC Broadband Holding, Telenet, VTR, Austar, Chellomedia and Liberty Puerto Rico, may restrict our ability to access the assets of these subsidiaries. As set forth in the table below, these subsidiaries accounted for a significant portion of our consolidated cash and cash equivalents at December 31, 2009. In addition, our ability to access the liquidity of these and other subsidiaries may be limited by tax considerations, the presence of noncontrolling interests and other factors.
II-37
Cash and cash equivalents
The details of the U.S. dollar equivalent balances of our consolidated cash and cash equivalents at December 31, 2009 are set forth in the following table. With the exception of LGI, which is reported on a stand-alone basis, the amounts presented below include the cash and cash equivalents of the named entity and its subsidiaries unless otherwise noted (in millions):
| | | |
Cash and cash equivalents held by: | | | |
LGI and non-operating subsidiaries: | | | |
LGI | | $ | 5.8 |
Non-operating subsidiaries | | | 2,022.1 |
| | | |
Total LGI and non-operating subsidiaries | | | 2,027.9 |
| | | |
Operating subsidiaries: | | | |
J:COM | | | 691.7 |
Telenet | | | 208.8 |
UPC Holding (excluding VTR) | | | 100.8 |
VTR | | | 128.2 |
Austar | | | 84.4 |
Chellomedia | | | 17.9 |
Liberty Puerto Rico | | | 6.6 |
Other operating subsidiaries | | | 3.3 |
| | | |
Total operating subsidiaries | | | 1,241.7 |
| | | |
Total cash and cash equivalents | | $ | 3,269.6 |
| | | |
Liquidity of LGI and its Non-operating Subsidiaries
The $5.8 million of cash and cash equivalents held by LGI, and subject to certain tax considerations, the $2,022.1 million of cash and cash equivalents held by LGI’s non-operating subsidiaries represented available liquidity at the corporate level at December 31, 2009. Our remaining cash and cash equivalents of $1,241.7 million at December 31, 2009 were held by our operating subsidiaries as set forth in the table above. As noted above, various factors may limit our ability to access the cash of our consolidated operating subsidiaries.
As described in greater detail below, our current sources of corporate liquidity include (i) cash and cash equivalents held by LGI and, subject to certain tax considerations, LGI’s non-operating subsidiaries and (ii) interest and dividend income received on our and, subject to certain tax considerations, our non-operating subsidiaries’ cash and cash equivalents and investments.
From time to time, LGI and its non-operating subsidiaries may also receive (i) proceeds in the form of distributions or loan repayments from LGI’s operating subsidiaries or affiliates upon (a) the completion of recapitalizations, refinancings, asset sales or similar transactions by these entities or (b) the accumulation of excess cash from operations or other means, (ii) proceeds upon the disposition of investments and other assets of LGI and its non-operating subsidiaries, (iii) proceeds received in connection with the incurrence of debt or the issuance of equity securities by LGI or its non-operating subsidiaries or (iv) proceeds received upon the exercise of stock options. In this regard, during 2009, LGI (i) issued the LGI Convertible Notes and completed the Private Placement of LGI common stock and (ii) received significant cash from its subsidiaries in the form of loan repayments. The net proceeds received from the LGI Convertible Notes and the Private Placement were used to fund a portion of the Unitymedia Purchase Price, and most of the cash received from LGI’s subsidiaries was used to repurchase LGI common stock and UGC Convertible Notes. For additional information concerning the impacts of these transactions on our liquidity, see notes 10, 13 and 22 to our consolidated financial statements.
As further described in note 13 to our consolidated financial statements, we repurchased during 2009 a total of 8,156,567 shares of our LGI Series A common stock at a weighted average price of $18.36 per share and
II-38
15,547,602 shares of our LGI Series C common stock at a weighted average price of $16.53 per share, for an aggregate purchase price of $406.8 million, including direct acquisition costs. Subsequent to December 31, 2009, our board of directors increased the amount authorized under our current repurchase program by an additional $350.0 million. As of February 19, 2010, the remaining amount authorized under this program was $538.5 million.
The ongoing cash needs of LGI and its non-operating subsidiaries include (i) corporate general and administrative expenses and (ii) interest payments on the LGI and UGC Convertible Notes and the Sumitomo Collar Loan. From time to time, LGI and its non-operating subsidiaries may also require cash in connection with (i) the repayment of outstanding debt, (ii) the satisfaction of LGI’s obligations under the LGI Performance Plans to the extent not satisfied through the issuance of LGI common stock, (iii) the satisfaction of contingent liabilities, (iv) acquisitions, (v) the repurchase of equity and debt securities or (vi) other investment opportunities. No assurance can be given that any external funding would be available on favorable terms, or at all. For additional information concerning the LGI Performance Plans, see note 14 to our consolidated financial statements.
Liquidity of Operating Subsidiaries
The cash and cash equivalents of our significant subsidiaries are detailed in the table above. In addition to cash and cash equivalents, the primary sources of liquidity of our operating subsidiaries are cash provided by operations and, in the case of UPC Broadband Holding, VTR, Telenet, Austar and Chellomedia, borrowing availability under their respective debt instruments. For the details of the borrowing availability of such entities at December 31, 2009, see note 10 to our consolidated financial statements. Our operating subsidiaries’ liquidity generally is used to fund capital expenditures and debt service requirements. From time to time, our operating subsidiaries may also require funding in connection with (i) acquisitions and other investment opportunities, (ii) loans to LGI or (iii) capital distributions to LGI and other equity owners. No assurance can be given that any external funding would be available to our operating subsidiaries on favorable terms, or at all.
For a discussion of our consolidated capital expenditures and cash provided by operating activities, see the discussion underConsolidated Cash Flow Statementsbelow.
Pro Forma Liquidity Impacts of Certain Subsequent Events
We completed (i) the Unitymedia Acquisition on January 28, 2010 and (ii) the sale of the J:COM Disposal Group and the related repayment of the outstanding borrowings under the LGJ Holdings Credit Facility on February 18, 2010. In addition, we expect to complete the Debt Pushdown related to the Unitymedia Acquisition in March 2010. The following table presents information regarding our consolidated cash, restricted cash and debt and capital lease obligations, as adjusted to give effect to the assumed completion of these transactions on a pro forma basis as of December 31, 2009. For additional information concerning these transactions, see notes 5, 10 and 22. The pro forma amounts, which are not necessarily indicative of the amounts that would have occurred if such transactions had occurred on December 31, 2009, are based on currently available information and certain assumptions that we believe are reasonable. Amounts presented in the table below represent U.S. dollar equivalents based on December 31, 2009 exchange rates.
| | | | | | | | | | | | | | |
| | | December 31, 2009 |
| | | LGI historical | | Impact of
Unitymedia
Acquisition
and Debt
Pushdown (a) | | | Impact of
J:COM
disposal (b) | | | LGI, as
adjusted |
| | | in millions |
Cash and cash equivalents | | $ | 3,269.6 | | $ | (1,449.8 | ) | | $ | 2,285.4 | | | $ | 4,105.2 |
| | | | | | | | | | | | | | |
Long-term restricted cash | | $ | 4,135.8 | | $ | (3,669.7 | ) | | $ | — | | | $ | 466.1 |
| | | | | | | | | | | | | | |
Total debt and capital lease obligations: | | | | | | | | | | | | | | |
Current | | $ | 487.7 | | $ | 16.7 | | | $ | (424.4 | ) | | $ | 80.0 |
Long-term | | | 25,364.9 | | | 669.9 | | | | (3,085.3 | ) | | | 22,949.5 |
| | | | | | | | | | | | | | |
Total debt and capital lease obligations | | $ | 25,852.6 | | $ | 686.6 | | | $ | (3,509.7 | ) | | $ | 23,029.5 |
| | | | | | | | | | | | | | |
II-39
| (a) | Reflects (i) the use of existing cash balances and cash from the escrow accounts associated with the Unitymedia Senior Notes to fund (a) the Unitymedia Purchase Price, (b) the payment of related estimated transaction costs, (c) the repayment of Unitymedia’s existing indebtedness in connection with the Debt Pushdown and (d) the settlement of certain derivative instruments related to Unitymedia’s existing indebtedness and (ii) the consolidation of the cash and cash equivalents and capital lease obligations of Unitymedia. |
| (b) | Reflects (i) cash received upon the sale of the J:COM Disposal Group, net of (a) estimated cash paid for transaction costs and (b) cash paid to purchase non-controlling interests in Liberty Jupiter, (ii) the deconsolidation of the J:COM Disposal Group’s cash and cash equivalents and debt and capital lease obligations and (iii) the repayment of all amounts outstanding under the LGJ Holdings Credit Facility, including principal and accrued interest, and the cash settlement of related derivative instruments. No adjustment has been reflected for U.S. income tax payments that we expect to make during 2010 in connection with the sale of the J:COM Disposal Group and our other 2010 taxable activities. Based on our expectations as to the tax attributes that will be available to us in 2010, we expect that these 2010 U.S. tax payments will range from $225 million to $300 million. |
Capitalization
We seek to maintain our debt at levels that provide for attractive equity returns without assuming undue risk. In this regard, we strive to cause our operating subsidiaries to maintain their debt at levels that result in a consolidated debt balance that is between four and five times our consolidated operating cash flow. The ratio of our December 31, 2009 consolidated debt to our annualized consolidated operating cash flow for the quarter ended December 31, 2009 was 4.9. In addition, the ratio of our December 31, 2009 consolidated net debt (debt less cash and cash equivalents and restricted cash balances related to our debt instruments) to our annualized consolidated operating cash flow for the quarter ended December 31, 2009 was 3.5. The preceding ratios are based on amounts that include our discontinued operations.
When it is cost effective, we generally seek to match the denomination of the borrowings of our subsidiaries with the functional currency of the operations that are supporting the respective borrowings. As further discussed underQuantitative and Qualitative Disclosures about Market Riskbelow and in note 7 to our consolidated financial statements, we also use derivative instruments to mitigate foreign currency and interest rate risk associated with our debt instruments.
Our ability to service or refinance our debt and to maintain compliance with our leverage covenants is dependent primarily on our ability to maintain or increase the operating cash flow of our operating subsidiaries and to achieve adequate returns on our capital expenditures and acquisitions. In this regard, if the operating cash flow of UPC Broadband Holding were to decline, we could be required to repay or limit our borrowings under the UPC Broadband Holding Bank Facility in order to maintain compliance with applicable covenants. No assurance can be given that we would have sufficient sources of liquidity, or that any external funding would be available on favorable terms, or at all, to fund any such required repayment.
At December 31, 2009, our outstanding consolidated debt and capital lease obligations aggregated $25.9 billion, including $487.7 million that is classified as current in our consolidated balance sheet and $23.0 billion that is due in 2013 or thereafter. J:COM’s debt and capital lease obligations accounted for $424.4 million of the current portion of our debt and capital lease obligations at December 31, 2009. For additional information concerning the maturities of our debt and capital lease obligations, see note 10 to our consolidated financial statements.
We believe that we have sufficient resources to repay or refinance the current portion of our debt and capital lease obligations and to fund our foreseeable liquidity requirements during the next 12 months. However, as our debt maturities grow in later years, we anticipate that we will seek to refinance or otherwise extend our debt maturities. For information concerning certain refinancing transactions in 2009 and 2010 that have resulted in the extension of our subsidiaries’ debt maturities, see notes 10 and 22 to our consolidated financial statements. No
II-40
assurance can be given that we will be able to complete additional refinancing transactions or otherwise extend our debt maturities in light of current market conditions. In this regard, it is not possible to predict how the current state of the credit and equity markets and the associated difficult economic conditions could impact our future financial position. However, (i) the financial failure of any of our counterparties could (a) reduce amounts available under committed credit facilities and (b) adversely impact our ability to access cash deposited with any failed financial institution and (ii) sustained or further tightening of the credit markets could adversely impact our ability to access debt financing on favorable terms, or at all. In addition, any weakness in the equity markets could make it less attractive to use our shares to satisfy contingent or other obligations, and sustained or increased competition, particularly in combination with weakened economies, could adversely impact our cash flows and liquidity.
At December 31, 2009, $25.2 billion of our consolidated debt and capital lease obligations had been borrowed or incurred by our subsidiaries. For additional information concerning our debt balances at December 31, 2009, see note 10 to our consolidated financial statements.
Consolidated Cash Flow Statements
Our cash flows are subject to significant variations due to FX. See related discussion underQuantitative and Qualitative Disclosures about Market Risk below. All of the cash flows discussed below are those of our continuing operations.
2009 Consolidated Cash Flow Statement
General. During 2009, we used net cash provided by our operating activities of $2,055.8 million and net cash provided by our financing activities of $945.4 million to fund net cash used by our investing activities of $1,538.6 million and a $1,462.6 million increase in our existing cash and cash equivalents balances (excluding a $0.9 million increase due to changes in FX).
Operating Activities. Net cash provided by our operating activities decreased $96.1 million, from $2,151.9 million during 2008 to $2,055.8 million during 2009. This decrease is primarily attributable to the net effect of (i) an increase in cash paid related to certain derivative instruments, (ii) lower cash payments for interest, (iii) a decrease in the reported net cash provided by operating activities due to FX, (iv) an increase in the cash provided by our operating cash flow offset by a decrease in related working capital items and (v) a decrease in net cash payments for taxes.
Investing Activities.Net cash used by our investing activities decreased $707.8 million, from $2,246.4 million during 2008 to $1,538.6 million during 2009. This decrease is due primarily to the net effect of (i) a decrease in cash paid in connection with acquisitions of $353.9 million, (ii) a decrease in capital expenditures of $220.1 million and (iii) an increase in cash received related to the disposition of discontinued operations of $167.5 million. Most of the decrease in capital expenditures is due to FX.
The UPC Broadband Division accounted for $1,032.8 million and $1,249.2 million of our consolidated capital expenditures during 2009 and 2008, respectively. The decrease in the capital expenditures of the UPC Broadband Division is due primarily to the net effect of (i) a decrease in expenditures for new build and upgrade projects to expand services, (ii) a decrease due to FX, (iii) a decrease in expenditures for support capital such as information technology upgrades and general support systems and (iv) a decrease in expenditures for the purchase and installation of customer premise equipment. During 2009 and 2008, the UPC Broadband Division’s capital expenditures represented 25.1% and 28.4%, respectively, of its revenue.
Telenet accounted for $368.7 million and $326.2 million of our consolidated capital expenditures during 2009 and 2008, respectively. Telenet uses capital lease arrangements to finance a portion of its capital expenditures. From a financial reporting perspective, capital expenditures that are financed by capital lease arrangements are treated as non-cash activities and accordingly are not included in the capital expenditure amounts presented in our consolidated statements of cash flows. Including $24.6 million and $11.2 million of expenditures that were financed
II-41
under capital lease arrangements, Telenet’s capital expenditures aggregated $393.3 million and $337.4 million during 2009 and 2008, respectively. The increase in Telenet’s capital expenditures (including amounts financed under capital lease arrangements) during the 2009 period primarily relates to the net effect of (i) an increase in expenditures for the purchase and installation of customer premise equipment, (ii) an increase in expenditures for buildings and general support systems, (iii) a decrease in expenditures for new build and upgrade projects to expand services and (iv) a decrease due to FX. During 2009 and 2008, Telenet’s capital expenditures (including amounts financed under capital lease arrangements) represented 23.3% and 22.4%, respectively, of its revenue.
VTR accounted for $155.6 million and $181.7 million of our consolidated capital expenditures during 2009 and 2008, respectively. The decrease in the capital expenditures of VTR is due primarily to the net effect of (i) a decrease due to FX, (ii) a decrease in expenditures for new build and upgrade projects, (iii) a decrease in expenditures for support capital, such as information technology upgrades and general support systems and (iv) an increase in expenditures for the purchase and installation of customer premise equipment. During 2009 and 2008, VTR’s capital expenditures represented 22.2% and 25.5%, respectively, of its revenue.
Austar accounted for $87.5 million and $96.0 million of our consolidated capital expenditures during 2009 and 2008, respectively. The decrease in the capital expenditures of Austar is due primarily to the net effect of (i) a decrease due to FX, (ii) a decrease in expenditures for support capital, such as information technology upgrades and general support systems and (iii) a decrease in expenditures for the purchase and installation of customer premise equipment. During 2009 and 2008, Austar’s capital expenditures represented 16.4% and 18.0%, respectively, of its revenue.
We expect the percentage of revenue represented by our aggregate capital expenditures (including capital lease additions) to decline during 2010, as compared to 2009, with the 2010 percentage expected to range from (i) 21% to 23% for the UPC Broadband Division (excluding Unitymedia); (ii) 19% to 21% for Telenet; (iii) 21% to 23% for VTR and (iv) 14% to 16% for Austar. As further described in note 19, VTR was awarded a 3G license in September 2009, subject to the rejection of certain oppositions. The 2010 estimated range of VTR’s capital expenditures includes the estimated expenditures related to the regulatory requirement of the 3G license, but does not include any expenditure that would be required for commercial deployment of a 3G network. The actual amount of the 2010 capital expenditures of the UPC Broadband Division, Telenet, VTR and Austar may vary from the expected amounts for a variety of reasons, including (i) changes in (a) the competitive or regulatory environment, (b) business plans or (c) our current or expected future operating results, and (ii) the availability of sufficient capital. Accordingly, no assurance can be given that our actual capital expenditures will not vary materially from our expectations. In terms of the composition of the aggregate 2010 capital expenditures of our broadband communications subsidiaries (excluding Unitymedia and J:COM), we expect that 37% to 43% will be used to purchase and install customer premise equipment and that the remainder will be used to fund the rebuild and upgrade of portions of our broadband distribution systems and other capital requirements.
Financing Activities. Net cash provided by our financing activities during 2009 was $945.4 million, compared to net cash used by our financing activities of $589.0 million during 2008. This change primarily is attributable to the net effect of (i) a $3,778.0 million decrease in cash related to increases in cash collateral accounts, (ii) a $3,601.0 million increase in cash received from net borrowings, (iii) a $1,855.5 million decrease in cash paid to repurchase our LGI Series A and Series C common stock, (iv) a $204.1 million decrease related to higher payments of financing fees and (v) a $126.6 million increase related to proceeds received in connection with the issuance of common stock to a third party.The changes in our cash collateral accounts and net borrowings include significant offsetting impacts resulting from financing transactions completed in connection with the Unitymedia Acquisition. In addition, a portion of the increase in our net borrowings is due to FX.
2008 Consolidated Cash Flow Statement
General.During 2008, we used net cash provided by our operating activities of $2,151.9 million and $683.5 million of our existing cash and cash equivalent balances (excluding a $14.4 million decrease due to changes in FX) to fund net cash used by our investing activities of $2,246.4 million and net cash used by our financing activities of $589.0 million.
II-42
Operating Activities. Net cash provided by our operating activities increased $528.5 million, from $1,623.4 million during 2007 to $2,151.9 million during 2008. This increase primarily is attributable to the net effect of (i) an increase in the cash provided by our operating cash flow and related working capital items, (ii) a decrease in net cash provided by operating activities due to higher cash payments for interest, (iii) an increase in cash received related to certain derivative instruments, (iv) an increase in the reported net cash provided by operating activities due to FX and (v) an increase in net cash payments for taxes.
Investing Activities.Net cash used by our investing activities decreased $11.3 million, from $2,257.7 million during 2007 to $2,246.4 million during 2008. This decrease is due primarily to the net effect of (i) a decrease in cash paid in connection with acquisitions of $726.1 million, (ii) a decrease in proceeds received upon disposition of assets of $438.3 million and (iii) an increase in capital expenditures of $270.9 million. The increase in capital expenditures is due in part to FX.
The UPC Broadband Division accounted for $1,249.2 million and $1,056.6 million of our consolidated capital expenditures during 2008 and 2007, respectively. The increase in the capital expenditures of the UPC Broadband Division is due primarily to the net effect of (i) an increase due to FX, (ii) an increase in expenditures for new build and upgrade projects to expand services, (iii) an increase in expenditures for the purchase and installation of customer premise equipment and (iv) a decrease in expenditures for support capital such as information technology upgrades and general support systems. During 2008 and 2007, the UPC Broadband Division’s capital expenditures represented 28.4% and 27.2%, respectively, of its revenue.
Telenet accounted for $326.2 million and $237.6 million of our consolidated capital expenditures during 2008 and 2007, respectively. Telenet uses capital lease arrangements to finance a portion of its capital expenditures. From a financial reporting perspective, capital expenditures that are financed by capital lease arrangements are treated as non-cash activities and accordingly are not included in the capital expenditure amounts presented in our consolidated statements of cash flows. Including $11.2 million and $22.7 million of expenditures that were financed under capital lease arrangements, Telenet’s capital expenditures aggregated $337.4 million and $260.3 million during 2008 and 2007, respectively. The increase in Telenet’s capital expenditures (including amounts financed under capital lease arrangements) during the 2008 period primarily relates to the net effect of (i) an increase in expenditures for the purchase and installation of customer premise equipment, (ii) an increase due to FX, (iii) a decrease in expenditures for buildings and general support systems and (iv) an increase in expenditures for new build and upgrade projects to expand services. During 2008 and 2007, Telenet’s capital expenditures (including amounts financed under capital lease arrangements) represented 22.4% and 20.2%, respectively, of its revenue.
VTR accounted for $181.7 million and $157.7 million of our consolidated capital expenditures during 2008 and 2007, respectively. The increase in the capital expenditures of VTR is due primarily to the net effect of (i) an increase in expenditures for new build and upgrade projects, (ii) an increase in expenditures for the purchase and installation of customer premise equipment, (iii) an increase due to FX and (iv) an increase in expenditures for support capital, such as information technology upgrades and general support systems. During 2008 and 2007, VTR’s capital expenditures represented 25.5% and 24.8%, respectively, of its revenue.
Austar accounted for $96.0 million and $92.8 million of our consolidated capital expenditures during 2008 and 2007, respectively. The increase in the capital expenditures of Austar is due primarily to the net effect of (i) an increase in expenditures for the purchase and installation of customer premise equipment and (ii) an increase in expenditures for support capital, such as information technology upgrades and general support systems. During 2008 and 2007, Austar’s capital expenditures represented 18.0% and 19.6%, respectively, of its revenue.
Financing Activities. Net cash used by our financing activities during 2008 was $589.0 million, compared to net cash provided by our financing activities of $629.0 million during 2007. This change primarily is attributable to the net effect of (i) a $1,274.7 million decrease in cash received from net borrowings, due in part to FX, (ii) a $575.4 million decrease in the net use of cash due to a reduction in cash distributed by our subsidiaries to noncontrolling interest owners and (iii) a $475.0 million increase in cash paid to repurchase our LGI Series A and Series C common stock.
II-43
Off Balance Sheet Arrangements and Aggregate Contractual Obligations
Off Balance Sheet Arrangements
In the ordinary course of business, we have provided indemnifications to purchasers of certain of our assets, our lenders, our vendors and certain other parties. In addition, we have provided performance and/or financial guarantees to local municipalities, our customers and vendors. Historically, these arrangements have not resulted in our company making any material payments and we do not believe that they will result in material payments in the future.
Contractual Commitments
As of December 31, 2009, the U.S. dollar equivalents (based on December 31, 2009 exchange rates) of our consolidated contractual commitments are as follows:
| | | | | | | | | | | | | | | | | | | | | |
| | | Payments due during: | | |
| | | 2010 | | 2011 | | 2012 | | 2013 | | 2014 | | Thereafter | | Total |
| | | in millions |
Debt (excluding interest) | | $ | 18.5 | | $ | 626.1 | | $ | 1,016.1 | | $ | 2,248.1 | | $ | 4,448.9 | | $ | 14,784.8 | | $ | 23,142.5 |
Capital leases (excluding interest) | | | 44.7 | | | 38.8 | | | 38.5 | | | 36.5 | | | 36.9 | | | 283.8 | | | 479.2 |
Operating leases | | | 140.6 | | | 89.6 | | | 62.0 | | | 42.0 | | | 24.8 | | | 81.9 | | | 440.9 |
Programming, satellite and other purchase obligations | | | 370.2 | | | 146.5 | | | 88.9 | | | 37.7 | | | 7.2 | | | 5.8 | | | 656.3 |
Other commitments | | | 74.8 | | | 66.0 | | | 61.2 | | | 57.4 | | | 52.6 | | | 1,397.4 | | | 1,709.4 |
| | | | | | | | | | | | | | | | | | | | | |
Total — continuing operations | | | 648.8 | | | 967.0 | | | 1,266.7 | | | 2,421.7 | | | 4,570.4 | | | 16,553.7 | | | 26,428.3 |
Discontinued operations | | | 576.5 | | | 427.3 | | | 331.9 | | | 865.2 | | | 617.8 | | | 214.2 | | | 3,032.9 |
| | | | | | | | | | | | | | | | | | | | | |
Total (a) | | $ | 1,225.3 | | $ | 1,394.3 | | $ | 1,598.6 | | $ | 3,286.9 | | $ | 5,188.2 | | $ | 16,767.9 | | $ | 29,461.2 |
| | | | | | | | | | | | | | | | | | | | | |
Projected cash interest payments on debt and capital lease obligations (b): | | | | | | | | | | | | | | | | | | | | | |
Continuing operations | | $ | 1,164.6 | | $ | 1,153.0 | | $ | 1,134.2 | | $ | 1,145.8 | | $ | 1,001.2 | | $ | 2,329.7 | | $ | 7,928.5 |
Discontinued operations | | | 41.0 | | | 33.8 | | | 26.2 | | | 15.5 | | | 5.4 | | | 3.0 | | | 124.9 |
| | | | | | | | | | | | | | | | | | | | | |
Total | | $ | 1,205.6 | | $ | 1,186.8 | | $ | 1,160.4 | | $ | 1,161.3 | | $ | 1,006.6 | | $ | 2,332.7 | | $ | 8,053.4 |
| | | | | | | | | | | | | | | | | | | | | |
| (a) | The commitments reflected in this table do not reflect any liabilities that are included in our December 31, 2009 balance sheet other than debt and capital lease obligations. Our liability for uncertain tax positions in the various jurisdictions in which we operate ($192.7 million at December 31, 2009) 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 and contractual maturities in effect as of December 31, 2009. The amounts presented do not include the impact of our interest rate derivative agreements, deferred financing costs, discounts or commitment fees, all of which affect our overall cost of borrowing. |
Programming commitments consist of obligations associated with certain of our programming, studio output and sports rights contracts that are enforceable and legally binding on us in that we have agreed to pay minimum fees, without regard to (i) the actual number of subscribers to the programming services, (ii) whether we terminate cable service to a portion of our subscribers or dispose of a portion of our cable systems, or (iii) whether we discontinue our premium film or sports services. The amounts reflected in the table with respect to these contracts are significantly less than the amounts we expect to pay in these periods under these contracts. Payments to programming vendors have in the past represented, and are expected to continue to represent in the future, a significant portion of our operating costs. The ultimate amount payable in excess of the contractual minimums of
II-44
our studio output contracts, which expire at various dates through 2014, is dependent upon the number of subscribers to our premium movie service and the theatrical success of the films that we exhibit. Satellite commitments consist of obligations associated with satellite carriage services provided to our company. Other purchase obligations include commitments to purchase customer premise equipment that are enforceable and legally binding on us.
Other commitments relate primarily to Telenet’s commitments for the Telenet PICs Network operating costs pursuant to the 2008 PICs Agreement. Beginning in the seventh year of the 2008 PICs Agreement, these commitments are subject to adjustment based on changes in the network operating costs incurred by Telenet with respect to its own networks. These potential adjustments are not subject to reasonable estimation, and therefore, are not included in the above table. Other commitments also include fixed minimum contractual commitments associated with our agreements with franchise or municipal authorities.
In addition to the commitments set forth in the table above, we have significant commitments under derivative instruments and agreements with programming vendors and other third parties pursuant to which we expect to make payments in future periods. We also have commitments pursuant to agreements with, and obligations imposed by, franchise authorities and municipalities, which may include obligations in certain markets to move aerial cable to underground ducts or to upgrade, rebuild or extend portions of our broadband distribution systems. Such amounts are not included in the above table because they are not fixed or determinable. For additional information concerning our derivative instruments, including the net cash paid or received in connection with these instruments during the past three years, see note 7 to our consolidated financial statements.
Critical Accounting Policies, Judgments and Estimates
In connection with the preparation of our consolidated financial statements, we make estimates and assumptions that affect the reported amounts of assets and liabilities, revenue and expenses, and related disclosure of contingent assets and liabilities. Critical accounting policies are defined as those policies that are reflective of significant judgments, estimates and uncertainties, which would potentially result in materially different results under different assumptions and conditions. We believe the following accounting policies are critical in the preparation of our consolidated financial statements because of the judgment necessary to account for these matters and the significant estimates involved, which are susceptible to change:
| | • | | Impairment of property and equipment and intangible assets; |
| | • | | Costs associated with construction and installation activities; |
| | • | | Useful lives of long-lived assets; |
| | • | | Fair value measurements; |
We have discussed the selection of the aforementioned critical accounting policies with the Audit Committee of our Board of Directors. For additional information concerning our accounting policies, see note 3 to our consolidated financial statements.
Impairment of Property and Equipment and Intangible Assets
Carrying Value.The aggregate carrying value of our property and equipment and intangible assets (including goodwill) that were held for use comprised 69% of our total assets at December 31, 2009.
We review, when circumstances warrant, the carrying amounts of our property and equipment and our intangible assets (other than goodwill and indefinite-lived intangible assets) to determine whether such carrying amounts continue to be recoverable. Such events or changes in circumstance may include, among other items, (i) an expectation of a sale or disposal of a long-lived asset or asset group, (ii) adverse changes in market or competitive
II-45
conditions, (iii) an adverse change in legal factors or business climate in the markets in which we operate and (iv) operating or cash flow losses. For purposes of impairment testing, long-lived assets are grouped at the lowest level for which cash flows are largely independent of other assets and liabilities, generally at or below the reporting unit level (see below). If the carrying amount of the asset or asset group is greater than the expected undiscounted cash flows to be generated by such asset or asset group, an impairment adjustment is recognized. Such adjustment is measured by the amount that the carrying value of such asset or asset group exceeds its fair value. We generally measure fair value by considering (i) sale prices for similar assets, (ii) discounted estimated future cash flows using an appropriate discount rate and/or (iii) estimated replacement cost. Assets to be disposed of are carried at the lower of their financial statement carrying amount or fair value less costs to sell.
We evaluate the goodwill, franchise rights and other indefinite-lived intangible assets for impairment at least annually on October 1 and whenever other facts and circumstances indicate that the carrying amounts of goodwill and indefinite-lived intangible assets may not be recoverable. For purposes of the goodwill evaluation, we compare the fair values of our reporting units to their respective carrying amounts. A reporting unit is an operating segment or one level below an operating segment (referred to as a component). In most cases, our operating segments are deemed to be a reporting unit either because the operating segment is comprised of only a single component, or the components below the operating segment are aggregated as they have similar economic characteristics. If the carrying value of a reporting unit were to exceed its fair value, we would then compare the implied fair value of the reporting unit’s goodwill to its carrying amount, and any excess of the carrying amount over the fair value would be charged to operations as an impairment loss. Any excess of the carrying value over the fair value of franchise rights or other indefinite-lived intangible assets is also charged to operations as an impairment loss.
Considerable management judgment is necessary to estimate the fair value of reporting units and underlying long-lived and indefinite-lived assets. Certain of our reporting units are publicly traded in active markets. For these reporting units, our fair value determinations are based on quoted market prices. For certain of our non-publicly traded reporting units, fair value substantially exceeded carrying value in the 2008 impairment test, and no events or changes in circumstance have occurred in 2009 with respect to these reporting units that would suggest that there has been any meaningful decline in fair value of these reporting units in 2009. As such, for these reporting units, we have carried forward the 2008 estimated fair value of the reporting unit for purposes of completing the 2009 annual impairment test. For the remainder of our reporting units, we typically determine fair value using an income-based approach (discounted cash flows) based on assumptions in our long-range business plans or, in some cases, a market-based approach. For purposes of our 2009 annual impairment test, we relied primarily on the income-based approach due to the limited number of recent transactions involving businesses similar to our broadband communications and programming businesses. With respect to our discounted cash flow analysis, the timing and amount of future cash flows under these business plans require estimates, among other items, of subscriber growth and retention rates, rates charged per product, expected gross margin and operating cash flow margins and expected capital expenditures. The development of these cash flows, and the discount rate applied to the cash flows, is subject to inherent uncertainties, and actual results could vary significantly from such estimates. The discount rates used in determining the fair values of our reporting units for purposes of our 2009 impairment test ranged from 10% to 19%. The aggregate fair values used in our 2009 impairment tests exceeded our average market capitalization, as determined over a representative period, by an amount which we believe to be reasonable in light of the fact that our equity, and the equity of other companies within our industry, have historically traded at comparable discounts to private market valuations and transactions.
Based on the results of the 2009 annual impairment test, most of our reporting units have fair values that are at least 20% greater than their respective carrying values, including all of our large reporting units. As of our October 1, 2009 impairment test date, certain of our smaller reporting units, including Hungary, the Czech Republic, Puerto Rico and certain Chellomedia reporting units, had an excess of fair value over carrying value of less than 20%. As of this date, these reporting units had goodwill aggregating approximately $1.3 billion. In order to assess the sensitivity of the reporting unit fair value determinations used for our 2009 impairment calculation, we applied a hypothetical decrease of 20% to the estimated fair value of each reporting unit. A hypothetical 20% decrease in the fair value of each of our reporting units would have resulted in an estimated goodwill impairment associated with five of our reporting units ranging, in aggregate, from $250 million to $700 million. A hypothetical
II-46
30% decrease in the fair value of each of our reporting units would have resulted in an estimated goodwill impairment associated with five of our reporting units ranging, in aggregate, from $500 million to $800 million.
During 2009, 2008 and 2007, we recorded impairments of our property and equipment and intangible assets (including goodwill) aggregating $119.9 million, $148.9 million and $12.3 million, respectively. The 2009 and 2008 impairments are primarily due to goodwill impairments recorded in June 2009 and December 2008 with respect to our Romanian reporting unit. For additional information, see note 9 to our consolidated financial statements.
Costs Associated with Construction and Installation Activities
We capitalize costs associated with the construction of new cable transmission and distribution facilities and the installation of new cable services. Installation activities that are capitalized include (i) the initial connection (or drop) from our cable system to a customer location, (ii) the replacement of a drop and (iii) the installation of equipment for additional services, such as digital cable, telephone or broadband internet service. The costs of other customer-facing activities such as reconnecting customer locations where a drop already exists, disconnecting customer locations and repairing or maintaining drops, are expensed as incurred.
The nature and amount of labor and other costs to be capitalized with respect to construction and installation activities involves significant judgment. In addition to direct external and internal labor and materials, we also capitalize other costs directly attributable to our construction and installation activities, including dispatch costs, quality control costs, vehicle-related costs, certain warehouse expenses and tools. We continuously monitor the appropriateness of our capitalization policy and update the policy when necessary to respond to changes in facts and circumstances, such as the development of new products and services, and changes in the manner that installations or construction activities are performed.
Useful Lives of Long-Lived Assets
We depreciate our property and equipment on a straight-line basis over the estimated economic useful life of the assets. The determination of the economic useful lives of property and equipment requires significant management judgment, based on factors such as the estimated physical lives of the assets, technological change, changes in anticipated use, legal and economic factors, rebuild and equipment swap-out plans, and other factors. Our intangible assets with definite lives primarily consist of customer relationships. Customer relationship intangible assets are amortized on a straight-line basis over the estimated weighted average life of the customer relationships. The determination of the estimated useful life of customer relationship intangible assets requires significant management judgment, and is primarily based on historical and forecasted churn rates, adjusted when necessary for risk associated with demand, competition, technical changes and other economic factors. We regularly review whether changes to estimated useful lives are required in order to accurately reflect the economic use of our property and equipment and intangible assets with definite lives. Any changes to estimated useful lives are reflected prospectively. Depreciation and amortization expense of our continuing operations during 2009, 2008 and 2007 was $2,082.3 million, $2,172.4 million and $1,935.5 million, respectively. A 10% increase in the aggregate amount of the depreciation and amortization expense of our continuing operations during 2009 would have resulted in a $208.2 million or 21.2% decrease in our 2009 operating income.
Fair Value Measurements
GAAP provides guidance with respect to the recurring and non-recurring fair value measurements and for a fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value into three broad levels. Level 1 inputs are quoted market prices in active markets for identical assets or liabilities that the reporting entity has the ability to access at the measurement date. Level 2 inputs are inputs other than quoted market prices included within Level 1 that are observable for the asset or liability, either directly or indirectly. Level 3 inputs are unobservable inputs for the asset or liability.
II-47
Recurring Valuations. We perform recurring fair value measurements with respect to our derivative instruments, fair value method investments and UGC Convertible Notes, all of which are carried at fair value. We use (i) cash flow valuation models to determine the fair values of the UGC Convertible Notes and our interest rate and foreign currency derivative instruments and (ii) the binomial option pricing model to determine the fair values of our equity-related derivative instruments. We use quoted market prices when available and, when not available, we use a combination of an income approach (discounted cash flows) and a market approach (market multiples of similar businesses) to determine the fair value of our fair value method investments. For a detailed discussion of the inputs we use to determine the fair value of our derivative instruments, fair value method investments and UGC Convertible Notes, see note 8 to our consolidated financial statements. See also notes 6, 7 and 10 to our consolidated financial statements for information concerning our fair value method investments, derivative instruments, and UGC Convertible Notes, respectively.
Changes in the fair values of our derivative instruments, fair value method investments and UGC Convertible Notes have had, and we believe will continue to have, a significant and volatile impact on our results of operations. During 2009, 2008 and 2007, we reported in our statements of operations net gains (losses) of ($1,117.3 million), $87.3 million and ($122.2 million), respectively, attributable to changes in the fair value of these items.
As further described in note 8 to our consolidated financial statements, actual amounts received or paid upon the settlement of our derivative instruments, disposal of our fair value method investments, or repayment of the UGC Convertible Notes may differ materially from the recorded fair values at December 31, 2009.
For information concerning the sensitivity of the fair value of certain of our more significant derivative instruments to changes in market conditions, seeQuantitative and Qualitative Disclosures About Market Risk — Derivative Instruments below.
Non-recurring Valuations. Our non-recurring valuations are primarily associated with (i) the application of acquisition accounting and (ii) impairment assessments, both of which require that we make fair value determinations as of the applicable valuation date. In making these determinations, we are required to make estimates and assumptions that affect the recorded amounts, including, but not limited to, expected future cash flows, market comparables and discount rates, remaining useful lives of long-lived assets, replacement costs of property and equipment and the amounts to be recovered in future periods from acquired net operating losses and other deferred tax assets. To assist us in making these fair value determinations, we may engage third-party valuation specialists. Our estimates in this area impact, among other items, the amount of depreciation and amortization, impairment charges and income tax expense or benefit that we report. Our estimates of fair value are based upon assumptions believed to be reasonable, but which are inherently uncertain. From December 31, 2006 to December 31, 2009, the aggregate amount of our property and equipment and intangible assets increased by $7.8 billion or 39.6%. A significant portion of this increase is attributable to increases resulting from the application of acquisition accounting. For additional information, see notes 4, 8 and 9 to our consolidated financial statements.
Income Tax Accounting
We are required to estimate the amount of tax payable or refundable for the current year and the deferred tax assets and liabilities for the future tax consequences attributable to differences between the financial statement carrying amounts and income tax basis of assets and liabilities and the expected benefits of utilizing net operating loss and tax credit carryforwards, using enacted tax rates in effect for each taxing jurisdiction in which we operate for the year in which those temporary differences are expected to be recovered or settled. This process requires our management to make assessments regarding the timing and probability of the ultimate tax impact of such items.
Net deferred tax assets are reduced by a valuation allowance if we believe it more-likely-than-not such net deferred tax assets will not be realized. Establishing a tax valuation allowance requires us to make assessments about the timing of future events, including the probability of expected future taxable income and available tax planning strategies. At December 31, 2009, the aggregate valuation allowance provided against deferred tax assets was $1,919.0 million. The actual amount of deferred income tax benefits realized in future periods will likely differ
II-48
from the net deferred tax assets reflected in our December 31, 2009 balance sheet due to, among other factors, possible future changes in income tax law or interpretations thereof in the jurisdictions in which we operate and differences between estimated and actual future taxable income. Any of such factors could have a material effect on our current and deferred tax position as reported in our consolidated financial statements. A high degree of judgment is required to assess the impact of possible future outcomes on our current and deferred tax positions.
Tax laws in jurisdictions in which we operate are subject to varied interpretation, and many tax positions we take are subject to significant uncertainty regarding whether the position will be ultimately sustained after review by the relevant tax authority. We recognize the financial statement effects of a tax position when it is more-likely-than-not, based on technical merits, that the position will be sustained upon examination. The determination of whether the tax position meets the more-likely-than-not threshold requires a facts-based judgment using all information available. In a number of cases, we have concluded that the more-likely-than-not threshold is not met, and accordingly, the amount of tax benefit recognized in the financial statements is different than the amount taken or expected to be taken in our tax returns. As of December 31, 2009, the amount of unrecognized tax benefits for financial reporting purposes, but taken or expected to be taken on tax returns, was $400.6 million, of which $356.1 million would have a favorable impact on our effective income tax rate if ultimately recognized, after considering amounts that we would expect to be offset by valuation allowances.
We are required to continually assess our tax positions, and the results of tax examinations or changes in judgment can result in substantial changes to our unrecognized tax benefits.
We have taxable outside basis differences on certain investments in foreign subsidiaries. We do not recognize the deferred tax liabilities associated with these outside basis differences when the difference is considered essentially permanent in duration. In order to be considered essentially permanent in duration, sufficient evidence must indicate that the foreign subsidiary has invested or will invest its undistributed earnings indefinitely, or that earnings will be remitted in a tax-free liquidation. If circumstances change and it becomes apparent that some or all of the undistributed earnings will be remitted in the foreseeable future, a net deferred tax liability must be recorded for some or all of the outside basis difference. The assessment of whether these outside basis differences are considered permanent in nature requires significant judgment and is based on management intentions to reinvest the earnings of a foreign subsidiary indefinitely in light of anticipated liquidity requirements and other relevant factors. As of December 31, 2009, we have approximately $0.5 billion of net differences in our taxable outside bases that have not been recognized. If our plans or intentions change in the future due to liquidity or other relevant considerations, we could decide that it would be prudent to repatriate significant funds or other assets from one or more of our subsidiaries, even though we would incur a tax liability in connection with any such repatriation. If our plans or intentions were to change in this manner, the recognition of all or a part of these outside basis differences could have an adverse impact on our consolidated income tax expense and net earnings (loss).
For additional information concerning our income taxes, see note 12 to our consolidated financial statements.
QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
We are exposed to market risk in the normal course of our business operations due to our investments in various foreign countries and ongoing investing and financing activities. Market risk refers to the risk of loss arising from adverse changes in foreign currency exchange rates, interest rates and stock prices. The risk of loss can be assessed from the perspective of adverse changes in fair values, cash flows and future earnings. As further described below, we have established policies, procedures and processes governing our management of market risks and the use of derivative instruments to manage our exposure to such risks.
Cash and Investments
We invest our cash in highly liquid instruments that meet high credit quality standards. From a U.S. dollar perspective, we are exposed to exchange rate risk with respect to certain of our cash balances that are denominated in euros, Japanese yen and, to a lesser extent, other currencies. At December 31, 2009, our European subsidiaries
II-49
held cash balances of $2,121.4 million that were denominated in euros and certain of our subsidiaries with functional currencies other than the U.S. dollar held cash balances of $40.8 million that were denominated in U.S. dollars. Subject to applicable debt covenants, these euro and U.S. dollar cash balances are available to be used for future liquidity requirements that may be denominated in such currencies.
We are also exposed to market price fluctuations related to our investment in Sumitomo shares. At December 31, 2009, the aggregate fair value of this investment was approximately $462.2 million. We use the Sumitomo Collar to manage our exposure to market price fluctuations with respect to our investment in Sumitomo shares.
Foreign Currency Risk
We are exposed to foreign currency exchange rate risk with respect to our consolidated debt in situations where our debt is denominated in a currency other than the functional currency of the operations whose cash flows support our ability to repay or refinance such debt. Although we generally seek to match the denomination of our and our subsidiaries’ borrowings with the functional currency of the operations that are supporting the respective borrowings, market conditions or other factors may cause us to enter into borrowing arrangements that are not denominated in the functional currency of the underlying operations (unmatched debt). In these cases, our policy is to provide for an economic hedge against foreign currency exchange rate movements by using cross-currency interest rate swaps to synthetically convert unmatched debt into the applicable underlying currency. At December 31, 2009, substantially all of our debt was either directly or synthetically matched to the applicable functional currencies of the underlying operations. For additional information concerning the terms of our cross-currency swaps, see note 7 to our consolidated financial statements.
In addition to the exposure that results from the mismatch of our borrowings and underlying functional currencies, we are exposed to foreign currency risk to the extent that we enter into transactions denominated in currencies other than our or our subsidiaries’ respective functional currencies (non-functional currency risk), such as investments in debt and equity securities of foreign subsidiaries, equipment purchases, programming contracts, notes payable and notes receivable (including intercompany amounts) that are denominated in a currency other than the applicable functional currency. Changes in exchange rates with respect to amounts recorded in our consolidated balance sheets related to these items will result in unrealized (based upon period-end exchange rates) or realized foreign currency transaction gains and losses upon settlement of the transactions. Moreover, to the extent that our revenue, costs and expenses are denominated in currencies other than our respective functional currencies, we will experience fluctuations in our revenue, costs and expenses solely as a result of changes in foreign currency exchange rates. In this regard, we expect that during 2010, (i) approximately 1% to 3% of our revenue, (ii) approximately 7% to 9% of our aggregate operating and SG&A expenses (exclusive of stock-based compensation expense) and (iii) approximately 22% to 24% of our capital expenditures (including capital lease additions) will be denominated in non-functional currencies, including amounts denominated in (a) U.S. dollars in Europe, Chile, Argentina and Australia and (b) euros in Switzerland, Poland, Hungary, Romania and the Czech Republic. Our expectations with respect to our non-functional currency transactions in 2010, which exclude non-functional currency transactions of J:COM and Unitymedia, may differ from actual results. Generally, we will consider hedging non-functional currency risks when the risks arise from agreements with third parties that involve the future payment or receipt of cash or other monetary items to the extent that we can reasonably predict the timing and amount of such payments or receipts. In this regard, we have entered into foreign currency forward contracts covering the forward purchase of the U.S. dollar, euro and British pound sterling and the forward sale of the Hungarian forint, Polish zloty, Czech koruna, Japanese yen, Chilean peso, euro and Australian dollar to hedge certain of these risks. Although certain non-functional currency risks related to our revenue and operating and SG&A expenses and most of the non-functional currency risks related to our capital expenditures were not hedged as of December 31, 2009, we expect to continue to increase our use of hedging strategies during 2010 with respect to non-functional currency amounts included in our revenue and our operating and SG&A expenses. For additional information concerning our foreign currency forward contracts, see note 7 to our consolidated financial statements.
We also are exposed to unfavorable and potentially volatile fluctuations of the U.S. dollar (our reporting currency) against the currencies of our operating subsidiaries and affiliates when their respective financial
II-50
statements are translated into U.S. dollars for inclusion in our consolidated financial statements. Cumulative translation adjustments are recorded in accumulated other comprehensive earnings (loss) as a separate component of equity. Any increase (decrease) in the value of the U.S. dollar against any foreign currency that is the functional currency of one of our operating subsidiaries or affiliates will cause us to experience unrealized foreign currency translation losses (gains) with respect to amounts already invested in such foreign currencies. As a result of FX risk, we may experience a negative impact on our comprehensive earnings (loss) and equity with respect to our holdings solely as a result of foreign currency translation. Our primary exposure to FX risk during 2009 was to the euro as 51.1% of our U.S. dollar revenue from continuing operations during 2009 was derived from subsidiaries whose functional currencies is the euro. In addition, we have significant exposure to changes in the exchange rates for the Swiss franc, the Chilean peso, the Australian dollar and other local currencies in Europe. We generally do not hedge against the risk that we may incur non-cash losses upon the translation of the financial statements of our subsidiaries and affiliates into U.S. dollars.
The relationship between (i) the euro, the Swiss franc, the Japanese yen, the Chilean peso and the Australian dollar and (ii) the U.S. dollar, which is our reporting currency, is shown below, per one U.S. dollar:
| | | | | | |
| | | As of December 31, |
| | | 2009 | | 2008 | | 2007 |
Spot rates: | | | | | | |
Euro | | 0.6978 | | 0.7167 | | 0.6857 |
Swiss franc | | 1.0349 | | 1.0687 | | 1.1360 |
Japanese yen | | 93.14 | | 90.79 | | 111.79 |
Chilean peso | | 507.45 | | 638.50 | | 498.10 |
Australian dollar | | 1.1138 | | 1.4192 | | 1.1406 |
| | | | | | |
| | | Year ended December 31, |
| | | 2009 | | 2008 | | 2007 |
Average rates: | | | | | | |
Euro | | 0.7193 | | 0.6832 | | 0.7305 |
Swiss franc | | 1.0857 | | 1.0822 | | 1.2001 |
Japanese yen | | 93.59 | | 103.34 | | 117.77 |
Chilean peso | | 559.21 | | 522.81 | | 522.24 |
Australian dollar | | 1.2811 | | 1.1968 | | 1.1954 |
Inflation and Foreign Investment Risk
We are subject to inflationary pressures with respect to labor, programming and other costs. While we attempt to increase our revenue to offset increases in costs, there is no assurance that we will be able to do so. Therefore, costs could rise faster than associated revenue, thereby resulting in a negative impact on operating cash flow and net earnings (loss). The economic environment in the respective countries in which we operate is a function of government, economic, fiscal and monetary policies and various other factors beyond our control. We currently are unable to predict the extent that price levels might be impacted in future periods by the current state of the worldwide economy.
Interest Rate Risks
We are exposed to changes in interest rates primarily as a result of our borrowing and investment activities, which include fixed-rate and variable-rate investments and borrowings by our operating subsidiaries. Our primary exposure to variable-rate debt is through the EURIBOR-indexed and LIBOR-indexed debt of UPC Broadband Holding, the EURIBOR-indexed debt of Telenet, the LIBOR-indexed debt of VTR, the AUD BBSY-indexed debt of Austar and the variable-rate debt of certain of our other subsidiaries.
In general, we seek to enter into derivative instruments to protect against increases in the interest rates on our variable-rate debt. Accordingly, we have entered into various derivative transactions to reduce exposure to increases
II-51
in interest rates. We use interest rate derivative agreements to exchange, at specified intervals, the difference between fixed and variable interest rates calculated by reference to an agreed-upon notional principal amount. We also use interest rate cap and collar agreements that lock in a maximum interest rate if variable rates rise, but also allow our company to benefit, to a limited extent, from declines in market rates. At December 31, 2009, we effectively paid a fixed interest rate on 96% of our variable-rate debt (excluding VTR’s cash-collateralized variable-rate debt) through the use of interest rate derivative instruments that convert variable rates to fixed rates, including interest rate caps and collars for which the specified maximum rate is in excess of the applicable December 31, 2009 base rate (out-of-the-money caps and collars). If out-of-the-money caps and collars are excluded from this analysis, the percentage of variable-rate debt effectively converted to fixed-rate debt at December 31, 2009 declines to 81%. With the exception of an LGE Financing interest rate cap contract, which covers certain periods beyond the maturity dates of our existing indebtedness, the final maturity dates of our various portfolios of interest rate derivative instruments generally correspond to the respective maturities of the underlying variable-rate debt. We entered into the LGE Financing interest rate cap contract in order to provide protection against a portion of the interest rate risk that we expect to face in future periods, as we expect to continue to maintain a leveraged capital structure in periods beyond the maturity dates of our existing indebtedness. For additional information concerning the terms of these interest rate derivative instruments, see note 7 to our consolidated financial statements.
Weighted Average Variable Interest Rate.At December 31, 2009, our variable-rate indebtedness aggregated $15.7 billion, and the weighted average interest rate (including margin) on such variable-rate indebtedness was approximately 3.42%, excluding the effects of interest rate derivative agreements, financing costs, discounts or commitment fees, all of which affect our overall cost of borrowing. Assuming no change in the amount outstanding, and without giving effect to any interest rate derivative agreements, financing costs, discounts or commitment fees, a hypothetical 50 basis point (0.50%) increase (decrease) in our weighted average variable interest rate would increase (decrease) our annual consolidated interest expense and cash outflows by $78.5 million. As discussed above and in note 7 to our consolidated financial statements, we use interest rate derivative contracts to manage our exposure to increases in variable interest rates. In this regard, increases in the fair value of these contracts generally would be expected to offset most of the economic impact of increases in the variable interest rates applicable to our indebtedness to the extent and during the period that principal amounts are matched with interest rate derivative contracts.
Counterparty Credit Risk
We are exposed to the risk that the counterparties to our financial instruments, undrawn debt facilities and cash investments will default on their obligations to us. We manage the credit risks associated with our financial instruments, cash and cash equivalents and undrawn debt facilities through the evaluation and monitoring of the creditworthiness of, and concentration of risk with, the respective counterparties. In this regard, credit risk associated with our financial instruments and undrawn debt facilities is spread across a relatively broad counterparty base of banks and financial institutions. In addition, most of our cash is invested in either (i) AAA credit rated money market funds, including funds that invest in government obligations, or (ii) overnight deposits with banks having a minimum credit rating of AA-. To date, neither the access to nor the value of our cash and cash equivalent balances have been adversely impacted by liquidity problems of financial institutions. We generally do not require our counterparties to provide collateral or other security or to enter into master netting arrangements.
At December 31, 2009, our exposure to credit risk included (i) derivative assets with a fair value of $907.7 million, (ii) cash and cash equivalent and restricted cash balances of $7,417.9 million and (iii) aggregate undrawn debt facilities of $1,587.5 million, including CLP 13,837.5 million ($27.3 million) of commitments under the VTR Bank Facility for which we would be required to set aside an equivalent amount of cash collateral.
Under our derivative contracts, the exercise of termination and set-off provisions is generally at the option of the non-defaulting party only. However, in an insolvency of a derivative counterparty, a liquidator may be able to force the termination of a derivative contract. In addition, mandatory set-off of amounts due under the derivative contract and potentially other contracts between our company and the relevant counterparty may be applied under the insolvency regime of the relevant jurisdiction. Accordingly, it is possible that certain amounts owing between
II-52
our company and an insolvent counterparty could be set-off, even if that counterparty had previously defaulted on its obligations under a derivative contract with our company. While we anticipate that, in the event of the insolvency of one of our derivative counterparties, we would seek to novate our derivative contracts to different counterparties, no assurance can be given that we would be able to do this on terms or pricing that would be acceptable to us. If we are unable to, or choose not to, novate to a different counterparty, the risks that were the subject of the original derivative contract would no longer be hedged.
While we currently have no specific concerns about the creditworthiness of any particular counterparty, we cannot rule out the possibility that one or more of our counterparties could fail or otherwise be unable to meet its obligations to us. Any such instance could have an adverse effect on our cash flows, results of operations and financial condition.
Although we actively monitor the creditworthiness of our key vendors, the financial failure of a key vendor could disrupt our operations and have an adverse impact on our cash flows.
Sensitivity Information
Information concerning the sensitivity of the fair value of certain of our more significant derivative and financial instruments to changes in market conditions is set forth below. For additional information, see notes 7, 8 and 10 to our consolidated financial statements.
UPC Holding Cross-currency Options
Holding all other factors constant, at December 31, 2009, an instantaneous increase of 10% in the value of the Swiss franc relative to the U.S. dollar would have decreased the aggregate fair value of the UPC Holding cross-currency options by approximately €23.2 million ($33.2 million) and conversely, a decrease of 10% would have increased the aggregate fair value by approximately €27.5 million ($39.4 million).
UPC Broadband Holding Cross-currency and Interest Rate Derivative Contracts
Holding all other factors constant, at December 31, 2009:
| | (i) | an instantaneous increase (decrease) of 10% in the value of the Swiss franc, the Czech koruna, the Slovakian koruna, the Hungarian forint, the Polish zloty and the Romanian lei relative to the euro would have decreased (increased) the aggregate fair value of the UPC Broadband Holding cross-currency and interest rate derivative contracts by approximately €296.9 million ($425.5 million); |
| | (ii) | an instantaneous increase (decrease) in the relevant base rate of 50 basis points (0.50%) would have increased (decreased) the aggregate fair value of the UPC Broadband Holding cross-currency and interest rate derivative contracts by approximately €141.9 million ($203.4 million); |
| | (iii) | an instantaneous increase (decrease) of 10% in the value of the euro relative to the U.S dollar would have decreased (increased) the aggregate fair value of the UPC Broadband Holding cross-currency and interest rate derivative contracts by approximately €98.7 million ($141.4 million); |
| | (iv) | an instantaneous increase (decrease) of 10% in the value of the Swiss franc relative to the U.S. dollar would have decreased (increased) the aggregate fair value of the UPC Broadband Holding cross-currency and interest rate derivative contracts by approximately €47.7 million ($68.4 million); |
| | (v) | an instantaneous increase (decrease) of 10% in the value of the Romanian lei relative to the U.S. dollar would have decreased (increased) the aggregate fair value of the UPC Broadband Holding cross-currency and interest rate derivative contracts by approximately €24.1 million ($34.5 million); |
| | (vi) | 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 value of the UPC Broadband Holding cross-currency and interest rate derivative contracts by approximately €30.7 million ($44.0 million); |
II-53
| | (vii) | an instantaneous increase (decrease) of 10% in the value of the Chilean peso relative to the euro would have decreased (increased) the aggregate value of the UPC Broadband Holding cross-currency and interest rate derivative contracts by approximately €27.1 million ($38.8 million); |
| | (viii) | an instantaneous increase (decrease) in UPC Broadband Holding’s credit spread of 50 basis points (0.50%) would have increased (decreased) the aggregate value of the UPC Broadband Holding cross-currency and interest rate derivative contracts by approximately $11.9 million ($12.3 million); and |
| | (ix) | an instantaneous increase (decrease) in the credit spread of UPC Broadband Holding’s counterparties of 50 basis points (0.50%) would have decreased (increased) the value of the UPC Broadband Holding cross-currency and interest rate derivative contracts by approximately $3.1 million ($3.3 million). |
VTR Cross-currency and Interest Rate Derivative Contracts
Holding all other factors constant, at December 31, 2009:
| | (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 cross-currency and interest rate derivative contracts by approximately CLP 33.5 billion ($66.0 million); and |
| | (ii) | an instantaneous increase (decrease) in the relevant base rate (excluding margin) of 50 basis points (0.50%) would have increased (decreased) the aggregate fair value of the VTR cross-currency and interest rate derivative contracts by approximately CLP 7.1 billion ($14.0 million). |
Telenet Interest Rate Caps, Collars and Swaps
Holding all other factors constant, at December 31, 2009, an instantaneous increase in the relevant base rate of 50 basis points (0.50%) would have increased the aggregate fair value of the Telenet interest rate cap, collar and swap contracts by approximately €27.8 million ($39.8 million) and conversely, a decrease would have decreased the aggregate fair value by approximately €27.1 million ($38.8 million).
UGC Convertible Notes
Holding all other factors constant, at December 31, 2009:
| | (i) | an instantaneous increase of 10% in the forecasted volatility of the LGI Series A and Series C common stock would have increased the fair value of the UGC Convertible Notes by approximately €11.0 million ($15.8 million) and conversely, a decrease of 10% would have decreased the fair value by approximately €9.0 million ($12.9 million); |
| | (ii) | an instantaneous increase of 10% in the combined per share market price of LGI Series A and Series C common stock would have increased the fair value of the UGC Convertible Notes by approximately €8.2 million ($11.8 million) and conversely, a decrease of 10% would have decreased the fair value by approximately €6.6 million ($9.5 million); |
| | (iii) | an instantaneous decrease of 10% in the value of the euro relative to the U.S. dollar would have increased the fair value of the UGC Convertible Notes by approximately €9.1 million ($13.0 million) and conversely, an increase of 10% would have decreased the fair value by approximately €6.3 million ($9.0 million); |
| | (iv) | an instantaneous increase (decrease) in the risk-free rate of 50 basis points (0.50%) would have decreased (increased) the fair value of the UGC Convertible Notes by approximately €2.1 million ($3.0 million); and |
II-54
| | (v) | an instantaneous increase (decrease) of 50 basis points (0.50%) in UGC’s credit spread would have decreased (increased) the fair value of the UGC Convertible Notes by approximately €2.1 million ($3.0 million) and conversely, a decrease of 50 basis points would have increased the fair value by €2.2 million ($3.2 million). |
Sumitomo Collar
Holding all other factors constant, at December 31, 2009:
| | (i) | an instantaneous decrease in the Japanese yen risk-free rate of 50 basis points (0.50%) would have increased the value of the Sumitomo Collar by ¥3.4 billion ($36.5 million) and conversely, an increase of 50 basis points (0.50%) would have decreased the value by ¥3.3 billion ($35.4 million); and |
| | (ii) | an instantaneous increase (decrease) of 10% in the per share market price of Sumitomo’s common stock would have decreased (increased) the aggregate fair value of the Sumitomo Collar by approximately ¥4.0 billion ($42.9 million). |
II-55
Report of Independent Registered Public Accounting Firm
The Board of Directors
Liberty Global, Inc.:
We have audited the accompanying consolidated balance sheets of Liberty Global, Inc. and subsidiaries (the Company) as of December 31, 2009 and 2008, and the related consolidated statements of operations, comprehensive earnings (loss), equity and cash flows for each of the years in the three-year period ended December 31, 2009. These consolidated financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on these consolidated financial statements based on our audits. In 2007, we did not audit the consolidated financial statements of Telenet Group Holding NV, a majority-owned subsidiary, which statements reflect total revenue constituting €942.8 million ($1,293.4 million at the average exchange rate for 2007) for the year ended December 31, 2007 of the related consolidated totals. Those statements were audited by other auditors whose report has been furnished to us, and our opinion, insofar as it relates to the amounts included for Telenet Group Holding NV, is based solely on the report of the other auditors.
We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.
In our opinion, based on our audits and the report of the other auditors, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of Liberty Global, Inc. and subsidiaries as of December 31, 2009 and 2008, and the results of their operations and their cash flows for each of the years in the three-year period ended December 31, 2009, in conformity with U.S. generally accepted accounting principles.
As discussed in note 2, in 2009, Liberty Global, Inc. changed its method of accounting for business combinations and noncontrolling interests. In 2008, Liberty Global, Inc. changed its method of accounting for certain investments and an insurance arrangement. As discussed in note 20, in 2009, Liberty Global, Inc. changed its presentation of reportable segments. The J:COM Disposal Group has been retrospectively presented as a discontinued operation in the consolidated financial statements referred to above.
KPMG LLP
Denver, Colorado
February 24, 2010, except for note 5 — discontinued
operations, which is as of May 11, 2010
II-56
Report of Independent Registered Public Accounting Firm
To Board of Directors of Telenet Group Holding NV
We have audited the accompanying consolidated balance sheets of Telenet Group Holding NV and its subsidiaries as of December 31, 2007, and the related consolidated income statement, statement of cash flows and of shareholders’ equity for the year then ended. These financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on these financial statements based on our audit.
We conducted our audit in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audit provides a reasonable basis for our opinion.
In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of Telenet Group Holding NV and its subsidiaries at December 31, 2007, and the results of their operations and their cash flows for the year then ended in conformity with International Financial Reporting Standards as adopted by the EU.
International Financial Reporting Standards as adopted by the EU vary in certain significant respects from accounting principles generally accepted in the United States of America. Information relating to the nature and effect of such differences is presented in Note 29 to the consolidated financial statements.
Antwerp Belgium, February 22, 2008
PricewaterhouseCoopers Bedrijfsrevisoren bcvba
Reperesented by
/s/ B. Gabriëls
Partner
II-57
LIBERTY GLOBAL, INC.
CONSOLIDATED BALANCE SHEETS
| | | | | | |
| | | December 31, |
| | | 2009 | | 2008 |
| | | in millions |
| ASSETS |
Current assets: | | | | | | |
Cash and cash equivalents | | $ | 3,269.6 | | $ | 1,374.0 |
Trade receivables, net | | | 1,016.7 | | | 1,002.8 |
Deferred income taxes (note 12) | | | 504.2 | | | 280.8 |
Derivative instruments (note 7) | | | 157.6 | | | 193.6 |
Other current assets | | | 330.1 | | | 382.5 |
| | | | | | |
Total current assets | | | 5,278.2 | | | 3,233.7 |
Restricted cash (note 10) | | | 4,135.8 | | | 470.8 |
Investments (note 6) | | | 1,008.6 | | | 979.8 |
Property and equipment, net (note 9) | | | 12,010.7 | | | 12,035.4 |
Goodwill (note 9) | | | 13,353.8 | | | 13,144.7 |
Intangible assets subject to amortization, net (note 9) | | | 2,130.0 | | | 2,405.0 |
Other assets, net (notes 7, 9 and 12) | | | 1,982.8 | | | 1,716.7 |
| | | | | | |
Total assets | | $ | 39,899.9 | | $ | 33,986.1 |
| | | | | | |
The accompanying notes are an integral part of these consolidated financial statements.
II-58
LIBERTY GLOBAL, INC.
CONSOLIDATED BALANCE SHEETS — (Continued)
| | | | | | | | |
| | | December 31, | |
| | | 2009 | | | 2008 | |
| | | in millions | |
| LIABILITIES AND EQUITY | |
Current liabilities: | | | | | | | | |
Accounts payable | | $ | 734.9 | | | $ | 735.0 | |
Deferred revenue and advance payments from subscribers and others (note 11) | | | 886.4 | | | | 918.4 | |
Current portion of debt and capital lease obligations (note 10) | | | 487.7 | | | | 513.0 | |
Derivative instruments (note 7) | | | 741.6 | | | | 441.7 | |
Other accrued and current liabilities | | | 1,685.3 | | | | 1,634.0 | |
| | | | | | | | |
Total current liabilities | | | 4,535.9 | | | | 4,242.1 | |
Long-term debt and capital lease obligations (including $564.1 million and $574.5 million, respectively, measured at fair value) (notes 7 and 10) | | | 25,364.9 | | | | 19,989.9 | |
Deferred tax liabilities (note 12) | | | 890.5 | | | | 902.7 | |
Other long-term liabilities (notes 7 and 11) | | | 2,611.5 | | | | 2,356.7 | |
| | | | | | | | |
Total liabilities | | | 33,402.8 | | | | 27,491.4 | |
| | | | | | | | |
Commitments and contingencies (notes 10, 12, 14 and 19) | | | | | | | | |
| | |
Equity (note 13): | | | | | | | | |
LGI stockholders: | | | | | | | | |
Series A common stock, $.01 par value. Authorized 500,000,000 shares; issued and outstanding 134,687,250 and 136,334,241 shares, respectively | | | 1.3 | | | | 1.4 | |
Series B common stock, $.01 par value. Authorized 50,000,000 shares; issued and outstanding 9,369,101 and 7,191,210 shares, respectively | | | 0.1 | | | | 0.1 | |
Series C common stock, $.01 par value. Authorized 500,000,000 shares; issued and outstanding 123,483,527 and 137,703,628 shares, respectively | | | 1.2 | | | | 1.4 | |
Additional paid-in capital | | | 4,105.5 | | | | 4,124.0 | |
Accumulated deficit | | | (2,287.0 | ) | | | (1,874.9 | ) |
Accumulated other comprehensive earnings, net of taxes (note 18) | | | 1,299.0 | | | | 1,141.0 | |
| | | | | | | | |
Total LGI stockholders | | | 3,120.1 | | | | 3,393.0 | |
Noncontrolling interests | | | 3,377.0 | | | | 3,101.7 | |
| | | | | | | | |
Total equity | | | 6,497.1 | | | | 6,494.7 | |
| | | | | | | | |
Total liabilities and equity | | $ | 39,899.9 | | | $ | 33,986.1 | |
| | | | | | | | |
The accompanying notes are an integral part of these consolidated financial statements.
II-59
LIBERTY GLOBAL, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
| | | | | | | | | | | | |
| | | Year ended December 31, | |
| | | 2009 | | | 2008 | | | 2007 | |
| | | in millions, except share and per share amounts | |
Revenue (note 15) | | $ | 7,508.6 | | | $ | 7,643.5 | | | $ | 6,703.1 | |
| | | | | | | | | | | | |
Operating costs and expenses: | | | | | | | | | | | | |
Operating (other than depreciation and amortization) (including stock-based compensation) (notes 14 and 15) | | | 2,885.0 | | | | 2,966.3 | | | | 2,767.8 | |
Selling, general and administrative (SG&A) (including stock-based compensation) (notes 14 and 15) | | | 1,420.6 | | | | 1,521.4 | | | | 1,497.1 | |
Depreciation and amortization (note 9) | | | 2,082.3 | | | | 2,172.4 | | | | 1,935.5 | |
Provisions for litigation (note 19) | | | — | | | | — | | | | 171.0 | |
Impairment, restructuring and other operating charges, net (notes 9 and 17) | | | 138.3 | | | | 158.9 | | | | 44.5 | |
| | | | | | | | | | | | |
| | | 6,526.2 | | | | 6,819.0 | | | | 6,415.9 | |
| | | | | | | | | | | | |
Operating income | | | 982.4 | | | | 824.5 | | | | 287.2 | |
| | | | | | | | | | | | |
Other income (expense): | | | | | | | | | | | | |
Interest expense (note 15) | | | (857.5 | ) | | | (1,067.4 | ) | | | (938.6 | ) |
Interest and dividend income | | | 48.4 | | | | 88.7 | | | | 113.3 | |
Realized and unrealized gains (losses) on derivative instruments, net (note 7) | | | (1,095.2 | ) | | | 94.3 | | | | 77.8 | |
Foreign currency transaction gains (losses), net | | | 128.2 | | | | (397.0 | ) | | | 125.3 | |
Realized and unrealized losses due to changes in fair values of certain investments and debt, net (notes 6, 8, and 10) | | | (22.1 | ) | | | (7.0 | ) | | | (200.0 | ) |
Losses on debt modifications and extinguishments, net (note 10) | | | (33.4 | ) | | | — | | | | (112.1 | ) |
Share of results of affiliates, net (note 6) | | | (4.1 | ) | | | (0.4 | ) | | | 31.3 | |
Other-than-temporary declines in fair values of investments
(note 6) | | | — | | | | — | | | | (212.6 | ) |
Gains on disposition of assets and changes in ownership, net
(notes 4 and 5) | | | 1.0 | | | | — | | | | 557.6 | |
Other income (expense), net | | | 3.3 | | | | (2.4 | ) | | | (2.6 | ) |
| | | | | | | | | | | | |
| | | (1,831.4 | ) | | | (1,291.2 | ) | | | (560.6 | ) |
| | | | | | | | | | | | |
Loss from continuing operations before income taxes | | | (849.0 | ) | | | (466.7 | ) | | | (273.4 | ) |
Income tax benefit (expense) (note 12) | | | 787.0 | | | | (296.9 | ) | | | (122.8 | ) |
| | | | | | | | | | | | |
Loss from continuing operations | | | (62.0 | ) | | | (763.6 | )�� | | | (396.2 | ) |
| | | | | | | | | | | | |
Discontinued operations (note 5): | | | | | | | | | | | | |
Earnings from discontinued operations, net of taxes (note 5) | | | 50.4 | | | | 161.8 | | | | 212.8 | |
Gain on disposal of discontinued operations | | | 25.7 | | | | — | | | | — | |
| | | | | | | | | | | | |
| | | 76.1 | | | | 161.8 | | | | 212.8 | |
| | | | | | | | | | | | |
Net earnings (loss) | | | 14.1 | | | | (601.8 | ) | | | (183.4 | ) |
Net earnings attributable to noncontrolling interests | | | (426.2 | ) | | | (187.1 | ) | | | (239.2 | ) |
| | | | | | | | | | | | |
Net loss attributable to LGI stockholders | | $ | (412.1 | ) | | $ | (788.9 | ) | | $ | (422.6 | ) |
| | | | | | | | | | | | |
Basic and diluted earnings (loss) attributable to LGI stockholders per share — Series A, Series B and Series C common stock (note 3): | | | | | | | | | | | | |
Continuing operations | | $ | (0.95 | ) | | $ | (2.39 | ) | | $ | (1.28 | ) |
Discontinued operations | | | (0.58 | ) | | | (0.11 | ) | | | 0.17 | |
| | | | | | | | | | | | |
| | $ | (1.53 | ) | | $ | (2.50 | ) | | $ | (1.11 | ) |
| | | | | | | | | | | | |
Weighted average common shares outstanding — basic and diluted | | | 268,822,323 | | | | 315,234,690 | | | | 380,223,355 | |
| | | | | | | | | | | | |
The accompanying notes are an integral part of these consolidated financial statements.
II-60
LIBERTY GLOBAL, INC.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE EARNINGS (LOSS)
| | | | | | | | | | | | |
| | | Year ended December 31, | |
| | | 2009 | | | 2008 | | | 2007 | |
| | | in millions | |
Net earnings (loss) | | $ | 14.1 | | | $ | (601.8 | ) | | $ | (183.4 | ) |
| | | | | | | | | | | | |
Other comprehensive earnings, net of taxes (note 18): | | | | | | | | | | | | |
Foreign currency translation adjustments | | | 70.6 | | | | 808.7 | | | | 795.5 | |
Reclassification adjustment for foreign currency translation losses (gains) included in net earnings (loss) | | | (3.7 | ) | | | 0.5 | | | | 9.6 | |
Unrealized losses on available-for-sale securities | | | — | | | | — | | | | (139.1 | ) |
Reclassification adjustment for losses on available-for-sale securities included in net loss | | | — | | | | — | | | | 135.4 | |
Unrealized losses on cash flow hedges | | | (4.8 | ) | | | (7.2 | ) | | | (6.2 | ) |
Reclassification adjustment for losses (gains) on cash flow hedges included in net earnings (loss) | | | 2.9 | | | | 2.4 | | | | (4.4 | ) |
Pension related adjustments | | | 14.3 | | | | (23.4 | ) | | | 13.3 | |
| | | | | | | | | | | | |
Other comprehensive earnings | | | 79.3 | | | | 781.0 | | | | 804.1 | |
| | | | | | | | | | | | |
Comprehensive earnings | | | 93.4 | | | | 179.2 | | | | 620.7 | |
Comprehensive earnings attributable to noncontrolling interests | | | (347.5 | ) | | | (646.1 | ) | | | (354.6 | ) |
| | | | | | | | | | | | |
Comprehensive earnings (loss) attributable to LGI stockholders | | $ | (254.1 | ) | | $ | (466.9 | ) | | $ | 266.1 | |
| | | | | | | | | | | | |
The accompanying notes are an integral part of these consolidated financial statements.
II-61
LIBERTY GLOBAL, INC.
CONSOLIDATED STATEMENTS OF EQUITY
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | LGI stockholders | | | | | | | |
| | | Common stock | | | Additional
paid-in
capital | | | Accumulated
deficit | | | Accumulated
other
comprehensive
earnings,
net of taxes | | Total LGI
stockholders | | | Noncontrolling
interests | | | Total
equity | |
| | | Series A | | | Series B | | Series C | | | | | | | |
| | | in millions | |
Balance at January 1, 2007, before effect of accounting change | | $ | 2.0 | | | $ | 0.1 | | $ | 2.0 | | | $ | 8,093.5 | | | $ | (1,020.3 | ) | | $ | 169.8 | | $ | 7,247.1 | | | $ | 1,911.5 | | | $ | 9,158.6 | |
Accounting change (note 2) | | | — | | | | — | | | — | | | | 71.4 | | | | 123.8 | | | | — | | | 195.2 | | | | 4.5 | | | | 199.7 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance at January 1, 2007, as adjusted for accounting change | | | 2.0 | | | | 0.1 | | | 2.0 | | | | 8,164.9 | | | | (896.5 | ) | | | 169.8 | | | 7,442.3 | | | | 1,916.0 | | | | 9,358.3 | |
Net loss | | | — | | | | — | | | — | | | | — | | | | (422.6 | ) | | | — | | | (422.6 | ) | | | 239.2 | | | | (183.4 | ) |
Other comprehensive earnings, net of taxes (note 18) | | | — | | | | — | | | — | | | | — | | | | — | | | | 688.7 | | | 688.7 | | | | 115.4 | | | | 804.1 | |
Repurchase and cancellation of LGI common stock (note 13) | | | (0.3 | ) | | | — | | | (0.3 | ) | | | (1,860.4 | ) | | | — | | | | — | | | (1,861.0 | ) | | | — | | | | (1,861.0 | ) |
Stock-based compensation, net of taxes
(notes 3 and 14) | | | — | | | | — | | | — | | | | 55.9 | | | | — | | | | — | | | 55.9 | | | | — | | | | 55.9 | |
LGI common stock issued in connection with equity incentive plans and related employee tax withholding | | | — | | | | — | | | — | | | | 12.4 | | | | — | | | | — | | | 12.4 | | | | — | | | | 12.4 | |
Consolidation of Telenet (note 4) | | | — | | | | — | | | — | | | | — | | | | — | | | | — | | | — | | | | 688.3 | | | | 688.3 | |
Purchase of subsidiary shares from noncontrolling interests (note 4) | | | — | | | | — | | | — | | | | — | | | | — | | | | — | | | — | | | | (403.2 | ) | | | (403.2 | ) |
Dividends and distributions to noncontrolling interest owners (note 13) | | | — | | | | — | | | — | | | | (114.1 | ) | | | — | | | | — | | | (114.1 | ) | | | (488.4 | ) | | | (602.5 | ) |
Adjustments due to issuance of stock by Telenet
(note 4) | | | — | | | | — | | | — | | | | (47.2 | ) | | | — | | | | — | | | (47.2 | ) | | | 147.0 | | | | 99.8 | |
Adjustments due to issuance of stock by J:COM
(note 4) | | | — | | | | — | | | — | | | | 55.2 | | | | — | | | | — | | | 55.2 | | | | 190.7 | | | | 245.9 | |
Adjustments due to other changes in subsidiaries’ equity and other, net (note 13) | | | — | | | | — | | | — | | | | 26.5 | | | | — | | | | — | | | 26.5 | | | | 41.0 | | | | 67.5 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance at December 31, 2007 | | $ | 1.7 | | | $ | 0.1 | | $ | 1.7 | | | $ | 6,293.2 | | | $ | (1,319.1 | ) | | $ | 858.5 | | $ | 5,836.1 | | | $ | 2,446.0 | | | $ | 8,282.1 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
The accompanying notes are an integral part of these consolidated financial statements.
II-62
LIBERTY GLOBAL, INC.
CONSOLIDATED STATEMENTS OF EQUITY — (Continued)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | LGI stockholders | | | | | | | |
| | | Common stock | | | Additional
paid-in
capital | | | Accumulated
deficit | | | Accumulated
other
comprehensive
earnings,
net of taxes | | | Total LGI
stockholders | | | Noncontrolling
interests | | | Total
equity | |
| | | Series A | | | Series B | | Series C | | | | | | | |
| | | in millions | |
Balance at January 1, 2008, before effect of accounting changes | | $ | 1.7 | | | $ | 0.1 | | $ | 1.7 | | | $ | 6,293.2 | | | $ | (1,319.1 | ) | | $ | 858.5 | | | $ | 5,836.1 | | | $ | 2,446.0 | | | $ | 8,282.1 | |
Accounting changes (note 2) | | | — | | | | — | | | — | | | | — | | | | 233.1 | | | | (39.5 | ) | | | 193.6 | | | | — | | | | 193.6 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance at January 1, 2008, as adjusted for accounting changes | | | 1.7 | | | | 0.1 | | | 1.7 | | | | 6,293.2 | | | | (1,086.0 | ) | | | 819.0 | | | | 6,029.7 | | | | 2,446.0 | | | | 8,475.7 | |
Net loss | | | — | | | | — | | | — | | | | — | | | | (788.9 | ) | | | — | | | | (788.9 | ) | | | 187.1 | | | | (601.8 | ) |
Other comprehensive earnings, net of taxes (note 18) | | | — | | | | — | | | — | | | | — | | | | — | | | | 322.0 | | | | 322.0 | | | | 459.0 | | | | 781.0 | |
Repurchase and cancellation of LGI common stock (note 13) | | | (0.3 | ) | | | — | | | (0.3 | ) | | | (2,216.5 | ) | | | — | | | | — | | | | (2,217.1 | ) | | | — | | | | (2,217.1 | ) |
Stock-based compensation, net of taxes (notes 3 and 14) | | | — | | | | — | | | — | | | | 47.1 | | | | — | | | | — | | | | 47.1 | | | | — | | | | 47.1 | |
LGI common stock issued in connection with equity incentive plans and related employee tax withholding | | | — | | | | — | | | — | | | | 9.0 | | | | — | | | | — | | | | 9.0 | | | | — | | | | 9.0 | |
Dividends and distributions to noncontrolling interest owners (note 13) | | | — | | | | — | | | — | | | | — | | | | — | | | | — | | | | — | | | | (34.9 | ) | | | (34.9 | ) |
Adjustments due to other changes in subsidiaries’ equity and other, net (note 13) | | | — | | | | — | | | — | | | | (8.8 | ) | | | — | | | | — | | | | (8.8 | ) | | | 44.5 | | | | 35.7 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance at December 31, 2008 | | $ | 1.4 | | | $ | 0.1 | | $ | 1.4 | | | $ | 4,124.0 | | | $ | (1,874.9 | ) | | $ | 1,141.0 | | | $ | 3,393.0 | | | $ | 3,101.7 | | | $ | 6,494.7 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
The accompanying notes are an integral part of these consolidated financial statements.
II-63
LIBERTY GLOBAL, INC.
CONSOLIDATED STATEMENTS OF EQUITY — (Continued)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | LGI stockholders | | | | | | | |
| | | Common stock | | | Additional
paid-in
capital | | | Accumulated
deficit | | | Accumulated
other
comprehensive
earnings,
net of taxes | | Total LGI
stockholders | | | Noncontrolling
interests | | | Total
equity | |
| | | Series A | | | Series B | | Series C | | | | | | | |
| | | in millions | |
Balance at January 1, 2009 | | $ | 1.4 | | | $0.1 | | $ | 1.4 | | | $ | 4,124.0 | | | $ | (1,874.9 | ) | | $ | 1,141.0 | | $ | 3,393.0 | | | $ | 3,101.7 | | | $ | 6,494.7 | |
Net earnings | | | — | | | — | | | — | | | | — | | | | (412.1 | ) | | | — | | | (412.1 | ) | | | 426.2 | | | | 14.1 | |
Other comprehensive earnings, net of taxes (note 18) | | | — | | | — | | | — | | | | — | | | | — | | | | 158.0 | | | 158.0 | | | | (78.7 | ) | | | 79.3 | |
Repurchase and cancellation of LGI common stock
(note 13) | | | (0.1 | ) | | — | | | (0.2 | ) | | | (406.5 | ) | | | — | | | | — | | | (406.8 | ) | | | — | | | | (406.8 | ) |
Issuance of LGI common stock to a third party, net
(note 13) | | | — | | | — | | | — | | | | 126.6 | | | | — | | | | — | | | 126.6 | | | | — | | | | 126.6 | |
Issuance of LGI Convertible Notes, net (note 10) | | | — | | | — | | | — | | | | 194.0 | | | | — | | | | — | | | 194.0 | | | | — | | | | 194.0 | |
Stock-based compensation, net of taxes (notes 3 and 14) | | | — | | | — | | | — | | | | 50.3 | | | | — | | | | — | | | 50.3 | | | | — | | | | 50.3 | |
Reclassification of LGI Performance Plans obligation settled with common stock (note 14) | | | — | | | — | | | — | | | | 36.4 | | | | — | | | | — | | | 36.4 | | | | — | | | | 36.4 | |
LGI common stock issued in connection with equity incentive plans and related employee tax withholding | | | — | | | — | | | — | | | | (27.3 | ) | | | — | | | | — | | | (27.3 | ) | | | — | | | | (27.3 | ) |
Dividends and distributions to noncontrolling interest owners (note 13) | | | — | | | — | | | — | | | | — | | | | — | | | | — | | | — | | | | (91.7 | ) | | | (91.7 | ) |
Consolidation of J Sports (note 4) | | | — | | | — | | | — | | | | — | | | | — | | | | — | | | — | | | | 37.1 | | | | 37.1 | |
Disposal of UPC Slovenia (note 5) | | | — | | | — | | | — | | | | — | | | | — | | | | — | | | — | | | | (17.9 | ) | | | (17.9 | ) |
Adjustments due to other changes in subsidiaries’ equity and other, net (note 13) | | | — | | | — | | | — | | | | 8.0 | | | | — | | | | — | | | 8.0 | | | | 0.3 | | | | 8.3 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance at December 31, 2009 | | $ | 1.3 | | | $0.1 | | $ | 1.2 | | | $ | 4,105.5 | | | $ | (2,287.0 | ) | | $ | 1,299.0 | | $ | 3,120.1 | | | $ | 3,377.0 | | | $ | 6,497.1 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
The accompanying notes are an integral part of these consolidated financial statements.
II-64
LIBERTY GLOBAL, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
| | | | | | | | | | | | |
| | | Year ended December 31, | |
| | | 2009 | | | 2008 | | | 2007 | |
| | | in millions | |
Cash flows from operating activities: | | | | | | | | | | | | |
Net earnings (loss) | | $ | 14.1 | | | $ | (601.8 | ) | | $ | (183.4 | ) |
Earnings from discontinued operations | | | (76.1 | ) | | | (161.8 | ) | | | (212.8 | ) |
| | | | | | | | | | | | |
Loss from continuing operations | | | (62.0 | ) | | | (763.6 | ) | | | (396.2 | ) |
Adjustments to reconcile loss from continuing operations to net cash provided by operating activities: | | | | | | | | | | | | |
Stock-based compensation expense | | | 129.1 | | | | 153.0 | | | | 192.2 | |
Depreciation and amortization | | | 2,082.3 | | | | 2,172.4 | | | | 1,935.5 | |
Provisions for litigation | | | — | | | | — | | | | 171.0 | |
Impairment, restructuring and other operating charges | | | 138.3 | | | | 158.9 | | | | 44.5 | |
Amortization of deferred financing costs and non-cash interest | | | 65.4 | | | | 39.1 | | | | 71.4 | |
Realized and unrealized losses (gains) on derivative instruments, net | | | 1,095.2 | | | | (94.3 | ) | | | (77.8 | ) |
Foreign currency transaction losses (gains), net | | | (128.2 | ) | | | 397.0 | | | | (125.3 | ) |
Realized and unrealized losses due to changes in fair values of certain investments and debt, net of dividends | | | 41.4 | | | | 9.2 | | | | 200.0 | |
Losses on debt modifications and extinguishments | | | 33.4 | | | | — | | | | 112.1 | |
Share of results of affiliates, net of dividends | | | 4.1 | | | | 0.4 | | | | (26.1 | ) |
Deferred income tax expense (benefit) | | | (799.9 | ) | | | 263.4 | | | | 122.0 | |
Other-than-temporary declines in fair values of investments | | | — | | | | — | | | | 212.6 | |
Gains on disposition of assets and changes in ownership, net | | | (1.0 | ) | | | — | | | | (557.6 | ) |
Changes in operating assets and liabilities, net of the effects of acquisitions and dispositions: | | | | | | | | | | | | |
Receivables and other operating assets | | | 111.2 | | | | 258.5 | | | | 271.9 | |
Payables and accruals | | | (653.5 | ) | | | (442.1 | ) | | | (526.8 | ) |
Net cash provided by operating activities of discontinued operations | | | 1,297.5 | | | | 986.1 | | | | 829.8 | |
| | | | | | | | | | | | |
Net cash provided by operating activities | | | 3,353.3 | | | | 3,138.0 | | | | 2,453.2 | |
| | | | | | | | | | | | |
Cash flows from investing activities: | | | | | | | | | | | | |
Capital expended for property and equipment | | | (1,679.6 | ) | | | (1,899.7 | ) | | | (1,628.8 | ) |
Proceeds received upon disposition of discontinued operations, net of disposal costs | | | 167.5 | | | | — | | | | — | |
Cash paid in connection with acquisitions, net of cash acquired | | | (13.5 | ) | | | (367.4 | ) | | | (1,093.5 | ) |
Proceeds received upon dispositions of assets | | | 23.2 | | | | 39.2 | | | | 477.5 | |
Other investing activities, net | | | (36.2 | ) | | | (18.5 | ) | | | (12.9 | ) |
Net cash used by investing activities of discontinued operations | | | (618.5 | ) | | | (798.4 | ) | | | (529.0 | ) |
| | | | | | | | | | | | |
Net cash used by investing activities | | $ | (2,157.1 | ) | | $ | (3,044.8 | ) | | $ | (2,786.7 | ) |
| | | | | | | | | | | | |
II-65
LIBERTY GLOBAL, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS — (Continued)
| | | | | | | | | | | | |
| | | Year ended December 31, | |
| | | 2009 | | | 2008 | | | 2007 | |
| | | in millions | |
Cash flows from financing activities: | | | | | | | | | | | | |
Borrowings of debt | | | 6,679.6 | | | | 1,988.3 | | | | 4,917.5 | |
Repayments and repurchases of debt and capital lease obligations | | | (1,371.3 | ) | | | (281.0 | ) | | | (1,935.5 | ) |
Change in cash collateral | | | (3,768.6 | ) | | | 9.4 | | | | 6.2 | |
Repurchase of LGI common stock | | | (416.3 | ) | | | (2,271.8 | ) | | | (1,796.8 | ) |
Payment of financing costs | | | (230.9 | ) | | | (26.8 | ) | | | (95.3 | ) |
Proceeds from issuance of LGI common stock to a third party, net | | | 126.6 | | | | — | | | | — | |
Distributions by subsidiaries to noncontrolling interests | | | (49.6 | ) | | | (21.1 | ) | | | (596.5 | ) |
Proceeds from issuance of stock by subsidiaries | | | 11.2 | | | | 23.8 | | | | 100.0 | |
Other financing activities, net | | | (35.3 | ) | | | (9.8 | ) | | | 29.4 | |
Net cash used by financing activities of discontinued operations | | | (251.1 | ) | | | (237.9 | ) | | | (301.5 | ) |
| | | | | | | | | | | | |
Net cash provided (used) by financing activities | | | 694.3 | | | | (826.9 | ) | | | 327.5 | |
| | | | | | | | | | | | |
Effect of exchange rate changes on cash: | | | | | | | | | | | | |
Continuing operations | | | 0.9 | | | | (14.4 | ) | | | 145.0 | |
Discontinued operations | | | 4.2 | | | | 86.6 | | | | 16.0 | |
| | | | | | | | | | | | |
Total | | | 5.1 | | | | 72.2 | | | | 161.0 | |
| | | | | | | | | | | | |
Net increase (decrease) in cash and cash equivalents: | | | | | | | | | | | | |
Continuing operations | | | 1,463.5 | | | | (697.9 | ) | | | 139.7 | |
Discontinued operations | | | 432.1 | | | | 36.4 | | | | 15.3 | |
| | | | | | | | | | | | |
Net increase (decrease) in cash and cash equivalents | | | 1,895.6 | | | | (661.5 | ) | | | 155.0 | |
Cash and cash equivalents: | | | | | | | | | | | | |
Beginning of period | | | 1,374.0 | | | | 2,035.5 | | | | 1,880.5 | |
| | | | | | | | | | | | |
End of period | | $ | 3,269.6 | | | $ | 1,374.0 | | | $ | 2,035.5 | |
| | | | | | | | | | | | |
| | | |
Cash paid for interest: | | | | | | | | | | | | |
Continuing operations | | $ | 750.9 | | | $ | 1,219.9 | | | $ | 852.6 | |
Discontinued operations | | | 75.7 | | | | 68.1 | | | | 52.7 | |
| | | | | | | | | | | | |
Total | | $ | 826.6 | | | $ | 1,288.0 | | | $ | 905.3 | |
| | | | | | | | | | | | |
Net cash paid for taxes: | | | | | | | | | | | | |
Continuing operations | | $ | 18.4 | | | $ | 32.5 | | | $ | 22.0 | |
Discontinued operations | | | 197.4 | | | | 108.8 | | | | 54.2 | |
| | | | | | | | | | | | |
Total | | $ | 215.8 | | | $ | 141.3 | | | $ | 76.2 | |
| | | | | | | | | | | | |
The accompanying notes are an integral part of these consolidated financial statements.
II-66
LIBERTY GLOBAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2009, 2008 and 2007
Liberty Global, Inc. (LGI) is an international provider of video, voice and broadband internet services, with consolidated broadband communications and/or direct-to-home (DTH) satellite operations at December 31, 2009 in 14 countries, primarily in Europe, Japan and Chile. LGI was formed for the purpose of effecting the combination of LGI International, Inc. (LGI International) and UnitedGlobalCom, Inc. (UGC) (the LGI Combination). As a result of the LGI Combination, LGI International and UGC each became wholly-owned subsidiaries of LGI. LGI International is the predecessor to LGI and was formed in connection with the June 2004 spin-off of certain international cable television and programming subsidiaries and assets of Liberty Media Corporation (Liberty Media). In the following text, the terms “we,” “our,” “our company,” and “us” may refer, as the context requires, to LGI or collectively to LGI and its predecessors and subsidiaries.
Through our indirect subsidiary UPC Holding BV (UPC Holding), we provide video, voice and broadband internet services in nine European countries and in Chile. The European broadband communications operations of UPC Broadband Holding BV (UPC Broadband Holding), a subsidiary of UPC Holding, are collectively referred to as the UPC Broadband Division. UPC Broadband Holding’s broadband communications operations in Chile are provided through its 80%-owned indirect subsidiary, VTR Global Com SA (VTR). Through our indirect majority ownership interest in Telenet Group Holding NV (Telenet) (50.5% at December 31, 2009), we provide broadband communications services in Belgium. Through our indirect controlling ownership interest in Jupiter Telecommunications Co., Ltd. (J:COM) (37.8% at December 31, 2009), we provided broadband communications and, to a lesser extent, programming services in Japan through February 17, 2010. Through our indirect majority ownership interest in Austar United Communications Limited (Austar) (55.0% at December 31, 2009), we provide DTH services in Australia. We also have (i) consolidated broadband communications operations in Puerto Rico and (ii) consolidated interests in certain programming businesses in Europe and Argentina. Our consolidated programming interests in Europe are primarily held through Chellomedia BV (Chellomedia), which also owns or manages investments in various other businesses, primarily in Europe. Certain of Chellomedia’s subsidiaries and affiliates provide programming services to certain of our broadband communications operations, primarily in Europe.
On July 15, 2009, one of our subsidiaries sold 100% of its interest in our Slovenian cable operations (UPC Slovenia). On February 18, 2010 we sold our ownership interests in three of our subsidiaries (the J:COM Disposal Group), including Liberty Jupiter LLC (Liberty Jupiter) (formerly Liberty Jupiter, Inc.), which directly or indirectly, including through certain trust arrangements, held our ownership interests in J:COM. We have presented UPC Slovenia and the J:COM Disposal Group as discontinued operations in our consolidated statements of operations and cash flows. In the following notes to our consolidated financial statements, the amounts pertaining to our consolidated statements of operations and cash flows relate only to our continuing operations, unless otherwise indicated. See note 5.
Subsequent to December 31, 2009, we acquired Unitymedia GmbH (Unitymedia), Germany’s second largest cable television provider.
Unless otherwise indicated, convenience translations into United States (U.S.) dollars are calculated as of December 31, 2009.
These consolidated financial statements reflect our consideration of the accounting and disclosure implications of subsequent events through February 24, 2009, the date of issuance.
II-67
LIBERTY GLOBAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
December 31, 2009, 2008 and 2007
| (2) | Accounting Changes and Recent Accounting Pronouncements |
Accounting Changes
SFAS 168
In May 2008, the Financial Accounting Standards Board (FASB) issued Statement of Financial Accounting Standards (SFAS) No. 162,The Hierarchy of Generally Accepted Accounting Principles (SFAS 162), which identified the sources of accounting principles and the framework for selecting the principles to be used in the preparation of financial statements that are presented in conformity with Accounting Principles Generally Accepted in the United States (GAAP). In June 2009, SFAS 162 was replaced by SFAS No. 168,The FASB Accounting Standard Codification and the Hierarchy of Generally Accepted Accounting Principles — replacement of FASB Statement No. 162(SFAS 168), subsequently codified within FASB Accounting Standards Codification (FASB ASC) Topic 105,Generally Accepted Accounting Principles. The FASB ASC is now the source of authoritative GAAP recognized by the FASB. We adopted SFAS 168 effective July 1, 2009 and such adoption did not have a material impact on our consolidated financial statements.
SFAS 141(R)
In December 2007, the FASB issued SFAS No. 141(R),Business Combinations (SFAS 141(R)), subsequently codified within FASB ASC Topic 805,Business Combinations. SFAS 141(R) replaces SFAS 141, Business Combinations, and, among other items, generally requires an acquirer in a business combination to recognize (i) the assets acquired, (ii) the liabilities assumed (including those arising from contractual contingencies), (iii) any contingent consideration and (iv) any noncontrolling interest in the acquiree at the acquisition date, at fair values as of that date. The requirements of SFAS 141(R) will result in the recognition by the acquirer of goodwill attributable to the noncontrolling interest in addition to that attributable to the acquirer. SFAS 141(R) also provides that the acquirer shall not adjust the finalized accounting for business combinations, including business combinations completed prior to the effective date of SFAS 141(R), for changes in acquired tax uncertainties or changes in the valuation allowances for acquired deferred tax assets that occur subsequent to the effective date of SFAS 141(R). We prospectively adopted the provisions of SFAS 141(R) effective January 1, 2009.
SFAS 157
In September 2006, the FASB issued SFAS No. 157,Fair Value Measurements(SFAS 157), subsequently codified within various FASB ASC Topics, primarily FASB ASC Topic 820,Fair Value Measurements and Disclosures(FASB ASC 820). SFAS 157 defines fair value, establishes a framework for measuring fair value under GAAP, and expands disclosures about fair value measurements. SFAS 157 was effective for financial statements issued for fiscal years and interim periods beginning after November 15, 2007. However, the effective date of SFAS 157 was deferred to fiscal years beginning after November 15, 2008 and interim periods within those years as it relates to fair value measurement requirements for (i) nonfinancial assets and liabilities that are not remeasured at fair value on a recurring basis (e.g. asset retirement obligations, restructuring liabilities and assets and liabilities acquired in business combinations) and (ii) fair value measurements required for impairment assessments. We prospectively adopted SFAS 157 (exclusive of the deferred provisions discussed above) effective January 1, 2008 and we prospectively adopted the deferred provisions of SFAS 157 effective January 1, 2009.
SFAS 160
In December 2007, the FASB issued SFAS 160,Noncontrolling Interests in Consolidated Financial Statements (SFAS 160), subsequently codified within FASB ASC Topic 810,Consolidation (FASB ASC 810). SFAS 160 establishes accounting and reporting standards for the noncontrolling interest in a subsidiary and for the
II-68
LIBERTY GLOBAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
December 31, 2009, 2008 and 2007
deconsolidation of a subsidiary. It also states that a noncontrolling interest in a subsidiary is an ownership interest in a consolidated entity that should be reported as equity in the consolidated financial statements. In addition, SFAS 160 requires (i) that consolidated net income include the amounts attributable to both the parent and noncontrolling interest, (ii) that a parent recognize a gain or loss in net income in connection with changes in ownership that result in the consolidation of investees or the deconsolidation of subsidiaries and (iii) expanded disclosures that clearly identify and distinguish between the interests of the parent owners and the interests of the noncontrolling owners of a subsidiary. SFAS 160 is effective for fiscal years and interim periods beginning on or after December 15, 2008. We adopted SFAS 160 effective January 1, 2009 and such adoption resulted in the retrospective reclassification of minority interests in subsidiaries to noncontrolling interests within equity.
SFAS 159
In February 2007, the FASB issued SFAS No. 159, The Fair Value Option for Financial Assets and Financial Liabilities, subsequently codified within various FASB ASC Topics, primarily FASB ASC Topic 825, Financial Instruments, which permits entities to choose to measure financial assets and financial liabilities at fair value on an instrument-by-instrument basis. Unrealized gains and losses on items for which the fair value option has been elected are reported in earnings. Effective January 1, 2008, we adopted the fair value method of accounting for certain equity method and available-for-sale investments, and such adoption resulted in (i) an increase to our investments of $280.9 million, (ii) an increase to our long-term deferred tax liabilities of $82.3 million, (iii) a decrease to our accumulated other comprehensive earnings, net of taxes, of $39.5 million and (iv) a decrease to our accumulated deficit of $238.1 million. Our adjustment to accumulated other comprehensive earnings, net of taxes, includes the release of previously-recorded foreign currency translation gains of $3.7 million and unrealized gains on available-for-sale securities of $35.8 million.
EITF 06-10
In March 2007, the Emerging Issues Task Force (EITF) reached a consensus on EITF Issue No. 06-10,Accounting for Deferred Compensation and Postretirement Benefit Aspects of Collateral Assignment Split-Dollar Life Insurance Arrangements (EITF 06-10), subsequently codified within FASB ASC Topic 715. EITF 06-10 provides guidance for determining whether a liability for the postretirement benefit associated with a collateral assignment split-dollar life insurance arrangement should be recorded in accordance with either SFAS No. 106,Employers’ Accounting for Postretirement Benefits Other Than Pensions (if, in substance, a postretirement benefit plan exists), or Accounting Principles Board Opinion No. 12,Omnibus Opinion (if the arrangement is, in substance, an individual deferred compensation contract). EITF 06-10 also provides guidance on how a company should recognize and measure the asset in a collateral assignment split-dollar life insurance contract. Effective January 1, 2008, we adopted EITF 06-10, which is applicable to two joint survivor life insurance policies that provide for an aggregate death benefit of $30 million on the lives of one of our former directors and his spouse. Such adoption resulted in (i) an increase to our other long-term assets of $21.8 million, (ii) an increase to our other accrued and current liabilities of $13.2 million, (iii) a decrease to our long-term deferred tax liabilities of $2.9 million, (iv) an increase to our other long-term liabilities of $16.5 million and (v) an increase to our accumulated deficit of $5.0 million.
FIN 48
In June 2006, the FASB issued FASB Interpretation No. 48,Accounting for Uncertainty in Income Taxes — an Interpretation of FASB Statement No. 109(FIN 48), subsequently codified within various FASB ASC Topics, primarily FASB ASC Topic 740. FIN 48 clarifies the accounting for uncertainty in income taxes recognized in the financial statements in accordance with SFAS No. 109,Accounting for Income Taxes. FIN 48 prescribes the
II-69
LIBERTY GLOBAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
December 31, 2009, 2008 and 2007
recognition threshold and provides guidance for the financial statement recognition and measurement of uncertain tax positions taken or expected to be taken in a tax return. FIN 48 also provides guidance on derecognition, classification, interest and penalties, accounting in interim periods, disclosures, and transition.
In connection with our January 1, 2007 adoption of FIN 48, we recognized (i) a $157.9 million decrease to our other long-term liabilities related to uncertain income tax positions, (ii) a $187.3 million increase to our deferred tax assets, net of related valuation allowances, (iii) a $123.8 million decrease to our accumulated deficit and (iv) a $145.5 million decrease to our goodwill. In addition, we recorded a $71.4 million increase to additional paid-in capital and a $4.5 million increase to noncontrolling interests related to the noncontrolling interest owners’ share of the decrease to the January 1, 2007 stockholders’ deficit of a majority-owned subsidiary.
Other accounting changes
In addition to the accounting changes described above, we adopted the following new accounting pronouncements during 2009 and such adoptions did not have a material impact on our consolidated financial statements:
| | • | | Effective January 1, 2009, FASB Staff Position (FSP) No. 142-3,Determination of the Useful Life of Intangible Assets (FSP 142-3), subsequently codified within FASB ASC Topic 350,Intangibles — Goodwill and Other, and FASB ASC Topic 275,Risks and Uncertainties; |
| | • | | Effective January 1, 2009, Emerging Issues Task Force Issue No. 08-06,Equity Method Investment Accounting Considerations, subsequently codified within FASB ASC Topic 323,Investments — Equity Method and Joint Ventures; |
| | • | | Effective June 30, 2009, FSP No. 157-4,Determining Fair Value When the Volume and Level of Activity for the Asset or Liability Have Significantly Decreased and Identifying Transactions That Are Not Orderly, subsequently codified within FASB ASC 820; and |
| | • | | Effective June 30, 2009, FSP No. 107,Interim Disclosures about Fair Value of Financial Instruments, subsequently codified within FASB ASC Topic 825,Financial Instruments. |
Recent Accounting Pronouncements
SFAS 166
In June 2009, the FASB issued SFAS No. 166,Accounting for Transfers of Financial Assets — an amendment of FASB Statement No. 140 (SFAS 166). FASB Statement No. 140, as amended by SFAS 166, was subsequently codified within various FASB ASC Topics, primarily FASB ASC Topic 860,Transfers and Servicing. SFAS 166, among other matters, (i) eliminates the concept of a qualifying special-purpose entity, (ii) creates more stringent conditions for reporting a transfer of a portion of a financial asset as a sale, (iii) clarifies other sale-accounting criteria and (iv) changes the initial measurement of a transferor’s interest in transferred financial assets. SFAS 166 is applicable for fiscal years and interim periods beginning after November 15, 2009. We will adopt SFAS 166 effective January 1, 2010 and do not expect such adoption to have a material impact on our consolidated financial statements.
SFAS 167
In June 2009, the FASB issued SFAS No. 167,Amendments to FASB Interpretation No. 46(R) (SFAS 167). FASB Interpretation No. 46(R) (FIN 46(R)), as amended by SFAS 167, was subsequently codified within various FASB ASC Topics, primarily FASB ASC 810. SFAS 167, among other matters, (i) eliminates the exceptions of
II-70
LIBERTY GLOBAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
December 31, 2009, 2008 and 2007
FIN 46(R) with respect to the consolidation of qualifying special-purpose entities, (ii) contains new criteria for determining the primary beneficiary and (iii) increases the frequency of required reassessments to determine whether a company is the primary beneficiary of a variable interest entity. SFAS 167 also contains a new requirement that any term, transaction or arrangement that does not have a substantive effect on an entity’s status as a variable interest entity, a company’s power over a variable interest entity or a company’s obligation to absorb losses or its right to receive benefits of an entity must be disregarded in applying the provisions of FASB Interpretation No. 46(R). SFAS 167 is applicable for fiscal years and interim periods beginning after November 15, 2009. We will adopt SFAS 167 effective January 1, 2010 and do not expect such adoption to have a material impact on our consolidated financial statements.
ASU 2009-05
In August 2009, the FASB issued Accounting Standards Update (FASB ASU) No. 2009-05,Fair Value Measurements and Disclosures (Topic 820) — Measuring Liabilities at Fair Value(FASB ASU 2009-05). FASB ASU 2009-05 provides clarification in measuring the fair value of liabilities in circumstances in which a quoted price in an active market for the identical liability is not available and in circumstances in which a liability is restricted from being transferred. FASB ASU 2009-05 also clarifies that both a quoted price in an active market for the identical liability at the measurement date and the quoted price for the identical liability when traded as an asset in an active market when no adjustments to the quoted price of the asset are required are Level 1 fair value measurements. We will adopt FASB ASU 2009-05 effective January 1, 2010 and do not expect such adoption to have a material impact on our consolidated financial statements.
ASU 2009-13
In October 2009, the FASB issued ASU No. 2009-13,Revenue Recognition (Topic 605): Multiple-Deliverable Revenue Arrangements — a consensus of the FASB Emerging Issues Task Force(FASB ASU 2009-13). FASB ASU 2009-13 provides amendments to the criteria for separating consideration in multiple-deliverable arrangements by establishing an expanded selling price hierarchy for determining the selling price of a deliverable. FASB ASU 2009-13 also replaces the term “fair value” in the revenue allocation guidance with “selling price” to clarify that the allocation of revenue is based on entity-specific assumptions rather than assumptions of a marketplace participant. FASB ASU 2009-13 is effective for revenue arrangements entered into or materially modified in fiscal years beginning on or after June 15, 2010, with early adoption permitted. We will adopt FASB ASU 2009-13 effective January 1, 2010 and do not expect such adoption to have a material impact on our consolidated financial statements.
| (3) | Summary of Significant Accounting Policies |
Estimates
The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of revenue and expenses during the reporting period. Estimates and assumptions are used in accounting for, among other things, the valuation of acquisition-related assets and liabilities, allowances for uncollectible accounts, deferred income taxes and related valuation allowances, loss contingencies, fair value measurements, impairment assessments, capitalization of internal costs associated with construction and installation activities, useful lives of long-lived assets, stock-based compensation and actuarial liabilities associated with certain benefit plans. Actual results could differ from those estimates.
Reclassifications
Certain prior year amounts have been reclassified to conform to the current year presentation.
II-71
LIBERTY GLOBAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
December 31, 2009, 2008 and 2007
Principles of Consolidation
The accompanying consolidated financial statements include our accounts and the accounts of all voting interest entities where we exercise a controlling financial interest through the ownership of a direct or indirect controlling voting interest and variable interest entities for which our company is the primary beneficiary. All significant intercompany accounts and transactions have been eliminated in consolidation.
Cash and Cash Equivalents and Restricted Cash
Cash equivalents consist of all investments that are readily convertible into cash and have maturities of three months or less at the time of acquisition.
Restricted cash includes cash held in escrow and cash held as collateral for debt and other compensating balances. Restricted cash amounts that are required to be used to purchase long-term assets or repay long-term debt are classified as long-term assets. All other cash that is restricted to a specific use is classified as current or long-term based on the expected timing of the disbursement. At December 31, 2009 and 2008, our current and long-term restricted cash balances aggregated $4,148.3 million and $483.9 million, respectively. For additional information concerning our restricted cash balances, see note 10.
Our significant non-cash investing and financing activities are disclosed in our statements of equity and in notes 4, 5, 9, and 10.
Trade Receivables
Our trade receivables are reported net of an allowance for doubtful accounts. Such allowance aggregated $142.5 million and $144.6 million at December 31, 2009 and 2008, respectively. The allowance for doubtful accounts is based upon our assessment of probable loss related to uncollectible accounts receivable. We use a number of factors in determining the allowance, including, among other things, collection trends, prevailing and anticipated economic conditions and specific customer credit risk. The allowance is maintained until either receipt of payment or the likelihood of collection is considered to be remote.
Concentration of credit risk with respect to trade receivables is limited due to the large number of customers and their dispersion across many different countries worldwide. We also manage this risk by disconnecting services to customers whose accounts are delinquent.
Investments
We make elections, on an investment-by-investment basis, as to whether we measure our investments at fair value. Such elections are generally irrevocable. We have elected the fair value option for all investments that were previously classified as available-for-sale securities, and for certain privately-held investments. We have elected the fair value method for most of our investments as we believe this method generally provides the most meaningful information to our investors. However, for investments over which we have significant influence, we have considered the significance of transactions between our company and our equity affiliates and other factors in determining whether the fair value method should be applied. In general, we have not elected the fair value option for those equity method investments with which LGI or its consolidated subsidiaries have significant related-party transactions. For additional information regarding our fair value method investments, see notes 6 and 8.
Under the fair value method, investments are recorded at fair value and any changes in fair value are reported in net earnings or loss. All costs directly associated with the acquisition of an investment that is intended to be accounted for using the fair value method are expensed as incurred. Transfers between fair value hierarchies are recorded as of the end of the period in which the transfer occurs.
II-72
LIBERTY GLOBAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
December 31, 2009, 2008 and 2007
Dividends from publicly-traded investees are recognized when declared as dividend income in our consolidated statement of operations. Dividends from privately-held investees generally are reflected as reductions of the carrying values of the applicable investments.
We continue to use the equity method for certain privately-held investments over which we have the ability to exercise significant influence. Generally, we exercise significant influence through a voting interest between 20% and 50%, or board representation and management authority. Under the equity method, an investment, originally recorded at cost, is adjusted to recognize our share of net earnings or losses of the affiliates as they occur rather than as dividends or other distributions are received, with our recognition of losses generally limited to the extent of our investment in, and advances and commitments to, the investee. The portion of the difference between our investment and our share of the net assets of the investee that represents goodwill is not amortized, but continues to be considered for impairment. Intercompany profits on transactions with equity affiliates where assets remain on the balance sheet of LGI or the investee are eliminated to the extent of our ownership in the investee.
Through December 31, 2008, changes in our proportionate share of the underlying share capital of an equity method investee, including those which result from the issuance of additional equity securities by such equity investee, were recognized as increases or decreases to additional paid-in capital. As a result of a change in GAAP, we began recognizing any such changes as gains or losses in our consolidated statement of operations effective January 1, 2009.
We use the cost method for investments in certain non-marketable securities over which we do not have the ability to exercise significant influence. These investments are carried at cost, subject to an other-than-temporary impairment assessment.
We continually review our equity and cost method investments to determine whether a decline in fair value below the cost basis is other-than-temporary. The primary factors we consider in our determination are the extent and length of time that the fair value of the investment is below our company’s carrying value and the financial condition, operating performance and near-term prospects of the investee, changes in the stock price or valuation subsequent to the balance sheet date, and the impacts of exchange rates, if applicable. In addition, we consider the reason for the decline in fair value, such as (i) general market conditions and (ii) industry specific or investee specific factors, as well as our intent and ability to hold the investment for a period of time sufficient to allow for a recovery in fair value. If the decline in fair value of an equity or cost method investment is deemed to be other-than-temporary, the cost basis of the security is written down to fair value. In situations where the fair value of an equity or cost method investment is not evident due to a lack of a public market price or other factors, we use our best estimates and assumptions to arrive at the estimated fair value of such investment. Writedowns for cost investments are included in our consolidated statement of operations as other-than-temporary declines in fair values of investments. Writedowns of equity method investments are included in share of results of affiliates.
Prior to January 1, 2008, we accounted for certain investments as available-for-sale securities. Available-for-sale securities were recorded at fair value. Unrealized holding gains and losses on securities classified as available-for-sale were carried net of taxes as a component of accumulated other comprehensive earnings (loss) in our consolidated statement of equity.
Realized gains and losses are determined on an average cost basis. Securities transactions are recorded on the trade date.
II-73
LIBERTY GLOBAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
December 31, 2009, 2008 and 2007
Financial Instruments
Due to the short maturities of cash and cash equivalents, short-term restricted cash, short-term liquid investments, trade and other receivables, other current assets, accounts payable, accrued liabilities, subscriber advance payments and deposits and other current liabilities, their respective carrying values approximate their respective fair values. For information concerning the fair value of our debt, see note 10.
Derivative Instruments
All derivatives, whether designated as hedging relationships or not, are recorded on the balance sheet at fair value. If the derivative is designated as a fair value hedge, the changes in the fair value of the derivative and of the hedged item attributable to the hedged risk are recognized in earnings. If the derivative is designated as a cash flow hedge, the effective portions of changes in the fair value of the derivative are recorded in other comprehensive earnings (loss) and subsequently reclassified into our consolidated statement of operations when the hedged forecasted transaction affects earnings. Ineffective portions of changes in the fair value of cash flow hedges are recognized in earnings. If the derivative is not designated as a hedge, changes in the fair value of the derivative are recognized in earnings. With the exception of J:COM’s interest rate swaps, which are accounted for as cash flow hedges, we generally do not apply hedge accounting to our derivative instruments.
Property and Equipment
Property and equipment are stated at cost less accumulated depreciation. We capitalize costs associated with the construction of new cable transmission and distribution facilities and the installation of new cable services. Capitalized construction and installation costs include materials, labor and other directly attributable costs. Installation activities that are capitalized include (i) the initial connection (or drop) from our cable system to a customer location, (ii) the replacement of a drop and (iii) the installation of equipment for additional services, such as digital cable, telephone or broadband internet service. The costs of other customer-facing activities such as reconnecting customer locations where a drop already exists, disconnecting customer locations and repairing or maintaining drops, are expensed as incurred. Interest capitalized with respect to construction activities was not material during any of the periods presented.
Depreciation is computed using the straight-line method over estimated useful lives of 3 to 25 years for cable distribution systems, 10 to 40 years for buildings and leasehold improvements and 2 to 20 years for support equipment. Equipment under capital leases is amortized on a straight-line basis over the shorter of the lease term or estimated useful life of the asset. The useful lives used to depreciate cable distribution systems are assessed periodically and are adjusted when warranted. The useful lives of systems that are undergoing a rebuild are adjusted such that property and equipment to be retired will be fully depreciated by the time the rebuild is completed.
Additions, replacements and improvements that extend the asset life are capitalized. Repairs and maintenance are charged to operations.
We recognize a liability for asset retirement obligations in the period in which it is incurred if sufficient information is available to make a reasonable estimate of fair values. In addition, we recognize asset retirement obligations that arise from the European Union (EU) Directive on Waste Electrical and Electronic Equipment (WEEE Directive). The WEEE Directive creates certain legal obligations to dispose of electrical and electronic equipment, which incorporates equipment used in our European operations. The majority of our obligations under the WEEE Directive are related to customer premise equipment.
Asset retirement obligations may arise from the loss of rights of way that we obtain from local municipalities or other relevant authorities. Under certain circumstances, the authorities could require us to remove our network
II-74
LIBERTY GLOBAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
December 31, 2009, 2008 and 2007
equipment from an area if, for example, we were to discontinue using the equipment for an extended period of time or the authorities were to decide not to renew our access rights. However, because the rights of way are integral to our ability to deliver broadband communications services to our customers, we expect to conduct our business in a manner that will allow us to maintain these rights for the foreseeable future. In addition, we have no reason to believe that the authorities will not renew our rights of way and, historically, renewals have always been granted. We also have obligations in lease agreements to restore the property to its original condition or remove our property at the end of the lease term. Sufficient information is not available to estimate the fair value of our asset retirement obligations in certain of our lease arrangements. This is the case in long-term lease arrangements in which the underlying leased property is integral to our operations, there is not an acceptable alternative to the leased property and we have the ability to indefinitely renew the lease. Accordingly, for most of our rights of way and certain lease agreements, the possibility is remote that we will incur significant removal costs in the foreseeable future and, as such, we do not have sufficient information to make a reasonable estimate of fair value for these asset retirement obligations.
As of December 31, 2009 and 2008, the recorded value of our asset retirement obligations was $106.9 million and $72.0 million, respectively.
Intangible Assets
Our primary intangible assets are goodwill, customer relationships, cable television franchise rights and trade names. Goodwill represents the excess purchase price over the fair value of the identifiable net assets acquired in business combinations. Cable television franchise rights, customer relationships and trade names were originally recorded at their fair values in connection with business combinations.
Goodwill and intangible assets with indefinite useful lives are not amortized, but instead are tested for impairment at least annually. Intangible assets with definite lives are amortized over their respective estimated useful lives to their estimated residual values, and reviewed for impairment.
We do not amortize our franchise rights and certain other intangible assets as these assets have indefinite-lives. Our customer relationship intangible assets are amortized on a straight line basis over estimated useful lives ranging from 3 to 10 years for broadband communications and DTH satellite customer relationships and 10 to 18 years for programming distribution customer relationships.
Impairment of Property and Equipment and Intangible Assets
We review, when circumstances warrant, the carrying amounts of our property and equipment and our intangible assets (other than goodwill and indefinite-lived intangible assets) to determine whether such carrying amounts continue to be recoverable. Such events or changes in circumstance may include, among other items, (i) an expectation of a sale or disposal of a long-lived asset or asset group, (ii) adverse changes in market or competitive conditions, (iii) an adverse change in legal factors or business climate in the markets in which we operate and (iv) operating or cash flow losses. For purposes of impairment testing, long-lived assets are grouped at the lowest level for which cash flows are largely independent of other assets and liabilities, which is generally at or below the reporting unit level (see below). If the carrying amount of the asset or asset group is greater than the expected undiscounted cash flows to be generated by such asset or asset group, an impairment adjustment is recognized. Such adjustment is measured by the amount that the carrying value of such asset or asset group exceeds its fair value. We generally measure fair value by considering (i) sale prices for similar assets, (ii) discounted estimated future cash flows using an appropriate discount rate and/or (iii) estimated replacement costs. Assets to be disposed of are carried at the lower of their financial statement carrying amount or fair value less costs to sell.
II-75
LIBERTY GLOBAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
December 31, 2009, 2008 and 2007
We evaluate goodwill, franchise rights and other indefinite-lived intangible assets for impairment at least annually on October 1 and whenever other facts and circumstances indicate that the carrying amounts of goodwill and indefinite-lived intangible assets may not be recoverable. For purposes of the goodwill evaluation, we compare the fair values of our reporting units to their respective carrying amounts. A reporting unit is an operating segment or one level below an operating segment (referred to as a component). In most cases, our operating segments are deemed to be a reporting unit either because the operating segment is comprised of only a single component, or the components below the operating segment are aggregated as they have similar economic characteristics. If the carrying value of a reporting unit were to exceed its fair value, we would then compare the implied fair value of the reporting unit’s goodwill to its carrying amount, and any excess of the carrying amount over the fair value would be charged to operations as an impairment loss. Any excess of the carrying value over the fair value of franchise rights or other indefinite-lived intangible assets is also charged to operations as an impairment loss.
Income Taxes
Income taxes are accounted for under the asset and liability method. We recognize deferred tax assets and liabilities for the future tax consequences attributable to differences between the financial statement carrying amounts and income tax basis of assets and liabilities and the expected benefits of utilizing net operating loss and tax credit carryforwards, using enacted tax rates in effect for each taxing jurisdiction in which we operate for the year in which those temporary differences are expected to be recovered or settled. We recognize the financial statement effects of a tax position when it is more-likely-than-not, based on the technical merits, that the position will be sustained upon examination. Net deferred tax assets are then reduced by a valuation allowance if we believe it more-likely-than-not such net deferred tax assets will not be realized. Certain of our valuation allowances and tax uncertainties are associated with entities that we acquired in business combinations. Through December 31, 2008, we accounted for any post-acquisition changes in these items as adjustments of the accounting for the respective business combinations, and accordingly, the tax impact of these changes was not recognized in our consolidated statements of operations. Effective January 1, 2009, the finalized accounting for business combinations, including business combinations completed prior to January 1, 2009, is no longer adjusted for these changes. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date. Deferred tax liabilities related to investments in foreign subsidiaries and foreign corporate joint ventures that are essentially permanent in duration are not recognized until it becomes apparent that such amounts will reverse in the foreseeable future. Interest and penalties related to income tax liabilities are included in income tax expense.
Foreign Currency Translation and Transactions
The reporting currency of our company is the U.S. dollar. The functional currency of our foreign operations generally is the applicable local currency for each foreign subsidiary and equity method investee. Assets and liabilities of foreign subsidiaries (including intercompany balances for which settlement is not anticipated in the foreseeable future) and equity method investees are translated at the spot rate in effect at the applicable reporting date, and our consolidated statement of operations and our company’s share of the results of operations of our equity affiliates generally are translated at the average exchange rates in effect during the applicable period. The resulting unrealized cumulative translation adjustment, net of applicable income taxes, is recorded as a component of accumulated other comprehensive earnings (loss) in our consolidated statement of equity. Cash flows from our operations in foreign countries are translated at actual exchange rates when known or at the average rate for the applicable period. The effect of exchange rates on cash balances held in foreign currencies are separately reported in our consolidated statement of cash flows.
Transactions denominated in currencies other than our or our subsidiaries’ functional currencies are recorded based on exchange rates at the time such transactions arise. Changes in exchange rates with respect to amounts
II-76
LIBERTY GLOBAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
December 31, 2009, 2008 and 2007
recorded in our consolidated balance sheet related to these non-functional currency transactions result in transaction gains and losses that are reflected in our consolidated statement of operations as unrealized (based on the applicable period end translation) or realized upon settlement of the transactions.
Revenue Recognition
Service Revenue — Cable Networks.We recognize revenue from the provision of video, telephone and broadband internet services over our cable network to customers in the period the related services are provided. Installation revenue (including reconnect fees) related to services provided over our cable network is recognized as revenue in the period in which the installation occurs to the extent these fees are equal to or less than direct selling costs, which costs are expensed as incurred. To the extent installation revenue exceeds direct selling costs, the excess revenue is deferred and amortized over the average expected subscriber life.
Service Revenue — Other. We recognize revenue from DTH, telephone and data services that are not provided over our cable network in the period the related services are provided. Installation revenue (including reconnect fees) related to services that are not provided over our cable network is deferred and amortized over the average expected subscriber life.
Programming Revenue. We recognize revenue arising from our programming businesses’ distribution agreements in the period the related programming is provided.
Promotional Discounts.For subscriber promotions, such as discounted or free services during an introductory period, revenue is recognized only to the extent of the discounted monthly fees charged to the subscriber, if any.
Subscriber Advance Payments and Deposits. Payments received in advance for distribution services are deferred and recognized as revenue when the associated services are provided.
Sales, Use and Other Value Added Taxes. Revenue is recorded net of applicable sales, use and other value added taxes.
Stock-Based Compensation
We recognize all share-based payments to employees, including grants of employee stock options based on their grant-date fair values and our estimates of forfeitures. We recognize the fair value of outstanding options as a charge to operations over the vesting period. The cash benefits of tax deductions in excess of deferred taxes on recognized compensation expense are reported as a financing cash flow.
We use the straight-line method to recognize stock-based compensation expense for our outstanding stock awards that do not contain a performance condition and the accelerated expense attribution method for our outstanding stock awards that contain a performance condition and vest on a graded basis. We also recognize the equity component of deferred compensation as additional paid-in capital.
We have calculated the expected life of options and stock appreciation rights (SARs) granted by LGI to employees based on historical exercise trends. The expected volatility for LGI options and SARs was based on the historical volatilities of LGI for a historical period equal to the expected average life of the LGI awards. We also considered the volatilities of certain other companies with characteristics similar to LGI in arriving at our determination of the expected volatility of LGI options and SARs granted prior to 2009.
II-77
LIBERTY GLOBAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
December 31, 2009, 2008 and 2007
Although we generally expect to issue new shares of LGI common stock when LGI options or SARs are exercised, we may also elect to issue shares from treasury to the extent available. Although we repurchase shares of LGI common stock from time to time, the parameters of our share purchase and redemption activities are not established solely with reference to the dilutive impact of shares issued upon the exercise of stock options and SARs.
Earnings (Loss) per Common Share
Basic earnings (loss) attributable to LGI stockholders per common share is computed by dividing net earnings (loss) attributable to LGI stockholders by the weighted average number of common shares (excluding unvested common shares) outstanding for the period. Diluted earnings (loss) attributable to LGI stockholders per common share presents the dilutive effect, if any, on a per share basis of potential common shares (e.g. options, unvested common shares and convertible securities) as if they had been exercised, vested or converted at the beginning of the period presented.
We reported losses from continuing operations during 2009, 2008 and 2007. Therefore, the dilutive effect at December 31, 2009, 2008 and 2007 of (i) the aggregate number of then outstanding options, SARs, and nonvested shares of approximately 22.3 million, 26.1 million and 26.7 million, respectively, (ii) the aggregate number of shares issuable pursuant to the then outstanding convertible debt securities and other obligations that may be settled in cash or shares of approximately 56.7 million, 42.4 million and 42.0 million, respectively, and (iii) the number of shares contingently issuable pursuant to LGI’s performance-based incentive plans of 6.5 million, 21.1 million and 9.9 million, respectively, were not included in the computation of diluted loss per share because their inclusion would have been anti-dilutive to the computation. Subsequent to December 31, 2009, (i) we eliminated certain contingent obligations to issue shares of LGI common stock and (ii) the compensation committee of our board of directors determined how the remaining four installments under LGI’s performance-based incentive plans will be settled. The above disclosure of the 6.5 million contingently issuable shares at December 31, 2009 gives effect to these post-balance sheet developments. For additional information, see notes 14, 19 and 22.
The details of our net loss attributable to LGI stockholders are set forth below:
| | | | | | | | | | | | |
| | | Year ended December 31, | |
| | | 2009 | | | 2008 | | | 2007 | |
| | | in millions | |
Amounts attributable to LGI stockholders: | | | | | | | | | | | | |
Loss from continuing operations, net of taxes | | $ | (257.2 | ) | | $ | (755.4 | ) | | $ | (488.1 | ) |
Earnings (loss) from discontinued operations, net of taxes | | | (154.9 | ) | | | (33.5 | ) | | | 65.5 | |
| | | | | | | | | | | | |
Net loss | | $ | (412.1 | ) | | $ | (788.9 | ) | | $ | (422.6 | ) |
| | | | | | | | | | | | |
2009 Acquisition
J Sports. On October 1, 2009, J:COM acquired an additional interest in J Sports Broadcasting Corporation (J Sports), increasing J:COM’s ownership of J Sports from a noncontrolling interest of 33.4% to a controlling interest of 80.5%. J Sports is a sports channel business currently operating four channels in Japan. The total consideration paid by J:COM for the additional interest in J Sports was ¥8,010.8 million ($89.3 million at the transaction date), excluding cash acquired of ¥2,724.6 million ($30.4 million at the transaction date). Prior to this transaction, J:COM accounted for its investment in J Sports using the equity method. In connection with J:COM’s
II-78
LIBERTY GLOBAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
December 31, 2009, 2008 and 2007
acquisition of a controlling interest in J Sports, J:COM recognized a ¥798.0 million ($8.9 million at the average rate for the period) gain equal to the excess of the fair value over the carrying value of J:COM’s 33.4% interest in J Sports at the acquisition date. The gain is included in earnings from discontinued operations, net of taxes, in our consolidated statement of operations for the year ended December 31, 2009. J:COM has accounted for this transaction using the acquisition method of accounting, whereby the fair value of J Sports’ net assets has been allocated to J Sports’ identifiable assets and liabilities and its noncontrolling interests based on estimates of their respective fair values.
Significant 2008 Acquisitions
During 2008, our significant acquisitions included (i) J:COM’s acquisition of Mediatti Communications, Inc. (Mediatti), a broadband communications operator in Japan, effective December 25, 2008 and (ii) Telenet’s acquisition of Interkabel, as defined below, effective October 1, 2008. These acquisitions, which are described below, are collectively referred to herein as the Significant 2008 Acquisitions.
A summary of the purchase prices and opening balance sheets of the Significant 2008 Acquisitions is presented following the descriptions of these transactions below.
Acquisition of Mediatti
Prior to December 25, 2008, Mediatti was 45.5%-owned by Liberty Japan MC, LLC (Liberty Japan MC), our then 95.2% indirectly-owned subsidiary, 44.7%-owned by affiliates of Olympus Capital (collectively, Olympus) and 9.8%-owned by other third parties. On December 24, 2008, we purchased the remaining 4.8% interest in Liberty Japan MC that we did not already own for ¥615.8 million ($6.8 million at the transaction date). On December 25, 2008, J:COM purchased 100% of the outstanding shares of Mediatti for total cash consideration before direct acquisition costs of ¥28,350.6 million ($310.5 million at the transaction date), of which Liberty Japan MC received ¥12,887.0 million ($141.1 million at the transaction date). J:COM funded the cash purchase price and the December 30, 2008 repayment of Mediatti’s debt with available cash and borrowings under the J:COM Credit Facility, as described in note 10. J:COM acquired Mediatti in order to achieve certain financial, operational and strategic benefits through the integration of Mediatti with J:COM’s existing operations.
The Mediatti interest acquired by J:COM from Olympus and the other third parties was accounted for using the purchase method of accounting and the Mediatti interest acquired by J:COM from our company was treated as a transaction between entities under common control. Accordingly, for accounting purposes, J:COM’s cost to acquire Mediatti includes (i) ¥15,463.6 million ($169.4 million at the transaction date) representing the cash paid to Olympus and the other third parties, (ii) ¥7,299.4 million ($79.9 million at the transaction date) representing the historical cost basis or our equity method investment in Mediatti at December 25, 2008 and (iii) ¥243.4 million ($2.6 million at the transaction date) representing direct acquisition costs.
The aggregate cost basis assigned to the Mediatti interests acquired by J:COM, as detailed above, has been allocated to the acquired identifiable net assets of Mediatti based on their respective fair values, and the excess of the aggregate cost basis over the fair values of such identifiable net assets has been allocated to goodwill.
Acquisition of Interkabel
Pursuant to an agreement with four associations of municipalities in Belgium, which we refer to as the pure intercommunales or the “PICs,” that was executed on June 28, 2008 (the 2008 PICs Agreement), Telenet acquired from the PICs, effective October 1, 2008, certain cable television assets (Interkabel), including (i) substantially all
II-79
LIBERTY GLOBAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
December 31, 2009, 2008 and 2007
of the rights that Telenet did not already hold to use the broadband communications network owned by the PICs (the Telenet PICs Network) and (ii) the analog and digital television activities of the PICs, including the entire subscriber base (together with the acquisition of the rights to use the Telenet PICs Network, the Interkabel Acquisition). As further described below, Telenet previously had acquired in 1996 the exclusive right to provide point-to-point services, including broadband internet and telephony services, and the right to use a portion of the capacity of the Telenet PICs Network. Telenet completed the Interkabel Acquisition in order to achieve certain financial, operational and strategic benefits by obtaining full access to the Telenet PICs Network and integrating (i) the PICs digital and analog television activities and (ii) Telenet’s digital interactive television services with the broadband internet and telephony services already offered by Telenet over the Telenet PICs Network.
In connection with the Interkabel Acquisition, (i) Telenet paid net cash consideration of €224.9 million ($315.9 million at the transaction date) before working capital adjustments and direct acquisition costs and (ii) entered into a long-term lease of the Telenet PICs Network, as further described below. The €224.9 million of cash consideration includes €8.3 million ($11.6 million at the transaction date) representing compensation to the PICs for the acquisition of certain equipment and other rights, net of compensation to Telenet for the transfer of certain liabilities to Telenet. In addition, the PICs paid Telenet cash of €27.0 million ($37.9 million at the transaction date) during the fourth quarter of 2008 in connection with certain working capital adjustments. Telenet borrowed an additional €85.0 million ($124.2 million at the transaction date) under the Telenet Credit Facility in September 2008 to fund a portion of the €224.9 million of net cash consideration paid to the PICs. The remaining cash consideration was funded by existing cash and cash equivalent balances. Telenet incurred €3.4 million ($4.8 million at the transaction date) of direct acquisition costs associated with this transaction.
Among other matters, the 2008 PICs Agreement, which supersedes the agreement-in-principle that the parties signed on November 26, 2007, provides that the PICs will remain the legal owners of the Telenet PICs Network, and that Telenet will receive full rights to use the Telenet PICs Network under a long-term lease for a period of 38 years, for which it will pay recurring fees in addition to the fees paid under the existing 1996 PICs Agreements, as described below. The fees payable under the 2008 PICs Agreement include (i) principal payments of €13.0 million ($18.6 million) per year (payable in quarterly installments) through October 2023 on the €195.0 million ($279.4 million) value assigned to the initial leased asset base, (ii) payments to the PICs over the life of the 2008 PICs Agreement to reimburse for capital expenditures and compensate for network operating costs incurred by the PICs with respect to the Telenet PICs Network and (iii) interest on the outstanding amount of the initial leased asset base and all capital additions to the initial leased asset base at a rate of 6.25% per annum over the life of the 2008 PICs Agreement. All capital expenditures associated with the Telenet PICs Network will be initiated by Telenet but executed and pre-financed by the PICs through an addition to the long-term capital lease, and will follow a 15-year reimbursement schedule.
Including amounts payable under the existing 1996 PICs Agreements, as described below, payments for network operating costs incurred by the PICs will total €34.8 million ($49.9 million) during the first year of the 2008 PICs Agreement and will decrease by a fixed annual amount though the sixth year of the 2008 PICs Agreement, when the annual reimbursement will be €28.7 million ($41.1 million). Thereafter, the percentage change in the amount of reimbursed network operating costs will be based on changes in the network operating costs incurred by Telenet with respect to its own networks. Payments to the PICs for network operating costs are included in operating expenses in our consolidated statements of operations.
The 2008 PICs Agreement also provides that Telenet will allow the PICs to use limited bandwidth on the Telenet PICs Network throughout the life of the 2008 PICs Agreement. The 2008 PICs Agreement has the form of an emphyotic lease agreement, which under Belgian law, is the legal form that is closest to ownership of a real estate asset without actually having the full legal ownership.
II-80
LIBERTY GLOBAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
December 31, 2009, 2008 and 2007
The 2008 PICs Agreement will expire on September 23, 2046 and cannot be early terminated (except in case of non-payment or bankruptcy of the lessee). In the event no agreement has been reached between the parties before or on September 23, 2034 to extend or terminate the 2008 PICs Agreement, the 2008 PICs Agreement will be extended until 2107 if (i) the PICs have not informed Telenet on September 23, 2034 of their intention to terminate the 2008 PICs Agreement and (ii) Telenet has informed the PICs of its intention to extend the 2008 PICs Agreement. In case the agreement is so extended, it can be terminated by either party by giving a 12 year notice.
In the event a court would require Telenet and the PICs to pay a penalty or indemnification to a third party on grounds that the PICs did not organize a market consultation procedure before entering into the agreements, the PICs will be liable to pay such indemnity up to a maximum amount of €20 million ($28.7 million). Any amount above €20 million would be payable by Telenet. The arrangement covers claims introduced on or before June 28, 2018.
Pursuant to certain agreements that Telenet and the PICs entered into in 1996 (the 1996 PICs Agreements), Telenet acquired the exclusive right to provide point-to-point services and the non-exclusive right to provide certain other services on a portion of the Telenet PICs Network. In return for these usage rights, Telenet issued stock to the PICs and, in addition, agreed to make various payments to the PICs, including payments associated with the capital upgrade of the Telenet PICs Network so that the Telenet PIC Network would be technologically capable of providing two-way communications services (the two-way upgrade). The discounted value of the amounts payable by Telenet through 2016 under the 1996 PICs Agreements that corresponded to the two-way upgrade of the Telenet PICs Network was reflected as a financed obligation within our other debt balances, with corresponding amounts reflected as intangible assets associated with Telenet’s right to use a portion of the Telenet PICs Network. Following the completion of the Interkabel Acquisition, we began including these financed obligations (€83.5 million ($119.7 million) balance at October 1, 2008) and intangible assets (€81.5 million ($116.8 million) net carrying value at October 1, 2008) together with the respective lease obligations and assets associated with the 2008 PICs Agreement to arrive at the total obligations and assets that we report in our consolidated balance sheet with respect to the capital lease of the Telenet PICs Network. See notes 9 and 10. Telenet’s obligation to make certain additional annual payments from 2017 through 2046 under the 1996 PICs Agreements was not terminated by the 2008 PICs Agreement. The discounted value of these payments is included in our other debt balances in our consolidated balance sheets.
Telenet accounted for the Interkabel Acquisition using the purchase method of accounting, whereby the total purchase price was allocated to the acquired identifiable net assets based on assessments of their respective fair values, and the excess of the purchase price over the fair values of these identifiable net assets was allocated to goodwill.
For information concerning litigation related to the Interkabel Acquisition, see note 19.
II-81
LIBERTY GLOBAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
December 31, 2009, 2008 and 2007
Opening Balance Sheet Information of the Significant 2008 Acquisitions
A summary of the purchase price and opening balance sheets for the Significant 2008 Acquisitions is presented in the following table. The opening balance sheets presented in this table reflect our final purchase price allocations, including certain purchase accounting adjustments that were recorded in 2009 prior to the finalization of the applicable purchase price allocations:
| | | | | | | | |
| | | Mediatti | | | Interkabel | |
Effective acquisition date for financial reporting purposes: | | December 31,
2008 | | | October 1,
2008 | |
| | | in millions | |
Cash | | $ | 57.7 | | | $ | — | |
Other current assets | | | 35.7 | | | | — | |
Property and equipment, net | | | 301.3 | | | | 389.1 | |
Goodwill (a) | | | 195.0 | | | | 188.6 | |
Intangible assets subject to amortization (b) | | | 45.9 | | | | 111.6 | |
Other assets, net | | | 37.0 | | | | 15.3 | |
Current liabilities | | | (51.1 | ) | | | (67.2 | ) |
Long-term debt and capital lease obligations | | | (274.8 | ) | | | (307.7 | ) |
Other long-term liabilities | | | (93.0 | ) | | | (46.9 | ) |
Noncontrolling interests | | | (1.8 | ) | | | — | |
| | | | | | | | |
Total purchase price | | $ | 251.9 | | | $ | 282.8 | |
| | | | | | | | |
Purchase price: | | | | | | | | |
Cash consideration | | $ | 169.4 | | | $ | 278.0 | |
Investments (c) | | | 79.9 | | | | — | |
Direct acquisition costs | | | 2.6 | | | | 4.8 | |
| | | | | | | | |
| | $ | 251.9 | | | $ | 282.8 | |
| | | | | | | | |
| (a) | Substantially all of the goodwill associated with the Interkabel transaction is expected to be deductible for tax purposes. |
| (b) | The amounts reflected as intangible assets subject to amortization primarily include intangible assets related to customer relationships. The intangible assets of each of Mediatti and Interkabel had weighted average lives of 10 years at the respective acquisition dates. The Interkabel amount includes an €81.5 million ($114.5 million at the transaction date) reduction associated with the reclassification of certain network-related intangible assets to property and equipment, net. For additional information, see the above description of the Interkabel Acquisition. |
| (c) | The amount for Mediatti represents the carrying value of our equity method investment in Mediatti, which was eliminated upon J:COM’s acquisition of Mediatti. |
Other 2008 Acquisition
Spektrum— On September 1, 2008, Chellomedia Programming BV, a wholly-owned subsidiary of Chellomedia, acquired 100% ownership interests in (i) Spektrum-TV ZRT and (ii) Ceska programova spolecnost s.r.o. (together, Spektrum) for consideration of $99.3 million, before direct acquisition costs and cash acquired. Spektrum operates a documentary channel in the Czech Republic, Slovakia and Hungary. Chellomedia acquired Spektrum in order to achieve certain financial, operational and strategic benefits through the integration of Spektrum with Chellomedia’s existing operations. We have accounted for the Spektrum acquisition using the
II-82
LIBERTY GLOBAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
December 31, 2009, 2008 and 2007
purchase method of accounting, whereby the total purchase price has been allocated to the acquired identifiable net assets based on assessments of their respective fair values, and the excess of the purchase price over the fair values of such identifiable net assets was allocated to goodwill.
Significant 2007 Acquisitions
During 2007, our significant acquisitions included (i) our consolidation of Telenet effective January 1, 2007 and our acquisition of additional direct and indirect Telenet interests during the year and (ii) J:COM’s acquisition of JTV Thematics (as defined below) on September 1, 2007. These acquisitions, which are described below, are collectively referred to herein as the Significant 2007 Acquisitions.
A summary of the purchase prices and opening balance sheets of the Significant 2007 Acquisitions is presented following the descriptions of these transactions below.
Acquisition of Telenet
General — As further described below, it was not until February 2007 that we were able to exercise the voting control associated with the Telenet shares we acquired in November 2006. Accordingly, the November 2006 transaction that led to our January 1, 2007 consolidation of Telenet is described below, along with the additional interests that we acquired in 2007.
2006 Transactions — We acquired 8,481,138 of Telenet’s ordinary shares from third parties during November and December of 2006, including 6,750,000 shares that we acquired on November 13, 2006, as further described below.
On November 13, 2006, Belgian Cable Investors, a Delaware partnership and then a majority-owned subsidiary of Chellomedia (Belgian Cable Investors), paid cash consideration of €135.0 million ($172.9 million at the transaction date) or €20.00 ($25.62 at the transaction date) per share, before direct acquisition costs, to exercise certain call options to acquire 6,750,000 ordinary shares of Telenet from various members of the “Mixed Intercommunales” (entities comprised of certain Flanders municipalities and Electrabel NV). At the time, the Mixed Intercommunales were, along with certain of our subsidiaries, members of a syndicate (the Telenet Syndicate) that controlled Telenet by virtue of the Telenet Syndicate’s collective ownership of a majority of the outstanding Telenet shares. As a result of this transaction, we obtained a majority ownership interest in the Telenet shares owned by the Telenet Syndicate, thereby acquiring certain governance rights that provided us with the ability to exercise voting control over Telenet, as further described below. However, as we did not obtain regulatory approval to exercise our voting control over Telenet until February 26, 2007, we accounted for Telenet using the equity method through December 31, 2006. Effective January 1, 2007, we began accounting for Telenet as a consolidated subsidiary. We obtained control of Telenet to enhance our strategic alternatives with respect to our investment position in Telenet.
2007 Transactions. During the first quarter of 2007, we acquired 2,720,970 of Telenet’s outstanding ordinary shares through transactions with third parties and the conversion of certain warrants, for an aggregate cost of €63.9 million ($83.8 million at the average rate for the period), including direct acquisition costs and the €4.9 million ($6.4 million at the average rate for the period) fair value of the converted warrants.
On May 31, 2007, pursuant to the rights provided us under the agreement among the Telenet Syndicate shareholders (the Syndicate Agreement), we nominated seven additional members to the Telenet board of directors, bringing our total number of representatives to nine of the 17 total members. Under the Syndicate Agreement and the Telenet Articles of Association, certain limited Telenet board decisions were required to receive the affirmative
II-83
LIBERTY GLOBAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
December 31, 2009, 2008 and 2007
vote of specified directors in order to be effective. Based on the shareholdings of the other Telenet Syndicate shareholders at the time, these special voting requirements applied only to certain minority-protective decisions, including (i) affiliate transactions, (ii) incurrence of debt in excess of that required to fund Telenet’s business plan and (iii) dispositions of assets representing more than 20% of Telenet’s fair market value.
On June 29, 2007, one of Chellomedia’s subsidiaries paid cash consideration of €35.3 million ($47.6 million at the transaction date) to acquire from a third party the remaining 10.5% interest in Belgian Cable Investors that we did not already own.
On July 4, 2007, Belgian Cable Investors paid cash consideration of €466.7 million, or €25.00 per share ($635.7 million or $34.05 per share at the transaction date), before direct acquisition costs, to exercise options to acquire 18,668,826 Telenet shares from certain of the Telenet Syndicate shareholders. As a result of this transaction, only one third-party shareholder (the Financial Consortium) remained within the Telenet Syndicate and our governance rights increased such that the only Telenet board decisions that we did not then control under the Syndicate Agreement and the Telenet Articles of Association were certain minority-protective decisions, including decisions to sell certain cable assets or terminate cable services. The Syndicate Agreement was subsequently terminated in March 2009.
On August 7, 2007, we exercised 26,417 warrants to purchase Telenet ordinary shares and on or around the same date, certain third-party holders of these warrants exercised in the aggregate a further 3,261,960 warrants. On August 10, 2007, Telenet issued (i) 7,461,533 ordinary shares in the aggregate to the Financial Consortium and other third parties and (ii) 79,251 ordinary shares to our company upon the exercise of these warrants. In connection with the dilution of our Telenet ownership interest that resulted from the exercise of the warrants by third-party holders, we recognized a loss of €35.8 million ($49.2 million at the transaction date), which is reflected as a decrease to additional paid-in capital in our consolidated statement of equity. No deferred income taxes were required to be provided on this loss.
On September 24, 2007, we purchased 5,300,000 Telenet ordinary shares in privately negotiated transactions for total cash consideration of €117.8 million ($165.9 million at the transaction date), including direct acquisition costs. These shares were subject to the terms of the Syndicate Agreement.
We have accounted for our acquisitions of Telenet and Belgian Cable Investors interests as step acquisitions, and have allocated our investment basis to our pro rata share of Telenet’s assets and liabilities at each significant acquisition date based on the estimated fair values of such assets and liabilities on such dates, and the excess of our investment basis over the adjusted estimated fair values of such identifiable net assets has been allocated to goodwill.
Acquisition of JTV Thematics
Through February 17, 2010, Sumitomo Corporation (Sumitomo) was the owner of a noncontrolling interest in LGI/Sumisho Super Media, LP (Super Media), our then indirect majority-owned subsidiary, which owned a controlling interest in J:COM. On July 2, 2007, Jupiter TV Co., Ltd. (Jupiter TV), our Japanese programming joint venture with Sumitomo, was split into two separate companies through the spin-off of the thematics channel business (JTV Thematics). The business of the newly incorporated JTV Thematics consisted of the operations that invest in, develop, manage and distribute fee-based television programming through cable, satellite and broadband platforms systems in Japan. Following the spin-off of JTV Thematics, Jupiter TV was renamed SC Media & Commerce, Inc. (SC Media). SC Media’s business remained primarily focused on the operation of Jupiter Shop Channel Co., Ltd. (Jupiter Shop Channel), through which a wide variety of consumer products and accessories are marketed and sold.
II-84
LIBERTY GLOBAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
December 31, 2009, 2008 and 2007
As further described in note 5, we exchanged our interest in SC Media for shares of Sumitomo common stock on July 3, 2007.
On September 1, 2007, JTV Thematics and J:COM executed a merger agreement under which JTV Thematics was merged with J:COM. The merger of J:COM and JTV Thematics has been treated as the acquisition of JTV Thematics by J:COM. J:COM acquired JTV Thematics to increase its presence in the programming distribution business in Japan. The JTV Thematics interest acquired by J:COM from Sumitomo has been accounted for using the purchase method of accounting and the JTV Thematics interest acquired from our company has been treated as a transaction between entities under common control. Accordingly, for accounting purposes, J:COM’s cost to acquire JTV Thematics includes (i) ¥26,839 million ($231.7 million at the transaction date) representing the value assigned to the 253,676 J:COM ordinary shares issued to Sumitomo based on the average quoted market price of J:COM ordinary shares for the period beginning two trading days before and ending two trading days after the terms of the merger were agreed to and announced (May 22, 2007), (ii) ¥6,708 million ($57.9 million at the transaction date) representing the value assigned to the 253,675 J:COM ordinary shares issued to one of our wholly-owned indirect subsidiaries, based on our historical cost basis in JTV Thematics at September 1, 2007 and (iii) ¥411.0 million ($3.5 million at the transaction date) representing direct acquisition costs.
The aggregate cost basis assigned to the JTV Thematics interests acquired by J:COM, as detailed above, has been allocated to the acquired identifiable net assets of JTV Thematics based on assessments of their respective fair values, and the excess of the aggregate cost basis over the fair values of such identifiable net assets was allocated to goodwill.
In connection with the dilution of our J:COM ownership interest that resulted from the issuance of the J:COM shares to Sumitomo, we recorded a $53.0 million gain, which is reflected as an increase to additional paid-in capital in our consolidated statement of equity. No deferred income taxes were required to be provided on this gain.
II-85
LIBERTY GLOBAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
December 31, 2009, 2008 and 2007
Opening Balance Sheet Information of the Significant 2007 Acquisitions
A summary of the purchase prices and opening balance sheets of the Significant 2007 Acquisitions is presented in the following table. The opening balance sheets presented in this table reflect our final purchase price allocations, including certain purchase accounting adjustments that were recorded in 2008 prior to the finalization of the applicable purchase price allocations:
| | | | | | | | |
| | | Telenet | | | JTV Thematics | |
Effective acquisition or consolidation date for financial reporting purposes: | | January 1,
2007 | | | September 1,
2007 | |
| | | in millions | |
Cash | | $ | 77.6 | | | $ | 6.3 | �� |
Other current assets | | | 159.1 | | | | 22.3 | |
Investments | | | — | | | | 94.1 | |
Property and equipment, net | | | 1,420.3 | | | | 8.8 | |
Goodwill | | | 1,975.1 | | | | 159.8 | |
Intangible assets subject to amortization (a) | | | 929.9 | | | | 132.8 | |
Other assets, net | | | 22.9 | | | | 14.5 | |
Current liabilities | | | (575.6 | ) | | | (46.5 | ) |
Long-term debt and capital lease obligations | | | (1,810.7 | ) | | | (24.2 | ) |
Other long-term liabilities | | | (299.7 | ) | | | (74.6 | ) |
Noncontrolling interests (b) | | | (378.3 | ) | | | (0.2 | ) |
| | | | | | | | |
Total purchase price | | $ | 1,520.6 | | | $ | 293.1 | |
| | | | | | | | |
Purchase price: | | | | | | | | |
Cash consideration | | $ | 930.8 | | | $ | — | |
Issuance of J:COM stock to Sumitomo | | | — | | | | 231.7 | |
Investments (c) | | | 523.3 | | | | 57.9 | |
Options and warrants (d) | | | 65.2 | | | | — | |
Direct acquisition costs | | | 1.3 | | | | 3.5 | |
| | | | | | | | |
| | $ | 1,520.6 | | | $ | 293.1 | |
| | | | | | | | |
| (a) | The amounts reflected as intangible assets subject to amortization primarily include intangible assets related to customer relationships and, in the case of Telenet, certain network-related rights. At January 1, 2007 and the respective 2007 step acquisition dates, the weighted average useful life of Telenet’s intangible assets was approximately 16 years. At September 1, 2007, the useful life of JTV Thematics’ intangible assets was approximately 15 years. |
| (b) | The Telenet amount represents the noncontrolling interest owners’ share of Telenet’s net assets. |
| (c) | These amounts represent the carrying values of our equity method investments in Telenet and JTV Thematics, which were eliminated upon our respective acquisitions of controlling interests in these entities. |
| (d) | Amount represents the fair value of options and warrants to acquire Telenet ordinary shares on the date of exercise. |
Other 2007 Acquisition
Telesystems Tirol — On October 2, 2007, our operating subsidiary in Austria acquired Telesystem Tirol GmbH & Co KG (Tirol), a broadband communications operator in Austria, for cash consideration of €84.3 million ($119.3 million at the transaction date), including working capital adjustments and direct acquisition costs. We have
II-86
LIBERTY GLOBAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
December 31, 2009, 2008 and 2007
accounted for the Telesystems Tirol acquisition using the purchase method of accounting, whereby the total purchase price has been allocated to the acquired identifiable net assets based on assessments of their respective fair values, and the excess of the purchase price over the fair values of such identifiable net assets was allocated to goodwill.
Pro Forma Information for 2008 and 2007 Significant Acquisitions
The following unaudited pro forma consolidated operating results for 2008 and 2007 give effect to (i) the Significant 2008 acquisitions as if they had been completed as of January 1, 2008 (for 2008 results) and January 1, 2007 (for 2007 results) and (ii) the Significant 2007 Acquisitions as if they had been completed as of January 1, 2007 (for 2007 results). No effect has been given to the acquisitions of Spektrum and Tirol since they would not have had a significant impact on our results of operations for the indicated periods. These pro forma amounts are not necessarily indicative of the operating results that would have occurred if these transactions had occurred on such dates. The pro forma adjustments are based on currently available information and certain assumptions that we believe are reasonable.
| | | | | | | | |
| | | Year ended
December 31, | |
| | | 2008 | | | 2007 | |
| | | in millions, except per
share amounts | |
Revenue: | | | | | | | | |
Continuing operations | | $ | 7,760.3 | | | $ | 6,841.8 | |
Discontinued operations | | | 3,073.9 | | | | 2,480.1 | |
| | | | | | | | |
Total | | $ | 10,834.2 | | | $ | 9,321.9 | |
| | | | | | | | |
Net loss attributable to LGI stockholders | | $ | (816.1 | ) | | $ | (452.5 | ) |
| | | | | | | | |
Basic and diluted loss attributable to LGI stockholders per share — Series A, Series B and Series C common stock | | $ | (2.59 | ) | | $ | (1.19 | ) |
| | | | | | | | |
| (5) | Discontinued Operations and Dispositions |
Discontinued Operations
J:COM Disposal Group— On February 18, 2010, we sold the J:COM Disposal Group to KDDI Corporation, a wireless operator in Japan. As a result of this disposition, we have presented the J:COM Disposal Group as a discontinued operation. As part of the sale agreement, we retained the right to receive the final 2009 dividend of ¥490 ($5.43 at the applicable exchange rate) per share attributable to our interest in J:COM, which we received in March 2010. Including both the proceeds received upon the sale and the dividend, we realized gross proceeds of approximately ¥362.9 billion ($4,013.7 million at the applicable exchange rate). In connection with the sale of the J:COM Disposal Group, we (i) repaid in full the ¥75 billion ($831.8 million at the applicable rate) senior secured credit facility of our subsidiary LGJ Holdings LLC (the LGJ Credit Facility), (ii) paid $35.0 million to settle the related interest rate swaps and (iii) incurred transaction costs of $11.5 million. In addition, (i) prior to the closing date, Sumitomo’s interest in Super Media was redeemed for the J:COM shares attributable to such interest and (ii) prior to closing, we acquired the noncontrolling interests in Liberty Jupiter for cash consideration of $32.0 million. Upon the deconsolidation of the J:COM Disposal Group, our cash and cash equivalents were reduced by the ¥73.6 billion ($806.1 million at the applicable rate) of cash and cash equivalents of the J:COM Disposal Group.
In connection with the sale of the J:COM Disposal Group, we recognized a pre-tax gain of $2,179.7 million that includes cumulative foreign currency translation gains of $376.0 million. The related income tax expense of $787.5 million differs from the actual federal and state income taxes that we expect our U.S. tax group to pay in
II-87
LIBERTY GLOBAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
December 31, 2009, 2008 and 2007
2010 of $225 million to $300 million, as the actual income taxes to be paid by our U.S. tax group during 2010 will be a function of (i) the U.S. tax attributes available at December 31, 2010 to offset the liability resulting from the taxable gain and (ii) our other 2010 taxable activities in the U.S.
The summarized financial position of the J:COM Disposal Group as of December 31, 2009 is as follows (in millions):
| | | |
Current assets | | $ | 1,057.7 |
Property and equipment, net | | | 4,058.5 |
Intangibles assets, net | | | 3,979.4 |
Other assets | | | 335.5 |
| | | |
Total assets | | $ | 9,431.1 |
| | | |
Current liabilities | | $ | 1,088.4 |
Long-term debt and capital lease obligations | | | 2,280.1 |
Other long-term liabilities | | | 1,055.7 |
| | | |
Total liabilities | | | 4,424.2 |
| | | |
Equity attributable to noncontrolling interests | | | 2,888.7 |
Equity attributable to LGI stockholders | | | 2,118.2 |
| | | |
Total equity | | | 5,006.9 |
| | | |
Total liabilities and equity | | $ | 9,431.1 |
| | | |
UPC Slovenia— On July 15, 2009, one of our subsidiaries sold 100% of its interest in UPC Slovenia to Mid Europa Partners for a cash purchase price of €119.5 million ($168.4 million at the transaction date). As a result of this disposition, we have accounted for UPC Slovenia as a discontinued operation. In connection with the disposal of UPC Slovenia, we recognized a net gain of $25.7 million that includes a realized cumulative foreign currency translation gain of $3.7 million. This net gain is reflected in discontinued operations in our consolidated statement of operations for the year ended December 31, 2009.
The combined operating results of J:COM Disposal Group and UPC Slovenia are classified as discontinued operations in our consolidated statements of operations and are summarized in the following table:
| | | | | | | | | | | |
| | | Year ended December 31, |
| | | 2009 | | | 2008 | | | 2007 |
| | | in millions |
Revenue | | $ | 3,601.8 | | | $ | 2,917.6 | | | $ | 2,300.2 |
| | | | | | | | | | | |
Operating income | | $ | 657.7 | | | $ | 539.0 | | | $ | 379.6 |
| | | | | | | | | | | |
Earnings before income taxes and noncontrolling interests | | $ | 603.4 | | | $ | 299.7 | | | $ | 323.1 |
| | | | | | | | | | | |
Income tax expense (a) | | $ | 552.9 | | | $ | 137.9 | | | $ | 110.3 |
| | | | | | | | | | | |
Earnings (loss) from discontinued operations attributable to LGI stockholders, net of taxes | | $ | (180.6 | ) | | $ | (33.5 | ) | | $ | 65.5 |
| | | | | | | | | | | |
| (a) | The 2009 amount includes $282.9 million of federal and state income tax expense resulting from our recognition of a deferred tax liability associated with the previously unrecorded tax effect of the difference between the financial and tax accounting basis of the J:COM Disposal Group. |
II-88
LIBERTY GLOBAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
December 31, 2009, 2008 and 2007
We were contractually required to use a portion of the proceeds from the sale of the J:COM Disposal Group to (i) repay the LGJ Holdings Credit Facility and (ii) settle the related interest rate swaps. Accordingly, during 2009, 2008 and 2007, (i) interest expense related to the LGJ Holdings Credit Facility of $36.1 million, $36.1 million and $5.2 million, respectively, (ii) realized and unrealized losses on derivative instruments related to the settled interest rate swaps of $9.3 million, $14.5 million and $5.4 million, respectively, and (iii) foreign currency transaction gains (losses) related to the Japanese yen denominated LGJ Holdings Credit Facility of $21.2 million, ($155.1 million) and ($15.9 million), respectively, are included in discontinued operations in our consolidated statements of operations.
Dispositions
SC Media— On July 3, 2007, pursuant to a share-for-share exchange agreement with Sumitomo, we exchanged all of our shares in SC Media for 45,652,043 shares of Sumitomo common stock with a transaction date market value of ¥104.5 billion ($854.7 million at the transaction date). As a result of this exchange transaction, we recognized a pre-tax gain of $489.3 million, representing the excess of the market value of the Sumitomo shares received over the carrying value of our investment in SC Media, after deducting a $19.4 million foreign currency translation loss that was reclassified from our accumulated other comprehensive earnings to our consolidated statement of operations in connection with this exchange transaction. As further described in note 7, we executed a zero cost collar transaction with respect to the Sumitomo shares during the second quarter of 2007. As further described in note 6, we recorded a loss during the fourth quarter of 2007 due to an other-than-temporary decline in the fair value of our investment in Sumitomo common stock.
Melita Cable Plc (Melita)— On July 26, 2007, an indirect wholly-owned subsidiary of Chellomedia sold its 50% interest in Melita to an unrelated third party for cash consideration of €73.6 million ($101.1 million at the transaction date).We recognized a gain of $62.2 million in connection with this transaction.
The details of our investments are set forth below:
| | | | | | |
| | | December 31, |
Accounting Method | | 2009 | | 2008 |
| | | in millions |
Fair value | | $ | 831.9 | | $ | 815.1 |
Equity | | | 152.9 | | | 189.7 |
Cost | | | 23.8 | | | 25.0 |
| | | | | | |
Total | | $ | 1,008.6 | | $ | 1,029.8 |
| | | | | | |
Current (a) | | $ | — | | $ | 50.0 |
| | | | | | |
Long-term | | $ | 1,008.6 | | $ | 979.8 |
| | | | | | |
| (a) | The December 31, 2008 balance represents the fair value of our investment in shares of The News Corporation Limited (News Corp.) Class A common stock, which were surrendered on July 9, 2009 in connection with the settlement of the related prepaid forward sale contract. For information concerning our News Corp. prepaid forward sale transaction, see note 7. |
Fair Value Method Investments
On January 1, 2008, we elected the fair value option for certain of our investments, including our investments in Sumitomo, News Corp. and Canal+ Cyfrowy Sp zoo (Cyfra+). The aggregate fair value of our fair value method
II-89
LIBERTY GLOBAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
December 31, 2009, 2008 and 2007
investments as of January 1, 2008 was $1,138.8 million. For additional information regarding our fair value method investments, see note 8.
Sumitomo— At December 31, 2009 and 2008, we owned 45,652,043 shares of Sumitomo common stock. Our Sumitomo shares represented 3.7% of Sumitomo’s outstanding common stock at December 31, 2009. At December 31, 2009 and 2008, the fair value of our Sumitomo shares was $462.2 million and $392.2 million, respectively.
During the fourth quarter of 2007, the value of our investment in Sumitomo common stock declined to a level at December 31, 2007 that was nearly 25% below our then cost basis of ¥104.5 billion ($1,122.0 million). The decline in fair value was considered other-than-temporary primarily due to the extent and length of time that fair value was below carrying value and uncertainties regarding the near-term prospects for the recovery of the market price of Sumitomo shares. Accordingly, we recognized a $206.6 million pre-tax loss in December 2007. This loss is included in other-than-temporary declines in fair values of investments in our consolidated statement of operations. Our investment in Sumitomo common stock is pledged as security for borrowings under the Sumitomo Collar, which among other matters, effectively hedges our exposure to declines in the market price of Sumitomo common stock below a specified amount. For additional information, see note 7.
News Corp.— At December 31, 2008, we held 5,500,000 shares of News Corp. Class A common stock,. In August 2005, we entered into a prepaid forward sale contract with respect to our investment in News Corp. Class A common stock. On July 9, 2009, we surrendered our News Corp. shares in connection with the settlement of the prepaid forward sale contract. See note 7.
Cyfra+ — At December 31, 2009 and 2008, we held a 25.0% interest in Cyfra+, a privately-held DTH operator in Poland. During the second quarter of 2009, we received an $18.4 million dividend from Cyfra+. This dividend has been reflected as a reduction of our investment in Cyfra+.
Equity Method Investments
Our equity method affiliates generally are engaged in the cable and/or programming businesses in various foreign countries. Investments accounted for using the equity method include (i) Austar’s 50.0% ownership interest in XYZ Network Pty Ltd., a provider of programming services in Australia and (ii) certain equity method affiliates that are included in the J:COM Disposal Group.
The following table sets forth the details of our share of results of affiliates, net:
| | | | | | | | | | | |
| | | Year ended
December 31, |
| | | 2009 | | | 2008 | | | 2007 |
| | | in millions |
SC Media | | $ | — | | | $ | — | | | $ | 16.8 |
Other | | | (4.1 | ) | | | (0.4 | ) | | | 14.5 |
| | | | | | | | | | | |
Total | | $ | (4.1 | ) | | $ | (0.4 | ) | | $ | 31.3 |
| | | | | | | | | | | |
At December 31, 2009 and 2008, the aggregate carrying amount of our equity method investments exceeded our proportionate share of the respective affiliates’ net assets by $79.9 million and $89.5 million, respectively. Any calculated excess costs on investments are allocated on an estimated fair value basis to the underlying assets and liabilities of the investee. Amounts associated with assets other than goodwill and indefinite-lived intangible assets are amortized over their estimated useful lives (generally 17 years).
II-90
LIBERTY GLOBAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
December 31, 2009, 2008 and 2007
SC Media
SC Media, a 50% joint venture formed in 1996 by our company and Sumitomo, was a programming company in Japan, which owned and invested in programming distribution businesses, including the businesses of JTV Thematics and Jupiter Shop Channel. As a result of the exchange of our investment in SC Media for Sumitomo shares on July 3, 2007 and J:COM’s acquisition of a 100% interest in JTV Thematics on September 1, 2007, we no longer own an interest in SC Media and certain of the equity method investments formerly owned by SC Media are now owned by J:COM. For additional information, see notes 4 and 5.
Summarized financial information of SC Media for the period in which we used the equity method to account for SC Media is as follows:
| | | | |
| | | Six months ended
June 30, 2007 | |
| | | in millions | |
Results of Operations | | | | |
Revenue | | $ | 449.8 | |
Operating, selling, general and administrative expenses | | | (368.7 | ) |
Depreciation and amortization | | | (12.7 | ) |
| | | | |
Operating income | | | 68.4 | |
Other, net | | | (38.7 | ) |
| | | | |
Net earnings | | $ | 29.7 | |
| | | | |
Other
Mediatti— As further described in note 4, J:COM purchased 100% of the outstanding shares of Mediatti on December 25, 2008. Prior to this transaction, LGI accounted for its interest in Mediatti using the equity method. Summarized financial information of Mediatti for the periods in which we used the equity method to account for Mediatti is as follows:
| | | | | | | | |
| | | Year ended
December 31, | |
| | | 2008 | | | 2007 | |
| | | in millions | |
Results of Operations | | | | |
Revenue | | $ | 172.8 | | | $ | 124.2 | |
Operating, selling, general and administrative expenses | | | (117.4 | ) | | | (86.7 | ) |
Depreciation and amortization | | | (47.5 | ) | | | (36.2 | ) |
Impairment | | | (4.6 | ) | | | — | |
| | | | | | | | |
Operating income | | | 3.3 | | | | 1.3 | |
Other, net | | | (6.0 | ) | | | (3.5 | ) |
| | | | | | | | |
Net loss | | $ | (2.7 | ) | | $ | (2.2 | ) |
| | | | | | | | |
| (7) | Derivative Instruments |
Through our subsidiaries, we have entered into various derivative instruments to manage interest rate and foreign currency exposure with respect to the U.S. dollar ($), the euro (€), the Czech koruna (CZK), the Hungarian forint (HUF), the Polish zloty (PLN), the Romanian lei (RON), the Swiss franc (CHF), the Chilean peso (CLP), the
II-91
LIBERTY GLOBAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
December 31, 2009, 2008 and 2007
Japanese yen (¥), the Australian dollar (AUD) and the British pound sterling (£). With the exception of J:COM’s interest rate swaps, which were accounted for as cash flow hedges during the years presented, we generally do not apply hedge accounting to our derivative instruments. Accordingly, changes in the fair values of our other derivative instruments generally are recorded in realized and unrealized gains (losses) on derivative instruments, net, in our consolidated statements of operations. The following table provides details of the fair values of our derivative instrument assets and liabilities:
| | | | | | | | | | | | | | | | | | |
| | | December 31, 2009 | | December 31, 2008 |
| | | Current | | Long-term (a) | | Total | | Current | | Long-term (a) | | Total (b) |
| | | in millions |
Assets: | | | | | | | | | | | | | | | | | | |
Cross-currency and interest rate derivative contracts (c) | | $ | 153.6 | | $ | 186.6 | | $ | 340.2 | | $ | 182.6 | | $ | 297.9 | | $ | 480.5 |
Equity-related derivative (d) | | | — | | | 561.2 | | | 561.2 | | | — | | | 631.7 | | | 631.7 |
Foreign currency forward contracts | | | 1.0 | | | — | | | 1.0 | | | 10.8 | | | — | | | 10.8 |
Other | | | 3.0 | | | 2.3 | | | 5.3 | | | 0.2 | | | 0.9 | | | 1.1 |
| | | | | | | | | | | | | | | | | | |
Total | | $ | 157.6 | | $ | 750.1 | | $ | 907.7 | | $ | 193.6 | | $ | 930.5 | | $ | 1,124.1 |
| | | | | | | | | | | | | | | | | | |
Liabilities: | | | | | | | | | | | | | | | | | | |
Cross-currency and interest rate derivative contracts (c) (e) | | $ | 715.1 | | $ | 1,166.9 | | $ | 1,882.0 | | $ | 418.8 | | $ | 904.3 | | $ | 1,323.1 |
Equity-related derivatives (d) | | | 18.4 | | | — | | | 18.4 | | | 17.2 | | | — | | | 17.2 |
Foreign currency forward contracts | | | 7.1 | | | 0.2 | | | 7.3 | | | 3.6 | | | 1.5 | | | 5.1 |
Other | | | 1.0 | | | 1.7 | | | 2.7 | | | 2.1 | | | 1.2 | | | 3.3 |
| | | | | | | | | | | | | | | | | | |
Total | | $ | 741.6 | | $ | 1,168.8 | | $ | 1,910.4 | | $ | 441.7 | | $ | 907.0 | | $ | 1,348.7 |
| | | | | | | | | | | | | | | | | | |
| (a) | Our long-term derivative assets and liabilities are included in other assets and other long-term liabilities, respectively, in our consolidated balance sheets. |
| (b) | Excludes the prepaid forward sale contract previously held on our News Corp. Class A common stock (the News Corp. Forward), which is included in the current portion of debt and capital lease obligations in our consolidated balance sheet as of December 31, 2008. On July 9, 2009, we settled the News Corp. Forward liability by surrendering our shares of News Corp. Class A common stock. |
| (c) | In 2008, we began considering credit risk in our fair value assessments. As of December 31, 2009 and 2008, (i) the fair values of our cross-currency and interest rate derivative contracts that represented assets have been reduced by credit risk valuation adjustments aggregating $7.0 million and $21.9 million, respectively, and (ii) the fair values of our cross-currency and interest rate derivative contracts that represented liabilities have been reduced by credit risk valuation adjustments aggregating $89.0 million and $127.9 million, respectively. The adjustments to our derivative assets relate to the credit risk associated with counterparty nonperformance and the adjustments to our derivative liabilities relate to credit risk associated with our own nonperformance. In all cases, the adjustments take into account offsetting liability or asset positions within a given contract. Our determination of credit risk valuation adjustments generally is based on our and our counterparties’ credit risks, as observed in the credit default swap market and market quotations for certain of our subsidiaries’ debt instruments, as applicable. The changes in the credit risk valuation adjustments associated with our derivative instruments resulted in a loss of $24.9 million during 2009 and a gain of $103.2 million during 2008, and these amounts are included in realized and unrealized gains (losses) on derivative instruments, net, in our consolidated statements of operations. For further information concerning our fair value measurements, see note 8. |
| (d) | Our equity-related derivative asset relates to the share collar (the Sumitomo Collar) with respect to the Sumitomo shares held by our company. The fair value of the Sumitomo Collar does not include a credit risk |
II-92
LIBERTY GLOBAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
December 31, 2009, 2008 and 2007
| | valuation adjustment as we assumed that any losses incurred by our company in the event of nonperformance by the counterparty would have been, subject to relevant insolvency laws, fully offset against amounts we owe to the counterparty pursuant to the secured borrowing arrangements of the Sumitomo Collar. |
| (e) | As discussed above, J:COM accounts for its interest rate swaps as cash flow hedges. At December 31, 2009 and 2008, (i) the aggregate fair values of these swaps were liabilities of $21.1 million and $18.0 million, respectively, of which $6.2 million and $3.0 million were classified as current, and (ii) our accumulated other comprehensive earnings included accumulated losses of $3.5 million and $3.4 million, respectively, related to J:COM’s interest rate swaps. During 2009, 2008 and 2007, the net losses reclassified from J:COM’s accumulated other comprehensive earnings to earnings from discontinued operations with respect to these cash flow hedges was not significant. |
The details of our realized and unrealized gains (losses) on derivative instruments, net, are as follows:
| | | | | | | | | | | | |
| | | Year ended December 31, | |
| | | 2009 | | | 2008 | | | 2007 | |
| | | in millions | |
Continuing operations: | | | | | | | | | | | | |
Cross-currency and interest rate derivative contracts | | $ | (1,006.8 | ) | | $ | (377.7 | ) | | $ | (145.3 | ) |
Equity-related derivatives (a) | | | (74.3 | ) | | | 442.7 | | | | 239.8 | |
Foreign currency forward contracts | | | (19.6 | ) | | | 35.1 | | | | (19.3 | ) |
Other | | | 5.5 | | | | (5.8 | ) | | | 2.6 | |
| | | | | | | | | | | | |
Total — continuing operations | | $ | (1,095.2 | ) | | $ | 94.3 | | | $ | 77.8 | |
| | | | | | | | | | | | |
Discontinued operations | | $ | (8.0 | ) | | $ | (15.4 | ) | | $ | (5.4 | ) |
| | | | | | | | | | | | |
| (a) | Includes (i) activity during all periods presented related to (a) the Sumitomo Collar (b) the News Corp. Forward and (ii) activity during 2007 related to the call options we held with respect to Telenet ordinary shares. |
The net cash received (paid) related to our derivative instruments is classified as an operating, investing or financing activity in our consolidated statements of cash flows based on the classification of the applicable underlying cash flows. The classifications of these cash flows are as follows:
| | | | | | | | | | | | |
| | | Year ended December 31, | |
| | | 2009 | | | 2008 | | | 2007 | |
| | | in millions | |
Continuing operations: | | | | | | | | | | | | |
Operating activities | | $ | (347.8 | ) | | $ | 175.2 | | | $ | (121.0 | ) |
Investing activities | | | 3.4 | | | | (1.6 | ) | | | (0.2 | ) |
Financing activities | | | (21.8 | ) | | | (2.7 | ) | | | 10.8 | |
| | | | | | | | | | | | |
Total — continuing operations | | $ | (366.2 | ) | | $ | 170.9 | | | $ | (110.4 | ) |
| | | | | | | | | | | | |
Discontinued operations | | $ | (10.7 | ) | | $ | 7.6 | | | $ | (4.1 | ) |
| | | | | | | | | | | | |
Counterparty Credit Risk
We are exposed to the risk that the counterparties to our derivative contracts will default on their obligations to us. We manage these credit risks through the evaluation and monitoring of the creditworthiness of, and concentration of risk with, the respective counterparties. In this regard, credit risk associated with our derivative
II-93
LIBERTY GLOBAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
December 31, 2009, 2008 and 2007
contracts is spread across a relatively broad counterparty base of banks and financial institutions. We generally do not require counterparties to our derivative instruments to provide collateral or other security or to enter into master netting arrangements. At December 31, 2009, our exposure to credit risk included derivative assets with a fair value of $907.7 million.
Under our derivative contracts, the exercise of termination and set-off provisions is generally at the option of the non-defaulting party only. However, in an insolvency of a derivative counterparty, a liquidator may be able to force the termination of a derivative contract. In addition, mandatory set-off of amounts due under the derivative contract and potentially other contracts between our company and the relevant counterparty may be applied under the insolvency regime of the relevant jurisdiction. Accordingly, it is possible that certain amounts owing between our company and an insolvent counterparty could be set-off, even if that counterparty had previously defaulted on its obligations under a derivative contract with our company. While we anticipate that, in the event of the insolvency of one of our derivative counterparties, we would seek to novate our derivative contracts to different counterparties, no assurance can be given that we would be able to do this on terms or pricing that would be acceptable to us. If we are unable to, or choose not to, novate to a different counterparty, the risks that were the subject of the original derivative contract would no longer be hedged.
While we currently have no specific concerns about the creditworthiness of any particular counterparty, we cannot rule out the possibility that one or more of our counterparties could fail or otherwise be unable to meet its obligations to us. Any such instance could have an adverse effect on our cash flows, results of operations and financial condition.
Equity-Related Derivatives
Sumitomo Collar and Secured Borrowing.During the second quarter of 2007, our wholly-owned indirect subsidiary, Liberty Programming Japan LLC (Liberty Programming Japan), executed a zero cost share collar transaction (the Sumitomo Collar) with respect to the underlying ordinary shares of Sumitomo stock received by Liberty Programming Japan from Sumitomo in exchange for Liberty Programming Japan’s interest in SC Media. See note 5. The Sumitomo Collar is comprised of purchased put options exercisable by Liberty Programming Japan and written call options exercisable by the counterparty. The Sumitomo Collar effectively hedges the value of our investment in Sumitomo shares from losses due to market price decreases below a per share value of ¥2,118.50 ($22.75) while retaining gains from market price increases up to a per share value of ¥2,787.50 ($29.93). The Sumitomo Collar provides for a projected gross cash ordinary dividend to be paid per Sumitomo share during the term of the Sumitomo Collar. If the actual dividend paid does not exactly match the projected dividend, then an adjustment amount shall be payable between the parties to the Sumitomo Collar depending on the dividend actually paid by Sumitomo. The Sumitomo Collar may, at the option of Liberty Programming Japan, be settled in Sumitomo shares or in cash. The Sumitomo Collar also includes a purchased fair value put option, which effectively provides Liberty Programming Japan with the ability to sell the Sumitomo shares when the market price is trading between the put and call strike prices. The Sumitomo Collar matures in five equal semi-annual installments beginning on May 22, 2016.
We account for the Sumitomo Collar at fair value with changes in fair value reported in realized and unrealized gains (losses) on derivative instruments, net, in our consolidated statements of operations. The fair value of the Sumitomo Collar as of December 31, 2009 was an asset of $561.2 million.
The Sumitomo Collar and related agreements also provide Liberty Programming Japan with the ability to borrow funds on a secured basis. Borrowings under these agreements, which are secured by a pledge of 100% of the Sumitomo shares owned by Liberty Programming Japan, bear interest at 1.883%, mature in five equal semi-annual
II-94
LIBERTY GLOBAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
December 31, 2009, 2008 and 2007
installments beginning on May 22, 2016, and are included in long-term debt and capital lease obligations in our consolidated balance sheets. On June 28, 2007, Liberty Programming Japan borrowed ¥93.660 billion ($757.6 million at the transaction date) under these agreements (the Sumitomo Collar Loan). The pledge arrangement entered into by Liberty Programming Japan provides that Liberty Programming Japan will be able to exercise all voting and consensual rights and, subject to the terms of the Sumitomo Collar, receive dividends on the Sumitomo shares.
News Corp. Forward.On August 2, 2005, we entered into the News Corp. Forward, a prepaid forward sale transaction with respect to our then investment in 5,500,000 shares of News Corp. Class A common stock. In consideration for entering into the News Corp. Forward, we received cash consideration of $75.0 million. The News Corp. Forward included a debt host instrument and an embedded derivative. The embedded derivative had the combined economics of a put exercisable by LGI and a call exercisable by the counterparty. As the net fair value of the embedded derivative at the inception date was zero, the full $75.0 million received at the inception date was associated with the debt host contract and such amount represented the present value of the amount to be paid upon the maturity of the News Corp. Forward. On July 9, 2009, we settled the News Corp. Forward liability by surrendering our shares of News Corp. Class A common stock. We accounted for the embedded derivative separately at fair value with changes in fair value reported in realized and unrealized gains (losses) on derivative instruments, net, in our consolidated statements of operations.
The fair value of the embedded derivative and the accreted value of the debt host instrument are presented together in the current portion of our debt and capital lease obligations in our December 31, 2008 consolidated balance sheet, as set forth below (in millions):
| | | | |
Debt host contract | | $ | 87.3 | |
Embedded equity derivative | | | (40.3 | ) |
| | | | |
| | $ | 47.0 | |
| | | | |
II-95
LIBERTY GLOBAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
December 31, 2009, 2008 and 2007
Cross-currency and Interest Rate Derivative Contracts
Cross-currency Swaps:
The terms of our outstanding cross-currency swap contracts at December 31, 2009 are as follows:
| | | | | | | | | | |
Subsidiary (a) | | Notional amount
due from
counterparty | | Notional amount
due to
counterparty | | Interest rate
due from
counterparty | | Interest rate
due to
counterparty |
| | | in millions | | | | |
UPC Holding: | | | | | | | | | | |
April 2016 | | $ | 400.0 | | CHF | 441.8 | | 9.88% | | 9.87% |
| | | | |
UPC Broadband Holding: | | | | | | | | | | |
July 2010 | | € | 60.0 | | CZK | 1,703.1 | | 5.50% | | 5.33% |
July 2010 — December 2014 | | € | 60.0 | | CZK | 1,703.1 | | 5.50% | | 6.05% |
February 2010 | | € | 105.8 | | CZK | 3,018.7 | | 5.50% | | 4.88% |
February 2010 — December 2014 | | € | 105.8 | | CZK | 3,018.7 | | 5.50% | | 5.80% |
December 2014 | | € | 200.0 | | CZK | 5,800.0 | | 5.46% | | 5.30% |
December 2014 — December 2016 | | € | 36.0 | | CZK | 1,021.9 | | 5.50% | | 6.84% |
| | | | |
July 2010 | | € | 260.0 | | HUF | 75,570.0 | | 5.50% | | 7.80% |
July 2010 — December 2014 | | € | 260.0 | | HUF | 75,570.0 | | 5.50% | | 9.40% |
December 2014 | | € | 228.0 | | HUF | 62,867.5 | | 5.50% | | 8.98% |
December 2014 — December 2016 | | € | 156.0 | | HUF | 45,342.0 | | 5.50% | | 10.30% |
| | | | |
July 2010 | | € | 245.0 | | PLN | 1,000.6 | | 5.50% | | 6.52% |
July 2010 — December 2014 | | € | 245.0 | | PLN | 1,000.6 | | 5.50% | | 7.60% |
December 2014 | | € | 98.4 | | PLN | 335.0 | | 5.50% | | 7.12% |
December 2014 | | € | 57.1 | | PLN | 270.0 | | 5.50% | | 7.60% |
December 2014 — December 2016 | | € | 147.0 | | PLN | 600.4 | | 5.50% | | 8.84% |
| | | | |
December 2010 — December 2016 | | € | 200.0 | | RON | 709.1 | | 5.50% | | 11.38% |
December 2016 | | € | 31.9 | | RON | 116.8 | | 5.50% | | 11.58% |
| | | | |
September 2012 | | € | 229.1 | | CHF | 355.8 | | 6 mo. EURIBOR + 2.50% | | 6 mo. CHF LIBOR + 2.46% |
December 2014 | | € | 653.0 | | CHF | 1,066.0 | | 6 mo. EURIBOR + 2.00% | | 6 mo. CHF LIBOR + 1.95% |
December 2014 | | € | 245.4 | | CHF | 400.0 | | 6 mo. EURIBOR + 0.82% | | 6 mo. CHF LIBOR + 1.94% |
December 2014 — December 2016 | | € | 216.2 | | CHF | 353.4 | | 6 mo. EURIBOR + 3.75% | | 6 mo. CHF LIBOR + 3.95% |
| | | | |
December 2015 | | € | 69.1 | | CLP | 53,000.0 | | 3.50% | | 5.75% |
| | | | |
December 2014 | | $ | 171.5 | | CHF | 187.1 | | 6 mo. LIBOR + 2.75% | | 6 mo. CHF LIBOR + 2.95% |
December 2016 | | $ | 340.0 | | CHF | 370.9 | | 6 mo. LIBOR + 3.50% | | 6 mo. CHF LIBOR + 4.01% |
| | | | |
Chellomedia Programming Financing Holdco BV (Chellomedia PFH), an indirect subsidiary of Chellomedia: | | | | | | | | | | |
July 2013 | | € | 32.5 | | HUF | 8,632.0 | | 5.50% | | 9.55% |
December 2013 | | € | 19.4 | | CZK | 517.0 | | 3.50% | | 4.49% |
December 2013 | | $ | 14.7 | | PLN | 50.0 | | 3.50% | | 5.56% |
| | | | |
UPC Germany GmbH (UPC Germany), our indirect wholly-owned subsidiary: | | | | | | | | | | |
December 2017 | | $ | 845.0 | | € | 569.4 | | 8.125% | | 8.49% |
| (a) | For each subsidiary, the notional amount of multiple derivative instruments that mature within the same calendar month are shown in the aggregate and interest rates are presented on a weighted average basis. For derivative instruments that were in effect as of December 31, 2009, we present a single date that represents the applicable final maturity date. For derivative instruments that become effective subsequent to December 31, 2009, we present a range of dates that represents the period covered by the applicable derivative instrument. |
II-96
LIBERTY GLOBAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
December 31, 2009, 2008 and 2007
Cross-currency Interest Rate Swaps:
The terms of our outstanding cross-currency interest rate swap contracts at December 31, 2009 are as follows:
| | | | | | | | | | | |
Subsidiary (a) | | Notional amount
due from
counterparty | | Notional amount
due to
counterparty | | Interest rate
due from
counterparty | | Interest rate
due to
counterparty | |
| | | in millions | | | | | |
UPC Broadband Holding: | | | | | | | | | | | |
March 2013 | | $ | 200.0 | | € | 150.9 | | 6 mo. LIBOR + 2.00% | | 5.73 | % |
December 2014 | | $ | 725.0 | | € | 547.3 | | 6 mo. LIBOR + 1.75% | | 5.74 | % |
December 2016 | | $ | 160.0 | | € | 120.7 | | 6 mo. LIBOR + 3.50% | | 7.56 | % |
| | | | |
December 2010 | | $ | 292.0 | | RON | 709.1 | | 6 mo. LIBOR + 3.50% | | 10.24 | % |
December 2016 | | $ | 84.1 | | RON | 203.3 | | 6 mo. LIBOR + 3.50% | | 13.35 | % |
| | | | |
December 2014 | | $ | 340.0 | | CLP | 181,322.0 | | 6 mo. LIBOR + 1.75% | | 8.76 | % |
| | | | |
December 2014 | | € | 134.3 | | CLP | 107,800.0 | | 6 mo. EURIBOR + 2.00% | | 10.00 | % |
| | | | |
VTR: | | | | | | | | | | | |
September 2014 | | $ | 460.8 | | CLP | 255,025.1 | | 6 mo. LIBOR + 3.00% | | 11.16 | % |
| (a) | For each subsidiary, the notional amount of multiple derivative instruments that mature within the same calendar month are shown in the aggregate and interest rates are presented on a weighted average basis. For derivative instruments that were in effect as of December 31, 2009, we present a single date that represents the applicable final maturity date. For derivative instruments that become effective subsequent to December 31, 2009, we present a range of dates that represents the period covered by the applicable derivative instrument. |
II-97
LIBERTY GLOBAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
December 31, 2009, 2008 and 2007
Interest Rate Swaps:
The terms of our outstanding interest rate swap contracts at December 31, 2009 are as follows:
| | | | | | | |
Subsidiary (a) | | Notional amount | | Interest rate
due from
counterparty | | Interest rate
due to
counterparty |
| | | in millions | | | | |
UPC Broadband Holding: | | | | | | | |
January 2010 | | € | 3,890.0 | | 1 mo. EURIBOR + 2.00% | | 6 mo. EURIBOR + 1.81% |
January 2010 | | € | 655.0 | | 1 mo. EURIBOR + 2.25% | | 6 mo. EURIBOR + 1.61% |
January 2010 — January 2011 | | € | 1,500.0 | | 1 mo. EURIBOR + 3.40% | | 6 mo. EURIBOR + 3.09% |
April 2012 | | € | 555.0 | | 6 mo. EURIBOR | | 3.32% |
December 2014 | | € | 659.5 | | 6 mo. EURIBOR | | 4.67% |
July 2010 (b) | | € | 31.6 | | 5.50% | | 5.67% |
April 2010 | | € | 1,000.0 | | 6 mo. EURIBOR | | 3.28% |
April 2010 — December 2014 | | € | 1,000.0 | | 6 mo. EURIBOR | | 4.66% |
January 2011 | | € | 193.5 | | 6 mo. EURIBOR | | 3.83% |
January 2011 — December 2014 | | € | 193.5 | | 6 mo. EURIBOR | | 4.68% |
September 2012 | | € | 500.0 | | 3 mo. EURIBOR | | 2.96% |
December 2013 | | € | 90.5 | | 6 mo. EURIBOR | | 3.84% |
January 2014 | | € | 185.0 | | 6 mo. EURIBOR | | 4.04% |
April 2012 — July 2014 | | € | 337.0 | | 6 mo. EURIBOR | | 3.94% |
April 2012 — December 2015 | | € | 263.0 | | 6 mo. EURIBOR | | 3.97% |
January 2015 — December 2016 | | € | 500.0 | | 6 mo. EURIBOR | | 4.32% |
| | | |
December 2010 | | CHF | 618.5 | | 6 mo. CHF LIBOR | | 2.19% |
January 2011 — December 2014 | | CHF | 618.5 | | 6 mo. CHF LIBOR | | 3.56% |
September 2012 | | CHF | 711.5 | | 6 mo. CHF LIBOR | | 2.33% |
October 2012 — December 2014 | | CHF | 711.5 | | 6 mo. CHF LIBOR | | 3.65% |
December 2014 | | CHF | 1,050.0 | | 6 mo. CHF LIBOR | | 3.47% |
January 2015 — December 2016 | | CHF | 370.9 | | 6 mo. CHF LIBOR | | 3.82% |
| | | |
July 2013 | | CLP | 98,400.0 | | 6.77% | | 6 mo. TAB |
| | | |
January 2010 | | $ | 511.0 | | 1 mo. LIBOR + 2.75% | | 6 mo. LIBOR + 2.17% |
January 2010 | | $ | 1,900.0 | | 1 mo LIBOR + 1.75% | | 6 mo. LIBOR + 1.54% |
| | | |
July 2013 | | HUF | 5,908.8 | | 6 mo. BUBOR | | 8.52% |
July 2013 | | PLN | 115.1 | | 6 mo. WIBOR | | 5.41% |
| | | |
Chellomedia PFH: | | | | | | | |
January 2010 | | $ | 87.3 | | 1 mo. LIBOR + 3.00% | | 6 mo. LIBOR + 2.90% |
December 2013 | | $ | 87.3 | | 6 mo. LIBOR | | 4.98% |
| | | |
January 2010 | | € | 151.4 | | 1 mo. EURIBOR + 3.00% | | 6 mo. EURIBOR + 2.82% |
December 2013 | | € | 151.4 | | 6 mo. EURIBOR | | 4.14% |
| | | |
Austar Entertainment Pty Ltd. (Austar Entertainment), a subsidiary of Austar: | | | | | | | |
August 2011 | | AUD | 250.0 | | 3 mo. AUD BBSY | | 6.21% |
August 2012 | | AUD | 50.0 | | 3 mo. AUD BBSY | | 3.90% |
August 2013 | | AUD | 475.0 | | 3 mo. AUD BBSY | | 6.53% |
August 2011 — August 2013 | | AUD | 25.0 | | 3 mo. AUD BBSY | | 6.97% |
August 2011 — August 2014 | | AUD | 175.9 | | 3 mo. AUD BBSY | | 6.50% |
II-98
LIBERTY GLOBAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
December 31, 2009, 2008 and 2007
| | | | | | | |
Subsidiary (a) | | Notional amount | | Interest rate
due from
counterparty | | Interest rate
due to
counterparty |
| | | in millions | | | | |
Liberty Cablevision of Puerto Rico Ltd. (Liberty Puerto Rico), an indirect subsidiary of LGI: | | | | | | | |
June 2014 | | $ | 165.9 | | 3 mo. LIBOR | | 5.14% |
March 2010 | | $ | 165.9 | | 1 mo. LIBOR + 2.25% | | 3 mo. LIBOR + 1.86% |
| | | |
VTR: | | | | | | | |
July 2013 | | CLP | 98,400.0 | | 6 mo. TAB | | 7.78% |
| | | |
Telenet NV, an indirect subsidiary of Telenet: | | | | | | | |
September 2010 | | € | 50.0 | | 3 mo. EURIBOR | | 4.70% |
January 2010 — December 2011 | | € | 50.0 | | 3 mo. EURIBOR | | 5.29% |
July 2011 — December 2015 | | € | 200.0 | | 3 mo. EURIBOR | | 3.55% |
June 2011 — August 2015 | | € | 350.0 | | 3 mo. EURIBOR | | 3.54% |
| | | |
Telenet Bidco NV (Telenet Bidco), an indirect subsidiary of Telenet: | | | | | | | |
January 2010 | | € | 250.0 | | 1 mo. EURIBOR + 2.25% | | 3 mo. EURIBOR + 2.00% |
January 2010 | | € | 587.5 | | 1 mo. EURIBOR + 0.25% | | 3 mo. EURIBOR |
January 2010 | | € | 762.5 | | 1 mo. EURIBOR + 0.27% | | 3 mo. EURIBOR |
January 2010 | | € | 300.0 | | 1 mo. EURIBOR + 2.25% | | 3 mo. EURIBOR + 1.98% |
September 2012 | | € | 350.0 | | 3 mo. EURIBOR | | 4.35% |
September 2010 — December 2017 | | € | 50.0 | | 3 mo. EURIBOR | | 3.52% |
January 2012 — July 2017 | | € | 150.0 | | 3 mo. EURIBOR | | 3.55% |
June 2012 — June 2015 | | € | 50.0 | | 3 mo. EURIBOR | | 3.55% |
| | | |
LGJ Holdings LLC (LGJ Holdings), an indirect subsidiary of LGI: | | | | | | | |
January 2010 | | ¥ | 75,000.0 | | 1 mo. TIBOR + 3.25% | | 6 mo. TIBOR + 3.18% |
November 2012 | | ¥ | 75,000.0 | | 6 mo. TIBOR | | 1.34% |
| | | |
J:COM: | | | | | | | |
September 2011 | | ¥ | 2,000.0 | | 6 mo. TIBOR | | 1.37% |
October 2011 | | ¥ | 10,000.0 | | 6 mo. ¥ LIBOR | | 1.35% |
April 2013 | | ¥ | 20,000.0 | | 6 mo. ¥ LIBOR | | 1.75% |
October 2013 | | ¥ | 19,500.0 | | 6 mo. ¥ LIBOR | | 1.63% |
April 2014 | | ¥ | 10,000.0 | | 3 mo. TIBOR | | 1.15% |
| (a) | For each subsidiary, the notional amount of multiple derivative instruments that mature within the same calendar month are shown in the aggregate and interest rates are presented on a weighted average basis. For derivative instruments that were in effect as of December 31, 2009, we present a single date that represents the applicable final maturity date. For derivative instruments that become effective subsequent to December 31, 2009, we present a range of dates that represents the period covered by the applicable derivative instrument. |
| (b) | This contract originated as a cross-currency interest rate swap involving the euro and the Slovakian koruna (SKK). As a result of Slovakia’s January 1, 2009 conversion to the euro, the SKK notional amount was converted into euros at the entry rate of 30.126 SKK per euro. |
II-99
LIBERTY GLOBAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
December 31, 2009, 2008 and 2007
Interest Rate Caps
Our interest rate cap contracts establish the maximum EURIBOR rate payable on the indicated notional amount, as detailed below:
| | | | | | |
| | | December 31, 2009 | |
Subsidiary / Final maturity date (a) | | Notional amount | | Maximum rate | |
| | | in millions | | | |
Liberty Global Europe Financing BV (LGE Financing), the immediate parent of UPC Holding: | | | | | | |
January 2015 — January 2020 | | € | 1,135.0 | | 7.00 | % |
| | |
Telenet NV: | | | | | | |
December 2017 | | € | 4.1 | | 6.50 | % |
December 2017 | | € | 4.1 | | 5.50 | % |
| | |
Telenet Bidco: | | | | | | |
June 2011 | | € | 550.0 | | 3.50 | % |
January 2012 | | € | 150.0 | | 3.50 | % |
June 2012 | | € | 50.0 | | 3.50 | % |
September 2014 | | € | 600.0 | | 4.65 | % |
September 2015 | | € | 300.0 | | 4.58 | % |
June 2015 — June 2017 | | € | 50.0 | | 4.50 | % |
| (a) | For derivative instruments that were in effect as of December 31, 2009, we present a single date that represents the applicable final maturity date. For derivative instruments that become effective subsequent to December 31, 2009, we present a range of dates that represents the period covered by the applicable derivative instrument. |
Telenet Interest Rate Collars
Telenet’s interest rate collar contracts establish the minimum and maximum EURIBOR rate payable on the indicated notional amount, as detailed below:
| | | | | | | | | |
| | | December 31, 2009 | |
Subsidiary / Final maturity date | | Notional amount | | Minimum rate | | | Maximum rate | |
| | | in millions | | | |
Telenet NV: | | | | | | | | | |
December 2011 | | € | 50.0 | | 2.50 | % | | 4.50 | % |
December 2011 | | € | 25.0 | | 2.50 | % | | 5.50 | % |
UPC Holding Cross-Currency Options
Pursuant to its cross-currency option contracts, UPC Holding has the option to require the counterparty to deliver U.S. dollars in exchange for Swiss francs at a fixed exchange rate of 1.10 Swiss francs per one U.S. dollar, in the notional amounts listed below:
| | | |
Contract expiration date | | Notional amount at
December 31, 2009 |
| | | in millions |
October 13, 2016 | | $ | 19.8 |
April 12, 2017 | | $ | 19.8 |
October 12, 2017 | | $ | 19.8 |
April 12, 2018 | | $ | 419.8 |
II-100
LIBERTY GLOBAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
December 31, 2009, 2008 and 2007
Foreign Currency Forwards
The following table summarizes our outstanding foreign currency forward contracts at December 31, 2009:
| | | | | | | | |
Subsidiary | | Currency
purchased
forward | | Currency
sold
forward | | Maturity dates |
| | | in millions | | |
UPC Broadband Holding | | € | 2.2 | | HUF | 610.2 | | January 2010 — July 2010 |
UPC Broadband Holding | | € | 0.7 | | PLN | 2.9 | | January 2010 — July 2010 |
UPC Broadband Holding | | € | 1.0 | | CZK | 25.2 | | January 2010 — March 2010 |
J:COM | | $ | 25.9 | | ¥ | 2,565.5 | | January 2010 — September 2012 |
J:COM | | £ | 1.3 | | ¥ | 201.3 | | February 2010 — June 2011 |
J:COM | | € | 2.3 | | ¥ | 303.0 | | January 2010 — November 2013 |
VTR | | $ | 63.2 | | CLP | 34,686.9 | | January 2010 — December 2010 |
Telenet NV | | $ | 9.0 | | € | 6.1 | | January 2010 — June 2010 |
Austar Entertainment | | $ | 30.7 | | AUD | 34.4 | | January 2010 — December 2010 |
LGE Financing | | $ | 2.6 | | € | 1.9 | | January 2010 — July 2010 |
| (8) | Fair Value Measurements |
We use the fair value method to account for (i) certain of our investments, (ii) our derivative instruments and (iii) the 1.75% euro-denominated convertible senior notes issued by UGC (the UGC Convertible Notes) (see note 10). The reported fair values of these assets and liabilities as of December 31, 2009 likely will not represent the value that will be realized upon the ultimate settlement or disposition of these assets and liabilities. In the case of the investments that we account for using the fair value method, the values we realize upon disposition will be dependent upon, among other factors, market conditions and the historical and forecasted financial performance of the investees at the time of any such disposition. With respect to the Sumitomo Collar, we expect settlement to occur through the surrender of the underlying shares. With respect to our foreign currency and interest rate derivative instruments, we expect that the values realized generally will be based on market conditions at the time of settlement, which may occur at the maturity of the derivative instrument or at the time of the repayment or refinancing of the underlying debt instrument.
GAAP provides for a fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value into three broad levels. Level 1 inputs are quoted market prices in active markets for identical assets or liabilities that the reporting entity has the ability to access at the measurement date. Level 2 inputs are inputs other than quoted market prices included within Level 1 that are observable for the asset or liability, either directly or indirectly. Level 3 inputs are unobservable inputs for the asset or liability.
All of our Level 2 inputs (interest rates, yield curves, dividend yields and certain of the inputs for our weighted average cost of capital calculations) and certain of our Level 3 inputs (forecasted volatilities and credit spreads) are obtained from pricing services. These inputs, or interpolations or extrapolations thereof, are used in our internal models to calculate, among other items, yield curves, forward interest and currency rates and weighted average cost of capital rates. In the normal course of business, we receive fair value assessments from the counterparties to our derivative contracts. Although we compare these assessments to our internal valuations and investigate unexpected differences, we do not otherwise rely on counterparty quotes to determine the fair values of our derivative instruments. The midpoints of applicable bid and ask ranges generally are used as inputs for our internal valuations.
For our investment in Sumitomo common stock, the fair value measurement is based on the quoted closing price of the shares at each reporting date. Accordingly, the valuation of this investment falls under Level 1 of the
II-101
LIBERTY GLOBAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
December 31, 2009, 2008 and 2007
fair value hierarchy. Our other investments that we account for at fair value are privately-held companies, and therefore, quoted market prices are unavailable. The valuation technique we use for such investments is a combination of an income approach (discounted cash flow model based on forecasts) and a market approach (market multiples of similar businesses). With the exception of certain inputs for our weighted average cost of capital calculations that are derived from pricing services, the inputs used to value these investments are based on unobservable inputs derived from our assumptions. Therefore, the valuation of our privately-held investments falls under Level 3 of the fair value hierarchy.
The fair value measurements of our equity-related derivatives are based on the binomial option pricing model, which requires the input of observable and unobservable variables such as exchange traded equity prices, risk-free interest rates, dividend yields and forecasted volatilities of the underlying equity securities. The valuations of our equity-related derivative instruments are based on a combination of Level 1 inputs (exchange traded equity prices), Level 2 inputs (interest rates and dividend yields) and Level 3 inputs (forecasted volatilities). As changes in volatilities could have a significant impact on the overall valuation, we believe that these valuations fall under Level 3 of the fair value hierarchy.
As further described in note 7, we have entered into various derivative instruments to manage our interest rate and foreign currency exchange risk. The fair value measurements of these derivative instruments are determined using cash flow models. All but one of the inputs to these cash flow models consist of, or are derived from, observable Level 2 data for substantially the full term of these derivative instruments. This observable data includes interest rates, swap rates and yield curves, which are retrieved or derived from available market data. Although we may extrapolate or interpolate this data, we do not otherwise alter this data in performing our valuations. We incorporate a credit risk valuation adjustment in our fair value measurements to estimate the impact of both our own nonperformance risk and the nonperformance risk of our counterparties. Our and our counterparties’ credit spreads are Level 3 inputs that are used to derive the credit risk valuation adjustments with respect to our various interest rate and foreign currency derivative valuations. As we would not expect changes in our or our counterparties’ credit spreads to have a significant impact on the valuations of these derivative instruments, we believe that these valuations fall under Level 2 of the fair value hierarchy. Our credit risk valuation adjustments with respect to our cross-currency and interest rate swaps are quantified and further explained in note 7.
The UGC Convertible Notes are traded, but not in a market that could be considered active. Fair value is determined using a cash flow valuation model, consisting of inputs such as quoted market prices for LGI Series A and Series C common stock, risk-free interest rates, yield curves, credit spreads and forecasted stock volatility. The stock volatility input is based on the historical volatilities of the LGI Series A and Series C common stock. The valuation of the UGC Convertible Notes is based on Level 1 inputs (quoted market prices for LGI Series A and Series C common stock), Level 2 inputs (interest rates and yield curves) and Level 3 inputs (forecasted volatilities and credit spreads). As changes in volatilities and credit spreads could have a significant impact on the overall valuation of the UGC Convertible Notes, we believe that this valuation falls under Level 3 of the fair value hierarchy. Our credit risk valuation adjustment with respect to the UGC Convertible Notes is quantified and explained in note 10.
Fair value measurements are also used in connection with nonrecurring valuations performed in connection with impairment assessments and acquisition accounting. These nonrecurring valuations typically involve the use of discounted cash flow analyses to assess enterprise values, the values of customer relationship intangible assets, the implied value of goodwill and the values of certain other assets and liabilities. With the exception of certain inputs for our weighted average cost of capital calculations that are derived from pricing services, the inputs used in our discounted cash flow analyses, such as forecasts of future cash flows, are based on our assumptions. Accordingly, nonrecurring valuations that involve the use of discounted cash flow analyses fall under
II-102
LIBERTY GLOBAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
December 31, 2009, 2008 and 2007
Level 3 of the fair value hierarchy. During 2009, we performed nonrecurring fair value measurements in connection with goodwill impairment assessments and J:COM’s acquisition of J Sports. For additional information, see notes 4 and 9.
A summary of the assets and liabilities that are measured at fair value is as follows:
| | | | | | | | | | | | |
Description | | December 31,
2009 | | Fair value measurements at December 31, 2009 using: |
| | | Quoted prices in
active markets for
identical assets
(Level 1) | | Significant
other
observable
inputs
(Level 2) | | Significant
unobservable
inputs
(Level 3) |
| | | in millions |
Assets: | | | | | | | | | | | | |
Derivative instruments | | $ | 907.7 | | $ | — | | $ | 346.5 | | $ | 561.2 |
Investments | | | 831.9 | | | 462.2 | | | — | | | 369.7 |
| | | | | | | | | | | | |
Total assets | | $ | 1,739.6 | | $ | 462.2 | | $ | 346.5 | | $ | 930.9 |
| | | | | | | | | | | | |
Liabilities: | | | | | | | | | | | | |
UGC Convertible Notes | | $ | 564.1 | | $ | — | | $ | — | | $ | 564.1 |
Derivative instruments | | | 1,910.4 | | | — | | | 1,892.0 | | | 18.4 |
| | | | | | | | | | | | |
Total liabilities | | $ | 2,474.5 | | $ | — | | $ | 1,892.0 | | $ | 582.5 |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
Description | | December 31,
2008 | | Fair value measurements at December 31, 2008 using: |
| | | Quoted prices in
active markets for
identical assets
(Level 1) | | Significant
other
observable
inputs
(Level 2) | | Significant
unobservable
inputs
(Level 3) |
| | | in millions |
Assets: | | | | | | | | | | | | |
Derivative instruments (a) | | $ | 1,164.4 | | $ | — | | $ | 492.4 | | $ | 672.0 |
Investments | | | 815.1 | | | 442.2 | | | — | | | 372.9 |
| | | | | | | | | | | | |
Total assets | | $ | 1,979.5 | | $ | 442.2 | | $ | 492.4 | | $ | 1,044.9 |
| | | | | | | | | | | | |
Liabilities: | | | | | | | | | | | | |
UGC Convertible Notes | | $ | 574.5 | | $ | — | | $ | — | | $ | 574.5 |
Derivative instruments | | | 1,348.7 | | | — | | | 1,331.5 | | | 17.2 |
| | | | | | | | | | | | |
Total liabilities | | $ | 1,923.2 | | $ | — | | $ | 1,331.5 | | $ | 591.7 |
| | | | | | | | | | | | |
| (a) | Includes the embedded derivative component of the News Corp. Forward, which is included within current portion of debt and capital lease obligations in our December 31, 2008 consolidated balance sheet. On July 2, 2009, we settled the News Corp. Forward liability by surrendering our shares of News Corp. Class A common stock. |
II-103
LIBERTY GLOBAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
December 31, 2009, 2008 and 2007
A reconciliation of the beginning and ending balances of our assets and liabilities measured at fair value using significant unobservable, or Level 3, inputs is as follows:
| | | | | | | | | | | | | | | | |
| | | Investments | | | Equity-related
derivatives | | | UGC
Convertible
Notes | | | Total | |
| | | in millions | |
Balance of asset (liability) at January 1, 2009 | | $ | 372.9 | | | $ | 654.8 | | | $ | (574.5 | ) | | $ | 453.2 | |
Losses included in net loss (a): | | | | | | | | | | | | | | | | |
Realized and unrealized losses on derivative instruments, net | | | — | | | | (74.3 | ) | | | — | | | | (74.3 | ) |
Unrealized losses due to changes in fair values of certain investments and debt, net | | | (8.0 | ) | | | — | | | | (79.0 | ) | | | (87.0 | ) |
Interest expense | | | — | | | | — | | | | (10.3 | ) | | | (10.3 | ) |
Repurchase of UGC Convertible Notes (note 10) | | | — | | | | — | | | | 90.1 | | | | 90.1 | |
Distributions from investees | | | (19.6 | ) | | | — | | | | — | | | | (19.6 | ) |
Settlement of News Corp. Forward (note 7) | | | — | | | | (44.4 | ) | | | — | | | | (44.4 | ) |
Purchases, settlements, foreign currency translation adjustments and other, net | | | 24.4 | | | | 6.7 | | | | 9.6 | | | | 40.7 | |
| | | | | | | | | | | | | | | | |
Balance of asset (liability) at December 31, 2009 | | $ | 369.7 | | | $ | 542.8 | | | $ | (564.1 | ) | | $ | 348.4 | |
| | | | | | | | | | | | | | | | |
| (a) | With the exception of (i) gains of $25.9 million recognized in connection with the UGC Convertible Notes that we repurchased in March 2009 and (ii) a loss of $0.9 million recognized in connection with the News Corp. Forward that we settled in July 2009, all of the net losses recognized during 2009 relate to assets and liabilities that we continue to carry on our consolidated balance sheet as of December 31, 2009. |
Our cash equivalents include amounts that are invested in money market funds. We record these funds at the net asset value reported by the investment manager as there are no restrictions on our ability, contractual or otherwise, to redeem our investments at the stated net asset value reported by the investment manager.
Property and Equipment, Net
The details of property and equipment and the related accumulated depreciation are set forth below:
| | | | | | | | |
| | | December 31, | |
| | | 2009 | | | 2008 | |
| | | in millions | |
Cable distribution systems | | $ | 19,306.6 | | | $ | 17,349.7 | |
Support equipment, buildings and land | | | 2,845.8 | | | | 2,288.1 | |
| | | | | | | | |
| | | 22,152.4 | | | | 19,637.8 | |
Accumulated depreciation | | | (10,141.7 | ) | | | (7,602.4 | ) |
| | | | | | | | |
Total property and equipment, net | | $ | 12,010.7 | | | $ | 12,035.4 | |
| | | | | | | | |
Depreciation expense of our continuing operations related to our property and equipment was $1,755.4 million, $1,782.1 million and $1,602.1 million during 2009, 2008 and 2007, respectively. Depreciation expense of our discontinued operations related to our property and equipment was $856.1 million, $650.6 million and $534.2 million during 2009, 2008 and 2007, respectively.
II-104
LIBERTY GLOBAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
December 31, 2009, 2008 and 2007
At December 31, 2009 and 2008, the amount of property and equipment, net, recorded under capital leases was $1,120.0 million and $1,153.6 million, respectively. Most of these amounts relate to assets included in our cable distribution systems category. Depreciation of assets under capital leases is included in depreciation and amortization in our consolidated statements of operations.
During 2009, 2008 and 2007, we recorded $241.8 million, $647.7 million and $196.1 million of non-cash increases to our property and equipment, respectively, as a result of assets acquired under capital lease arrangements. These increases include (i) $213.0 million, $246.9 million and $171.9 million, respectively, related to lease arrangements acquired or entered into by J:COM, and (ii) $24.6 million, $395.5 million and $22.7 million, respectively, related to lease arrangements acquired or entered into by Telenet. The 2008 amount for Telenet is primarily related to the 2008 PICs Agreement. See note 4.
Goodwill
Changes in the carrying amount of goodwill during 2009 are as follows:
| | | | | | | | | | | | | | | | | | | | | |
| | | January 1,
2009 | | Acquisition-
related
adjustments | | Impairment | | | Disposal | | | Foreign
currency
translation
adjustments
and other | | | December 31,
2009 |
| | | in millions |
UPC Broadband Division: | | | | | | | | | | | | | | | | | | | | | |
The Netherlands | | $ | 1,279.5 | | $ | — | | $ | — | | | $ | — | | | $ | 27.3 | | | $ | 1,306.8 |
Switzerland | | | 2,658.6 | | | 0.5 | | | — | | | | — | | | | 86.8 | | | | 2,745.9 |
Other Western Europe | | | 1,090.6 | | | — | | | — | | | | — | | | | 29.5 | | | | 1,120.1 |
| | | | | | | | | | | | | | | | | | | | | |
Total Western Europe | | | 5,028.7 | | | 0.5 | | | — | | | | — | | | | 143.6 | | | | 5,172.8 |
Central and Eastern Europe | | | 1,273.9 | | | — | | | (118.8 | ) | | | (55.5 | ) | | | 24.2 | | | | 1,123.8 |
| | | | | | | | | | | | | | | | | | | | | |
Total UPC Broadband
Division | | | 6,302.6 | | | 0.5 | | | (118.8 | ) | | | (55.5 | ) | | | 167.8 | | | | 6,296.6 |
Telenet (Belgium) | | | 2,204.8 | | | 75.7 | | | — | | | | — | | | | 61.2 | | | | 2,341.7 |
J:COM (Japan) | | | 3,551.2 | | | 16.7 | | | — | | | | — | | | | (80.1 | ) | | | 3,487.8 |
VTR (Chile) | | | 418.5 | | | — | | | — | | | | — | | | | 108.0 | | | | 526.5 |
Austar (Australia) | | | 287.1 | | | — | | | — | | | | — | | | | 27.4 | | | | 314.5 |
Corporate and other | | | 380.5 | | | 0.3 | | | — | | | | — | | | | 5.9 | | | | 386.7 |
| | | | | | | | | | | | | | | | | | | | | |
Total | | $ | 13,144.7 | | $ | 93.2 | | $ | (118.8 | ) | | $ | (55.5 | ) | | $ | 290.2 | | | $ | 13,353.8 |
| | | | | | | | | | | | | | | | | | | | | |
As further described below, we recorded a $144.8 million goodwill impairment charge during the fourth quarter of 2008 with respect to our broadband communications reporting unit in Romania. During June 2009, we concluded that an additional goodwill impairment charge was warranted for this reporting unit, due largely to adverse competitive and economic factors, including changes in foreign currency exchange rates that adversely impacted U.S. dollar and euro denominated cash outflows. These factors led to (i) lower than expected levels of revenue, cash flows and subscribers and (ii) declines in the forecasted cash flows of our Romanian reporting unit. Consistent with our approach to the valuation of this reporting unit during the fourth quarter of 2008, our June 2009 fair value assessment was based primarily on a discounted cash flow analysis due to the limited number of recent transactions involving businesses similar to our Romanian reporting unit. Based on this discounted cash flow analysis, which reflected the aforementioned declines in forecasted cash flows and a discount rate of 19%, we determined that an additional goodwill impairment charge of $118.8 million was necessary to reflect a further decline in the fair value of our Romanian reporting unit. This impairment charge is included in impairment, restructuring and other operating charges, net, in our consolidated statements of operations.
II-105
LIBERTY GLOBAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
December 31, 2009, 2008 and 2007
We continue to experience difficult economic environments and significant competition in most of our markets. If, among other factors, (i) our or our subsidiaries’ equity values decline or (ii) the adverse impacts of economic or competitive factors are worse than anticipated, we could conclude in future periods that impairment charges are required in order to reduce the carrying values of our goodwill, and to a lesser extent, other long-lived assets. Any such impairment charges could be significant.
With the exception of impairment charges related to our broadband communications operations in Romania, as described above, we have not recorded any significant goodwill impairment charges since the later of January 1, 2002 or the date on which a new basis of accounting was established, as applicable. At January 1, 2008, December 31, 2008 and December 31, 2009 and based on exchange rates as of those dates, the amount of our accumulated impairments with respect to our broadband communications operations in Romania was nil, $145.5 million and $263.1 million, respectively.
Changes in the carrying amount of goodwill during 2008 are as follows:
| | | | | | | | | | | | | | | | | | | | | |
| | | January 1,
2008 | | Acquisition-
related
adjustments | | Impairments | | | Release of pre-
acquisition
valuation
allowance and
other income
tax related
adjustments | | | Foreign
currency
translation
adjustments
and other | | | December 31,
2008 |
| | | | | in millions |
UPC Broadband Division: | | | | | | | | | | | | | | | | | | | | | |
The Netherlands | | $ | 1,367.0 | | $ | 1.5 | | $ | — | | | $ | (41.6 | ) | | $ | (47.4 | ) | | $ | 1,279.5 |
Switzerland | | | 2,519.8 | | | — | | | — | | | | (19.3 | ) | | | 158.1 | | | | 2,658.6 |
Other Western Europe | | | 1,133.0 | | | 1.0 | | | — | | | | (0.3 | ) | | | (43.1 | ) | | | 1,090.6 |
| | | | | | | | | | | | | | | | | | | | | |
Total Western Europe | | | 5,019.8 | | | 2.5 | | | — | | | | (61.2 | ) | | | 67.6 | | | | 5,028.7 |
Central and Eastern Europe | | | 1,530.4 | | | 36.4 | | | (144.8 | ) | | | — | | | | (148.1 | ) | | | 1,273.9 |
| | | | | | | | | | | | | | | | | | | | | |
Total UPC Broadband Division | | | 6,550.2 | | | 38.9 | | | (144.8 | ) | | | (61.2 | ) | | | (80.5 | ) | | | 6,302.6 |
Telenet (Belgium) | | | 2,183.0 | | | 118.4 | | | — | | | | — | | | | (96.6 | ) | | | 2,204.8 |
J:COM (Japan) | | | 2,677.3 | | | 275.0 | | | — | | | | (8.4 | ) | | | 607.3 | | | | 3,551.2 |
VTR (Chile) | | | 534.3 | | | — | | | — | | | | — | | | | (115.8 | ) | | | 418.5 |
Austar (Australia) | | | 264.4 | | | 50.7 | | | — | | | | (2.7 | ) | | | (25.3 | ) | | | 287.1 |
Corporate and other | | | 417.6 | | | 41.6 | | | — | | | | — | | | | (78.7 | ) | | | 380.5 |
| | | | | | | | | | | | | | | | | | | | | |
Total | | $ | 12,626.8 | | $ | 524.6 | | $ | (144.8 | ) | | $ | (72.3 | ) | | $ | 210.4 | | | $ | 13,144.7 |
| | | | | | | | | | | | | | | | | | | | | |
During the fourth quarter of 2008, we concluded that the fair value of our broadband communications reporting unit in Romania was less than its carrying value and that the implied fair value of the goodwill related to this reporting unit was less than its carrying value. The fair value of the reporting unit was based on discounted cash flow analyses that contemplated, among other matters, (i) the current and expected future impact of competition in Romania, (ii) anticipated costs associated with requirements imposed by certain municipalities to move aerial cable to underground ducts and (iii) the impact of disruptions in the credit and equity markets on our weighted average cost of capital with respect to our Romanian reporting unit. Accordingly, we recorded a $144.8 million charge during the fourth quarter of 2008 to reflect this goodwill impairment. This impairment charge is included in impairment, restructuring and other operating charges, net, in our consolidated statement of operations.
II-106
LIBERTY GLOBAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
December 31, 2009, 2008 and 2007
Intangible Assets Subject to Amortization, Net
The details of our intangible assets subject to amortization are set forth below:
| | | | | | | | |
| | | December 31, | |
| | | 2009 | | | 2008 | |
| | | in millions | |
Gross carrying amount: | | | | | | | | |
Customer relationships | | $ | 3,257.9 | | | $ | 3,150.3 | |
Other | | | 307.4 | | | | 345.3 | |
| | | | | | | | |
| | $ | 3,565.3 | | | $ | 3,495.6 | |
| | | | | | | | |
Accumulated amortization: | | | | | | | | |
Customer relationships | | $ | (1,344.1 | ) | | $ | (973.0 | ) |
Other | | | (91.2 | ) | | | (117.6 | ) |
| | | | | | | | |
| | $ | (1,435.3 | ) | | $ | (1,090.6 | ) |
| | | | | | | | |
Net carrying amount: | | | | | | | | |
Customer relationships | | $ | 1,913.8 | | | $ | 2,177.3 | |
Other | | | 216.2 | | | | 227.7 | |
| | | | | | | | |
| | $ | 2,130.0 | | | $ | 2,405.0 | |
| | | | | | | | |
Amortization of intangible assets with finite useful lives of our continuing operations was $326.9 million, $390.3 million and $333.4 million during 2009, 2008 and 2007, respectively. Amortization of intangible assets with finite useful lives of our discontinued operations was $44.6 million, $34.7 million and $23.4 million during 2009, 2008 and 2007, respectively. Based on our amortizable intangible asset balances at December 31, 2009, we expect that amortization expense will be as follows for the next five years and thereafter. Amounts presented below represent U.S. dollar equivalents based on December 31, 2009 exchange rates (in millions).
| | | |
2010 | | $ | 321.1 |
2011 | | | 251.0 |
2012 | | | 226.5 |
2013 | | | 196.2 |
2014 | | | 187.6 |
Thereafter | | | 455.8 |
| | | |
Total — continuing operations | | $ | 1,638.2 |
| | | |
Discontinued operations | | $ | 491.8 |
| | | |
Indefinite-lived Intangible Assets
At December 31, 2009 and 2008, franchise rights and other indefinite-lived intangible assets aggregating $187.7 million and $183.7 million, respectively, were included in other assets, net, in our consolidated balance sheets.
II-107
LIBERTY GLOBAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
December 31, 2009, 2008 and 2007
The U.S. dollar equivalents of the components of our consolidated debt and capital lease obligations are as follows:
| | | | | | | | | | | | | | | | | | | | | | | |
| | | December 31, 2009 | | Estimated fair value (c) | | Carrying value (d) | |
| | | Weighted
average
interest
rate (a) | | | Unused borrowing
capacity (b) | | |
| | | Borrowing
currency | | U.S. $
equivalent | | December 31, | | December 31, | |
| | | | | 2009 | | 2008 | | 2009 | | | 2008 | |
| | | | | | in millions | |
Debt: | | | | | | | | | | | | | | | | | | | | | | | |
Parent: | | | | | | | | | | | | | | | | | | | | | | | |
LGI Convertible Notes (e) | | 4.50 | % | | $ | — | | $ | — | | $ | 992.4 | | $ | — | | $ | 630.7 | | | $ | — | |
Subsidiaries: | | | | | | | | | | | | | | | | | | | | | | | |
UPC Broadband Holding Bank Facility | | 3.54 | % | | € | 439.1 | | | 629.3 | | | 8,506.6 | | | 7,463.7 | | | 9,052.1 | | | | 8,823.1 | |
UPC Holding Senior Notes | | 8.80 | % | | | — | | | — | | | 2,295.8 | | | 1,141.3 | | | 2,219.0 | | | | 1,534.8 | |
Unitymedia Senior Notes (f) | | 8.50 | % | | | — | | | — | | | 3,911.8 | | | — | | | 3,763.3 | | | | — | |
Telenet Credit Facility | | 3.83 | % | | € | 310.0 | | | 444.3 | | | 2,802.3 | | | 2,695.8 | | | 2,851.9 | | | | 2,769.6 | |
J:COM Credit Facility | | 0.85 | % | | ¥ | 30,000.0 | | | 322.1 | | | 96.5 | | | 411.3 | | | 96.5 | | | | 440.2 | |
Other J:COM debt | | 1.11 | % | | ¥ | 10,000.0 | | | 107.4 | | | 1,942.5 | | | 1,412.4 | | | 1,923.1 | | | | 1,641.9 | |
Sumitomo Collar Loan (g) | | 1.88 | % | | | — | | | — | | | 1,005.6 | | | 1,031.6 | | | 1,005.6 | | | | 1,031.6 | |
LGJ Holdings Credit Facility | | 3.54 | % | | | — | | | — | | | 765.0 | | | 740.2 | | | 805.2 | | | | 826.1 | |
UGC Convertible Notes (h) | | 1.75 | % | | | — | | | — | | | 564.1 | | | 574.5 | | | 564.1 | | | | 574.5 | |
Austar Bank Facility | | 5.49 | % | | AUD | 23.7 | | | 21.3 | | | 696.0 | | | 535.4 | | | 740.7 | | | | 598.0 | |
VTR Bank Facility (i) | | 2.68 | % | | CLP | 13,837.5 | | | 27.3 | | | 460.8 | | | 465.5 | | | 460.8 | | | | 465.5 | |
Chellomedia Bank Facility | | 3.39 | % | | € | 25.0 | | | 35.8 | | | 218.1 | | | 269.4 | | | 268.4 | | | | 301.2 | |
Liberty Puerto Rico Bank Facility | | 2.23 | % | | | — | | | — | | | 154.8 | | | 154.1 | | | 175.9 | | | | 167.6 | |
Other | | 9.73 | % | | | — | | | — | | | 131.2 | | | 156.3 | | | 131.2 | | | | 156.3 | |
| | | | | | | | | | | | | | | | | | | | | | | |
Total debt | | 4.61 | % | | | | | $ | 1,587.5 | | $ | 24,543.5 | | $ | 17,051.5 | | | 24,688.5 | | | | 19,330.4 | |
| | | | | | | | | | | | | | | | | | | | | | | |
Capital lease obligations: | | | | | | | | | | | | | | | | | | | | | | | |
J:COM | | | 684.9 | | | | 704.2 | |
Telenet | | | 444.5 | | | | 438.0 | |
Other subsidiaries | | | 34.7 | | | | 30.3 | |
| | | | | | | | | | | | | | | | | | | | | | | |
Total capital lease obligations | | | 1,164.1 | | | | 1,172.5 | |
| | | | | | | | | | | | | | | | | | | | | | | |
Total debt and capital lease obligations | | | 25,852.6 | | | | 20,502.9 | |
Current maturities | | | (487.7 | ) | | | (513.0 | ) |
| | | | | | | | | | | | | | | | | | | | | | | |
Long-term debt and capital lease obligations | | $ | 25,364.9 | | | $ | 19,989.9 | |
| | | | | | | | | | | | | | | | | | | | | | | |
II-108
LIBERTY GLOBAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
December 31, 2009, 2008 and 2007
| (a) | Represents the weighted average interest rate in effect at December 31, 2009 for all borrowings outstanding pursuant to each debt instrument including the applicable margin. The interest rates presented represent stated rates and do not include the impact of our interest rate derivative agreements, deferred financing costs, discounts or commitment fees, all of which affect our overall cost of borrowing. Including the effects of derivative instruments, discounts and commitments fees, but excluding the impact of financing costs, our estimated weighted average interest rate on our aggregate variable and fixed rate indebtedness was approximately 6.6% at December 31, 2009. For information concerning our derivative instruments, see note 7. |
| (b) | Unused borrowing capacity represents the maximum availability under the applicable facility at December 31, 2009 without regard to covenant compliance calculations. At December 31, 2009, our availability under (i) the UPC Broadband Holding Bank Facility (as defined below) was limited to €317.9 million ($455.6 million) and (ii) the Chellomedia Bank Facility (as defined below) was limited to €14.6 million ($20.9 million). Additionally, when the December 31, 2009 bank reporting requirements have been completed and taking into account financing transactions completed subsequent to December 31, 2009, we anticipate that our availability under the UPC Broadband Holding Bank Facility will be limited to €58.9 million ($84.4 million). Also, the full €25.0 million ($35.8 million) of unused borrowing capacity under the Chellomedia Bank Facility will be available once the December 31, 2009 bank reporting requirements have been completed. To the extent we were to draw on the VTR Bank Facility (as defined below) commitments, we would be required to set aside an equivalent amount of cash collateral. On December 21, 2009, UPC Germany entered into a revolving credit facility. No amounts were available to be borrowed under this revolving credit facility as of December 31, 2009. For additional information regarding amounts that became available for borrowing subsequent to December 31, 2009, see related discussion below. |
| (c) | The estimated fair values of our debt instruments were determined using the average of the midpoint of applicable bid and ask prices or, when quoted market prices are unavailable or not considered indicative of fair value, discounted cash flow models. The discount rates used in the cash flow models are based on the estimated credit spread of each entity, taking into account market data, to the extent available, and other relevant factors. |
| (d) | Amounts include the impact of discounts, where applicable. |
| (e) | The $935.0 million principal amount of the LGI Convertible Notes (as defined below) includes $626.2 million that we allocated to a debt component and $308.8 million that we allocated to an equity component. See the related discussion below for additional information. The amount reported in the estimated fair value column for the LGI Convertible Notes represents the estimated fair value of the entire instrument, including the debt and equity components. |
| (f) | The proceeds received from the November 2009 issuance of the Unitymedia Senior Notes (as defined below) were placed into two escrow accounts. At December 31, 2009, the aggregate amount included in the escrow accounts of €2,560.7 million ($3,669.7 million) is included in long-term restricted cash in our consolidated balance sheet. On January 28, 2010, we used €849.2 million ($1,186.6 million at the transaction date) of cash from the escrow accounts to fund a portion of the Unitymedia Purchase Price (as defined in note 22), and in March 2010, the remaining balances of the escrow accounts will be released in connection with the repayment of Unitymedia’s existing indebtedness. See note 22 and the related discussion below for additional information. |
| (g) | See note 7 for information regarding the Sumitomo Collar Loan. |
| (h) | The UGC Convertible Notes are measured at fair value. See below for additional information. |
| (i) | Pursuant to the deposit arrangements with the lender in relation to VTR’s amended and restated senior secured credit facility (the VTR Bank Facility), we are required to fund a cash collateral account in an amount equal to the outstanding principal and interest under the VTR Bank Facility. This cash collateral account had a balance of $460.8 million at December 31, 2009, of which $4.7 million is reflected as a current asset and $456.1 million is included in long-term restricted cash in our consolidated balance sheet. |
II-109
LIBERTY GLOBAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
December 31, 2009, 2008 and 2007
LGI Convertible Notes
In November 2009, LGI completed the offering and sale of $935.0 million principal amount of 4.50% convertible senior notes due November 15, 2016 (the LGI Convertible Notes). The net proceeds of $910.8 million, after deducting the initial purchaser’s discount and related transaction costs aggregating $24.2 million, were subsequently used on January 28, 2010 to fund a portion of the Unitymedia Purchase Price (see note 22). Interest is payable semi-annually, in arrears, on May 15 and November 15 of each year, beginning May 15, 2010. The LGI Convertible Notes are senior unsecured obligations that rank equally in right of payment with all of LGI’s existing and future unsubordinated and unsecured indebtedness and ranks senior in right of payment to all of LGI’s existing and future subordinated indebtedness. The LGI Convertible Notes are effectively subordinated in right of payment to all existing and future indebtedness, other liabilities and preferred stock of LGI’s subsidiaries.
In addition to customary default provisions, the indenture governing the LGI Convertible Notes, which does not contain any financial or operating covenants, provides that any default in the payment of indebtedness or any acceleration of indebtedness in excess of $100 million of LGI or its Significant Subsidiaries (as defined in the indenture) is an event of default under the LGI Convertible Notes indenture.
The LGI Convertible Notes may be converted into shares of LGI common stock, cash or any combination of cash and shares of common stock, at the initial conversion rates of 28.2602 shares of LGI Series A common stock and 9.4201 shares of LGI Series C common stock per $1,000 principal amount (for an aggregate of 26,423,287 shares of Series A common stock and 8,807,794 shares of Series C common stock). The initial conversion rates are subject to adjustment under certain circumstances. The LGI Convertible Notes may not be redeemed at LGI’s election prior to the scheduled maturity date. If a “fundamental change,” as defined in the indenture, occurs at any time, a holder of LGI Convertible Notes will, subject to certain conditions, have the right to require LGI to repurchase for cash all or a portion of the holder’s LGI Convertible Notes.
The $935.0 million principal amount of the LGI Convertible Notes was allocated between debt and equity components. The portion of the principal amount allocated to the debt component of $626.2 million was measured based on the estimated fair value of a debt instrument that has the same terms as the LGI Convertible Notes without the conversion feature. This debt component will be accreted to the principal amount to be repaid on the November 15, 2016 maturity date using the effective interest method. The stated interest rate of the LGI Convertible Notes plus the accretion of the discount results in an effective interest rate of 11.5%. The $308.8 million difference between the outstanding principal amount and the amount allocated to the debt component has been recorded, net of deferred income taxes and a pro rata portion of the initial purchaser’s discount and related transaction costs, as an increase to additional paid-in capital in our consolidated statement of equity.
UPC Broadband Holding Bank Facility
The UPC Broadband Holding Bank Facility, as amended, is the senior secured credit facility of UPC Broadband Holding. The security package for the UPC Broadband Holding Bank Facility includes a pledge over the shares of UPC Broadband Holding and the shares of certain of UPC Broadband Holding’s majority-owned operating companies. The UPC Broadband Holding Bank Facility is also guaranteed by UPC Holding, the immediate parent of UPC Broadband Holding, and is senior to other long-term debt obligations of UPC Broadband Holding and UPC Holding. The agreement governing the UPC Broadband Holding Bank Facility contains covenants that limit, among other things, UPC Broadband Holding’s ability to merge with or into another company, acquire other companies, incur additional debt, dispose of assets, make distributions or pay dividends, provide loans and guarantees and enter into hedging agreements. In addition to customary default provisions, including defaults on other indebtedness of UPC Broadband Holding and its subsidiaries, the UPC Broadband Holding Bank Facility provides that any event of default with respect to indebtedness of €50.0 million ($71.7 million) or more in the
II-110
LIBERTY GLOBAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
December 31, 2009, 2008 and 2007
aggregate of (i) Liberty Global Europe, Inc. (an indirect subsidiary of UGC), (ii) any other company of which UPC Broadband Holding is a subsidiary and which is a subsidiary of Liberty Global Europe, Inc. and (iii) UPC Holding II B.V. (a direct subsidiary of UPC Holding) is an event of default under the UPC Broadband Holding Bank Facility.
The UPC Broadband Holding Bank Facility permits UPC Broadband Holding to transfer funds to its parent company (and indirectly to LGI) through loans, advances or dividends provided that UPC Broadband Holding maintains compliance with applicable covenants. If a Change of Control occurs, as defined in the UPC Broadband Holding Bank Facility, the facility agent may (if required by the majority lenders) cancel each facility and declare all outstanding amounts immediately due and payable. The UPC Broadband Holding Bank Facility requires compliance with various financial covenants such as: (i) Senior Debt to Annualized EBITDA, (ii) EBITDA to Total Cash Interest, (iii) EBITDA to Senior Debt Service, (iv) EBITDA to Senior Interest and (v) Total Debt to Annualized EBITDA, each capitalized term as defined in the UPC Broadband Holding Bank Facility.
The covenant in the UPC Broadband Holding Bank Facility relating to disposals of assets includes a basket for permitted disposals of assets, the Annualized EBITDA of which does not exceed a certain percentage of the Annualized EBITDA of the Borrower Group, each capitalized term as defined in the UPC Broadband Holding Bank Facility. The UPC Broadband Holding Bank Facility includes a recrediting mechanism, in relation to the permitted disposals basket, based on the proportion of net sales proceeds that are (i) used to prepay facilities and (ii) reinvested in the Borrower Group, as defined in the UPC Broadband Holding Bank Facility.
The UPC Broadband Holding Bank Facility includes a mandatory prepayment requirement of four times Annualized EBITDA, as defined in the UPC Broadband Holding Bank Facility, of certain disposed assets. The prepayment amount may be allocated to one or more of the facilities at UPC Broadband Holding’s discretion and then applied to the loans under the relevant facility on a pro rata basis. A prepayment may be waived by the majority lenders subject to the requirement to maintain pro forma covenant compliance. If the mandatory prepayment amount is less than €100 million ($143.3 million), then no prepayment is required (subject to pro forma covenant compliance). No such prepayment is required to be made where an amount, equal to the amount that would otherwise be required to be prepaid, is deposited in a blocked account on terms that the principal amount deposited may only be released in order to make the relevant prepayment or to reinvest in assets in accordance with the terms of the UPC Broadband Holding Bank Facility, which expressly includes permitted acquisitions and capital expenditures. Any amounts deposited in the blocked account that have not been reinvested (or contracted to be so reinvested), within 12 months of the relevant permitted disposal, are required to be applied in prepayment in accordance with the terms of the UPC Broadband Holding Bank Facility.
II-111
LIBERTY GLOBAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
December 31, 2009, 2008 and 2007
The details of our borrowings under the UPC Broadband Holding Bank Facility as of December 31, 2009 are summarized in the following table:
| | | | | | | | | | | | | |
Facility | | Final maturity date | | December 31, 2009 |
| | | Interest rate | | Facility amount
(in borrowing
currency) (a) | | Unused
borrowing
capacity (b) | | Carrying
value (c) |
| | | | | | | in millions |
I | | April 1, 2010 | | EURIBOR + 2.50% | | € | 48.1 | | $ | 68.9 | | $ | — |
L | | July 3, 2012 | | EURIBOR + 2.25% | | € | 129.7 | | | 185.9 | | | — |
M | | (d) | | EURIBOR + 2.00% | | € | 954.2 | | | — | | | 1,367.4 |
N | | (d) | | LIBOR + 1.75% | | $ | 1,400.0 | | | — | | | 1,400.0 |
O | | July 31, 2013 | | (e) | | | (e) | | | — | | | 71.9 |
P | | September 2, 2013 | | LIBOR + 2.75% | | $ | 511.5 | | | — | | | 511.5 |
Q | | (f) | | EURIBOR + 2.75% | | € | 422.0 | | | 374.5 | | | 230.3 |
R | | (f) | | EURIBOR + 3.25% | | € | 263.3 | | | — | | | 377.3 |
S | | (g) | | EURIBOR + 3.75% | | € | 1,700.0 | | | — | | | 2,436.2 |
T | | (g) | | LIBOR + 3.50% | | $ | 876.1 | | | — | | | 865.0 |
U | | (h) | | EURIBOR + 4.00% | | € | 1,250.8 | | | — | | | 1,792.5 |
| | | | | | | | | | | | | |
Total | | $ | 629.3 | | $ | 9,052.1 |
| | | | | | | | | | | | | |
| (a) | Amounts represent total third-party commitments at December 31, 2009 without giving effect to the impact of discounts. Certain of the originally committed amounts under Facilities I, L, M and N have been novated to UPC Broadband Operations B.V. (UPC Broadband Operations), a direct subsidiary of UPC Broadband Holding, and, accordingly, such amounts are not included in the table above. Subsequent to December 31, 2009, we cancelled Facility I. |
| (b) | At December 31, 2009, our availability under the UPC Broadband Holding Bank Facility was limited to €317.9 million ($455.6 million). When the December 31, 2009 bank reporting requirements have been completed and taking into account financing transactions completed subsequent to December 31, 2009, we anticipate that our availability under the UPC Broadband Holding Bank Facility will be limited to €58.9 million ($84.4 million). |
| (c) | The Facility T amount includes the impact of discounts. |
| (d) | The final maturity date for Facilities M and N is the earlier of (i) December 31, 2014 and (ii) October 17, 2013, the date falling 90 days prior to the date on which the UPC Holding Senior Notes due 2014 (see below) fall due, if such Senior Notes have not been repaid, refinanced or redeemed prior to such date. |
| (e) | The applicable interest payable under Facility O is 2.75% per annum plus the specified percentage rate per annum determined by the Polish Association of Banking Dealers — Forex Poland or the National Bank of Hungary, as appropriate for the relevant period. The principal amount of Facility O is comprised of (i) a HUF 5,962.5 million ($31.7 million) sub-tranche and (ii) a PLN 115.1 million ($40.2 million) sub-tranche. |
| (f) | The final maturity dates for Facilities Q and R are the earlier of (i) July 31, 2014 and December 31, 2015, respectively, and (ii) October 17, 2013, the date falling 90 days prior to the date on which the UPC Holding Senior Notes due 2014 (see below) fall due, if such Senior Notes have not been repaid, refinanced or redeemed prior to such date. |
| (g) | The final maturity dates for Facilities S and T are the earlier of (i) December 31, 2016 and (ii) October 17, 2013, the date falling 90 days prior to the date on which the UPC Holding Senior Notes due 2014 (see below) fall due, if, on such date, such Senior Notes are outstanding in an aggregate principal amount of €250.0 million ($358.3 million) or more. |
II-112
LIBERTY GLOBAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
December 31, 2009, 2008 and 2007
| (h) | The final maturity date for Facility U is the earlier of (i) December 31, 2017 and (ii) October 17, 2013, the date falling 90 days prior to the date on which the UPC Holding Senior Notes due in 2014 (see below) fall due, if, on such date, such Senior Notes are outstanding in an aggregate principal amount of €250.0 million ($358.3 million) or more. |
2009 Transactions. During 2009, pursuant to various additional facility accession agreements, new Facilities Q, R, S, T and U (collectively, the New Facilities) were executed under the UPC Broadband Holding Bank Facility. Facility Q is a redrawable term loan facility. Facilities R, S, T and U are non-redrawable term loan facilities.
In connection with the completion of the New Facilities, certain of the lenders under the existing Facilities L, M and N novated their commitments to Liberty Global Europe BV (LG Europe) (which commitments were subsequently novated by LG Europe to UPC Broadband Operations in December 2009) and entered into the New Facilities. As a result, total commitments of €700.3 million ($1,003.6 million), €2,935.8 million ($4,207.2 million) and $500.0 million under Facilities L, M and N, respectively, were rolled into the New Facilities during 2009. Among other matters, the completion of the New Facilities resulted in the extension of a significant portion of the maturities under the UPC Broadband Holding Bank Facility.
During September and October 2009, Facility T was increased by $325.0 million through the addition of (i) a $25.0 million tranche issued at par and (ii) a $300.0 million tranche issued at a discount of 4%, resulting in net proceeds after discounts of $313.0 million.
In November 2009, Facility Q was increased by a €35.0 million ($50.2 million) redrawable term loan facility (Facility Q5).
Fees and third-party costs incurred during 2009 in connection with the New Facilities included $33.2 million related to Facilities Q and R and $22.0 million related to Facilities S, T and U. In accordance with applicable guidance, (i) $35.6 million, representing the fees and third-party costs related to Facilities Q and R, and a portion of the fees and third-party costs related to Facility T, were capitalized as deferred financing costs and (ii) $19.6 million, representing the fees and third-party costs related to Facilities S and U, and a portion of the fees and third-party costs related to Facility T, were charged to expense and included in losses on debt modifications and extinguishments in our consolidated statement of operations.
2008 Transactions. In August and September 2008, two additional facility accession agreements (Facility O and Facility P, respectively) were entered into under the UPC Broadband Holding Bank Facility. Facility O is an additional term loan facility comprised of (i) a HUF 5,962.5 million ($31.7 million) sub-tranche and (ii) a PLN 115.1 million ($40.2 million) sub-tranche, and both sub-tranches were drawn in full in August 2008. Facility P is an additional term loan facility in the principal amount of $521.2 million, of which only $511.5 million was received due to the failure of one of the lenders to fund a $9.7 million commitment. Certain of the lenders under Facility I, which was then a €250.0 million ($358.3 million) repayable and redrawable term loan under the UPC Broadband Holding Bank Facility, novated €202.0 million ($289.5 million) of their undrawn commitments to LG Europe (which commitments were subsequently novated by LG Europe to UPC Broadband Operations in December 2009) and entered into Facility P. Facility P was drawn on September 12, 2008. The proceeds of Facilities O and P were used for general corporate and working capital purposes.
2007 Transactions. In April and May 2007, the UPC Broadband Holding Bank Facility was amended and six additional facility accession agreements (collectively, the 2007 Accession Agreements) were executed. In connection with the execution of the 2007 Accession Agreements, each of which provided for an additional term loan under new Facilities M and N of the UPC Broadband Holding Bank Facility, the then existing Facilities J1, J2,
II-113
LIBERTY GLOBAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
December 31, 2009, 2008 and 2007
K1 and K2 were refinanced. Tranches 1, 2 and 3 under Facility M became effective on April 17, 2007, April 16, 2007 and May 18, 2007, respectively. The €1,695.0 million ($2,429.1 million) of proceeds received under Facility M — Tranche 1 were used to refinance all of the outstanding borrowings under Facility J1 and Facility K1 under the UPC Broadband Holding Bank Facility. The €1,175.0 million ($1,683.9 million) of proceeds received under Facility M — Tranche 2 were indirectly used, together with available cash of €207.2 million ($280.8 million at the transaction date), to repay debt of certain subsidiaries of Cablecom Holdings GmbH (Cablecom), an indirect subsidiary through which we hold our broadband communications operations in Switzerland, and Liberty Global Switzerland, Inc., another indirect subsidiary and the then immediate parent of Cablecom. Effective April 16, 2007, Cablecom and its subsidiaries became subsidiaries of UPC Broadband Holding. The €520.0 million ($745.2 million) of proceeds received under Facility M — Tranche 3 were used to fund the cash collateral account that secures the VTR Bank Facility, and for general corporate and working capital purposes. Tranche 4 under Facility M became effective on May 14, 2007 and was drawn in full in September 2007. The €250.0 million ($358.3 million) of proceeds received under Facility M — Tranche 4 were used for general corporate purposes. Tranches 1 and 2 under Facility N became effective on May 16, 2007 and May 18, 2007, respectively. The $1,775.0 million of proceeds received under Facility N — Tranche 1 were used to refinance all of the outstanding borrowings under Facility J2 and Facility K2 under the UPC Broadband Holding Bank Facility. The $125.0 million of proceeds received under Facility N — Tranche 2 were used for general corporate and working capital purposes. Tranches 1, 2, 3, and 4 under Facility M and Tranches 1 and 2 under Facility N were subsequently combined into single Facilities M and N, respectively.
Pursuant to an amendment letter dated April 16, 2007, the UPC Broadband Holding Bank Facility was amended to permit the acquisition of LGI’s indirect 80% interest in VTR (either directly or indirectly by the acquisition of its parent holding company) and its subsidiaries by a member of the Borrower Group, as defined in the UPC Broadband Holding Bank Facility (the VTR Transfer). The amendment letter also amended the terms of the UPC Broadband Holding Bank Facility to, among other things, permit security interests granted under VTR’s then existing bank facilities, including any refinancing thereof, and over related deposits or similar arrangements and to permit the disposal of all or any part of any member of the VTR Group (consisting of VTR, its subsidiaries and its parent holding company) without impact on the ability to dispose of other assets in the Borrower Group, as defined in the UPC Broadband Holding Bank Facility, under applicable covenants. The VTR Transfer was completed on May 23, 2007, when certain of our subsidiaries that collectively own an 80% interest in VTR were transferred to a subsidiary of UPC Broadband Holding.
In connection with the refinancing of Facilities J1, J2, K1 and K2, as described above, we recognized debt extinguishment losses of $8.4 million, representing the write-off of unamortized deferred financing costs.
UPC Holding Senior Notes
On July 29, 2005, UPC Holding issued €500 million ($607 million at the transaction date) principal amount of 7.75% senior notes (the 7.75% Senior Notes). On October 10, 2005, UPC Holding issued €300 million ($363 million at the transaction date) principal amount of 8.625% senior notes (the 8.625% Senior Notes). On April 17, 2007, the €300.0 million ($429.9 million) principal amount of 8.0% senior notes due 2016 (the 8.0% Senior Notes) issued on October 31, 2006 by Cablecom Luxembourg S.C.A. (Cablecom Luxembourg) became the direct obligation of UPC Holding on terms substantially identical (other than as to interest, maturity and redemption) to those governing UPC Holding’s existing senior notes due 2014.
On April 30, 2009, UPC Holding issued €184.4 million ($264.3 million) aggregate principal amount of new 9.75% senior notes due April 2018 (the 9.75% Senior Notes), together with cash payments of €4.6 million ($6.6 million) and €4.1 million ($5.9 million), respectively, in exchange for (i) €115.3 million ($165.2 million) aggregate
II-114
LIBERTY GLOBAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
December 31, 2009, 2008 and 2007
principal amount of its existing 7.75% Senior Notes and (ii) €69.1 million ($99.0 million) aggregate principal amount of its existing 8.625% Senior Notes. In connection with this exchange transaction, UPC Holding paid the accrued interest on the exchanged senior notes and incurred applicable commissions and fees, including fees paid to third parties of $5.1 million that are included in losses on debt modifications and extinguishments in our consolidated statement of operations.
On April 30, 2009, UPC Holding also issued €65.6 million ($94.0 million) principal amount of additional 9.75% Senior Notes at an original issue discount of 16.5%, resulting in cash proceeds before commissions and fees of €54.8 million ($78.5 million).
On May 29, 2009, UPC Holding issued €150.0 million ($215.0 million) principal amount of additional 9.75% Senior Notes at an original issue discount of 10.853% and $400.0 million principal amount of new 9.875% Senior Notes due April 2018 (the 9.875% Senior Notes, and together with the 7.75% Senior Notes, the 8.625% Senior Notes, the 8.0% Senior Notes and the 9.75% Senior Notes, the UPC Holding Senior Notes) at an original issue discount of 7.573%, resulting in cash proceeds before commissions and fees of €133.7 million ($191.6 million) and $369.7 million, respectively. The net proceeds from the issuance of the 9.75% and 9.875% Senior Notes, after deducting applicable commissions and fees, were used for general corporate purposes.
Each issue of the UPC Holding Senior Notes are senior obligations that rank equally with all of the existing and future senior debt and are senior to all existing and future subordinated debt of UPC Holding. The UPC Holding Senior Notes are secured by pledges of the shares of UPC Holding. In addition, the UPC Holding Senior 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 €50.0 million ($71.7 million) or more in the aggregate of UPC Holding or its Restricted Subsidiaries (as defined in the indentures), including UPC Broadband Holding, is an event of default under the UPC Holding Senior Notes.
The details of the UPC Holding Senior Notes are summarized in the following table:
| | | | | | | | | | | | |
| | | December 31, 2009 |
| | | Outstanding principal amount | | Estimated
fair value | | Carrying
value (a) |
UPC Holding Senior Notes: | | Borrowing
currency | | U.S. $
equivalent | | |
| | | in millions |
7.75% Senior Notes due January 2014 | | € | 384.6 | | $ | 551.2 | | $ | 537.7 | | $ | 551.2 |
8.625% Senior Notes due January 2014 | | € | 230.9 | | | 330.9 | | | 333.3 | | | 330.9 |
8.0% Senior Notes due November 2016 | | € | 300.0 | | | 429.9 | | | 412.7 | | | 429.9 |
9.75% Senior Notes due April 2018 | | € | 400.0 | | | 573.2 | | | 592.1 | | | 536.0 |
9.875% Senior Notes due April 2018 | | $ | 400.0 | | | 400.0 | | | 420.0 | | | 371.0 |
| | | | | | | | | | | | |
| | | | | $ | 2,285.2 | | $ | 2,295.8 | | $ | 2,219.0 |
| | | | | | | | | | | | |
| (a) | Amounts include the impact of discounts, where applicable. |
At any time prior to April 15, 2013 in the case of the 9.75% Senior Notes and April 15, 2014 in the case of the 9.875% Senior Notes, UPC Holding may redeem some or all of such Senior Notes by paying a “make-whole” premium, which is the present value of all scheduled interest payments until April 15, 2013 or 2014, as the case may be, using the discount rate (as specified in the applicable indenture) as of the redemption date, plus 50 basis points. In addition, at any time prior to April 15, 2012, UPC Holding may redeem up to 35% of the 9.75% and 9.875% Senior Notes (at a redemption price of 109.75% and 109.875% of the principal amount, respectively) with the net proceeds from one or more specified equity offerings.
II-115
LIBERTY GLOBAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
December 31, 2009, 2008 and 2007
The UPC Holding Senior Notes contain an incurrence-based Consolidated Leverage Ratio test, as defined in the indentures.
UPC Holding may redeem some or all of the UPC Holding Senior Notes at the following redemption prices (expressed as a percentage of the principal amount) plus accrued and unpaid interest and additional amounts, if any, to the applicable redemption date, if redeemed during the twelve-month period commencing on July 15 in the case of the 7.75% and 8.625% Senior Notes, November 1 in the case of the 8.0% Senior Notes and April 15 in the case of the 9.75% and 9.875% Senior Notes of the years set out below:
| | | | | | | | | | | | | | | |
| | | Redemption price | |
Year | | 7.75%
Senior Notes | | | 8.625%
Senior Notes | | | 8.0%
Senior Notes | | | 9.75%
Senior Notes | | | 9.875%
Senior Notes | |
2010 | | 101.938 | % | | 102.156 | % | | 106.000 | % | | N.A. | | | N.A. | |
2011 | | 100.000 | % | | 100.000 | % | | 104.000 | % | | N.A. | | | N.A. | |
2012 | | 100.000 | % | | 100.000 | % | | 102.660 | % | | N.A. | | | N.A. | |
2013 | | 100.000 | % | | 100.000 | % | | 101.330 | % | | 104.875 | % | | N.A. | |
2014 | | N.A. | | | N.A. | | | 100.000 | % | | 102.437 | % | | 104.938 | % |
2015 | | N.A. | | | N.A. | | | 100.000 | % | | 100.000 | % | | 102.469 | % |
2016 and thereafter | | N.A. | | | N.A. | | | 100.000 | % | | 100.000 | % | | 100.000 | % |
UPC Holding may redeem all of the UPC Holding Senior Notes at a price equal to their principal amount plus accrued and unpaid interest upon the occurrence of certain changes in tax law. If UPC Holding or certain of its subsidiaries sell certain assets or experience specific changes in control, UPC Holding must offer to repurchase the UPC Holding Senior Notes at a redemption price of 101%.
Unitymedia Senior Notes
On November 20, 2009, UPC Germany issued (i) €1,430.0 million ($2,049.3 million) principal amount of 8.125% senior secured notes (the Euro Senior Secured Notes) at an original issue discount of 2.156%, resulting in cash proceeds of €1,399.2 million ($2,077.8 million at the transaction date) before transaction costs, (ii) $845.0 million principal amount of 8.125% senior secured notes (the Dollar Senior Secured Notes and, together with the Euro Senior Secured Notes, the Senior Secured Notes) at an original issue discount of 2.156%, resulting in cash proceeds of $826.8 million before transaction costs and (iii) €665.0 million ($953.0 million) principal amount of 9.625% senior notes (the Senior Notes and together with the Senior Secured Notes, the Unitymedia Senior Notes) at an original issue discount of 2.348%, resulting in cash proceeds of €649.4 million ($964.3 million at the transaction date) before transaction costs. The net proceeds from the sale of the Unitymedia Senior Notes ($3,773.5 million at the transaction date) were placed into two escrow accounts. On January 28, 2010, we used €849.2 million ($1,186.6 million at the transaction date) of cash from the escrow accounts to fund a portion of the Unitymedia Purchase Price (see note 22). In March 2010, (i) the remaining balances in the escrow accounts will be released in connection with the repayment of Unitymedia’s existing indebtedness, (ii) the obligations under the Senior Secured Notes will be assumed by Unitymedia Hessen GmbH & Co. KG (Unitymedia Hessen) and Unitymedia NRW GmbH (Unitymedia NRW) and (iii) the obligations under the Senior Notes will be assumed by Unitymedia (collectively, the Debt Pushdown). Unitymedia Hessen and Unitymedia NRW (the Senior Secured Notes Co-Issuers) are indirect subsidiaries of Unitymedia. In connection with the issuance of the Unitymedia Senior Notes, we incurred commissions and expenses, including legal, accounting and other professional fees, of $104.0 million.
Upon completion of the Debt Pushdown, the Senior Secured Notes and the Senior Notes will be senior obligations of the Senior Secured Notes Co-Issuers and Unitymedia (each an Issuer), respectively, that will rank equally with all of the existing and future senior debt and will be senior to all existing and future subordinated debt
II-116
LIBERTY GLOBAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
December 31, 2009, 2008 and 2007
of the Senior Secured Notes Co-Issuers. The Senior Secured Notes will be secured by a first-ranking pledge over the shares of the Senior Secured Notes Co-Issuers and certain other asset security of certain direct and indirect subsidiaries of Unitymedia. The Senior Notes will be secured by a first-ranking pledge of Unitymedia and junior-priority share pledges and other asset security of certain direct and indirect subsidiaries of Unitymedia.
In addition, the Unitymedia Senior 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 €25.0 million ($35.8 million) or more in the aggregate of an Issuer or any of the Restricted Subsidiaries (as defined in the indentures) is an event of default under the Unitymedia Senior Notes.
The Unitymedia Senior Notes contain an incurrence-based Consolidated Leverage Ratio test, as defined in the indentures.
The details of the Unitymedia Senior Notes are summarized in the following table:
| | | | | | | | | | | | | | | |
| | | Interest
rate | | | December 31, 2009 |
| | | | Outstanding principal
amount | | Estimated
fair value | | Carrying
value (a) |
Unitymedia Senior Notes | | | Borrowing
currency | | U.S. $
equivalent | | |
| | | | | | in millions |
Euro Senior Secured Notes due December 2017 | | 8.125 | % | | € | 1,430.0 | | $ | 2,049.3 | | $ | 2,077.5 | | $ | 2,005.6 |
Dollar Senior Secured Notes due December 2017 | | 8.125 | % | | $ | 845.0 | | | 845.0 | | | 861.0 | | | 826.9 |
Senior Notes due December 2019 | | 9.625 | % | | € | 665.0 | | | 953.0 | | | 967.2 | | | 930.8 |
| | | | | | | | | | | | | | | |
| | | | | | | | $ | 3,847.3 | | $ | 3,905.7 | | $ | 3,763.3 |
| | | | | | | | | | | | | | | |
| (a) | Amounts include the impact of discounts, where applicable. |
At any time prior to December 1, 2012 in the case of the Senior Secured Notes and December 1, 2014 in the case of the Senior Notes, the Issuer may redeem some or all of the Unitymedia Senior Notes at a redemption price equal to the sum of (i) 100% of the principal amount thereof, (ii) the excess of (a) the present value at such redemption date of (1) the redemption price on December 1, 2012 and December 1, 2014, respectively, as set forth in the table below, plus (2) all required remaining scheduled interest payments due through December 1, 2012 and December 1, 2014, respectively, computed using the discount rate specified in the indentures, over (b) the principal amount of the applicable Unitymedia Senior Notes on the redemption date and (iii) accrued but unpaid interest and additional amounts, if any, to the applicable redemption date.
The Issuer may redeem some or all of the Unitymedia Senior Notes at the following redemption prices (expressed as a percentage of the principal amount) plus accrued and unpaid interest and additional amounts, if any, to the applicable redemption date, if redeemed during the twelve-month period commencing on December 1 of the years set out below:
| | | | | | |
| | | Redemption Price | |
Year | | Senior
Secured Notes | | | Senior Notes | |
2012 | | 108.125 | % | | N.A. | |
2013 | | 104.063 | % | | N.A. | |
2014 | | 102.031 | % | | 104.813 | % |
2015 | | 100.000 | % | | 103.208 | % |
2016 | | 100.000 | % | | 101.604 | % |
2017 and thereafter | | 100.000 | % | | 100.000 | % |
II-117
LIBERTY GLOBAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
December 31, 2009, 2008 and 2007
In addition, at any time prior to December 1, 2012, the Issuer may redeem up to 35% of the Unitymedia Senior Notes (at a redemption price of 108.125% of the principal amount in the case of the Senior Secured Notes and 109.625% of the principal amount in the case of the Senior Notes) with the net proceeds from one or more specified equity offerings.
At any time on or after November 20, 2010 but prior to November 20, 2012, the Issuer has the option, following completion of a UPC Exchange Transaction (as defined below), to redeem all, but not less than all, of the Unitymedia Senior Notes. The redemption price in such case (expressed as a percentage of the principal amount thereof) would be (i) 101% if such redemption is on or before November 20, 2011 or (ii) 102% if such redemption is after November 20, 2011. A UPC Exchange Transaction means an exchange offer by UPC Broadband Holding or UPC Holding, as applicable, pursuant to which one or more series of senior notes issued by UPC Broadband Holding or UPC Holding, as applicable, are, subject to certain terms and conditions (including consent by holders of a majority in aggregate principal amount of Unitymedia Senior Notes to participate in the exchange offer), offered in exchange for Unitymedia Senior Notes.
The Issuer may redeem all of the Unitymedia Senior Notes at prices equal to their respective principal amounts, plus accrued and unpaid interest, upon the occurrence of certain changes in tax law. If the Issuer or certain of its subsidiaries sell certain assets or experience specific changes in control, the Issuer must offer to repurchase the Unitymedia Senior Notes at a redemption price of 101%.
Unitymedia Revolving Credit Facility
On December 21, 2009, UPC Germany entered into an €80.0 million ($114.6 million) secured revolving credit facility agreement with certain lenders (the Unitymedia Revolving Credit Facility). The applicable margin for the Unitymedia Revolving Credit Facility is EURIBOR plus a margin of 3.75%. Borrowings under the Unitymedia Revolving Credit Facility, which mature on December 31, 2014, may be used for general corporate and working capital purposes. No amounts were available to be borrowed under the Unitymedia Revolving Credit Facility at December 31, 2009. Following the January 28, 2010 completion of the Unitymedia Acquisition (as defined in note 22), the amount available to be borrowed was increased to €40.0 million ($57.3 million) and upon the completion of the Debt Pushdown in March 2010, the amount available to be borrowed will be increased to €80.0 million. Upon completion of the Debt Pushdown, the obligations of UPC Germany will be assumed by Unitymedia Hessen and Unitymedia NRW. In addition to customary restrictive covenants and events of default, the Unitymedia Revolving Credit Facility requires compliance with a Consolidated Leverage Ratio, as defined in the Unitymedia Revolving Credit Facility. The Unitymedia Revolving Credit Facility is secured by a pledge over the shares of the borrower and certain other asset security of certain direct and indirect subsidiaries of Unitymedia. The Unitymedia Revolving Credit Facility provides for an annual commitment fee of 1.25% on the unused portion.
Telenet Credit Facility
On August 1, 2007, Telenet Bidco executed a new senior credit facility agreement, as amended and restated by various supplemental agreements (the Telenet Credit Facility). At that date, the Telenet Credit Facility provided for (i) a €530.0 million ($759.5 million) Term Loan A Facility (Telenet Facility A) maturing in August 2012, (ii) a €307.5 million ($440.7 million) Term Loan B1 Facility (Telenet Facility B1) maturing in February 2014, (iii) a €225.0 million ($322.4 million) Term Loan B2 Facility (Telenet Facility B2) maturing in February 2014, (iv) a €1,062.5 million ($1,522.6 million) Term Loan C Facility (Telenet Facility C) maturing in August 2015 and (v) a €175.0 million ($250.8 million) Revolving Facility (the Telenet Revolving Facility) maturing in August 2014.
On October 10, 2007, the Telenet Facility A, the Telenet Facility B1 and the Telenet Facility C were drawn in full. The Telenet Facility B2 was initially available to be drawn through July 31, 2008. The Telenet Revolving
II-118
LIBERTY GLOBAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
December 31, 2009, 2008 and 2007
Facility is available to be drawn until maturity. The proceeds of the Telenet Facility A, the Telenet Facility B1 and the first €462.5 million ($654.8 million at the transaction date) drawn under the Telenet Facility C were used primarily to (i) redeem in full the then outstanding Senior Discount Notes of Telenet and the Senior Notes of one of Telenet’s subsidiaries (collectively, the Telenet Notes) and (ii) repay in full the amounts outstanding under Telenet’s previous credit facility. During the fourth quarter of 2007, we recognized debt extinguishment losses of $88.3 million in the aggregate in connection with the redemption of the Telenet Notes, and the repayment of Telenet’s previous credit facility. These losses include the $71.8 million excess of the redemption values over the carrying values of the Telenet Notes, and $16.5 million related to the write-off of unamortized deferred financing costs.
On November 19, 2007, Telenet used the remaining funds borrowed under the Telenet Facility C to fund a distribution to shareholders by way of a capital reduction. See note 13.
In addition to customary restrictive covenants, prepayment requirements and events of default, including defaults on other indebtedness of Telenet and its subsidiaries, the Telenet Credit Facility requires compliance with a Net Total Debt to Consolidated Annualized EBITDA covenant and a Consolidated EBITDA to Total Cash Interest covenant, each capitalized term as defined in the Telenet Credit Facility. Under the Telenet Credit Facility, Telenet Bidco is permitted to make certain distributions and restricted payments to its shareholders subject to compliance with applicable covenants. The Telenet Credit Facility is secured by (i) pledges over the shares of Telenet Bidco and certain of its subsidiaries, (ii) pledges over certain intercompany and subordinated shareholder loans and (iii) pledges over certain receivables, real estate and other assets of Telenet Bidco, Telenet and certain other Telenet subsidiaries.
The Telenet Facility B2 has a commitment fee on undrawn and uncancelled commitments of 40% of the applicable margin of the Telenet Facility B2 subject to a maximum of 1.00%. The Telenet Revolving Facility has a commitment fee on undrawn and uncancelled commitments of 40% of the applicable margin of the Telenet Revolving Facility subject to a maximum of 0.75%.
Effective May 23, 2008, the Telenet Credit Facility was amended to (i) include an increased basket for permitted financial indebtedness incurred pursuant to finance leases, (ii) include a new definition of “Interkabel Acquisition,” (iii) exclude indebtedness incurred under the network lease entered into in connection with the Interkabel Acquisition up to a maximum aggregate amount of €195.0 million ($279.4 million) from the definition of Total Debt (as defined in the Telenet Credit Facility) and (iv) extend the availability period for the €225.0 million ($322.4 million) Telenet Facility B2 from July 31, 2008 to June 30, 2009.
In June 2009, Telenet Bidco amended the Telenet Credit Facility, whereby the undrawn Telenet Facility B2, which was then available to be drawn up to June 30, 2009, was split into two separate facilities: (i) a €135.0 million ($193.5 million) term loan facility (Telenet Facility B2A), which is available to be drawn up to and including June 30, 2010, and (ii) a €90.0 million ($129.0 million) term loan facility (Telenet Facility B2B), which was drawn in full on June 29, 2009. The applicable terms and conditions of Telenet Facility B2A and Telenet Facility B2B are the same as Telenet Facility B2.
On August 25, 2009, pursuant to various additional facility accession agreements, new Telenet Facilities D, E1, E2 and F (collectively, the New Telenet Facilities) were executed under the Telenet Credit Facility. All of the New Telenet Facilities are euro-denominated term loan facilities.
In connection with the completion of the New Telenet Facilities, certain of the lenders under the existing Telenet Facilities A, B1, B2A, B2B and C novated their commitments to Telenet Mobile NV, an indirect wholly-owned subsidiary of Telenet, and entered into the New Telenet Facilities. As a result, during the third quarter of
II-119
LIBERTY GLOBAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
December 31, 2009, 2008 and 2007
2009, total commitments of €452.8 million ($648.9 million), €238.5 million ($341.8 million), €90.0 million ($129.0 million), €90.0 million and €979.2 million ($1,403.3 million) under Telenet Facilities A, B1, B2A, B2B and C, respectively, were rolled into the New Telenet Facilities. Among other matters, the completion of the New Telenet Facilities resulted in the extension of a significant portion of the maturities under the Telenet Credit Facility.
In addition, to permit the entry into the New Telenet Facilities, certain amendments were made to the Telenet Credit Facility and intercreditor agreement, pursuant to an amendment and waiver request, which was effective August 25, 2009 (the Amendment Letter). Pursuant to the Amendment Letter, the Telenet Credit Facility was also amended to permit certain capital decreases and related transactions.
In connection with the completion of the New Telenet Facilities described above, third-party costs aggregating $8.8 million were charged to expense during 2009 and are included in losses on debt modifications and extinguishments in our consolidated statement of operations.
The details of the Telenet Credit Facility are summarized in the following table:
| | | | | | | | | | | | | |
| | | | | December 31, 2009 |
Facility | | Final maturity date | | Interest rate | | Facility
amount
(in borrowing
currency) | | Unused
borrowing
capacity | | Outstanding
principal
amount |
| | | | | | | in millions |
A | | August 1, 2012 | | EURIBOR + 2.25% | | € | 77.2 | | $ | — | | $ | 110.6 |
B1 | | (a) | | EURIBOR + 2.50% | | | 69.0 | | | — | | | 98.9 |
B2A | | (a) | | EURIBOR + 2.50% | | | 45.0 | | | 64.5 | | | — |
C | | August 1, 2015 | | EURIBOR + 2.75% | | | 83.3 | | | — | | | 119.4 |
D | | December 31, 2014 | | EURIBOR + 3.00% | | | 452.8 | | | — | | | 648.9 |
E1 | | March 31, 2015 | | EURIBOR + 3.50% | | | 328.5 | | | — | | | 470.8 |
E2 | | March 31, 2015 | | EURIBOR + 3.50% | | | 90.0 | | | 129.0 | | | — |
F | | July 31, 2017 | | EURIBOR + 3.75% | | | 979.2 | | | — | | | 1,403.3 |
Revolving Facility | | August 1, 2014 | | EURIBOR + 2.13% | | | 175.0 | | | 250.8 | | | — |
| | | | | | | | | | | | | |
Total | | € | 2,300.0 | | $ | 444.3 | | $ | 2,851.9 |
| | | | | | | | | | | | | |
| (a) | Borrowings under Telenet Facilities B1 and B2A are due and payable in three equal installments on January 31, 2013, July 31, 2013 and January 31, 2014. |
Telenet Capital Lease Obligations
At December 31, 2009 and 2008, Telenet’s capital lease obligations included €273.9 million ($392.5 million) and €277.8 million ($398.1 million), respectively, associated with Telenet’s lease of the Telenet PICs Network. For additional information, see note 4.
J:COM Credit Facility
In December 2005, J:COM entered into (i) a ¥30 billion ($322.1 million) revolving credit loan (the 2005 J:COM Revolving Loan) and (ii) an ¥85 billion ($912.6 million) amortizing term loan (the 2005 J:COM Term Loan and, together with the 2005 J:COM Revolving Loan, the J:COM Credit Facility). Borrowings may be made under the J:COM Credit Facility on a senior, unsecured basis. Amounts repaid under the 2005 J:COM Term Loan may not be reborrowed.
II-120
LIBERTY GLOBAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
December 31, 2009, 2008 and 2007
On December 29, 2008, in connection with its acquisition of Mediatti, as discussed in note 4, J:COM borrowed ¥22 billion ($236.2 million) under the 2005 J:COM Revolving Loan and ¥8 billion ($85.9 million) under the 2007 J:COM Revolving Loan (as defined below). The proceeds from these borrowings, along with available cash on hand, were used to fund the Mediatti purchase price and to repay Mediatti’s then existing credit facility.
Borrowings under the J:COM Credit Facility bear interest equal to TIBOR plus a variable margin to be adjusted based on the leverage ratio of J:COM. The weighted-average interest rate, including applicable margins, on the 2005 J:COM Term Loan at December 31, 2009 was 0.85%. Borrowings under the 2005 J:COM Revolving Loan may be used by J:COM for acquisitions and general corporate purposes. Amounts drawn under the 2005 J:COM Term Loan have a final maturity date of December 31, 2010, and amortize in quarterly installments. The final maturity date of all amounts outstanding under the 2005 J:COM Revolving Loan is December 31, 2010 and will be available for drawdown until one month prior to its final maturity. In addition to customary restrictive covenants and events of default, including defaults on other indebtedness of J:COM and its subsidiaries, the J:COM Credit Facility requires compliance with various financial covenants such as: (i) Maximum Senior Debt to EBITDA, (ii) Minimum Debt Service Coverage Ratio and (iii) a Total Shareholder’s Equity test, each capitalized term as defined in the J:COM Credit Facility. The J:COM Credit Facility permits J:COM to transfer funds to its shareholders (and indirectly to LGI) through loans, dividends or other distributions provided that J:COM maintains compliance with applicable covenants. At December 31, 2009, ¥30.0 billion ($322.1 million) was available for borrowing under the 2005 J:COM Revolving Loan. The J:COM Revolving Loan provides for an annual commitment fee of 0.20% on the unused portion.
Other J:COM debt
In July 2009, J:COM issued ¥10.0 billion ($107.4 million) principal amount of new unsecured bonds (the J:COM Bonds).
In March 2009, J:COM entered into (i) a ¥15.0 billion ($161.0 million) variable-rate term loan agreement, (ii) a ¥10.0 billion ($107.4 million) variable-interest rate term loan agreement, (iii) a ¥4.0 billion ($42.9 million) variable-interest rate term loan agreement and (iv) a ¥1.0 billion ($10.7 million) fixed-interest rate term loan agreement (collectively, the 2009 J:COM Term Loans). All amounts under the 2009 J:COM Term Loans were fully drawn in March 2009 and proceeds were used to repay the outstanding balances of the 2005 J:COM Revolving Loan and the 2007 J:COM Revolving Loan. The 2009 J:COM Term Loans contain covenants similar to the J:COM Credit Facility.
On March 31, 2008, J:COM entered into a ¥25 billion ($268.4 million) syndicated term loan (the 2008 J:COM Term Loan). On April 16, 2008 the full amount of the 2008 J:COM Term Loan was drawn and the proceeds were used to repay a portion of the outstanding 2005 J:COM Term Loan. The 2008 J:COM Term Loan contains covenants similar to those of the J:COM Credit Facility.
On September 28, 2007, J:COM entered into a ¥10 billion ($107.4 million) unsecured revolving credit facility agreement with a syndicate of banks (the 2007 J:COM Revolving Loan). Borrowings under the 2007 J:COM Revolving Loan, may be used for acquisitions and general corporate purposes. In addition to customary restrictive covenants and events of default, including defaults on other indebtedness of J:COM and its subsidiaries, the 2007 J:COM Revolving Loan requires compliance with various financial covenants such as: (i) Minimum Working Capital, (ii) Maximum Senior Debt to EBITDA and (iii) Minimum Debt Service Coverage Ratio, each capitalized term as defined in the 2007 J:COM Revolving Loan agreement. As of December 31, 2009, ¥10.0 billion was available for borrowing under the 2007 J:COM Revolving Loan. The 2007 J:COM Revolving Loan provides for an annual commitment fee of 0.10% on the unused portion.
II-121
LIBERTY GLOBAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
December 31, 2009, 2008 and 2007
During 2006, J:COM entered into various fixed and variable rate term loans (the 2006 J:COM Term Loans). The 2006 J:COM Term Loans contain covenants similar to those of the J:COM Credit Facility.
The details of J:COM’s other debt are summarized in the following table:
| | | | | | | | | | | | | |
| | | Final maturity date | | December 31, 2009 |
Debt / type | | | Interest rate (a) | | Facility/principal
amount
(in borrowing
currency) | | Unused
borrowing
capacity | | Outstanding
principal
amount |
| | | | | | | in millions |
J:COM Bonds | | June 30, 2014 | | 1.51% | | ¥ | 10,000.0 | | $ | — | | $ | 107.4 |
2009 J:COM Term Loans: | | | | | | | | | | | | | |
Variable | | (b) | | 3mo TIBOR + 0.57% | | | 29,000.0 | | | — | | | 311.4 |
Fixed | | March 11, 2016 | | 1.85% | | | 1,000.0 | | | — | | | 10.7 |
2008 J:COM Term Loan | | April 16, 2014 | | 3mo TIBOR + 0.2% | | | 25,000.0 | | | — | | | 268.4 |
2007 J:COM Revolving Loan | | September 14, 2012 | | 1mo TIBOR + 0.35% | | | 10,000.0 | | | 107.4 | | | — |
2006 J:COM Term Loans: | | | | | | | | | | | | | |
Variable | | September 25, 2011 | | 6mo TIBOR + 0.25% | | | 2,000.0 | | | — | | | 21.5 |
Variable | | (c) | | 6mo LIBOR + 0.31% | | | 49,500.0 | | | — | | | 531.4 |
Fixed | | (d) | | 1.95% | | | 40,500.0 | | | — | | | 434.8 |
Other J:COM debt | | (e) | | 0.53% | | | 22,121.2 | | | — | | | 237.5 |
| | | | | | | | | | | | | |
Total | | ¥ | 189,121.2 | | $ | 107.4 | | $ | 1,923.1 |
| | | | | | | | | | | | | |
| (a) | Interest rates of aggregated term loans are presented on a weighted average basis. |
| (b) | The variable rate 2009 J:COM Term Loans have final maturity dates ranging from March 12, 2012 to March 12, 2015. |
| (c) | The variable rate 2006 J:COM Term Loans have final maturity dates ranging from October 27, 2011 to October 25, 2013. |
| (d) | The fixed rate 2006 J:COM Term Loans have final maturity dates ranging from March 29, 2013 to October 25, 2013. |
| (e) | The Other J:COM debt includes various loans that have final maturity dates ranging from January 20, 2010 to March 20, 2019. |
UGC Convertible Notes
On April 6, 2004, UGC completed the offering and sale of €500.0 million ($716.5 million) 1.75% euro-denominated convertible senior notes due April 15, 2024. Interest is payable semi-annually on April 15 and October 15 of each year. The UGC Convertible Notes are senior unsecured obligations that rank equally in right of payment with all of UGC’s existing and future senior and unsecured indebtedness and ranks senior in right of payment to all of UGC’s existing and future subordinated indebtedness. The UGC Convertible Notes are effectively subordinated to all existing and future indebtedness and other obligations of UGC’s subsidiaries. The indenture governing the UGC Convertible Notes, which does not contain any financial or operating covenants, provides that an acceleration of indebtedness in excess of €50 million ($71.7 million) of UGC or its Significant Subsidiaries (as defined in the indenture) is an event of default under the indenture for the UGC Convertible Notes.
The UGC Convertible Notes may be redeemed at UGC’s option, in whole or in part, on or after April 20, 2011 at a redemption price in euros equal to 100% of the principal amount, together with accrued and unpaid interest.
II-122
LIBERTY GLOBAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
December 31, 2009, 2008 and 2007
Holders of the UGC Convertible Notes have the right to tender all or part of their notes for purchase by UGC on April 15, 2011, April 15, 2014 and April 15, 2019, for a purchase price in euros equal to 100% of the principal amount, plus accrued and unpaid interest. If a change in control (as defined in the indenture) has occurred, each holder of the UGC Convertible Notes may require UGC to purchase their notes, in whole or in part, at a price equal to 100% of the principal amount, plus accrued and unpaid interest.
Prior to September 11, 2007, the UGC Convertible Notes in the aggregate were convertible into 11,044,375 shares of LGI Series A common stock and 11,044,375 shares of LGI Series C common stock based on the then conversion price for one share of LGI Series A common stock and the related Series C Dividend Shares Amount (as defined in the indenture governing the UGC Convertible Notes), which was equivalent to a conversion rate of 22.09 LGI Series A shares and 22.09 LGI Series C shares for each €1,000 principal amount of UGC Convertible Notes. Effective September 11, 2007, the conversion price of the UGC Convertible Notes was adjusted to give effect to the cumulative impact of our self-tender offers since the issuance of the UGC Convertible Notes. After giving effect to this adjustment and our March 2009 repurchase transactions, as described below, the UGC Convertible Notes in the aggregate are convertible into 8,905,137 LGI Series A shares and 8,813,411 LGI Series C shares, which is equivalent to a conversion rate of 22.32 shares of LGI Series A common stock and 22.09 shares of LGI Series C common stock for each €1,000 principal amount of UGC Convertible Notes.
Holders of the UGC Convertible Notes may surrender their notes for conversion prior to maturity in the following circumstances: (i) the price of LGI Series A common stock reaches a specified threshold, (ii) the combined price of LGI Series A and Series C common stock reaches a specified threshold, (iii) UGC has called the UGC Convertible Notes for redemption, (iv) the trading price for the UGC Convertible Notes falls below either of two specified thresholds, (v) we make certain distributions to holders of LGI Series A common stock or (vi) specified corporate transactions occur.
In March 2009, we repurchased €101.0 million ($136.9 million at the transaction dates) principal amount of the UGC Convertible Notes at an aggregate purchase price equal to 65% of face value, for a total of €66.4 million ($90.1 million at the transaction dates), including accrued interest thereon. The $25.9 million change in the fair value of the repurchased UGC Convertible Notes from December 31, 2008 through the repurchase dates is included in realized and unrealized losses due to changes in fair values of certain investments and debt, net, in our 2009 consolidated statement of operations.
The UGC Convertible Notes are measured at fair value. Our assessments of the fair value of the UGC Convertible Notes at December 31, 2009 and 2008 include estimated credit risk components of $31.8 million and $136.5 million, respectively. These credit risk components are estimated as the difference between (i) the fair value of the UGC Convertible Notes and (ii) the value of the UGC Convertible Notes derived by holding all other inputs constant and replacing the market credit spread with a credit spread of nil. The estimated change in UGC’s credit risk resulted in a loss of $82.9 million during 2009 and a gain of $111.9 million during 2008. These amounts are included in realized and unrealized losses due to changes in fair values of certain investments and debt, net, in our consolidated statements of operations. For information regarding our fair value measurements, see note 8.
Austar Bank Facility
On August 28, 2007, Austar Entertainment amended and restated its then existing bank facility (the Austar Bank Facility), which allowed Austar Entertainment to borrow up to AUD 850.0 million ($763.2 million) and provides for (i) a AUD 225.0 million ($202.0 million) term loan (Tranche A), which bears interest at BBSY plus margins ranging from 0.90% to 1.70% and matures in August 2011, (ii) a AUD 500.0 million ($448.9 million) term loan, which bears interest at BBSY plus margins ranging from 1.30% to 2.00% and matures in August 2013 and
II-123
LIBERTY GLOBAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
December 31, 2009, 2008 and 2007
(iii) a AUD 100.0 million ($89.8 million) revolving facility, which bears interest at BBSY plus margins ranging from 0.90% to 1.70% and matures in August 2012. The Austar Bank Facility also provides for an agreement with a single bank for a AUD 25.0 million ($22.4 million) working capital facility that matures in August 2012. Borrowings under the Austar Bank Facility were advanced to Austar to fund (i) the October 31, 2007 redemption of the Austar Subordinated Transferable Adjustable Redeemable Securities and (ii) Austar’s November 1, 2007 distribution to its shareholders (see note 13). The Austar Bank Facility has a commitment fee on undrawn and uncancelled balances of 0.5% per year. As of December 31, 2009, the two term loans and the revolving facility have been drawn in full.
In addition to customary restrictive covenants, prepayment requirements and events of default, including defaults on other indebtedness of Austar and its subsidiaries, the Austar Bank Facility requires compliance with various financial covenants including (i) Net Total Debt to EBITDA and (ii) EBITDA to Total Interest Expense, each capitalized term as defined in the Austar Bank Facility. The Austar Bank Facility is secured by pledges over (i) Austar Entertainment shares, (ii) shares of certain of Austar’s subsidiaries and (iii) certain other assets of Austar and certain of its subsidiaries. The Austar Bank Facility is also guaranteed by Austar and certain of its subsidiaries.
On September 17, 2009, Austar Entertainment amended the Austar Bank Facility to extend the maturity date of a portion of Tranche A, which was fully drawn at that date. Under the terms of the amendment, lenders representing AUD 176.0 million ($158.0 million) of the AUD 225.0 million ($202.0 million) amount outstanding under Tranche A have agreed to a “forward start” structure, whereby a new Tranche A2 was created and will be available to be drawn, at Austar Entertainment’s option, upon the final maturity of Tranche A in August 2011. The AUD 49.0 million ($44.0 million) of Tranche A that was not effectively extended continues to bear interest at AUD BBSY plus a margin ranging from 0.90% to 1.70% and matures in August 2011. The new Tranche A2 matures in August 2014 and borrowings under Tranche A2, if drawn, will bear interest at AUD BBSY plus a margin ranging from 2.80% to 4.00%, depending on Austar’s leverage ratio at the time of the drawdown. Tranche A2 provides for an annual commitment fee of 1.0% of the committed Tranche A2 amount until August 2011.
LGJ Holdings Credit Facility
On October 31, 2007, LGJ Holdings, our wholly-owned indirect subsidiary, executed a new senior secured credit facility agreement (the LGJ Holdings Credit Facility). The LGJ Holdings Credit Facility provided for an initial term loan facility in the amount of ¥75.0 billion ($805.2 million) (the LGJ Term Loan Facility) which was drawn in full on November 5, 2007. The proceeds of the LGJ Term Loan Facility were used to make a distribution to the sole member of LGJ Holdings and to pay fees, costs and expenses incurred in connection with the LGJ Term Loan Facility. The applicable margin for the LGJ Term Loan Facility was 3.25% per annum over TIBOR. Subsequent to December 31, 2009, the LGJ Holdings Credit Facility was repaid in full with a portion of the proceeds from the sale of the J:COM Disposal Group. For additional information, see note 5.
VTR Bank Facility
In connection with the VTR Transfer, a single lender acquired the interests and was subrogated to the rights of the lenders under the then existing fully-drawn $475.0 million U.S. dollar denominated Tranche B term loan under VTR’s previous bank facility (the VTR Tranche B Term Loan). The VTR Tranche B Term Loan was then amended and restated pursuant to the VTR Bank Facility. The amendments included, among other things, a 100 basis point reduction in the interest rate margin payable under the VTR Tranche B Term Loan (from LIBOR plus 3.0% to Eurodollar Rate, as defined in the VTR Bank Facility, plus 2.0%) and the elimination of certain restrictive covenants and undertakings. VTR’s then existing undrawn CLP 122.6 billion ($241.6 million) term loan (the VTR Tranche A Term Loan) and CLP 13.8 billion ($27.3 million) revolving loan (the VTR Revolving Loan) facilities
II-124
LIBERTY GLOBAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
December 31, 2009, 2008 and 2007
were cancelled and replaced in the VTR Bank Facility on substantially the same terms. Effective November 20, 2009, the undrawn VTR Tranche A Term Loan was no longer available to be drawn. The VTR Tranche B Term Loan matures in September 2014 and the VTR Revolving Loan matures in March 2013. Any borrowings under the VTR Revolving Loan will bear interest at the Nominal TAB Rate, as defined in the VTR Bank Facility, plus 2.50%.
Pursuant to the deposit arrangements with the lender in relation to the VTR Bank Facility, we are required to fund a cash collateral account in an amount equal to the outstanding principal and interest payable under the VTR Bank Facility. In this regard, we used borrowings under Facility M of the UPC Broadband Holding Bank Facility to fund a deposit with the new lender securing VTR’s obligations under the VTR Bank Facility. In connection with the refinancing of VTR’s bank facilities, VTR recognized debt extinguishment losses of $19.5 million during the second quarter of 2007, representing the write-off of unamortized deferred financing costs.
Chellomedia Bank Facility
The senior secured credit facility of Chellomedia PFH (the Chellomedia Bank Facility), an indirect subsidiary of Chellomedia, provides the terms and conditions upon which the lenders have made available to Chellomedia PFH (i) two euro-denominated term facilities due in December 2013 with aggregate outstanding borrowings at December 31, 2009 of €101.9 million ($146.0 million), (ii) two U.S. dollar-denominated term facilities due in December 2013 with aggregate outstanding borrowings at December 31, 2009 of $87.3 million, (iii) a delayed draw facility due in 2013 with outstanding borrowings at December 31, 2009 of €24.5 million ($35.1 million) and (iv) a revolving facility (which may also be drawn in Hungarian forints) due in 2012. As of December 31, 2009, the four term facilities and the delayed draw facility have been drawn in full. The margin for the term facilities and delayed draw facility is 3.00% per annum (over LIBOR or, in relation to any loan in euro, EURIBOR) and the margin for the revolving facility is 2.50% per annum (over EURIBOR or, in relation to any loan in Hungarian forints, BUBOR).
In addition to customary restrictive covenants, prepayment requirements and events of default, including defaults on other indebtedness of Chellomedia PFH and its subsidiaries, the Chellomedia Bank Facility requires Chellomedia PFH to comply with various financial covenants including (i) Total Net Debt to Annualized EBITDA, (ii) Senior Net Debt to Annualized EBITDA and (iii) EBITDA to Total Cash Interest Payable, each capitalized term as defined in the Chellomedia Bank Facility. The Chellomedia Bank Facility permits Chellomedia PFH to transfer funds to its parent company (and indirectly to LGI) through loans, dividends or other distributions provided that Chellomedia PFH maintains compliance with applicable covenants.
The Chellomedia Bank Facility is secured by pledges over (i) the shares of Chellomedia PFH and certain of its material subsidiaries and (ii) certain bank accounts and intercompany loan receivables of Chellomedia PFH’s immediate parent company, Chellomedia PFH and certain of its subsidiaries. The Chellomedia Bank Facility is also guaranteed by Chellomedia PFH’s immediate parent company, by Chellomedia PFH (in respect of other obligors’ obligations) and by certain of Chellomedia PFH’s subsidiaries.
Liberty Puerto Rico Bank Facility
Liberty Puerto Rico’s bank facility (the Liberty Puerto Rico Bank Facility) provides for (i) a $150 million amortizing term loan (the LPR Term Loan), (ii) a $20 million amortizing delayed draw Senior Credit Facility (the LPR Delayed Draw Term Loan) and (iii) a $10 million revolving loan (the LPR Revolving Loan). Borrowings under the Liberty Puerto Rico Bank Facility may be used to fund the general corporate and working capital requirements of Liberty Puerto Rico. All amounts borrowed under the Liberty Puerto Rico Bank Facility bear interest at a margin of 2.00% over LIBOR. The LPR Revolving Loan has a final maturity in 2013 and the LPR
II-125
LIBERTY GLOBAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
December 31, 2009, 2008 and 2007
Term Loan and LPR Delayed Draw Term Loan each have a final maturity in 2014. The Liberty Puerto Rico Bank Facility was fully drawn as of December 31, 2009.
In addition to customary restrictive covenants, prepayment requirements and events of default, including defaults on other indebtedness of Liberty Puerto Rico and its subsidiaries, the Liberty Puerto Rico Bank Facility requires compliance with the following financial covenants: (i) Net Debt to Annualized EBITDA and (ii) Annualized EBITDA to Total Cash Interest Charges, each capitalized term as defined in the Liberty Puerto Rico Bank Facility. The Liberty Puerto Rico Bank Facility permits Liberty Puerto Rico to transfer funds to its parent company (and indirectly to LGI) through loans, dividends or other distributions provided that Liberty Puerto Rico maintains compliance with applicable covenants.
The Liberty Puerto Rico Bank Facility is secured by pledges over (i) the Liberty Puerto Rico shares indirectly owned by our company and (ii) certain other assets owned by Liberty Puerto Rico. The Liberty Puerto Rico Bank Facility also requires that Liberty Puerto Rico maintain a $10 million cash collateral account to protect against losses in connection with an uninsured casualty event. This cash collateral account is reflected as long-term restricted cash in our consolidated balance sheets.
Maturities of Debt and Capital Lease Obligations
Maturities of our debt and capital lease obligations as of December 31, 2009 are presented below for the named entity and its subsidiaries, unless otherwise noted. Amounts presented below represent U.S. dollar equivalents based on December 31, 2009 exchange rates:
Debt:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | LGI
(excluding
subsidiaries) | | | UPC
Holding
(excluding
VTR) (a) | | | VTR (b) | | Unitymedia | | | Telenet | | J:COM | | Austar | | Other (c) | | | Total | |
| | | in millions | |
Year ended December 31: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2010 | | $ | — | | | $ | 8.5 | | | $ | 4.7 | | $ | — | | | $ | — | | $ | 214.4 | | $ | — | | $ | 5.3 | | | $ | 232.9 | |
2011 | | | — | | | | 0.2 | | | | 4.7 | | | — | | | | — | | | 206.7 | | | 44.0 | | | 577.2 | | | | 832.8 | |
2012 | | | — | | | | 0.2 | | | | 4.7 | | | — | | | | 110.7 | | | 167.5 | | | 89.8 | | | 810.7 | | | | 1,183.6 | |
2013 | | | — | | | | 1,465.7 | | | | 4.7 | | | — | | | | 65.9 | | | 750.3 | | | 448.9 | | | 262.9 | | | | 2,998.4 | |
2014 | | | — | | | | 2,997.6 | | | | 442.0 | | | — | | | | 681.8 | | | 541.3 | | | 158.0 | | | 169.5 | | | | 4,990.2 | |
Thereafter | | | 935.0 | | | | 6,885.3 | | | | — | | | 3,847.3 | | | | 2,079.7 | | | 139.4 | | | — | | | 1,037.5 | | | | 14,924.2 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total debt maturities | | | 935.0 | | | | 11,357.5 | | | | 460.8 | | | 3,847.3 | | | | 2,938.1 | | | 2,019.6 | | | 740.7 | | | 2,863.1 | | | | 25,162.1 | |
Fair value adjustment and unamortized discount | | | (304.3 | ) | | | (77.6 | ) | | | — | | | (84.0 | ) | | | — | | | — | | | — | | | (7.7 | ) | | | (473.6 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total debt | | $ | 630.7 | | | $ | 11,279.9 | | | $ | 460.8 | | $ | 3,763.3 | | | $ | 2,938.1 | | $ | 2,019.6 | | $ | 740.7 | | $ | 2,855.4 | | | $ | 24,688.5 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current portion | | $ | — | | | $ | 8.5 | | | $ | 4.7 | | $ | — | | | $ | — | | $ | 214.4 | | $ | — | | $ | 5.3 | | | $ | 232.9 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Noncurrent portion | | $ | 630.7 | | | $ | 11,271.4 | | | $ | 456.1 | | $ | 3,763.3 | | | $ | 2,938.1 | | $ | 1,805.2 | | $ | 740.7 | | $ | 2,850.1 | | | $ | 24,455.6 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| (a) | For purposes of this table, we have assumed that (i) the €615.5 million ($882.1 million) outstanding principal amount of the UPC Holding Senior Notes due 2014 will be repaid, refinanced or redeemed in 2013, |
II-126
LIBERTY GLOBAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
December 31, 2009, 2008 and 2007
| | (ii) Facilities M, N and Q of the UPC Broadband Holding Bank Facility will be repaid in 2014, (iii) Facility R of the UPC Holding Broadband Holding Bank Facility will be repaid in 2015, (iv) Facilities S and T of the UPC Broadband Holding Bank Facility will be repaid in 2016 and (v) Facility U of the UPC Broadband Holding Bank Facility will be repaid in 2017. |
| (b) | Amounts represent borrowings under the VTR Credit Facility, for which the source of repayment is expected to be the related cash collateral account. |
| (c) | The 2011 amount includes the €399.0 million ($571.8 million) principal amount outstanding under the UGC Convertible Notes. Although the final maturity date of the UGC Convertible Notes is April 15, 2024, holders have the right to tender all or part of their UGC Convertible Notes for purchase by UGC on April 15, 2011, April 15, 2014 and April 15, 2019, for a purchase price in euros equal to 100% of the principal amount. |
Capital lease obligations:
| | | | | | | | | | | | | | | | |
| | | J:COM | | | Telenet | | | Other | | | Total | |
| | | in millions | |
Year ended December 31: | | | | | | | | | | | | | | | | |
2010 | | $ | 228.0 | | | $ | 65.3 | | | $ | 9.2 | | | $ | 302.5 | |
2011 | | | 182.2 | | | | 62.0 | | | | 4.4 | | | | 248.6 | |
2012 | | | 139.0 | | | | 59.8 | | | | 3.8 | | | | 202.6 | |
2013 | | | 92.5 | | | | 56.1 | | | | 3.3 | | | | 151.9 | |
2014 | | | 51.7 | | | | 54.5 | | | | 3.0 | | | | 109.2 | |
Thereafter | | | 42.3 | | | | 337.3 | | | | 29.6 | | | | 409.2 | |
| | | | | | | | | | | | | | | | |
| | | 735.7 | | | | 635.0 | | | | 53.3 | | | | 1,424.0 | |
Amounts representing interest | | | (50.8 | ) | | | (190.5 | ) | | | (18.6 | ) | | | (259.9 | ) |
| | | | | | | | | | | | | | | | |
Present value of net minimum lease payments | | $ | 684.9 | | | $ | 444.5 | | | $ | 34.7 | | | $ | 1,164.1 | |
| | | | | | | | | | | | | | | | |
Current portion | | $ | 210.0 | | | $ | 37.5 | | | $ | 7.3 | | | $ | 254.8 | |
| | | | | | | | | | | | | | | | |
Noncurrent portion | | $ | 474.9 | | | $ | 407.0 | | | $ | 27.4 | | | $ | 909.3 | |
| | | | | | | | | | | | | | | | |
Non-cash Refinancing Transactions
During 2009, 2008 and 2007, we completed certain refinancing transactions that resulted in non-cash borrowings and repayments of debt aggregating $5,585.0 million, $389.0 million and $7,019.9 million, respectively.
Subsequent Events
For information regarding a financing transaction completed subsequent to December 31, 2009, see note 22.
| (11) | Deferred Construction and Maintenance Revenue |
J:COM and its subsidiaries provide rebroadcasting services to noncable television viewers who receive poor reception of broadcast television signals as a result of obstacles that have been constructed by third parties. J:COM and its subsidiaries enter into agreements with these third parties, whereby J:COM receives poor reception compensation or “PRC” (most of which is generally received at the inception of the contract) to construct and maintain cable facilities to provide rebroadcasting services to the affected viewers at no cost to the viewers during the agreement period. Revenue from these PRC agreements has been deferred and is generally recognized on a straight-line basis over periods (up to 20 years) that are consistent with the durations of the underlying agreements.
II-127
LIBERTY GLOBAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
December 31, 2009, 2008 and 2007
Our earnings from discontinued operations during 2009, 2008 and 2007 includes revenue related to these PRC arrangements of $94.6 million, $57.9 million and $47.6 million, respectively. Deferred revenue recorded under these PRC arrangements is included in our current and long-term liabilities as follows:
| | | | | | |
| | | December 31, |
| | | 2009 | | 2008 |
| | | in millions |
Current liabilities — Deferred revenue and advance payments from subscribers and others | | $ | 66.5 | | $ | 59.1 |
Other long-term liabilities | | | 632.5 | | | 722.0 |
| | | | | | |
Total | | $ | 699.0 | | $ | 781.1 |
| | | | | | |
LGI files consolidated tax returns in the U.S. The income taxes of domestic and foreign subsidiaries not included within the consolidated U.S. tax group are presented in our financial statements based on a separate return basis for each tax-paying entity or group.
Income tax benefit (expense) consists of:
| | | | | | | | | | | | |
| | | Current | | | Deferred | | | Total | |
| | | in millions | |
Year ended December 31, 2009: | | | | | | | | | | | | |
Continuing operations: | | | | | | | | | | | | |
Federal | | $ | 10.4 | | | $ | 446.9 | | | $ | 457.3 | |
State and local | | | 2.5 | | | | 18.8 | | | | 21.3 | |
Foreign | | | (25.8 | ) | | | 334.2 | | | | 308.4 | |
| | | | | | | | | | | | |
Total — continuing operations | | $ | (12.9 | ) | | $ | 799.9 | | | $ | 787.0 | |
| | | | | | | | | | | | |
Discontinued operations | | $ | (264.6 | ) | | $ | (288.7 | ) | | $ | (553.3 | ) |
| | | | | | | | | | | | |
Year ended December 31, 2008: | | | | | | | | | | | | |
Continuing operations: | | | | | | | | | | | | |
Federal | | $ | (2.3 | ) | | $ | (80.8 | ) | | $ | (83.1 | ) |
State and local | | | (1.0 | ) | | | (4.6 | ) | | | (5.6 | ) |
Foreign | | | (30.2 | ) | | | (178.0 | ) | | | (208.2 | ) |
| | | | | | | | | | | | |
Total — continuing operations | | $ | (33.5 | ) | | $ | (263.4 | ) | | $ | (296.9 | ) |
| | | | | | | | | | | | |
Discontinued operations | | $ | (167.7 | ) | | $ | 31.3 | | | $ | (136.4 | ) |
| | | | | | | | | | | | |
Year ended December 31, 2007: | | | | | | | | | | | | |
Continuing operations: | | | | | | | | | | | | |
Federal | | $ | 33.4 | | | $ | (93.5 | ) | | $ | (60.1 | ) |
State and local | | | 1.7 | | | | (4.8 | ) | | | (3.1 | ) |
Foreign | | | (35.9 | ) | | | (23.7 | ) | | | (59.6 | ) |
| | | | | | | | | | | | |
Total — continuing operations | | $ | (0.8 | ) | | $ | (122.0 | ) | | $ | (122.8 | ) |
| | | | | | | | | | | | |
Discontinued operations | | $ | (100.9 | ) | | $ | (8.4 | ) | | $ | (109.3 | ) |
| | | | | | | | | | | | |
II-128
LIBERTY GLOBAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
December 31, 2009, 2008 and 2007
Income tax benefit (expense) attributable to our earnings (loss) from continuing operations before income taxes differs from the amounts computed by applying the U.S. federal income tax rate of 35%, as a result of the following:
| | | | | | | | | | | | |
| | | Year ended December 31, | |
| | | 2009 | | | 2008 | | | 2007 | |
| | | in millions | |
Computed “expected” tax benefit (expense) | | $ | 297.2 | | | $ | 163.3 | | | $ | 95.7 | |
Basis and other differences in the treatment of items associated with investments in subsidiaries and affiliates | | | 357.5 | | | | (24.5 | ) | | | 45.9 | |
Change in valuation allowance | | | 244.3 | | | | (197.9 | ) | | | (27.3 | ) |
International rate differences | | | (126.3 | ) | | | (99.1 | ) | | | (33.2 | ) |
State and local income taxes, net of federal income taxes | | | 32.6 | | | | (3.7 | ) | | | (2.0 | ) |
Non-deductible or non-taxable interest and other expenses | | | (23.2 | ) | | | (57.7 | ) | | | (59.2 | ) |
Impairment and write-off of goodwill | | | (18.7 | ) | | | (22.8 | ) | | | (35.3 | ) |
Recognition of previously unrecognized tax benefits | | | 17.5 | | | | | | | | 34.6 | |
Foreign taxes | | | 3.3 | | | | (8.5 | ) | | | (12.6 | ) |
Enacted tax law and rate changes | | | (3.1 | ) | | | (10.6 | ) | | | (70.4 | ) |
Change in tax status of foreign consolidated subsidiary | | | — | | | | (32.8 | ) | | | — | |
Non-deductible provisions for litigation | | | — | | | | — | | | | (59.9 | ) |
Other, net | | | 5.9 | | | | (2.6 | ) | | | 0.9 | |
| | | | | | | | | | | | |
| | $ | 787.0 | | | $ | (296.9 | ) | | $ | (122.8 | ) |
| | | | | | | | | | | | |
The current and non-current components of our deferred tax assets (liabilities) are as follows:
| | | | | | | | |
| | | December 31, | |
| | | 2009 | | | 2008 | |
| | | in millions | |
Current deferred tax assets | | $ | 504.2 | | | $ | 280.8 | |
Non-current deferred tax assets | | | 461.4 | | | | 212.3 | |
Current deferred tax liabilities | | | (1.1 | ) | | | (9.1 | ) |
Non-current deferred tax liabilities | | | (890.5 | ) | | | (902.7 | ) |
| | | | | | | | |
Net deferred tax asset (liability) | | $ | 74.0 | | | $ | (418.7 | ) |
| | | | | | | | |
II-129
LIBERTY GLOBAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
December 31, 2009, 2008 and 2007
The tax effects of temporary differences that give rise to significant portions of the deferred tax assets and deferred tax liabilities are presented below:
| | | | | | | | |
| | | December 31, | |
| | | 2009 | | | 2008 | |
| | | in millions | |
Deferred tax assets: | | | | | | | | |
Net operating loss and other carryforwards | | $ | 2,815.0 | | | $ | 2,673.0 | |
Debt | | | 267.4 | | | | 454.7 | |
Deferred revenue | | | 241.4 | | | | 261.6 | |
Property and equipment, net | | | 113.3 | | | | 63.9 | |
Derivative instruments | | | 104.8 | | | | 83.4 | |
Stock-based compensation | | | 80.4 | | | | 69.9 | |
Other future deductible amounts | | | 253.1 | | | | 247.3 | |
| | | | | | | | |
Deferred tax assets | | | 3,875.4 | | | | 3,853.8 | |
Valuation allowance | | | (1,919.0 | ) | | | (2,053.0 | ) |
| | | | | | | | |
Deferred tax assets, net of valuation allowance | | | 1,956.4 | | | | 1,800.8 | |
| | | | | | | | |
Deferred tax liabilities: | | | | | | | | |
Intangible assets | | | (654.6 | ) | | | (701.7 | ) |
Investments | | | (500.9 | ) | | | (378.6 | ) |
Property and equipment, net | | | (413.9 | ) | | | (562.6 | ) |
Derivative instruments | | | (212.6 | ) | | | (241.9 | ) |
Other future taxable amounts | | | (100.4 | ) | | | (334.7 | ) |
| | | | | | | | |
Deferred tax liabilities | | | (1,882.4 | ) | | | (2,219.5 | ) |
| | | | | | | | |
Net deferred tax asset (liability) | | $ | 74.0 | | | $ | (418.7 | ) |
| | | | | | | | |
Our deferred income tax valuation allowance decreased $134.0 million in 2009. This decrease reflects the net effect of (i) the net tax benefit related to our continuing and discontinued operations of $244.1 million, (ii) the establishment of a $250.8 million valuation allowance against existing deferred tax assets following the reversal of a similar amount of deferred tax liabilities upon the receipt of a favorable tax ruling, (iii) the reversal of valuation allowances against expired net operating loss carryforwards of $211.7 million, (iv) foreign currency translation adjustments, (v) acquisitions and similar transactions and (vi) other.
II-130
LIBERTY GLOBAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
December 31, 2009, 2008 and 2007
The significant components of our tax loss carryforwards and related tax assets at December 31, 2009 are as follows:
| | | | | | | | |
Country | | Tax loss
carryforward | | Related
tax asset | | Expiration
date |
| | | in millions | | |
The Netherlands | | $ | 4,779.6 | | $ | 1,218.8 | | 2012-2019 |
United States | | | 1,037.0 | | | 384.1 | | 2012-2029 |
Luxembourg | | | 1,027.5 | | | 293.8 | | Indefinite |
France | | | 689.2 | | | 237.2 | | Indefinite |
Belgium | | | 677.7 | | | 230.3 | | Indefinite |
Switzerland | | | 508.6 | | | 106.4 | | 2010-2013 |
Ireland | | | 505.4 | | | 63.2 | | Indefinite |
Australia | | | 501.8 | | | 150.5 | | Indefinite |
Austria | | | 170.9 | | | 42.7 | | Indefinite |
Hungary | | | 126.1 | | | 24.0 | | Indefinite |
Chile | | | 80.3 | | | 13.7 | | Indefinite |
Romania | | | 62.2 | | | 10.0 | | 2010-2014 |
Japan | | | 61.6 | | | 25.1 | | 2010-2016 |
Puerto Rico | | | 16.2 | | | 6.3 | | 2012-2014 |
Spain | | | 15.8 | | | 4.7 | | 2020-2024 |
Other | | | 18.1 | | | 4.2 | | Various |
| | | | | | | | |
Total | | $ | 10,278.0 | | $ | 2,815.0 | | |
| | | | | | | | |
Net operating losses arising from the deduction of stock-based compensation are not included in the above table. These net operating losses, which aggregated $93.9 million at December 31, 2009, will not be recognized for financial reporting purposes until such time as these tax benefits can be realized as a reduction of income taxes payable.
Our tax loss carryforwards within each jurisdiction combine all companies’ tax losses (both capital and ordinary losses) in that jurisdiction, however, certain tax jurisdictions limit the ability to offset taxable income of a separate company or different tax group with the tax losses associated with another separate company or group. Some losses are limited in use due to change in control or same business tests. We intend to indefinitely reinvest earnings from certain foreign operations except to the extent the earnings are subject to current U.S. income taxes. At December 31, 2009, U.S. and non-U.S. income and withholding taxes for which a net deferred tax liability might otherwise be required have not been provided on an estimated $0.5 billion of cumulative temporary differences (including, for this purpose, any difference between the aggregate tax basis in stock of a consolidated subsidiary and the corresponding amount of the subsidiary’s net equity determined for financial reporting purposes) related to investments in foreign subsidiaries. The determination of the additional U.S. and non-U.S. income and withholding tax that would arise upon a reversal of the temporary differences is subject to offset by available foreign tax credits, subject to certain limitations, and it is impractical to estimate the amount of income and withholding tax that might be payable.
Because we have controlling interests in subsidiaries that do business in foreign countries, such subsidiaries are considered to be ‘‘controlled foreign corporations’’ (CFCs) under U.S. tax law. In general, our pro rata share of certain income earned by these subsidiaries that are CFCs during a taxable year when such subsidiaries have positive current or accumulated earnings and profits will be included in our income to the extent of the earnings and profits when the income is earned, regardless of whether the income is distributed to us. The income, often referred
II-131
LIBERTY GLOBAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
December 31, 2009, 2008 and 2007
to as ‘‘Subpart F income,’’ generally includes, but is not limited to, such items as interest, dividends, royalties, gains from the disposition of certain property, certain exchange gains in excess of exchange losses, and certain related party sales and services income.
In addition, a U.S. corporation that is a shareholder in a CFC may be required to include in its income its pro rata share of the CFC’s increase in the average adjusted tax basis of any investment in U.S. property (including intercompany receivables from U.S. entities) held by a wholly- or majority-owned CFC to the extent that the CFC has positive current or accumulated earnings and profits. This is the case even though the U.S. corporation may not have received any actual cash distributions from the CFC.
In general, a U.S. corporation may claim a foreign tax credit against its U.S. federal income tax expense for foreign income taxes paid or accrued. A U.S. corporation may also claim a credit for foreign income taxes paid or accrued on the earnings of a foreign corporation paid to the U.S. corporation as a dividend.
Our ability to claim a foreign tax credit for dividends received from our foreign subsidiaries or foreign taxes paid or accrued is subject to various significant limitations under U.S. tax laws including a limited carry back and carry forward period. Some of our operating companies are located in countries with which the U.S. does not have income tax treaties. Because we lack treaty protection in these countries, we may be subject to high rates of withholding taxes on distributions and other payments from these operating companies and may be subject to double taxation on our income. Limitations on the ability to claim a foreign tax credit, lack of treaty protection in some countries, and the inability to offset losses in one foreign jurisdiction against income earned in another foreign jurisdiction could result in a high effective U.S. federal tax rate on our earnings. Since substantially all of our revenue is generated abroad, including in jurisdictions that do not have tax treaties with the U.S., these risks are greater for us than for companies that generate most of their revenue in the U.S. or in jurisdictions that have these treaties.
Through our subsidiaries, we maintain a presence in many foreign countries. Many of these countries maintain highly complex tax regimes that differ significantly from the system of income taxation used in the U.S. We have accounted for the effect of foreign taxes based on what we believe is reasonably expected to apply to us and our subsidiaries based on tax laws currently in effect or reasonable interpretations of these laws. Because some foreign jurisdictions do not have systems of taxation that are as well established as the system of income taxation used in the U.S. or tax regimes used in other major industrialized countries, it may be difficult to anticipate how foreign jurisdictions will tax our and our subsidiaries’ current and future operations.
Although we intend to take reasonable tax planning measures to limit our tax exposures, there can be no assurance we will be able to do so.
We and our subsidiaries file various consolidated and stand alone income tax returns in U.S. federal and state jurisdictions and in various foreign jurisdictions. In the normal course of business, our income tax filings are subject to review by various taxing authorities. In connection with such reviews, disputes could arise with the taxing authorities over the interpretation or application of certain income tax rules related to our business in that tax jurisdiction. Such disputes may result in future tax and interest assessments by these taxing authorities. The ultimate resolution of tax contingencies will take place upon the earlier of (i) the settlement date with the applicable taxing authorities in either cash or agreement of income tax positions or (ii) the date when the tax authorities are statutorily prohibited from adjusting the company’s tax computations.
With a few exceptions in certain foreign jurisdictions, tax returns filed by our company or our subsidiaries for years prior to 2004 are no longer subject to examination by tax authorities. During 2008, the Internal Revenue
II-132
LIBERTY GLOBAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
December 31, 2009, 2008 and 2007
Service (IRS) commenced examinations of most of the U.S. federal income tax returns that we or our domestic subsidiaries filed for the 2005 and 2006 tax years. Most of these audits are anticipated to be completed in 2010. Certain of our foreign subsidiaries are also currently involved in income tax examinations in various foreign jurisdictions in which we operate, including Chile (2002 through 2005), Australia (2004 through 2006), the UK (2007), France (2006 and 2007), Czech Republic (2006 and 2007), Hungary (2003 through 2007) and Romania (2007). Any adjustments that might arise from the foregoing examinations are not expected to have a material impact on our consolidated financial position or results of operations.
The changes in our unrecognized tax benefits during 2009 are summarized below (in millions):
| | | | |
Balance at January 1, 2009 | | $ | 424.6 | |
Reductions for tax positions of prior years | | | (75.1 | ) |
Additions based on tax positions related to the current year | | | 60.5 | |
Lapse of statute of limitations | | | (15.6 | ) |
Additions for tax positions of prior years | | | 8.6 | |
Foreign currency translation | | | (2.4 | ) |
| | | | |
Balance at December 31, 2009 | | $ | 400.6 | |
| | | | |
No assurance can be given that any of these tax benefits will be recognized or realized.
As of December 31, 2009, our unrecognized tax benefits included $356.1 million of tax benefits that would have a favorable impact on our effective income tax rate if ultimately recognized, after considering amounts that we would expect to be offset by valuation allowances.
During 2010, it is reasonably possible that the resolution of currently ongoing examinations by tax authorities could result in changes to our unrecognized tax benefits related to tax positions taken as of December 31, 2009. We do not expect that any such changes will have a material impact on our unrecognized tax benefits. Our unrecognized tax benefits at December 31, 2009 include $176.7 million that were eliminated upon the February 18, 2010 sale of the J:COM Disposal Group. This reduction will not impact our effective income tax rate. No assurance can be given as to the nature or impact of any other changes in our unrecognized tax positions during 2010.
During 2009, 2008, and 2007, our income tax benefit (expense) includes income tax expense (benefit) of $9.6 million, $13.6 million and ($3.9 million), respectively, representing the net accrual (release) of interest and penalties during the period. These amounts include $10.2 million, $10.2 million and $1.3 million, respectively, related to our discontinued operations. In addition, our other long-term liabilities include accrued interest and penalties of $34.9 million at December 31, 2009.
Capitalization
Our authorized capital stock consists of (i) 1,050,000,000 shares of common stock, par value $.01 per share, of which 500,000,000 shares are designated LGI Series A common stock, 50,000,000 shares are designated LGI Series B common stock and 500,000,000 shares are designated LGI Series C common stock and (ii) 50,000,000 shares of LGI preferred stock, par value $.01 per share. LGI’s restated certificate of incorporation authorizes the board of directors to authorize the issuance of one or more series of preferred stock.
Under LGI’s restated certificate of incorporation, holders of LGI Series A common stock are entitled to one vote for each share of such stock held, and holders of LGI Series B common stock are entitled to 10 votes for each
II-133
LIBERTY GLOBAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
December 31, 2009, 2008 and 2007
share of such stock held, on all matters submitted to a vote of LGI stockholders at any annual or special meeting. Holders of LGI Series C common stock are not entitled to any voting powers, except as required by Delaware law (in which case holders of LGI Series C common stock are entitled to 1/100th of a vote per share).
Each share of LGI Series B common stock is convertible into one share of LGI Series A common stock. One share of LGI Series A common stock is reserved for issuance for each share of LGI Series B common stock that is either issued or subject to future issuance pursuant to outstanding stock options. At December 31, 2009, there were (i) 4,326,000, 887,227 and 7,415,496 shares of LGI Series A, Series B and Series C common stock, respectively, reserved for issuance pursuant to outstanding stock options, (ii) 4,174,146 and 4,123,953 shares of LGI Series A and Series C common stock, respectively, reserved for issuance pursuant to outstanding SARs, (iii) 35,328,424 and 17,621,205 shares of LGI Series A and Series C common stock, respectively, reserved for issuance upon conversion of the LGI and UGC Convertible Notes and (iv) 650,830 and 650,828 shares of LGI Series A and Series C common stock, respectively, reserved for issuance pursuant to outstanding restricted stock units. In addition to these amounts, one share of LGI Series A common stock is reserved for issuance for each share of LGI Series B common stock that is either issued (9,369,101 shares) or subject to future issuance pursuant to outstanding stock options (887,227 shares).
Subject to any preferential rights of any outstanding series of our preferred stock, the holders of LGI Series A, Series B and Series C common stock will be entitled to such dividends as may be declared from time to time by our board of directors from funds available therefor. Except with respect to certain share distributions, whenever a dividend is paid to the holder of one of our series of common stock, we shall also pay to the holders of the other series of our common stock an equal per share dividend. There are currently no restrictions on our ability to pay dividends in cash or stock.
In the event of our liquidation, dissolution and winding up, after payment or provision for payment of our debts and liabilities and subject to the prior payment in full of any preferential amounts to which our preferred stockholders may be entitled, the holders of LGI Series A, Series B and Series C common stock will share equally, on a share for share basis, in our assets remaining for distribution to the holders of LGI common stock.
Private Placement
In November 2009, we sold 4,500,000 shares of our LGI Series A common stock and 1,500,000 shares of our LGI Series C common stock at $21.375 per share in a private placement transaction (the Private Placement). We also provided certain registration rights covering the shares issued in the Private Placement pursuant to a registration rights agreement. The net proceeds of $126.6 million after deducting commissions were used to fund a portion of the Unitymedia Purchase Price, as defined in note 22.
Stock Repurchases
During 2009, 2008 and 2007, our board of directors authorized various stock repurchase programs. Under these plans, we were authorized to acquire the specified amount of our LGI Series A and Series C common stock from time to time through open market transactions or privately negotiated transactions, which may include derivative transactions. The timing of the repurchase of shares pursuant to our stock repurchase programs, which may be suspended or discontinued at any time, will depend on a variety of factors, including market conditions. Subsequent to December 31, 2009, our board of directors increased the amount authorized under our current repurchase program by an additional $350.0 million. As of February 19, 2010, the remaining amount authorized under this program was $538.5 million.
II-134
LIBERTY GLOBAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
December 31, 2009, 2008 and 2007
In addition to the share repurchase programs described above, we completed three separate modified Dutch auction self-tender offers during 2007.
The following table provides details of our stock repurchases during 2009, 2008 and 2007:
| | | | | | | | | | | | | |
| | | LGI Series A common stock | | LGI Series C common stock | | Total cost (a) |
Purchase date | | Shares
purchased | | Average price
paid per share (a) | | Shares
purchased | | Average price
paid per share (a) | |
| | | | | | | | | | | in millions |
Stock purchased pursuant to repurchase programs during: | | | | | | | | | | | | | |
2009 | | 8,156,567 | | $ | 18.36 | | 15,547,602 | | $ | 16.53 | | $ | 406.8 |
| | | | | | | | | | | | | |
2008 | | 39,065,387 | | $ | 30.24 | | 35,084,656 | | $ | 29.52 | | $ | 2,217.1 |
| | | | | | | | | | | | | |
2007 | | 5,469,397 | | $ | 38.57 | | 11,361,890 | | $ | 37.06 | | $ | 632.0 |
| | | | | | | | | | | | | |
Stock purchased pursuant to modified Dutch auction self-tender offers (b): | | | | | | | | | | | | | |
September 17, 2007 | | 5,682,000 | | $ | 43.09 | | 9,510,517 | | $ | 40.09 | | $ | 626.1 |
April 25, 2007 | | 7,882,862 | | | 35.21 | | 724,183 | | | 32.86 | | | 301.4 |
January 10, 2007 | | 5,084,746 | | | 29.66 | | 5,246,590 | | | 28.74 | | | 301.6 |
| | | | | | | | | | | | | |
Total pursuant to self-tender offers | | 18,649,608 | | $ | 36.10 | | 15,481,290 | | $ | 35.91 | | $ | 1,229.1 |
| | | | | | | | | | | | | |
Total purchases (including purchases pursuant to self-tender offers) during: | | | | | | | | | | | | | |
2009 | | 8,156,567 | | $ | 18.36 | | 15,547,602 | | $ | 16.53 | | $ | 406.8 |
| | | | | | | | | | | | | |
2008 | | 39,065,387 | | $ | 30.24 | | 35,084,656 | | $ | 29.52 | | $ | 2,217.1 |
| | | | | | | | | | | | | |
2007 | | 24,119,005 | | $ | 36.66 | | 26,843,180 | | $ | 36.39 | | $ | 1,861.0 |
| | | | | | | | | | | | | |
| (a) | Includes direct acquisition costs. |
| (b) | Shares purchased pursuant to the self-tender offers were not applied against the authorized amounts of our stock repurchase programs. |
Subsidiary Stock Issuances, Dividends and Distributions
Telenet— On May 28, 2009, Telenet’s shareholders approved a distribution of €0.50 per share or €55.9 million ($76.1 million at the average rate for the period). This distribution, which was accrued by Telenet following shareholder approval, was paid on September 1, 2009. Our share of this capital distribution was €28.0 million ($40.9 million at the average rate for the period) and the noncontrolling interest owners’ share was €27.9 million ($40.3 million at the average rate for the period). The noncontrolling interest owners’ share of this distribution has been reflected as a reduction of noncontrolling interests’ equity in our consolidated statement of equity.
On November 19, 2007, Telenet commenced the distribution of €655.9 million ($961.6 million at the transaction date) to its shareholders. Our share of this capital distribution was €335.2 million ($491.4 million at the transaction date).
II-135
LIBERTY GLOBAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
December 31, 2009, 2008 and 2007
J:COM— During the third quarter of 2008 and the first quarter of 2009, J:COM paid dividends to its shareholders of ¥500 per share or ¥3.428 billion ($31.8 million at the applicable rates) and ¥250 per share or ¥1.715 billion ($18.3 million at the applicable rates), respectively. During the second quarter of 2009, Super Media distributed substantially all of its share of the proceeds from these J:COM dividends to our company and Sumitomo. During the third quarter of 2009, J:COM paid dividends to its shareholders of ¥490 per share or ¥3.361 billion ($36.0 million at the applicable rates) and Super Media distributed substantially all of its share of the proceeds from this J:COM dividend to our company and Sumitomo. After deducting withholding taxes, our share of these J:COM dividends was ¥3.063 billion ($32.2 million at the transaction dates) and the noncontrolling interest owners’ share was ¥5.146 billion ($52.7 million at the average rates for the periods). The noncontrolling interest owners’ share of the J:COM dividends has been reflected as a reduction of noncontrolling interests’ equity in our consolidated statements of equity.
Austar— On April 1, 2008, Austar issued 54,025,795 ordinary shares upon the vesting of certain Class B shares that were originally issued pursuant to an executive compensation plan. Proceeds of AUD 7.5 million ($7.1 million at the average rate for the period) were received by Austar in conjunction with the repayment of the shareholders’ loans associated with the Class B shares. Subsequently, on May 13, 2008, 12,200,000 of these newly issued ordinary shares were purchased by another LGI subsidiary for aggregate cash consideration of AUD 15.3 million ($14.4 million at the transaction date). Also, Austar paid aggregate cash consideration of AUD 55.0 million ($51.9 million at the average rate for the period) to repurchase 46,303,184 of its ordinary shares from public shareholders during the second quarter of 2008 pursuant to a stock repurchase plan. As a result of the foregoing transactions, LGI’s indirect ownership interest in Austar increased from 53.4% to 54.0%, and we recorded an increase to our goodwill of $50.6 million and a decrease to our additional paid-in capital of $8.6 million.
In connection with our December 2005 acquisition of a controlling interest in Austar, we recorded the noncontrolling interests’ share of Austar’s stockholders’ deficit at the acquisition date as a decrease to our additional paid-in capital. With the exception of a period during the first three quarters of 2007 when Austar reported equity and we recorded the noncontrolling interests’ share of Austar’s equity movements as adjustments of noncontrolling interests in our consolidated balance sheet, we have recorded all subsequent changes in the noncontrolling interests’ share of Austar’s equity movements as adjustments to our additional paid-in capital.
On November 1, 2007, Austar distributed AUD 299.9 million ($274.8 million at the transaction date) to its shareholders. Our share of this capital distribution was AUD 160.1 million ($146.7 million at the transaction date). The noncontrolling interest owners’ share of this capital distribution of AUD 124.5 million ($114.1 million at the transaction date) has been reflected as a reduction of additional paid-in capital in our 2007 consolidated statement of equity.
Other
During 2009, 2008 and 2007, we recorded adjustments to additional paid-in capital associated with the dilution of our ownership interests in, and the equity transactions of, certain of our subsidiaries and affiliates.
Restricted Net Assets
The ability of certain of our subsidiaries to distribute or loan all or a portion of their net assets to our company is limited by the terms of applicable debt facilities. At December 31, 2009, the majority of our net assets represented net assets of our subsidiaries that were subject to such limitations.
II-136
LIBERTY GLOBAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
December 31, 2009, 2008 and 2007
| (14) | Stock Incentive Awards |
As discussed in note 3, our stock-based compensation expense is based on the stock incentive awards held by our and our subsidiaries’ employees, including stock incentive awards related to LGI shares and the shares of certain of our subsidiaries. The following table summarizes our stock-based compensation expense:
| | | | | | | | | | |
| | | Year ended December 31, |
| | | 2009 | | 2008 | | | 2007 |
| | | in millions |
LGI common stock: | | | | | | | | | | |
LGI performance plans | | $ | 64.6 | | $ | 94.4 | | | $ | 108.2 |
Stock options, SARs, restricted shares and restricted share units | | | 42.4 | | | 44.0 | | | | 47.3 |
| | | | | | | | | | |
Total LGI common stock | | | 107.0 | | | 138.4 | | | | 155.5 |
Restricted shares of LGI and Zonemedia Enterprises Ltd. (Zonemedia) (a) | | | — | | | — | | | | 16.2 |
Austar Performance Plan | | | 15.9 | | | 16.0 | | | | 9.5 |
Other | | | 6.9 | | | (0.9 | ) | | | 12.2 |
| | | | | | | | | | |
Total | | $ | 129.8 | | $ | 153.5 | | | $ | 193.4 |
| | | | | | | | | | |
Included in: | | | | | | | | | | |
Continuing operations: | | | | | | | | | | |
Operating expense | | $ | 9.6 | | $ | 9.6 | | | $ | 11.9 |
S&A expense | | | 119.5 | | | 143.4 | | | | 180.3 |
| | | | | | | | | | |
Total — continuing operations | | | 129.1 | | | 153.0 | | | | 192.2 |
Discontinued operations | | | 0.7 | | | 0.5 | | | | 1.2 |
| | | | | | | | | | |
Total | | $ | 129.8 | | $ | 153.5 | | | $ | 193.4 |
| | | | | | | | | | |
| (a) | These restricted shares were issued in connection with our January 2005 acquisition of Zonemedia. The 2007 amount includes $12.8 million of stock-based compensation that was recognized on an accelerated basis in connection with the third quarter 2007 execution of certain agreements between a subsidiary of Chellomedia and the holders of these restricted shares. No further compensation expense will be recognized in connection with these restricted stock awards. |
The following table provides certain information related to stock-based compensation not yet recognized as of December 31, 2009:
| | | | | | | | | | | | |
| | | December 31, 2009 |
| | | LGI Series A,
Series B and
Series C
common
stock (a) | | LGI
performance
plans (b) | | Telenet
Employee
Stock
Option
Plans (c) | | Austar
Performance
Plan (d) |
Total compensation expense not yet recognized (in millions) | | $ | 66.9 | | $ | 57.4 | | $ | 11.6 | | $ | 8.9 |
| | | | | | | | | | | | |
Weighted average period remaining for expense recognition (in years) | | | 2.5 | | | 1.8 | | | 2.9 | | | 1.8 |
| | | | | | | | | | | | |
| (a) | Amounts relate to the LGI incentive plans (including the Transitional Plan) and the UGC incentive plans described below. |
| (b) | Amounts relate primarily to the LGI Performance Plans described below. |
| (c) | Amounts relate to the Telenet Employee Stock Option Plans described below. |
| (d) | Amounts relate to the Austar Performance Plan described below. |
II-137
LIBERTY GLOBAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
December 31, 2009, 2008 and 2007
The following table summarizes certain information related to the incentive awards granted and exercised pursuant to the LGI and UGC incentive plans described below:
| | | | | | | | | |
| | | Year ended December 31, |
| | | 2009 | | 2008 | | 2007 |
LGI Series A, Series B and Series C common stock: | | | | | | | | | |
Assumptions used to estimate fair value of awards granted: | | | | | | | | | |
Risk-free interest rate | | | 1.42 – 3.81% | | | 2.48 – 3.96% | | | 4.56 – 5.02% |
Expected life | | | 3.2 – 8.2 years | | | 4.5 – 6.0 years | | | 4.5 – 6.0 years |
Expected volatility | | | 43.0 – 56.8% | | | 24.0 – 43.0% | | | 22.40 – 25.20% |
Expected dividend yield | | | none | | | none | | | none |
Weighted average grant-date fair value per share of awards granted: | | | | | | | | | |
Options | | $ | 8.08 | | $ | 10.23 | | $ | 10.69 |
SARs | | $ | 6.26 | | $ | 9.84 | | $ | 10.19 |
Restricted stock | | $ | 12.71 | | $ | 35.42 | | $ | 36.46 |
Total intrinsic value of awards exercised (in millions): | | | | | | | | | |
Options | | $ | 15.2 | | $ | 12.1 | | $ | 44.4 |
SARs | | $ | 4.4 | | $ | 28.2 | | $ | 75.0 |
Cash received from exercise of options (in millions) | | $ | 11.4 | | $ | 17.9 | | $ | 42.9 |
Income tax benefit related to stock-based compensation (in millions) | | $ | 32.8 | | $ | 36.3 | | $ | 30.1 |
Stock Incentive Plans — LGI Common Stock
The LGI Incentive Plan
The Liberty Global, Inc. 2005 Incentive Plan, as amended and restated effective October 31, 2006 (the LGI Incentive Plan) is administered by the compensation committee of our board of directors. The compensation committee of our board of directors has full power and authority to grant eligible persons the awards described below and to determine the terms and conditions under which any awards are made. The incentive plan is designed to provide additional remuneration to certain employees and independent contractors for exceptional service and to encourage their investment in our company. The compensation committee may grant non-qualified stock options, SARs, restricted shares, stock units, cash awards, performance awards or any combination of the foregoing under the incentive plan (collectively, awards).
The maximum number of shares of LGI common stock with respect to which awards may be issued under the incentive plan is 50 million, subject to anti-dilution and other adjustment provisions of the LGI Incentive Plan, of which no more than 25 million shares may consist of LGI Series B common stock. With limited exceptions, no person may be granted in any calendar year awards covering more than four million shares of our common stock, of which no more than two million shares may consist of LGI Series B common stock. In addition, no person may receive payment for cash awards during any calendar year in excess of $10 million. Shares of our common stock issuable pursuant to awards made under the incentive plan are made available from either authorized but unissued shares or shares that have been issued but reacquired by our company. Options and SARs under the LGI Incentive Plan issued prior to the LGI Combination generally vest at the rate of 20% per year on each anniversary of the grant date and expire 10 years after the grant date. Options and SARs under the LGI Incentive Plan issued after the LGI Combination generally (i) vest 12.5% on the six month anniversary of the grant date and then vest at a rate of 6.25% each quarter thereafter and (ii) expire seven years after the grant date. The LGI Incentive Plan had 25,682,950 shares available for grant as of December 31, 2009 before considering any shares that might be issued in satisfaction
II-138
LIBERTY GLOBAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
December 31, 2009, 2008 and 2007
of our obligations under the LGI Performance Plans, as described below. These shares may be awarded at or above fair value in any series of stock, except that no more than 23,372,168 shares may be awarded in LGI Series B common stock.
The LGI Directors Incentive Plan
The Liberty Global, Inc. 2005 Nonemployee Director Incentive Plan, as amended and restated effective November 1, 2006 (the LGI Directors Incentive Plan) is designed to provide a method whereby non-employee directors may be awarded additional remuneration for the services they render on our board of directors and committees of our board of directors, and to encourage their investment in capital stock of our company. The LGI Directors Incentive Plan is administered by our full board of directors. Our board of directors has the full power and authority to grant eligible non-employee directors the awards described below and to determine the terms and conditions under which any awards are made, and may delegate certain administrative duties to our employees.
Our board of directors may grant awards under the LGI Directors Incentive Plan. Only non-employee members of our board of directors are eligible to receive awards under the LGI Directors Incentive Plan. The maximum number of shares of our common stock with respect to which awards may be issued under the LGI Directors Incentive Plan is 10 million, subject to anti-dilution and other adjustment provisions, of which no more than five million shares may consist of LGI Series B common stock. Shares of our common stock issuable pursuant to awards made under the LGI Directors Incentive Plan will be made available from either authorized but unissued shares or shares that have been issued but reacquired by our company. Options issued prior to the LGI Combination under the LGI Directors Incentive Plan vest on the first anniversary of the grant date and expire 10 years after the grant date. Options issued after the LGI Combination under the LGI Directors Incentive Plan will vest as to one-third on the date of the first annual meeting of stockholders following the grant date and as to an additional one-third on the date of the second and third annual meetings of stockholders following the grant date, provided the director continues to serve as director on such date, and expire 10 years after the grant date. The LGI Directors Incentive Plan had 9,244,985 shares available for grant as of December 31, 2009. These shares may be awarded at or above fair value in any series of stock, except that no more than five million shares may be awarded in LGI Series B common stock.
During 2007, the exercise price of certain options granted in 2004 by UGC to two of our current non-employee directors was increased. This repricing was effected in order to comply with the terms of the plan pursuant to which such options were issued. In order to compensate such directors for the decrease in value associated with this repricing, we granted an aggregate 7,862 restricted stock units for LGI Series A common stock and 7,912 restricted stock units for LGI Series C common stock to said directors, under the LGI Directors Incentive Plan. Each restricted stock unit represents a right to receive one share of LGI Series A or Series C common stock, as the case may be. The aggregate grant date fair value of these restricted stock units is equal to the aggregate decrease in value associated with the repricing. All of the restricted stock units vested in full on January 5, 2008.
The Transitional Plan
In 2004, options to acquire shares of LGI Series A, Series B and Series C common stock were issued to LGI International’s directors and employees, Liberty Media’s directors and certain of its employees pursuant to the LGI International Transitional Stock Adjustment Plan (the Transitional Plan). At the time of issuance, such options had remaining terms and vesting provisions equivalent to those of the respective Liberty Media stock incentive awards that were adjusted. No new grants will be made under the Transitional Plan.
UGC Equity Incentive Plan, UGC Director Plans and UGC Employee Plan
Options, restricted stock and SARs were granted to employees and directors of UGC prior to the LGI Combination under these plans. No new grants will be made under these plans.
II-139
LIBERTY GLOBAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
December 31, 2009, 2008 and 2007
Stock Award Activity — LGI Common Stock
The following tables summarize the LGI stock award activity during 2009 under the LGI and UGC incentive plans, as described above. The tables also include activity related to LGI stock awards granted to directors and employees of Liberty Media as described above.
| | | | | | | | | | | |
Options — LGI Series A common stock: | | Number of
shares | | | Weighted
average
exercise price | | Weighted
average
remaining
contractual
term | | Aggregate
intrinsic value |
| | | | | | | | in years | | in millions |
Outstanding at January 1, 2009 | | 5,435,145 | | | $ | 21.83 | | | | | |
Granted | | 65,000 | | | $ | 14.91 | | | | | |
Expired or canceled | | (470,539 | ) | | $ | 53.40 | | | | | |
Forfeited | | (71,665 | ) | | $ | 25.51 | | | | | |
Exercised | | (631,941 | ) | | $ | 10.43 | | | | | |
| | | | | | | | | | | |
Outstanding at December 31, 2009 | | 4,326,000 | | | $ | 19.90 | | 3.2 | | $ | 16.9 |
| | | | | | | | | | | |
Exercisable at December 31, 2009 | | 4,083,393 | | | $ | 19.63 | | 3.0 | | $ | 16.3 |
| | | | | | | | | | | |
| | | | | | | | | | | |
Options — LGI Series B common stock: | | Number of
shares | | | Weighted
average
exercise price | | Weighted
average
remaining
contractual
term | | Aggregate
intrinsic value |
| | | | | | | | in years | | in millions |
Outstanding at January 1, 2009 | | 3,066,716 | | | $ | 20.01 | | | | | |
Granted | | — | | | $ | — | | | | | |
Expired or canceled | | — | | | $ | — | | | | | |
Forfeited | | — | | | $ | — | | | | | |
Exercised | | (2,179,489 | ) | | $ | 20.05 | | | | | |
| | | | | | | | | | | |
Outstanding and exercisable at December 31, 2009 | | 887,227 | | | $ | 19.92 | | 1.2 | | $ | 1.8 |
| | | | | | | | | | | |
| | | | | | | | | | | |
Options — LGI Series C common stock: | | Number of
shares | | | Weighted
average
exercise price | | Weighted
average
remaining
contractual
term | | Aggregate
intrinsic value |
| | | | | | | | in years | | in millions |
Outstanding at January 1, 2009 | | 8,353,012 | | | $ | 20.00 | | | | | |
Granted | | 65,000 | | | $ | 14.82 | | | | | |
Expired or canceled | | (470,539 | ) | | $ | 50.05 | | | | | |
Forfeited | | (71,665 | ) | | $ | 24.09 | | | | | |
Exercised | | (460,312 | ) | | $ | 10.42 | | | | | |
| | | | | | | | | | | |
Outstanding at December 31, 2009 | | 7,415,496 | | | $ | 18.61 | | 3.1 | | $ | 30.2 |
| | | | | | | | | | | |
Exercisable at December 31, 2009 | | 7,172,889 | | | $ | 18.44 | | 3.0 | | $ | 29.5 |
| | | | | | | | | | | |
II-140
LIBERTY GLOBAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
December 31, 2009, 2008 and 2007
| | | | | | | | |
Restricted stock and restricted stock units — LGI Series A common stock: | | Number of
shares | | | Weighted
average
grant-date
fair value
per share | | Weighted
average
remaining
contractual
term |
| | | | | | | | in years |
Outstanding at January 1, 2009 | | 639,792 | | | $ | 31.79 | | |
Granted | | 2,485,888 | | | $ | 12.77 | | |
Expired or canceled | | — | | | $ | — | | |
Forfeited | | (63,292 | ) | | $ | 28.32 | | |
Released from restrictions | | (2,350,914 | ) | | $ | 14.02 | | |
| | | | | | | | |
Outstanding at December 31, 2009 | | 711,474 | | | $ | 24.36 | | 2.6 |
| | | | | | | | |
| | | | | | | | |
Restricted stock and restricted stock units — LGI Series B common stock: | | Number of
shares | | | Weighted
average
grant-date
fair value
per share | | Weighted
average
remaining
contractual
term |
| | | | | | | | in years |
Outstanding at January 1, 2009 | | 11,854 | | | $ | 22.23 | | |
Granted | | — | | | $ | — | | |
Expired or canceled | | — | | | $ | — | | |
Forfeited | | — | | | $ | — | | |
Released from restrictions | | (11,854 | ) | | $ | 22.23 | | |
| | | | | | | | |
Outstanding at December 31, 2009 | | — | | | $ | — | | — |
| | | | | | | | |
| | | | | | | | |
Restricted stock and restricted stock units — LGI Series C common stock: | | Number of
shares | | | Weighted
average
grant-date
fair value
per share | | Weighted
average
remaining
contractual
term |
| | | | | | | | in years |
Outstanding at January 1, 2009 | | 651,450 | | | $ | 29.78 | | |
Granted | | 2,406,434 | | | $ | 12.65 | | |
Expired or canceled | | — | | | $ | — | | |
Forfeited | | (63,076 | ) | | $ | 26.87 | | |
Released from restrictions | | (2,283,336 | ) | | $ | 13.81 | | |
| | | | | | | | |
Outstanding at December 31, 2009 | | 711,472 | | | $ | 23.37 | | 2.6 |
| | | | | | | | |
| | | | | | | | | | | |
SARs — LGI Series A common stock: | | Number of
shares | | | Weighted
average
base price | | Weighted
average
remaining
contractual
term | | Aggregate
intrinsic value |
| | | | | | | | in years | | in millions |
Outstanding at January 1, 2009 | | 3,958,980 | | | $ | 25.27 | | | | | |
Granted | | 2,061,283 | | | $ | 15.83 | | | | | |
Expired or canceled | | (1,488,940 | ) | | $ | 36.82 | | | | | |
Forfeited | | (150,309 | ) | | $ | 27.77 | | | | | |
Exercised | | (206,868 | ) | | $ | 13.59 | | | | | |
| | | | | | | | | | | |
Outstanding at December 31, 2009 | | 4,174,146 | | | $ | 16.98 | | 4.7 | | $ | 21.3 |
| | | | | | | | | | | |
Exercisable at December 31, 2009 | | 2,328,354 | | | $ | 17.67 | | 3.5 | | $ | 10.5 |
| | | | | | | | | | | |
II-141
LIBERTY GLOBAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
December 31, 2009, 2008 and 2007
| | | | | | | | | | | |
SARs — LGI Series C common stock: | | Number of
Shares | | | Weighted
average
base price | | Weighted
average
remaining
contractual
term | | Aggregate
intrinsic value |
| | | | | | | | in years | | in millions |
Outstanding at January 1, 2009 | | 3,993,297 | | | $ | 23.75 | | | | | |
Granted | | 2,060,583 | | | $ | 15.65 | | | | | |
Expired or canceled | | (1,487,540 | ) | | $ | 34.43 | | | | | |
Forfeited | | (150,309 | ) | | $ | 26.35 | | | | | |
Exercised | | (292,078 | ) | | $ | 12.34 | | | | | |
| | | | | | | | | | | |
Outstanding at December 31, 2009 | | 4,123,953 | | | $ | 16.57 | | 4.8 | | $ | 21.7 |
| | | | | | | | | | | |
Exercisable at December 31, 2009 | | 2,277,894 | | | $ | 17.10 | | 3.6 | | $ | 10.6 |
| | | | | | | | | | | |
At December 31, 2009, total SARs outstanding included 136,538 LGI Series A common stock capped SARs and 136,538 LGI Series C common stock capped SARs, all of which were exercisable. The holder of an LGI Series A common stock capped SAR will receive the difference between $6.84 and the lesser of $10.90 or the market price of LGI Series A common stock on the date of exercise. The holder of an LGI Series C common stock capped SAR will receive the difference between $6.48 and the lesser of $10.31 or the market price of LGI Series C common stock on the date of exercise.
Exchange Offer for LGI Options and SARs
On May 13, 2009, we commenced an option and SAR exchange offer for certain outstanding LGI equity awards (Eligible Awards) granted under the LGI Incentive Plan. Under the terms of the exchange offer, certain LGI employees, other than those of our senior executives who hold Eligible Awards, were given the opportunity to exchange Eligible Awards for the grant of new SARs on a 2-for-1 basis (exchange two existing options or SARs for one new SAR). Pursuant to the exchange offer, which was completed on June 16, 2009, eligible participants tendered, and LGI accepted for cancellation and exchange, Eligible Awards consisting of options and SARs covering an aggregate of 1,789,210 shares of LGI Series A common stock and 1,787,810 shares of LGI Series C common stock from 170 participants, representing approximately 99% of the total Series A and Series C shares underlying the options and SARs eligible for exchange. On June 16, 2009, after the cancellation of the tendered Eligible Awards, LGI granted new SARs to the exchange offer participants in respect of 894,627 shares of LGI Series A common stock and 893,927 shares of LGI Series C common stock, as applicable. The new SARs have a base price equal to $14.73 per share and $14.50 per share of LGI Series A and Series C common stock, respectively, which represents the closing price of such stock on June 16, 2009. The new SARs (i) vest 12.5% on November 1, 2009 and then vest at a rate of 6.25% each quarter thereafter and (ii) expire on May 1, 2016. This exchange did not have a significant impact on our stock-based compensation expense for the year ended December 31, 2009.
LGI Performance Plans
During the fourth quarter of 2006, the compensation committee of our board of directors and our board of directors authorized the implementation of a new performance-based incentive plan for our senior executives (the LGI Senior Executive Performance Plan) pursuant to the LGI 2005 Incentive Plan. In January 2007, the compensation committee authorized the implementation of a similar performance-based incentive plan (the LGI Management Performance Plan and together with the LGI Senior Executive Performance Plan, the LGI Performance Plans) pursuant to the LGI Incentive Plan, for certain management-level employees not participating in the LGI Senior Executive Performance Plan. The LGI Performance Plans are five-year plans, with a two-year
II-142
LIBERTY GLOBAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
December 31, 2009, 2008 and 2007
performance period, beginning January 1, 2007, and a three-year service period beginning January 1, 2009. At the end of the two-year performance period, each participant became eligible to receive varying percentages of the maximum achievable award specified for such participant based on our achievement of specified compound annual growth rates (CAGR) in consolidated operating cash flow (see note 20), adjusted for events such as acquisitions, dispositions and changes in foreign currency exchange rates that affect comparability (OCF CAGR), and the participant’s annual performance ratings during the performance period.
Earned awards are payable in six equal semi-annual installments on each March 31 and September 30 commencing on March 31, 2009, subject to forfeiture upon certain events of termination of employment or acceleration in certain circumstances. Further, the compensation committee has the discretion to reduce the unpaid balance of an earned award based on an assessment of the participant’s individual job performance during the service period. Each installment of the earned awards may be settled in cash, unrestricted shares of LGI Series A and Series C common stock, or any combination of the foregoing, or restricted share units may be issued at any time in respect of all or any portion of the remaining balance of an earned award, in each case at the discretion of the compensation committee. With the exception of an initial equity incentive award granted to a new hire in 2007, participants in the LGI Senior Executive Performance Plan were not eligible to receive and were not granted any equity incentive awards during the two-year performance period.
Following completion of the performance period, on February 18, 2009, the compensation committee determined that an OCF CAGR of approximately 15.5% had been achieved during the performance period. Based on this determination and after deducting forfeited awards, participants in the LGI Performance Plans that met minimum annual performance rating levels earned $317.9 million or 87.4% of their aggregate maximum achievable awards. After deducting the first two semi-annual payments made during 2009 in respect of these earned awards, the remaining amount of unpaid earned awards was $208.4 million at December 31, 2009.
On February 18, 2009, the compensation committee also determined the method of payment for the March 31, 2009 and September 30, 2009 installments of the earned awards. In accordance with the compensation committee’s determination, we (i) paid cash aggregating $56.2 million and granted on February 18, 2009 9,464 restricted share units with respect to LGI Series A common stock and 9,094 restricted share units with respect to LGI Series C common stock to settle the first installment of the awards earned under the LGI Performance Plans and (ii) granted restricted share units on February 18, 2009 with respect to 2,002,597 shares of LGI Series A common stock and 1,924,050 shares of LGI Series C common stock to settle the second installment of the awards earned under the LGI Performance Plans. The restricted share units granted in partial satisfaction of the first installment of the awards vested on March 31, 2009, and the restricted share units granted in satisfaction of the second installment of the awards vested on September 30, 2009. For purposes of determining the number of restricted share units to be granted, the compensation committee assigned a value of $13.50 to each restricted share unit, which represented a premium of approximately 13.5% to the closing price of LGI Series A common stock on February 18, 2009. As required by the terms of the LGI Performance Plans, the restricted share units were allocated between LGI Series A and Series C common stock in the same relative proportions as the then outstanding LGI Series A and Series C common stock (51%/49%). The decision by the compensation committee to settle the second installment of each earned award with restricted share units represents a modification that resulted in the reclassification of this portion of the earned awards from a liability to equity. The $5.1 million difference between the February 18, 2009 grant date market value of the restricted share units issued and the value assigned to the restricted share units by the compensation committee is reflected as a reduction of our stock-based compensation expense for the year ended December 31, 2009. Our stock-based compensation expense for the year ended December 31, 2009 also includes a reduction of $10.7 million related to the first quarter 2009 forfeiture of certain awards under the LGI Performance Plans.
II-143
LIBERTY GLOBAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
December 31, 2009, 2008 and 2007
On February 16, 2010, the compensation committee determined the method of payment for the four remaining installments of the awards that had been earned. In accordance with the compensation committee’s determination, we (i) will pay cash aggregating $50.9 million, together with 32,802 restricted plan shares (as defined in the performance plans) with respect to LGI Series A common stock and 31,708 restricted plan shares with respect to LGI Series C common stock to settle the March 31, 2010 installment, and (ii) granted 3,248,061 restricted plan shares of LGI Series A common stock and 3,139,707 restricted plan shares of LGI Series C common stock, relating to the final three installments of each participant’s earned award. In accordance with the performance plans, restricted plan shares may be restricted shares or restricted share units. The restricted plan shares issued in relation to the March 31, 2010 installment will vest in full on March 31, 2010. The restricted plan shares issued in relation to the balance of the earned awards will vest in three equal installments on each of September 30, 2010, March 31, 2011 and September 30, 2011. For purposes of determining the number of restricted plan shares to be granted, the compensation committee valued the restricted plan shares at the respective closing market prices for LGI Series A and Series C common stock on February 16, 2010. The decision by the compensation committee to settle the final three installments of each earned award with restricted plan shares represents a modification that will result in the reclassification of this portion of the earned awards from a liability to equity during the first quarter of 2010.
Compensation expense under the LGI Performance Plans is (i) recognized using the accelerated attribution method based on our assessment of the awards that are probable to be earned and (ii) reported as stock-based compensation in our consolidated statements of operations, notwithstanding the fact that the compensation committee has elected to cash settle a portion of the vested awards under the LGI Performance Plans. We began recording stock-based compensation with respect to the LGI Performance Plans on January 1, 2007, the date after which all awards were granted and the date that the requisite vesting periods began.
The LGI Senior Executive Performance Plan provides for the accelerated payment of awards under certain circumstances following the occurrence of specified change in control-type transactions. In the event any such acceleration gives rise to the imposition of certain excise taxes on participants in the LGI Senior Executive Performance Plan who are U.S. tax payers, we have agreed to make additional payments in amounts that are sufficient to fully reimburse such participants for these excise taxes after consideration of all taxes due on the additional payments.
Stock Incentive Plans — Austar Common Stock
Austar Performance Plan
The Austar Long Term Incentive Plan (the Austar Performance Plan) is a five-year plan, with a two-year performance period, beginning on January 1, 2007, and a three-year service period beginning on January 1, 2009. At the end of the two-year performance period, each participant became eligible to receive varying percentages of the maximum achievable award specified for such participant based on Austar’s achievement of specified compound annual growth rates in Austar’s consolidated EBITDA, as defined by the Austar Performance Plan, and the participant’s annual performance ratings during the performance period.
Earned awards are payable in six equal semi-annual installments on each March 31 and September 30, commencing on March 31, 2009, subject to forfeiture upon certain events of termination of employment or acceleration in certain circumstances. Further, the remuneration committee of Austar’s board of directors has the discretion to reduce the unpaid balance of an earned award based on an assessment of the participant’s individual job performance during the service period. Each installment of the earned awards may be settled in cash, unrestricted shares of Austar, or any combination of the foregoing, or restricted share units may be issued at any time in respect of all or any portion of the remaining balance of an earned award, in each case at the discretion of the Austar remuneration committee.
II-144
LIBERTY GLOBAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
December 31, 2009, 2008 and 2007
Following completion of the performance period, on February 24, 2009, the Austar remuneration committee determined that an EBITDA CAGR of approximately 21.4% had been achieved during the performance period. Based on this determination, participants in the Austar Performance Plans that met minimum annual performance rating levels earned AUD 63.8 million ($57.3 million) or 100% of their aggregate maximum achievable awards. After deducting the first two semi-annual payments made during 2009 in respect of these earned awards, the remaining amount of unpaid earned awards was AUD 42.6 million ($38.2 million) at December 31, 2009.
During 2009, Austar paid cash aggregating AUD 10.6 million ($9.5 million) on both March 31 and September 30 to settle the first two installments of the awards earned under the Austar Performance Plan. The Austar remuneration committee has not determined the method of payment of the remaining installments of the earned awards.
The Austar Performance Plan is accounted for as a liability-based plan. Compensation expense under the Austar Performance Plan is (i) recognized using the accelerated attribution method based on our assessment of the awards that are probable to be earned and (ii) reported as stock-based compensation in our consolidated statements of operations, notwithstanding the fact that the Austar remuneration committee has elected in the past and could elect in the future to cash settle all or any portion of vested awards under the Austar Performance Plan. Austar began recording stock-based compensation with respect to the Austar Performance Plan on May 2, 2007, the date that the Austar Performance Plan participants were notified of their awards.
Other Austar Stock Incentive Plans
Prior to our acquisition of a controlling interest in Austar on December 14, 2005, Austar had implemented compensatory plans that provided for the purchase of Austar Class A and Class B shares by senior management at various prices and the conversion of the purchased shares into Austar ordinary shares, subject to vesting schedules. At December 31, 2005, Austar senior management held Class A and Class B shares that had not been converted into ordinary shares aggregating 20,840,817 and 54,025,795, respectively. All of the remaining Class A and Class B shares were converted into ordinary shares during 2006 and 2008, respectively. Stock-based compensation expense with respect to these compensatory plans was not significant during any period presented.
Stock Incentive Plans — Telenet Common Stock
Telenet Option Plans
Telenet Class A and Class B Option Plan — During periods ended prior to January 1, 2007, Telenet granted Class A and Class B options to certain members of Telenet management. At December 31, 2009, 270,303 Class A options and 140,875 Class B options were outstanding with a weighted average exercise price per profit certificate of €4.92 ($7.05) and €6.16 ($8.83), respectively. During 2009, 974,222 Class A and 309,449 Class B options were exercised in exchange for total cash proceeds of €6.9 million ($9.9 million). All of the Class A and Class B options were fully vested at December 31, 2009 and are exercisable through June 2012 and December 2012, respectively. Stock-based compensation recorded by Telenet with respect to the Class A and Class B options was not significant. In connection with Telenet’s September 1, 2009 capital distribution (see note 13), the numbers of Class A and Class B options outstanding at that date were increased by 8,251 and 6,070, respectively, and the exercise prices for all then outstanding Class A and Class B options were reduced proportionately so that the fair value of the Class A and Class B options outstanding before and after the capital distribution remained the same for all option holders.
Telenet Employee Stock Option Plans— During 2008 and 2009, Telenet granted stock options to members of senior management under three employee stock option plans (the Telenet Employee Stock Option Plans). The maximum aggregate number of shares authorized for issuance as of December 31, 2009 under the Telenet
II-145
LIBERTY GLOBAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
December 31, 2009, 2008 and 2007
Employee Stock Option Plans is 437,900, of which 163,000 shares may only be issued to Telenet’s chief executive officer. Options generally vest at a rate of 6.25% per quarter over four years and are exercisable through dates ranging from January 2013 to March 2016. Total stock-based compensation expense of $4.2 million and $2.0 million was recorded in 2009 and 2008 in connection with the Telenet Employee Stock Option Plans.
The following table summarizes the activity during 2009 related to the Telenet Employee Stock Option Plans:
| | | | | | | | | | | |
Options — Telenet ordinary shares: | | Number of
shares | | | Weighted
average
exercise price | | Weighted
average
remaining
contractual
term | | Aggregate
intrinsic value |
| | | | | | | | in years | | in millions |
Outstanding at January 1, 2009 | | 1,421,100 | | | € | 14.90 | | | | | |
Granted (a) | | 1,416,000 | | | € | 14.34 | | | | | |
Capital distribution adjustment (b) | | 88,301 | | | € | 0.48 | | | | | |
Expired or canceled | | — | | | € | — | | | | | |
Forfeited | | (32,632 | ) | | € | 14.50 | | | | | |
Exercised (c) | | (49,311 | ) | | € | 14.03 | | | | | |
| | | | | | | | | | | |
Outstanding at December 31, 2009 | | 2,843,458 | | | € | 14.18 | | 3.9 | | € | 40.3 |
| | | | | | | | | | | |
Exercisable at December 31, 2009 | | 764,531 | | | € | 14.36 | | 3.6 | | € | 11.0 |
| | | | | | | | | | | |
| (a) | The fair value of these awards was calculated on the date of grant using an expected volatility ranging from 24.4% to 36.4%, an expected life of 3.6 years, and a risk-free return ranging from 1.83% – 2.71%. The weighted average grant date fair value during 2009 was €5.22 ($7.48). |
| (b) | In connection with Telenet’s September 1, 2009 capital distribution (see note 13), the number of options outstanding at that date were increased and the exercise price for all then outstanding options was reduced proportionately so that the fair value of the options outstanding before and after the capital distribution remained the same for all option holders. |
| (c) | Options were exchanged for total cash proceeds of €0.7 million ($1.0 million). |
Telenet Employee Stock Purchase Plan
In 2007, Telenet authorized a compensatory plan under which Telenet employees would be given the opportunity to purchase Telenet shares at a discounted price at the end of an offering period. Although employees are fully vested in the shares upon purchase, the shares may not be publicly traded for two years following the date of purchase.
In January 2008, Telenet offered its employees the opportunity to reserve shares for purchase under the plan at a subscription price to be determined as of March 19, 2008. The final subscription price of €12.11 ($17.36) was determined by applying a 16.67% discount to the average closing price of the shares during the 30 days preceding March 20, 2008. Telenet received subscriptions for 693,217 shares in March 2008. In connection with the April 2008 issuance of the shares underlying these subscriptions, Telenet received cash proceeds of €8.4 million ($12.0 million) and recorded stock-based compensation expense of $2.5 million. No further shares are available under this plan.
II-146
LIBERTY GLOBAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
December 31, 2009, 2008 and 2007
Stock Incentive Plans — Other Subsidiaries
VTR Phantom SARs Plan
In April 2006, VTR’s board of directors adopted a phantom SARs plan with respect to 1,000,000 shares of VTR’s common stock (the VTR Plan). SARs granted under the VTR Plan vest in equal semi-annual installments over a two- to four-year period. Certain of these SARs expire on July 1, 2010 and the remainder expire on July 1, 2011. Vested SARs are exercisable within 60 days of receipt of an annual valuation report as defined in the VTR Plan. Upon exercise, the SARs are payable in cash or, for any such time as VTR is publicly traded, cash or shares of VTR or any combination thereof, in each case at the election of the compensation committee that administers the VTR Plan. As the outstanding SARs under this plan currently must be settled in cash, we use the liability method to account for the VTR phantom SARs.
A summary of the VTR Plan activity during 2009 is as follows:
| | | | | | | | | | | |
SARs — VTR common stock: | | Number of
shares | | | Weighted
average
base price | | Weighted
average
remaining
contractual
term | | Aggregate
intrinsic value |
| | | | | | | | in years | | in millions |
Outstanding at January 1, 2009 | | 707,894 | | | CLP | 11,438 | | | | | |
Granted | | — | | | CLP | — | | | | | |
Expired or canceled | | — | | | CLP | — | | | | | |
Forfeited | | (43,791 | ) | | CLP | 10,254 | | | | | |
Exercised | | (51,930 | ) | | CLP | 10,059 | | | | | |
| | | | | | | | | | | |
Outstanding and exercisable at December 31, 2009 (a) | | 612,173 | | | CLP | 11,640 | | 1.0 | | CLP | 1,981.0 |
| | | | | | | | | | | |
| (a) | The fair value of these awards at December 31, 2009 was calculated using an expected volatility of 48.4%, an expected life of 1.0 year and a risk-free return of 2.55%. In addition, we were required to estimate the fair value of VTR common stock at December 31, 2009. The fair value of these awards is remeasured each reporting period, and compensation expense is adjusted to reflect the updated fair value. |
United Chile Synthetic Option Plan
Pursuant to a synthetic option plan (the United Chile Synthetic Option Plan) that was adopted in December 2006 to replace the former UIH Latin America, Inc. Stock Option Plan, one of our directors and certain of our executive officers and employees, hold an aggregate of 381,300 synthetic options with respect to hypothetical shares of United Chile LLC (United Chile), the owner of our 80% ownership interest in VTR. These synthetic options represent a 1.9% fully diluted equity interest in United Chile. For purposes of determining the value attributable to these synthetic options, United Chile is assumed to have a specified share capital and intercompany indebtedness. These assumptions are designed to replicate at United Chile the share capital and indebtedness, net of the value of certain assets that UIH Latin America, Inc. would have had absent certain intercompany transactions that occurred in 2006. All of the synthetic options outstanding under the United Chile Synthetic Option Plan are fully vested and expire in 2010 and 2011. These synthetic options had no intrinsic value and minimal fair value at December 31, 2009. No new grants may be made under the United Chile Synthetic Option Plan. We account for the United Chile Synthetic Option Plan awards as liability-based awards.
II-147
LIBERTY GLOBAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
December 31, 2009, 2008 and 2007
| (15) | Related Party Transactions |
Our related party transactions consist of the following:
| | | | | | | | | | | | |
| | | Year ended December 31, | |
| | | 2009 | | | 2008 | | | 2007 | |
| | | in millions | |
Continuing operations: | | | | | | | | | | | | |
Revenue earned from related parties (a) | | $ | 25.8 | | | $ | 28.0 | | | $ | 26.6 | |
| | | | | | | | | | | | |
Operating expenses charged by related parties (b) | | $ | 28.0 | | | $ | 30.6 | | | $ | 27.0 | |
| | | | | | | | | | | | |
SG&A expenses charged to related parties (c) | | $ | (0.9 | ) | | $ | (1.4 | ) | | $ | (0.5 | ) |
| | | | | | | | | | | | |
Discontinued operations: | | | | | | | | | | | | |
Net expenses charged by related parties (d) | | $ | (89.0 | ) | | $ | (58.3 | ) | | $ | (42.7 | ) |
| | | | | | | | | | | | |
Capital lease additions — related parties (e) | | $ | 179.1 | | | $ | 144.2 | | | $ | 153.7 | |
| | | | | | | | | | | | |
| (a) | Amounts consist primarily of management, advisory and programming license fees and fees for uplink services and construction services charged to our equity method affiliates. |
| (b) | Amounts consist primarily of programming costs and interconnect fees charged by equity method affiliates. |
| (c) | Amounts represent the reimbursements charged by Austar for marketing and director fees incurred on behalf of one of its equity affiliates. |
| (d) | Amounts consist primarily of (i) operating expenses for programming, billing system, program guide and other services provided to J:COM by its and Sumitomo’s affiliates (ii) SG&A expenses for management, rental and IT support services provided by Sumitomo to J:COM and (iii) interest expense primarily related to assets leased from certain Sumitomo entities, net of revenue related to (a) programming services provided to certain J:COM affiliates and distribution fee revenue from SC Media and (b) during 2008 and 2007, revenue from construction, programming, management, administrative, call center and distribution services provided by J:COM to certain of its and LGI’s affiliates and the sale of construction materials to certain of such affiliates. As a result of certain transactions completed by J:COM during 2008, these affiliates became J:COM subsidiaries and, accordingly, the revenue derived from these entities during the 2009 period is eliminated in consolidation. |
| (e) | J:COM leases, in the form of capital leases, customer premise equipment, various office equipment and vehicles from certain subsidiaries and affiliates of Sumitomo. At December 31, 2009 and 2008, capital lease obligations of J:COM aggregating ¥55.1 billion ($591.6 million) and ¥54.1 billion ($580.8 million), respectively, were due to these Sumitomo subsidiaries and affiliates. |
Certain of J:COM’s equity method affiliates deposit excess funds with J:COM. The aggregate amount of these deposits owed by J:COM to these equity method affiliates at December 31, 2009 and 2008 of ¥5,133.0 million ($55.1 million) and ¥4,124.0 million ($44.3 million), respectively, is included in other accrued and current liabilities in our consolidated balance sheets.
On December 25, 2008, J:COM acquired Mediatti, our then equity method affiliate. For additional information, see note 4.
As discussed in more detail in notes 4 and 5, on July 2, 2007, SC Media was split into two separate companies through the spin-off of JTV Thematics. We exchanged our investment in SC Media for Sumitomo shares on July 3, 2007 and J:COM acquired a 100% interest in JTV Thematics on September 1, 2007.
II-148
LIBERTY GLOBAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
December 31, 2009, 2008 and 2007
| (16) | Transactions with Officers and Directors |
O3B Networks Limited
From January 4, 2008 through December 31, 2009, we have invested $32.7 million in O3B Networks Limited (O3B), a start-up company headquartered in Jersey, Channel Islands that plans to engage in a satellite-based data backhaul business. At December 31, 2009, (i) our company owned an 11.7% interest in O3B, (ii) one of our directors, who is a founder of O3B, owned a 3.7% interest in O3B and (iii) another of our directors owned a 0.3% interest in O3B. The ownership percentages set forth above are calculated on an “if converted” basis with respect to all outstanding convertible preferred shares and vesting of all employee incentive plan shares and certain other shares that may be earned by one of the shareholders if certain services are performed.
Other
On October 10, 2008, we purchased 1,000,000 shares of our Series C common stock from our Chairman of the Board, for $18.00 per share in cash. This purchase was made pursuant to our stock repurchase program, as further described in note 13.
For a description of certain transactions involving stock options held by certain of our directors, see note 14.
| (17) | Restructuring Liabilities |
A summary of changes in our restructuring liabilities during 2009 is set forth in the table below:
| | | | | | | | | | | | | | | | |
| | | Employee
severance
and
termination | | | Office
closures | | | Programming
and lease
contract
termination | | | Total | |
| | | in millions | |
Restructuring liability as of January 1, 2009 | | $ | 12.8 | | | $ | 13.1 | | | $ | 16.0 | | | $ | 41.9 | |
Restructuring charges (credits) | | | 13.9 | | | | 0.9 | | | | (4.4 | ) | | | 10.4 | |
Cash paid | | | (20.5 | ) | | | (4.7 | ) | | | (3.6 | ) | | | (28.8 | ) |
Other | | | — | | | | — | | | | 0.8 | | | | 0.8 | |
Foreign currency translation adjustments | | | 0.4 | | | | 0.1 | | | | (0.3 | ) | | | 0.2 | |
| | | | | | | | | | | | | | | | |
Restructuring liability as of December 31, 2009 | | $ | 6.6 | | | $ | 9.4 | | | $ | 8.5 | | | $ | 24.5 | |
| | | | | | | | | | | | | | | | |
Short-term portion | | $ | 6.1 | | | $ | 4.7 | | | $ | 2.6 | | | $ | 13.4 | |
Long-term portion | | | 0.5 | | | | 4.7 | | | | 5.9 | | | | 11.1 | |
| | | | | | | | | | | | | | | | |
Total | | $ | 6.6 | | | $ | 9.4 | | | $ | 8.5 | | | $ | 24.5 | |
| | | | | | | | | | | | | | | | |
Our 2009 restructuring charges are primary related to reorganization and integration activities in certain of our European operations.
II-149
LIBERTY GLOBAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
December 31, 2009, 2008 and 2007
A summary of changes in our restructuring liabilities during 2008 is set forth in the table below:
| | | | | | | | | | | | | | | | | | | | |
| | | Employee
severance
and
termination | | | Office
closures | | | Programming
and lease
contract
termination | | | Other | | | Total | |
| | | in millions | |
Restructuring liability as of January 1, 2008 | | $ | 8.7 | | | $ | 16.9 | | | $ | 21.3 | | | $ | 0.1 | | | $ | 47.0 | |
Restructuring charges (credits) | | | 16.8 | | | | 2.7 | | | | (0.5 | ) | | | — | | | | 19.0 | |
Cash paid | | | (15.4 | ) | | | (5.3 | ) | | | (4.1 | ) | | | — | | | | (24.8 | ) |
Acquisitions and other | | | 2.3 | | | | (0.5 | ) | | | (0.2 | ) | | | (0.1 | ) | | | 1.5 | |
Foreign currency translation adjustments | | | 0.4 | | | | (0.7 | ) | | | (0.5 | ) | | | — | | | | (0.8 | ) |
| | | | | | | | | | | | | | | | | | | | |
Restructuring liability as of December 31, 2008 | | $ | 12.8 | | | $ | 13.1 | | | $ | 16.0 | | | $ | — | | | $ | 41.9 | |
| | | | | | | | | | | | | | | | | | | | |
Short-term portion | | $ | 12.0 | | | $ | 4.9 | | | $ | 4.2 | | | $ | — | | | $ | 21.1 | |
Long-term portion | | | 0.8 | | | | 8.2 | | | | 11.8 | | | | — | | | | 20.8 | |
| | | | | | | | | | | | | | | | | | | | |
Total | | $ | 12.8 | | | $ | 13.1 | | | $ | 16.0 | | | $ | — | | | $ | 41.9 | |
| | | | | | | | | | | | | | | | | | | | |
Our 2008 restructuring charges include (i) aggregate charges of $11.9 million related to reorganization and integration activities in certain of our European operations and (ii) a charge of $5.6 million related to the reorganization of certain of VTR’s administrative and operational functions.
A summary of changes in our restructuring liabilities during 2007 is set forth in the table below:
| | | | | | | | | | | | | | | | | | | | |
| | | Employee
severance
and
termination | | | Office
closures | | | Programming
and lease
contract
termination | | | Other | | | Total | |
| | | in millions | |
Restructuring liability as of January 1, 2007 | | $ | 14.3 | | | $ | 11.4 | | | $ | 25.8 | | | $ | 1.6 | | | $ | 53.1 | |
Restructuring charges (credits) | | | 14.7 | | | | 7.6 | | | | (0.3 | ) | | | 0.2 | | | | 22.2 | |
Cash paid | | | (18.7 | ) | | | (3.2 | ) | | | (4.3 | ) | | | (1.5 | ) | | | (27.7 | ) |
Acquisitions and other | | | (2.2 | ) | | | (0.3 | ) | | | — | | | | (0.2 | ) | | | (2.7 | ) |
Foreign currency translation adjustments | | | 0.6 | | | | 1.4 | | | | 0.1 | | | | — | | | | 2.1 | |
| | | | | | | | | | | | | | | | | | | | |
Restructuring liability as of December 31, 2007 | | $ | 8.7 | | | $ | 16.9 | | | $ | 21.3 | | | $ | 0.1 | | | $ | 47.0 | |
| | | | | | | | | | | | | | | | | | | | |
Short-term portion | | $ | 6.8 | | | $ | 4.0 | | | $ | 4.5 | | | $ | 0.1 | | | $ | 15.4 | |
Long-term portion | | | 1.9 | | | | 12.9 | | | | 16.8 | | | | — | | | | 31.6 | |
| | | | | | | | | | | | | | | | | | | | |
Total | | $ | 8.7 | | | $ | 16.9 | | | $ | 21.3 | | | $ | 0.1 | | | $ | 47.0 | |
| | | | | | | | | | | | | | | | | | | | |
Our 2007 restructuring charges include (i) $8.8 million related primarily to the cost of terminating certain employees in connection with the integration of our business-to-business (B2B) and broadband communications operations in the Netherlands and (ii) $6.2 million related primarily to the cost of terminating certain employees in connection with the restructuring of our broadband communications operations in Ireland.
II-150
LIBERTY GLOBAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
December 31, 2009, 2008 and 2007
| (18) | Accumulated Other Comprehensive Earnings (Loss) |
Accumulated other comprehensive earnings (loss) included in our consolidated balance sheets and statements of equity reflect the aggregate of foreign currency translation adjustments, unrealized gains and losses on cash flow hedges and pension related adjustments and, during 2007, unrealized holding gains and losses on securities classified as available-for-sale. The changes in the components of accumulated other comprehensive earnings, net of taxes, are summarized as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | LGI stockholders | | | Noncontrolling
interests | | | Total
accumulated
other
comprehensive
earnings (loss) | |
| | | Foreign
currency
translation
adjustments | | | Unrealized
gains (losses)
on securities | | | Unrealized
gains
(losses) on
cash flow
hedges | | | Pension
related
adjustments | | | Accumulated
other
comprehensive
earnings (loss) | | | |
| | | in millions | |
Balance at January 1, 2007 | | $ | 119.1 | | | $ | 39.5 | | | $ | 3.6 | | | $ | 7.6 | | | $ | 169.8 | | | $ | (191.6 | ) | | $ | (21.8 | ) |
Other comprehensive earnings | | | 686.8 | | | | (3.7 | ) | | | (6.7 | ) | | | 12.3 | | | | 688.7 | | | | 115.4 | | | | 804.1 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance at December 31, 2007 | | | 805.9 | | | | 35.8 | | | | (3.1 | ) | | | 19.9 | | | | 858.5 | | | | (76.2 | ) | | | 782.3 | |
Accounting change (note 2) | | | (3.7 | ) | | | (35.8 | ) | | | — | | | | — | | | | (39.5 | ) | | | — | | | | (39.5 | ) |
Other comprehensive earnings | | | 344.7 | | | | — | | | | (0.3 | ) | | | (22.4 | ) | | | 322.0 | | | | 459.0 | | | | 781.0 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance at December 31, 2008 | | | 1,146.9 | | | | — | | | | (3.4 | ) | | | (2.5 | ) | | | 1,141.0 | | | | 382.8 | | | | 1,523.8 | |
Other comprehensive earnings | | | 145.2 | | | | — | | | | (0.8 | ) | | | 13.6 | | | | 158.0 | | | | (78.7 | ) | | | 79.3 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance at December 31, 2009 | | $ | 1,292.1 | | | $ | — | | | $ | (4.2 | ) | | $ | 11.1 | | | $ | 1,299.0 | | | $ | 304.1 | | | $ | 1,603.1 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
II-151
LIBERTY GLOBAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
December 31, 2009, 2008 and 2007
The components of other comprehensive earnings (loss), net of taxes are reflected in our consolidated statements of comprehensive earnings (loss). The following table summarizes the tax effects related to each component of other comprehensive earnings (loss), net of amounts reclassified to our consolidated statements of operations:
| | | | | | | | | | | | |
| | | Before-tax
amount | | | Tax benefit
(expense) | | | Net-of-tax
amount | |
| | | in millions | |
Year ended December 31, 2009: | | | | | | | | | | | | |
Foreign currency translation adjustments | | $ | 52.0 | | | $ | 14.9 | | | $ | 66.9 | |
Unrealized losses on cash flow hedges | | | (2.4 | ) | | | 0.5 | | | | (1.9 | ) |
Pension related adjustments | | | 14.7 | | | | (0.4 | ) | | | 14.3 | |
| | | | | | | | | | | | |
Other comprehensive earnings | | | 64.3 | | | | 15.0 | | | | 79.3 | |
Other comprehensive loss attributable to noncontrolling interests (a) | | | 79.0 | | | | (0.3 | ) | | | 78.7 | |
| | | | | | | | | | | | |
Other comprehensive earnings attributable to LGI stockholders | | $ | 143.3 | | | $ | 14.7 | | | $ | 158.0 | |
| | | | | | | | | | | | |
Year ended December 31, 2008: | | | | | | | | | | | | |
Foreign currency translation adjustments | | $ | 814.4 | | | $ | (5.2 | ) | | $ | 809.2 | |
Unrealized losses on cash flow hedges | | | (8.5 | ) | | | 3.7 | | | | (4.8 | ) |
Pension related adjustments | | | (24.7 | ) | | | 1.3 | | | | (23.4 | ) |
| | | | | | | | | | | | |
Other comprehensive earnings | | | 781.2 | | | | (0.2 | ) | | | 781.0 | |
Other comprehensive earnings attributable to noncontrolling interests (a) | | | (455.5 | ) | | | (3.5 | ) | | | (459.0 | ) |
| | | | | | | | | | | | |
Other comprehensive earnings attributable to LGI stockholders | | $ | 325.7 | | | $ | (3.7 | ) | | $ | 322.0 | |
| | | | | | | | | | | | |
Year ended December 31, 2007: | | | | | | | | | | | | |
Foreign currency translation adjustments | | $ | 811.5 | | | $ | (6.4 | ) | | $ | 805.1 | |
Unrealized losses on securities | | | (5.9 | ) | | | 2.2 | | | | (3.7 | ) |
Unrealized losses on cash flow hedges | | | (17.6 | ) | | | 7.0 | | | | (10.6 | ) |
Pension related adjustments | | | 13.8 | | | | (0.5 | ) | | | 13.3 | |
| | | | | | | | | | | | |
Other comprehensive earnings | | | 801.8 | | | | 2.3 | | | | 804.1 | |
Other comprehensive earnings attributable to noncontrolling interests (a) | | | (113.1 | ) | | | (2.3 | ) | | | (115.4 | ) |
| | | | | | | | | | | | |
Other comprehensive earnings attributable to LGI stockholders | | $ | 688.7 | | | $ | — | | | $ | 688.7 | |
| | | | | | | | | | | | |
| (a) | Amounts primarily represent the noncontrolling interests’ share of our foreign currency translation adjustments. |
II-152
LIBERTY GLOBAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
December 31, 2009, 2008 and 2007
| (19) | Commitments and Contingencies |
Commitments
In the normal course of business, we have entered into agreements that commit our company to make cash payments in future periods with respect to non-cancellable operating leases, programming contracts, satellite carriage commitments, purchases of customer premise equipment and other items. As of December 31, 2009, the U.S. dollar equivalents (based on December 31, 2009 exchange rates) of such commitments that are not reflected in our consolidated balance sheet are as follows:
| | | | | | | | | | | | | | | | | | | | | |
| | | Payments due during: |
| | | 2010 | | 2011 | | 2012 | | 2013 | | 2014 | | Thereafter | | Total |
| | | in millions | | |
Continuing operations: | | | | | | | | | | | | | | | | | | | | | |
Operating leases | | $ | 140.6 | | $ | 89.6 | | $ | 62.0 | | $ | 42.0 | | $ | 24.8 | | $ | 81.9 | | $ | 440.9 |
Programming, satellite and other purchase obligations | | | 370.2 | | | 146.5 | | | 88.9 | | | 37.7 | | | 7.2 | | | 5.8 | | | 656.3 |
Other commitments | | | 74.8 | | | 66.0 | | | 61.2 | | | 57.4 | | | 52.6 | | | 1,397.4 | | | 1,709.4 |
| | | | | | | | | | | | | | | | | | | | | |
Total — continuing operations | | $ | 585.6 | | $ | 302.1 | | $ | 212.1 | | $ | 137.1 | | $ | 84.6 | | $ | 1,485.1 | | $ | 2,806.6 |
| | | | | | | | | | | | | | | | | | | | | |
Discontinued operations | | $ | 153.3 | | $ | 52.0 | | $ | 34.1 | | $ | 27.1 | | $ | 27.0 | | $ | 34.9 | | $ | 328.4 |
| | | | | | | | | | | | | | | | | | | | | |
Programming commitments consist of obligations associated with certain of our programming, studio output, and sports right contracts that are enforceable and legally binding on us in that we have agreed to pay minimum fees without regard to (i) the actual number of subscribers to the programming services, (ii) whether we terminate cable service to a portion of our subscribers or dispose of a portion of our cable systems, or (iii) whether we discontinue our premium movie and sports services. The amounts reflected in the table with respect to these contracts are significantly less than the amounts we expect to pay in these periods under these contracts. Payments to programming vendors have in the past represented, and are expected to continue to represent in the future, a significant portion of our operating costs. The ultimate amount payable in excess of the contractual minimums of our studio output contracts, which expire at various dates through 2014, is dependent upon the number of subscribers to our premium movie service and the theatrical success of the films that we exhibit. Satellite commitments consist of obligations associated with satellite carriage services provided to our company. Other purchase obligations include commitments to purchase customer premise equipment that are enforceable and legally binding on us.
Other commitments relate primarily to Telenet’s commitments for the Telenet PICs Network operating costs pursuant to the 2008 PICs Agreement. Beginning in the seventh year of the 2008 PICs Agreement, these commitments are subject to adjustment based on changes in the network operating costs incurred by Telenet with respect to its own networks. These potential adjustments are not subject to reasonable estimation, and therefore, are not included in the above table. Other commitments also include fixed minimum contractual commitments associated with our agreements with franchise or municipal authorities.
In addition to the commitments set forth in the table above, we have significant commitments under derivative instruments and agreements with programming vendors and other third parties pursuant to which we expect to make payments in future periods. We also have commitments pursuant to agreements with, and obligations imposed by, franchise authorities and municipalities, which may include obligations in certain markets to move aerial cable to underground ducts or to upgrade, rebuild or extend portions of our broadband distribution systems. Such amounts are not included in the above table because they are not fixed or determinable due to various factors.
II-153
LIBERTY GLOBAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
December 31, 2009, 2008 and 2007
Rental expense of our continuing operations under non-cancelable operating lease arrangements amounted to $131.5 million, $142.4 million and $143.5 million in 2009, 2008 and 2007, respectively. Rental expense of our discontinued operations under non-cancelable operating lease arrangements amounted to $67.7 million, $58.0 million and $36.6 million in 2009, 2008 and 2007, respectively. It is expected that in the normal course of business, operating leases that expire generally will be renewed or replaced by similar leases.
We have established various defined contribution benefit plans for our and our subsidiaries’ employees. The aggregate expense for matching contributions under the various defined contribution employee benefit plans was $22.4 million, $26.9 million and $24.6 million in 2009, 2008 and 2007, respectively. These amounts include $4.6 million, $4.1 million and $2.8 million, respectively, related to our discontinued operations.
Certain of our indirect subsidiaries maintain various employee benefit plans that are accounted for as defined benefit pension plans. Certain assumptions and estimates must be made in order to determine the costs and future benefits that will be associated with these plans. These assumptions include (i) the estimated long-term rates of return to be earned by plan assets, (ii) the estimated discount rates used to value the projected benefit obligations and (iii) estimated wage increases. We estimate discount rates annually based upon the yields on high-quality fixed-income investments available at the measurement date and expected to be available during the period to maturity of the pension benefits. For the long-term rates of return, we use a model portfolio based on the subsidiaries’ targeted asset allocation. Plan assets include investments in debt securities, equity securities, guarantee investment contracts and other assets. To the extent that net actuarial gains or losses exceed 10% of the greater of plan assets or plan liabilities, such gains or losses are amortized over the average future service period of plan participants.
As of December 31, 2009 and 2008, (i) the aggregate projected benefit obligation of these plans was $250.0 million and $232.7 million, respectively, (ii) the aggregate fair value of the assets held by these plans was $206.8 million and $170.1 million, respectively, and (iii) the aggregate net liability included in our other long-term liabilities related to these plans was $43.2 million and $62.6 million, respectively. During 2009, 2008 and 2007, our consolidated statements of operations include net periodic pension costs related to (i) the plans of our continuing operations of $15.4 million, $13.5 million and $17.7 million, respectively, and (ii) the plans of our discontinued operations of $0.3 million, $0.1 million and $0.4 million, respectively. Our continuing operations’ contributions to their respective plans in 2010 are expected to aggregate $10.6 million.
Contingent Obligations
In September 2009, VTR Móvil SA (VTR Móvil), a wholly-owned subsidiary of VTR, was officially notified by the Undersecretary of Telecommunications of Chile’s Ministry of Transport and Telecommunications that VTR Móvil had been awarded one of three “3G” mobile licenses recently auctioned by the Chilean government pursuant to a public bidding process. The term “3G” refers to a set of mobile technologies that allow mobile telephony providers to offer, among other things, higher-speed internet access, data and video services. The purchase price for the 3G license is CLP 1,669 million ($3.3 million). In order to guarantee its compliance with the terms of the 3G license, VTR Móvil was required to post a performance bond in the amount of CLP 35.6 billion ($70.2 million). This performance bond, which is fully guaranteed by VTR, was posted in October 2009. The definitive granting of the 3G license to VTR is still subject to the rejection of certain oppositions filed against such grant.
In connection with an April 2005 business combination, VTR’s then noncontrolling shareholder, Cristalerías de Chile SA (Cristalerías), acquired the right (the Cristalerías Put Right) to require UGC to purchase Cristalerías’ 20% equity interest in VTR at fair value as determined by an independent appraisal, subject to a $140 million floor price. The Cristalerías Put Right was exercisable by Cristalerías until April 13, 2015. Upon the exercise of the Cristalerías Put Right by Cristalerías, UGC had the option to use cash or shares of LGI common stock to acquire
II-154
LIBERTY GLOBAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
December 31, 2009, 2008 and 2007
Cristalerías’ interest in VTR. The Cristalerías Put Right was exercised during the fourth quarter of 2009 and an appraisal process was initiated. On January 20, 2010, Cristalerías sold its entire 20% equity interest to a third party. In connection with that sale and prior to the completion of the appraisal process, Cristalerías and UGC terminated the Cristalerías Put Right and all other agreements between Cristalerías and UGC with respect to VTR.
The noncontrolling interest owner of Chello Central Europe Zrt (Chello Central Europe), a subsidiary of Chellomedia in Hungary, has the right to put all (but not part) of its interest in Chello Central Europe to one of our subsidiaries each year between January 1 and January 31. This put option lapses if not exercised by February 1, 2011. Chellomedia has a corresponding call right. The price payable upon exercise of the put or call right will be the fair value of the noncontrolling interest in Chello Central Europe. In the event the fair value of Chello Central Europe on exercise of the put right exceeds a multiple of ten times EBITDA, as defined in the underlying agreement, Chellomedia may in its sole discretion elect not to acquire the noncontrolling interest and the put right lapses for that year, with the noncontrolling shareholder being instead entitled to sell its noncontrolling interest to a third party within three months of such date, subject to Chellomedia’s right of first refusal. After this three-month period elapses, the noncontrolling shareholder cannot sell its shares to third parties without Chellomedia’s consent. The put and call rights are to be settled in cash. Based on our current assessment of the fair value of Chello Central Europe’s net assets, we do not expect the amount to be paid upon any future exercise of this put right to be material to our financial condition.
Three individuals, including one of our executive officers and an officer of one of our subsidiaries, owned a 14.3% common stock interest in Liberty Jupiter, which owned a 4.0% indirect interest in J:COM at December 31, 2009. In addition to our 85.7% common stock interest in Liberty Jupiter, we also owned Liberty Jupiter preferred stock with an aggregate liquidation value of $151.2 million at December 31, 2009. Under the amended and restated shareholders agreement, the individuals could have required us to purchase all of their Liberty Jupiter common stock interest, and we could have required them to sell us all or part of their Liberty Jupiter common stock interest, in exchange for LGI common stock with an aggregate market value equal to the fair market value of the Liberty Jupiter shares so exchanged, as determined by agreement of the parties or independent appraisal. Subsequent to December 31, 2009, we paid cash consideration of $32.0 million to acquire the noncontrolling interest in Liberty Jupiter in connection with the sale of the J:COM Disposal Group. For additional information, see note 5.
Guarantees and Other Credit Enhancements
In the ordinary course of business, we have provided indemnifications to purchasers of certain of our assets, our lenders, our vendors and certain other parties. In addition, we have provided performance and/or financial guarantees to local municipalities, our customers and vendors. Historically, these arrangements have not resulted in our company making any material payments and we do not believe that they will result in material payments in the future.
Legal and Regulatory Proceedings and Other Contingencies
Cignal — On April 26, 2002, Liberty Global Europe Holding BV (Liberty Global Europe) (formerly known as Liberty Global Europe NV), an indirect subsidiary of UGC, received a notice that certain former shareholders of Cignal Global Communications (Cignal) filed a lawsuit (the 2002 Cignal Action) against Liberty Global Europe in the District Court in Amsterdam, the Netherlands, claiming damages for Liberty Global Europe’s alleged failure to honor certain option rights that were granted to those shareholders pursuant to a shareholders agreement entered into in connection with the acquisition of Cignal by Priority Telecom NV (Priority Telecom). The shareholders agreement provided that in the absence of an initial public offering (IPO), as defined in the shareholders agreement, of shares of Priority Telecom by October 1, 2001, the Cignal shareholders would be entitled until October 30, 2001
II-155
LIBERTY GLOBAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
December 31, 2009, 2008 and 2007
to exchange their Priority Telecom shares into shares of Liberty Global Europe, with a cash equivalent value of $200 million in the aggregate, or cash at Liberty Global Europe’s discretion. Liberty Global Europe believes that it complied in full with its obligations to the Cignal shareholders through the successful completion of the IPO of Priority Telecom on September 27, 2001, and accordingly, the option rights were not exercisable.
On May 4, 2005, the District Court rendered its decision in the 2002 Cignal Action, dismissing all claims of the former Cignal shareholders. On August 2, 2005, an appeal against the District Court decision was filed. Subsequently, when the grounds of appeal were filed in November 2005, nine individual plaintiffs, rather than all former Cignal shareholders, continued to pursue their claims. Based on the share ownership information provided by the nine plaintiffs, the damage claims remaining subject to the 2002 Cignal Action are approximately $28 million in the aggregate before statutory interest. A hearing on the appeal was held on May 22, 2007. On September 13, 2007, the Court of Appeals rendered its decision that no IPO within the meaning of the shareholders agreement had been realized and accordingly the plaintiffs should have been allowed to exercise their option rights. In the same decision, the Court of Appeals directed the plaintiffs to present more detailed calculations and substantiation of the damages they claimed to have suffered as a result of Liberty Global Europe’s nonperformance with respect to their option rights, and stated that Liberty Global Europe will be allowed to respond to the calculations submitted by the plaintiffs by separate statement. The Court of Appeals gave the parties leave to appeal to the Dutch Supreme Court and deferred all further decisions and actions, including the calculation and substantiation of the damages, pending such appeal. Liberty Global Europe filed the appeal with the Dutch Supreme Court on December 13, 2007. On February 15, 2008, the plaintiffs filed a conditional appeal against the decision with the Dutch Supreme Court, challenging certain aspects of the Court of Appeals’ decision in the event that Liberty Global Europe’s appeal is not dismissed by the Dutch Supreme Court. It is currently expected that the Dutch Supreme Court will render its decision during the second quarter of 2010.
On June 13, 2006, Liberty Global Europe, Priority Telecom, Euronext NV and Euronext Amsterdam NV were each served with a summons for a new action (the 2006 Cignal Action) purportedly on behalf of all other former Cignal shareholders and provisionally for the nine plaintiffs in the 2002 Cignal Action. The 2006 Cignal Action claims, among other things, that the listing of Priority Telecom on Euronext Amsterdam NV in September 2001 did not meet the requirements of the applicable listing rules and, accordingly, the IPO was not valid and did not satisfy Liberty Global Europe’s obligations to the Cignal shareholders. Aggregate claims of $200 million, plus statutory interest, are asserted in this action, which amount includes the amount provisionally claimed by the nine plaintiffs in the 2002 Cignal Action. A hearing in the 2006 Cignal Action took place on October 9, 2007 following which, on December 19, 2007, the District Court rendered its decision dismissing the plaintiffs’ claims against Liberty Global Europe and the other defendants. The plaintiffs appealed the District Court’s decision to the Court of Appeals on March 12, 2008. On December 10, 2009, the Court of Appeals issued a partial decision holding that Priority Telecom was not liable to the Cignal shareholders, but postponed its decision with respect to the other defendants pending receipt of the decision of the Dutch Supreme Court.
In light of the September 13, 2007 decision by the Court of Appeals and other factors, we recorded a provision of $146.0 million during the third quarter of 2007, representing our estimate of the loss that we may incur upon the ultimate disposition of the 2002 and 2006 Cignal Actions. This provision was recorded notwithstanding our appeal of the Court of Appeals decision in the 2002 Cignal Action to the Dutch Supreme Court and the fact that the Court of Appeals decision is not binding with respect to the 2006 Cignal Action. We did not adjust the provision as a result of the December 19, 2007 District Court decision in the 2006 Cignal Action, because the plaintiffs appealed that decision.
The Netherlands Regulatory Developments — During 2008, the Dutch national regulatory authority (OPTA) conducted a second round analysis of certain markets to determine if any operator or service provider has
II-156
LIBERTY GLOBAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
December 31, 2009, 2008 and 2007
“Significant Market Power” within the meaning of certain directives originally promulgated by the European Union (EU) in 2003. With respect to television services, OPTA issued a draft decision on August 5, 2008, again finding our broadband communications operations in the Netherlands (UPC Netherlands) as well as other cable operators, to have Significant Market Power in the market for wholesale broadcasting transmission services and imposing new obligations. Following a national consultation procedure, OPTA issued a revised decision and submitted it to the EU Commission on January 9, 2009. On February 9, 2009, the EU Commission informed OPTA of its approval of the draft decision. The decision became effective on March 17, 2009. We filed an appeal against the decision on April 15, 2009 with College van Beroep voor het bedrijfsleven (CBb), the Dutch Supreme Administrative Court. Pending the outcome of this appeal, UPC Netherlands will be required to comply with the decision. The appeal hearing is scheduled for March 18, 2010. A decision of the CBb is not expected before the end of 2010.
The new market analysis decision imposes on the four largest cable operators in the Netherlands a number of access obligations in respect of television services. The two largest cable operators, including UPC Netherlands, have a number of additional access obligations. The access obligations imposed on UPC Netherlands consist of (i) access to capacity for the transmission of the television signal (both analog and digital), (ii) resale of the analog television signal and, in conjunction with any such resale, the provision of customer connection, and (iii) access to UPC Netherlands’ digital conditional access system, including access to its operational supporting systems and co-location. OPTA has stated that any operator with its own infrastructure, such as Royal KPN NV, the incumbent telecommunications operator in the Netherlands, will not be allowed to resell the analog television signal or avail itself of access to UPC Netherlands’ digital platform.
The resale obligation will enable third parties to take over the customer relationship as far as the analog television signal is concerned. The decision includes the possibility for resale of an analog package that is not identical to the analog packages offered by UPC Netherlands. Potential resellers will need to negotiate the relevant copyrights directly with program providers in order to resell the analog television signals. In case of non-identical resale, the decision imposes a number of preconditions, including that the reseller must bear the costs of filtering and that OPTA will determine the reasonableness of such request on a case by case basis.
In respect of transmission of the analog television signal, a number of preconditions were established to ensure that such transmission will not cause unreasonable use of scarce capacity. A request for transmission of analog signals that are not included in UPC Netherlands’ analog television package, as well as parallel transmission of analog signals that are already part of the analog package, will in principle be deemed unreasonable.
Regarding digital, the new market analysis decision requires UPC Netherlands to enable providers of digital television signals to supply their digital signals using their own or UPC Netherlands’ digital conditional access system. This allows the third parties to have their own customer relationship for those digital television signals and to bundle their offer with the resale of the analog television signal.
Pricing of the wholesale offer for analog and digital transmission capacity will be at cost-oriented prices. Pricing of the wholesale offer for resale of the analog package, including access to UPC Netherlands’ transmission platform for purposes of resale, will be based on a discount to UPC Netherlands’ retail rates, at a level to be determined by OPTA and, if no retail offer of UPC Netherlands is available, on cost-oriented basis. Both access obligations come with the obligation to provide access to the relevant network elements and facilities, including set-top boxes, co-location, software systems and operational supporting systems, at cost-oriented prices if no relevant retail tariff is available to define the retail minus tariff.
UPC Netherlands was required to develop cost models for both the wholesale offer for analog resale as well as digital transmission capacity. OPTA reviewed the cost model-resale and published a draft tariff decision on
II-157
LIBERTY GLOBAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
December 31, 2009, 2008 and 2007
November 26, 2009. The draft tariff decision was subject to national consultation and European Commission notification. UPC Netherlands submitted comments to the draft decision on January 7, 2010. The review of the cost model-digital transmission capacity has been postponed by OPTA.
UPC Netherlands was also required to publish reference offers regarding the wholesale offer for analog resale as well as digital transmission capacity. UPC Netherlands published the reference offer-resale on May 18, 2009, and the reference offer-digital transmission capacity on November 2, 2009. In respect of the reference offer-resale, OPTA published a draft implementation decision on October 30, 2009. The draft implementation decision was subject to national consultation and European Commission notification. The European Commission issued comments on December 14, 2009, which OPTA should take into account in the final decision. UPC Netherlands also submitted comments to the draft decision. OPTA initiated Industry Group meetings with respect to the reference offer-digital transmission capacity, which commenced at the end of November 2009 and are ongoing. Furthermore, UPC Netherlands will not be allowed to discriminate between third parties and its own retail business in making these services available. This includes, for example, a prohibition on offering loyalty discounts to its own customers. OPTA’s final tariff decision on analog resale is expected to be issued during the first quarter of 2010. The decision, besides being subject to appeal, may be subject to interim proceedings and possible postponement.
UPC Netherlands is expected to be required to begin offering its analog cable package (together with the requested access) to resellers during the second quarter of 2010. As the wholesale rate that UPC Netherlands will receive from resellers will be somewhat lower than UPC Netherlands’ current retail rate for analog cable services, UPC Netherlands’ average monthly subscription revenue for each analog cable customer and revenue from analog cable services are expected to be adversely impacted to the extent that existing retail analog cable customers of UPC Netherlands become retail analog cable customers of resellers. The extent of any such adverse impact is dependent on (i) the wholesale rate that will be set by OPTA and (ii) the number of UPC Netherlands’ existing analog cable customers who elect to receive their service from a reseller.
Interkabel Acquisition — On November 26, 2007, Telenet and the PICs announced a non-binding agreement-in-principle to transfer the analog and digital television activities of the PICs, including all existing subscribers to Telenet. Subsequently, Telenet and the PICs entered into the 2008 PICs Agreement, which closed effective October 1, 2008. Beginning in December 2007, Belgacom NV/SA (Belgacom), the incumbent telecommunications operator in Belgium, instituted several proceedings seeking to block implementation of these agreements. It lodged summary proceedings with the President of the Court of First Instance of Antwerp to obtain a provisional injunction preventing the PICs from effecting the agreement-in-principle and initiated a civil procedure on the merits claiming the annulment of the agreement-in-principle. In March 2008, the President of the Court of First Instance of Antwerp ruled in favor of Belgacom in the summary proceedings, which ruling was overturned by the Court of Appeal of Antwerp in June 2008. Belgacom has brought this appeal judgment before the Cour de Cassation (Belgian Supreme Court), which could overrule the appeal judgment, but only on matters of law or procedure. On April 6, 2009, the Court of First Instance of Antwerp ruled in favor of the PICs and Telenet in the civil procedure on the merits, dismissing Belgacom’s request for the rescission of the agreement-in-principle and the 2008 PICs Agreement. On June 12, 2009, Belgacom appealed this judgment with the Court of Appeal of Antwerp. In this appeal, Belgacom is now also seeking compensation for damages should the 2008 PICs Agreement not be rescinded. The claim for compensation is however not yet quantified. At the introductory hearing, which was held on September 8, 2009, the proceedings on appeal were postponed indefinitely at the request of Belgacom.
In parallel with the above proceedings, Belgacom filed a complaint with the Government Commissioner seeking suspension of the approval by the PICs’ board of directors of the November 2007 agreement-in-principle and initiated suspension and annulment procedures before the Council of State against these approvals and subsequently against the Board resolutions of the PICs approving the 2008 PICs Agreement. Belgacom’s efforts to
II-158
LIBERTY GLOBAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
December 31, 2009, 2008 and 2007
suspend approval of these agreements were unsuccessful. Final judgment in the Council of State annulment case with respect to the Board resolution of the PICs approving the November 2007 agreement-in-principle and the 2008 PICs Agreement is expected to take more than one year.
It is possible that Belgacom will initiate further legal proceedings in an attempt to block the integration of the PICs’ analog and digital television activities or obtain the rescission of the 2008 PICs Agreement. No assurance can be given as to the outcome of the ongoing or other Belgacom proceedings. However, an unfavorable outcome of existing or future Belgacom proceedings could potentially lead to a rescission of the 2008 PICs Agreement and/or an obligation for Telenet to pay compensation for damages, subject to the relevant provisions of the 2008 PICs Agreement.
Chilean Antitrust Matter — On December 12, 2006, Liberty Media announced publicly that it had agreed to acquire an approximate 39% interest in The DirecTV Group, Inc. (DirecTV). On August 1, 2007, VTR received formal written notice from the Chilean Federal Economic Prosecutor (FNE) that Liberty Media’s acquisition of the DirecTV interest would violate one of the conditions imposed by the Chilean Antitrust Court on VTR’s combination with Metrópolis prohibiting VTR and its control group from participating, directly or indirectly through related persons, in Chilean satellite or microwave television businesses. On March 10, 2008, following the closing of Liberty Media’s investment in DirecTV, the FNE commenced an action before the Chilean Antitrust Court against John C. Malone who is chairman of our board of directors and of Liberty Media’s board of directors. In this action, the FNE alleges that Mr. Malone is a controller of VTR and either controls or indirectly participates in DirecTV’s satellite operations in Chile, thus violating the condition. The FNE requests the Antitrust Court to impose a fine on Mr. Malone and order him to effect the transfer of the shares, interests or other assets that are necessary to restore the independence, in ownership and administration, of VTR and DirecTV. We currently are unable to predict the outcome of this matter or its impact on VTR.
Other Regulatory Issues — Video distribution, broadband internet, telephony and content businesses are regulated in each of the countries in which we operate. The scope of regulation varies from country to country, although in some significant respects regulation in European markets is harmonized under the regulatory structure of the EU. Adverse regulatory developments could subject our businesses to a number of risks. Regulation could limit growth, revenue and the number and types of services offered and could lead to increased operating costs and capital expenditures. In addition, regulation may restrict our operations and subject them to further competitive pressure, including pricing restrictions, interconnect and other access obligations, and restrictions or controls on content, including content provided by third parties. Failure to comply with current or future regulation could expose our businesses to various penalties.
Other— In addition to the foregoing items, we have contingent liabilities related to (i) legal proceedings, (ii) wage, property, sales and other tax issues, (iii) disputes over interconnection fees and (iv) other matters arising in the ordinary course of business. We expect that the amounts, if any, which may be required to satisfy these contingencies will not be material in relation to our financial position or results of operations.
| (20) | Information about Operating Segments |
We own a variety of international subsidiaries and investments that provide broadband communications services, and to a lesser extent, video programming services. We identify our reportable segments as those consolidated subsidiaries that represent 10% or more of our revenue, operating cash flow (as defined below), or total assets. In certain cases, we may elect to include an operating segment in our segment disclosure that does not meet the above-described criteria for a reportable segment. We evaluate performance and make decisions about allocating resources to our operating segments based on financial measures such as revenue and operating cash flow. In addition, we review non-financial measures such as subscriber growth, as appropriate.
II-159
LIBERTY GLOBAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
December 31, 2009, 2008 and 2007
Operating cash flow is the primary measure used by our chief operating decision maker to evaluate segment operating performance. Operating cash flow is also a key factor that is used by our internal decision makers to (i) determine how to allocate resources to segments and (ii) evaluate the effectiveness of our management for purposes of annual and other incentive compensation plans. As we use the term, operating cash flow is defined as revenue less operating and SG&A expenses (excluding stock-based compensation, depreciation and amortization, provisions for litigation, and impairment, restructuring and other operating charges or credits). Other operating charges or credits include gains and losses on the disposition of long-lived assets and due diligence, legal, advisory and other third-party costs directly related to our efforts to acquire controlling interests in entities. Our internal decision makers believe operating cash flow is a meaningful measure and is superior to other available GAAP measures because it represents a transparent view of our recurring operating performance that is unaffected by our capital structure and allows management to (i) readily view operating trends, (ii) perform analytical comparisons and benchmarking between segments and (iii) identify strategies to improve operating performance in the different countries in which we operate. We believe our operating cash flow measure is useful to investors because it is one of the bases for comparing our performance with the performance of other companies in the same or similar industries, although our measure may not be directly comparable to similar measures used by other public companies. Operating cash flow should be viewed as a measure of operating performance that is a supplement to, and not a substitute for, operating income, net earnings (loss), cash flow from operating activities and other GAAP measures of income or cash flows. A reconciliation of total segment operating cash flow to our earnings (loss) from continuing operations before income taxes is presented below.
During 2009, we made the following changes to our reportable segments:
| | • | | During the fourth quarter, we (i) combined Ireland and Austria into one reportable segment (Other Western Europe), (ii) combined Hungary and our Other Central and Eastern Europe into one reportable segment (Central and Eastern Europe) and (iii) began reporting Austar as a separate reportable segment. Previously, Ireland, Austria and Hungary were reported as separate reportable segments and Austar was included in our corporate and other category; |
| | • | | During the fourth quarter, we changed our reporting such that we no longer include two of our subsidiaries that perform certain corporate and administrative functions within the central operations category of the UPC Broadband Division. Instead, we present these subsidiaries within our corporate and other category; and |
| | • | | During the first quarter, we changed our reporting such that we no longer include video-on-demand costs within the central operations category of the UPC Broadband Division. Instead, we present these costs within the individual operating segments of the UPC Broadband Division. |
During the first quarter of 2010, we initiated the process of centralizing the UPC Broadband Division’s DTH operations into a Luxembourg-based organization and began reporting the DTH operations under a centralized management structure within the UPC Broadband Division’s Central and Eastern Europe reportable segment. Previously, these operations, which provide DTH services to customers in the Czech Republic, Hungary, Romania and Slovakia, were managed by the respective local management in these countries with support from the UPC Broadband Division’s central operations, and accordingly, were included in the results of the UPC Broadband Division’s Central and Eastern Europe and central operations segments. As a result of this change, the DTH operating results that were previously reported in the UPC Broadband Division’s central operations are now reported within the UPC Broadband Division’s Central and Eastern Europe segment.
Segment information for all periods presented has been restated to reflect the above-described changes and to present UPC Slovenia and J:COM as discontinued operations. Previously, UPC Slovenia was included in our Central and Eastern Europe segment. We present only the reportable segments of our continuing operations in the tables below.
II-160
LIBERTY GLOBAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
December 31, 2009, 2008 and 2007
We have identified the following consolidated operating segments as our reportable segments:
| | • | | UPC Broadband Division: |
| | • | | Central and Eastern Europe |
All of the reportable segments set forth above derive their revenue primarily from broadband communications services, including video, voice and broadband internet services. Certain segments also provide business-to-business (B2B) services. At December 31, 2009, our operating segments in the UPC Broadband Division provided services in nine European countries. Our Other Western Europe segment includes our operating segments in Austria and Ireland. Our Central and Eastern Europe segment includes our operating segments in the Czech Republic, Hungary, Poland, Romania and Slovakia. Telenet, VTR and Austar provide broadband communications services in Belgium, Chile and Australia, respectively. Our corporate and other category includes (i) less significant consolidated operating segments that provide broadband communications services in Puerto Rico and video programming and other services in Europe and Argentina and (ii) our corporate category. Intersegment eliminations primarily represent the elimination of intercompany transactions between our broadband communications and programming operations, primarily in Europe.
II-161
LIBERTY GLOBAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
December 31, 2009, 2008 and 2007
Performance Measures of Our Reportable Segments
The amounts presented below represent 100% of each of our reportable segment’s revenue and operating cash flow. As we have the ability to control Telenet, VTR, Austar and, for the periods presented, had the ability to control J:COM, we consolidate 100% of the revenue and expenses of these entities in our consolidated statements of operations despite the fact that third parties own significant interests in these entities. The noncontrolling owners’ interests in the operating results of Telenet, J:COM, VTR, Austar and other less significant majority-owned subsidiaries are reflected in net earnings attributable to noncontrolling interests in our consolidated statements of operations.
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | Year ended December 31, | |
| | | 2009 | | | 2008 | | | 2007 | |
| | | Revenue | | | Operating
cash flow | | | Revenue | | | Operating
cash flow | | | Revenue | | | Operating
cash flow | |
| | | in millions | |
UPC Broadband Division: | | | | | | | | | | | | | | | | | | | | | | | | |
The Netherlands | | $ | 1,139.7 | | | $ | 665.4 | | | $ | 1,181.1 | | | $ | 670.6 | | | $ | 1,060.6 | | | $ | 549.6 | |
Switzerland | | | 1,020.6 | | | | 564.4 | | | | 1,017.0 | | | | 540.1 | | | | 873.9 | | | | 418.1 | |
Other Western Europe | | | 835.3 | | | | 392.3 | | | | 893.8 | | | | 414.8 | | | | 810.3 | | | | 341.2 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total Western Europe | | | 2,995.6 | | | | 1,622.1 | | | | 3,091.9 | | | | 1,625.5 | | | | 2,744.8 | | | | 1,308.9 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Central and Eastern Europe | | | 1,120.5 | | | | 574.3 | | | | 1,301.0 | | | | 679.6 | | | | 1,139.5 | | | | 576.2 | |
Central operations | | | 1.2 | | | | (165.2 | ) | | | 1.9 | | | | (182.2 | ) | | | 4.1 | | | | (187.6 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total UPC Broadband Division | | | 4,117.3 | | | | 2,031.2 | | | | 4,394.8 | | | | 2,122.9 | | | | 3,888.4 | | | | 1,697.5 | |
Telenet (Belgium) | | | 1,685.8 | | | | 832.6 | | | | 1,509.0 | | | | 726.6 | | | | 1,291.3 | | | | 597.1 | |
VTR (Chile) | | | 700.8 | | | | 288.4 | | | | 713.9 | | | | 295.5 | | | | 634.9 | | | | 249.2 | |
Austar (Australia) | | | 533.9 | | | | 185.4 | | | | 534.7 | | | | 177.3 | | | | 474.5 | | | | 146.2 | |
Corporate and other | | | 548.9 | | | | (5.5 | ) | | | 576.0 | | | | (13.5 | ) | | | 501.2 | | | | (59.6 | ) |
Intersegment eliminations | | | (78.1 | ) | | | — | | | | (84.9 | ) | | | — | | | | (87.2 | ) | | | — | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total | | $ | 7,508.6 | | | $ | 3,332.1 | | | $ | 7,643.5 | | | $ | 3,308.8 | | | $ | 6,703.1 | | | $ | 2,630.4 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
II-162
LIBERTY GLOBAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
December 31, 2009, 2008 and 2007
The following table provides a reconciliation of total segment operating cash flow from continuing operations to loss from continuing operations before income taxes:
| | | | | | | | | | | | |
| | | Year ended December 31, | |
| | | 2009 | | | 2008 | | | 2007 | |
| | | in millions | |
Total segment operating cash flow from continuing operations | | $ | 3,332.1 | | | $ | 3,308.8 | | | $ | 2,630.4 | |
Stock-based compensation expense | | | (129.1 | ) | | | (153.0 | ) | | | (192.2 | ) |
Depreciation and amortization | | | (2,082.3 | ) | | | (2,172.4 | ) | | | (1,935.5 | ) |
Provisions for litigation | | | — | | | | — | | | | (171.0 | ) |
Impairment, restructuring and other operating charges, net | | | (138.3 | ) | | | (158.9 | ) | | | (44.5 | ) |
| | | | | | | | | | | | |
Operating income | | | 982.4 | | | | 824.5 | | | | 287.2 | |
Interest expense | | | (857.5 | ) | | | (1,067.4 | ) | | | (938.6 | ) |
Interest and dividend income | | | 48.4 | | | | 88.7 | | | | 113.3 | |
Realized and unrealized gains (losses) on derivative instruments, net | | | (1,095.2 | ) | | | 94.3 | | | | 77.8 | |
Foreign currency transaction gains (losses), net | | | 128.2 | | | | (397.0 | ) | | | 125.3 | |
Realized and unrealized losses due to changes in fair values of certain investments and debt, net | | | (22.1 | ) | | | (7.0 | ) | | | (200.0 | ) |
Losses on debt modifications and extinguishments, net | | | (33.4 | ) | | | — | | | | (112.1 | ) |
Share of results of affiliates, net | | | (4.1 | ) | | | (0.4 | ) | | | 31.3 | |
Other-than-temporary declines in fair values of investments | | | — | | | | — | | | | (212.6 | ) |
Gains on disposition of assets and changes in ownership, net | | | 1.0 | | | | — | | | | 557.6 | |
Other income (expense), net | | | 3.3 | | | | (2.4 | ) | | | (2.6 | ) |
| | | | | | | | | | | | |
Loss from continuing operations before income taxes | | $ | (849.0 | ) | | $ | (466.7 | ) | | $ | (273.4 | ) |
| | | | | | | | | | | | |
Balance Sheet Data of our Reportable Segments
Selected balance sheet data of our reportable segments is set forth below:
| | | | | | | | | | | | | | | | | | |
| | | Investments in affiliates | | Long-lived assets | | Total assets |
| | | December 31, | | December 31, | | December 31, |
| | | 2009 | | 2008 | | 2009 | | 2008 | | 2009 | | 2008 |
| | | in millions |
UPC Broadband Division: | | | | | | | | | | | | | | | | | | |
The Netherlands | | $ | — | | $ | — | | $ | 2,633.0 | | $ | 2,706.2 | | $ | 2,657.0 | | $ | 2,719.9 |
Switzerland | | | — | | | — | | | 4,362.2 | | | 4,319.0 | | | 4,840.6 | | | 4,710.7 |
Other Western Europe | | | — | | | — | | | 2,116.8 | | | 2,068.6 | | | 2,188.7 | | | 2,139.2 |
| | | | | | | | | | | | | | | | | | |
Total Western Europe | | | — | | | — | | | 9,112.0 | | | 9,093.8 | | | 9,686.3 | | | 9,569.8 |
| | | | | | | | | | | | | | | | | | |
Central and Eastern Europe | | | — | | | — | | | 2,517.1 | | | 2,665.6 | | | 2,640.9 | | | 2,815.6 |
Central operations | | | — | | | — | | | 209.2 | | | 245.0 | | | 7,073.2 | | | 2,185.1 |
| | | | | | | | | | | | | | | | | | |
Total UPC Broadband Division | | | — | | | — | | | 11,838.3 | | | 12,004.4 | | | 19,400.4 | | | 14,570.5 |
Telenet (Belgium) | | | 0.4 | | | — | | | 5,147.6 | | | 5,031.2 | | | 5,794.8 | | | 5,396.8 |
VTR (Chile) | | | 4.8 | | | 4.4 | | | 1,181.9 | | | 938.6 | | | 1,470.5 | | | 1,176.6 |
Austar (Australia) | | | 49.8 | | | 38.1 | | | 557.4 | | | 480.3 | | | 907.1 | | | 760.7 |
Corporate and other | | | — | | | — | | | 916.6 | | | 945.2 | | | 2,896.0 | | | 2,716.5 |
| | | | | | | | | | | | | | | | | | |
Total — continuing operations | | | 55.0 | | | 42.5 | | | 19,641.8 | | | 19,399.7 | | | 30,468.8 | | | 24,621.1 |
Discontinued operations | | | 97.9 | | | 147.2 | | | 8,040.4 | | | 8,369.1 | | | 9,431.1 | | | 9,365.0 |
| | | | | | | | | | | | | | | | | | |
Total | | $ | 152.9 | | $ | 189.7 | | $ | 27,682.2 | | $ | 27,768.8 | | $ | 39,899.9 | | $ | 33,986.1 |
| | | | | | | | | | | | | | | | | | |
II-163
LIBERTY GLOBAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
December 31, 2009, 2008 and 2007
Capital Expenditures of our Reportable Segments
The capital expenditures of our reportable segments, excluding amounts subject to capital lease arrangements, are set forth below:
| | | | | | | | | |
| | | Year ended December 31, |
| | | 2009 | | 2008 | | 2007 |
| | | in millions |
UPC Broadband Division: | | | | | | | | | |
The Netherlands | | $ | 149.5 | | $ | 229.4 | | $ | 201.6 |
Switzerland | | | 255.4 | | | 246.8 | | | 210.9 |
Other Western Europe | | | 238.8 | | | 219.3 | | | 204.8 |
| | | | | | | | | |
Total Western Europe | | | 643.7 | | | 695.5 | | | 617.3 |
| | | | | | | | | |
Central and Eastern Europe | | | 297.9 | | | 416.3 | | | 296.1 |
Central operations | | | 91.2 | | | 137.4 | | | 143.2 |
| | | | | | | | | |
Total UPC Broadband Division | | | 1,032.8 | | | 1,249.2 | | | 1,056.6 |
Telenet (Belgium) | | | 368.7 | | | 326.2 | | | 237.6 |
VTR (Chile) | | | 155.6 | | | 181.7 | | | 157.7 |
Austar (Australia) | | | 87.5 | | | 96.0 | | | 92.8 |
Corporate and other | | | 35.0 | | | 46.6 | | | 84.1 |
| | | | | | | | | |
Total | | $ | 1,679.6 | | $ | 1,899.7 | | $ | 1,628.8 |
| | | | | | | | | |
Revenue by Major Category
Our revenue by major category is set forth below:
| | | | | | | | | | | | |
| | | Year ended December 31, | |
| | | 2009 | | | 2008 | | | 2007 | |
| | | in millions | |
Subscription revenue (a): | | | | | | | | | | | | |
Video | | $ | 3,572.6 | | | $ | 3,602.4 | | | $ | 3,242.5 | |
Broadband internet | | | 1,763.5 | | | | 1,787.5 | | | | 1,507.6 | |
Telephony | | | 953.8 | | | | 976.8 | | | | 822.7 | |
| | | | | | | | | | | | |
Total subscription revenue | | | 6,289.9 | | | | 6,366.7 | | | | 5,572.8 | |
Other revenue (b) | | | 1,296.8 | | | | 1,361.7 | | | | 1,217.5 | |
Intersegment eliminations | | | (78.1 | ) | | | (84.9 | ) | | | (87.2 | ) |
| | | | | | | | | | | | |
Total | | $ | 7,508.6 | | | $ | 7,643.5 | | | $ | 6,703.1 | |
| | | | | | | | | | | | |
| (a) | Subscription revenue includes amounts received from subscribers for ongoing services, excluding installation fees, late fees and mobile telephony revenue. Subscription revenue from subscribers who purchase bundled services at a discounted rate is generally allocated proportionally to each service based on the stand-alone price for each individual service. However, due to regulatory and other constraints, the allocation of bundling discounts may vary somewhat among our broadband communications operating segments. |
| (b) | Other revenue includes non-subscription revenue (including B2B and installation fee revenue) and programming revenue. |
II-164
LIBERTY GLOBAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
December 31, 2009, 2008 and 2007
Geographic Segments
Revenue
The revenue of our geographic segments is set forth below:
| | | | | | | | | | | | |
| | | Year ended December 31, | |
| | | 2009 | | | 2008 | | | 2007 | |
| | | in millions | |
Europe: | | | | | | | | | | | | |
UPC Broadband Division: | | | | | | | | | | | | |
The Netherlands | | $ | 1,139.7 | | | $ | 1,181.1 | | | $ | 1,060.6 | |
Switzerland | | | 1,020.6 | | | | 1,017.0 | | | | 873.9 | |
Austria | | | 483.9 | | | | 538.0 | | | | 503.1 | |
Ireland | | | 351.4 | | | | 355.8 | | | | 307.2 | |
Hungary | | | 324.6 | | | | 405.9 | | | | 377.1 | |
Poland | | | 277.9 | | | | 312.8 | | | | 229.3 | |
Czech Republic | | | 262.9 | | | | 284.3 | | | | 226.8 | |
Romania | | | 172.1 | | | | 213.4 | | | | 237.2 | |
Slovakia | | | 75.1 | | | | 76.0 | | | | 62.1 | |
Other (a) | | | 9.1 | | | | 10.5 | | | | 11.1 | |
| | | | | | | | | | | | |
Total UPC Broadband Division | | | 4,117.3 | | | | 4,394.8 | | | | 3,888.4 | |
Belgium | | | 1,685.8 | | | | 1,509.0 | | | | 1,291.3 | |
Chellomedia (b) | | | 410.3 | | | | 439.3 | | | | 361.5 | |
Intersegment eliminations | | | (78.1 | ) | | | (84.9 | ) | | | (87.2 | ) |
| | | | | | | | | | | | |
Total Europe | | | 6,135.3 | | | | 6,258.2 | | | | 5,454.0 | |
| | | | | | | | | | | | |
The Americas: | | | | | | | | | | | | |
Chile | | | 700.8 | | | | 713.9 | | | | 634.9 | |
Other (c) | | | 138.6 | | | | 136.7 | | | | 139.7 | |
| | | | | | | | | | | | |
Total — The Americas | | | 839.4 | | | | 850.6 | | | | 774.6 | |
| | | | | | | | | | | | |
Australia | | | 533.9 | | | | 534.7 | | | | 474.5 | |
| | | | | | | | | | | | |
Total | | $ | 7,508.6 | | | $ | 7,643.5 | | | $ | 6,703.1 | |
| | | | | | | | | | | | |
| (a) | Primarily represents certain revenue related to the UPC Broadband Division’s DTH operations. |
| (b) | Chellomedia’s geographic segments are located primarily in the Netherlands, the United Kingdom, Poland, Spain, Hungary and other European countries. |
| (c) | Includes certain less significant operating segments that provide broadband communications in Puerto Rico and video programming services in Argentina. |
II-165
LIBERTY GLOBAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
December 31, 2009, 2008 and 2007
The long-lived assets of our geographic segments are set forth below:
| | | | | | |
| | | December 31, |
| | | 2009 | | 2008 |
| | | in millions |
Europe: | | | | | | |
UPC Broadband Division: | | | | | | |
The Netherlands | | $ | 2,633.0 | | $ | 2,706.2 |
Switzerland | | | 4,362.2 | | | 4,319.0 |
Austria | | | 1,320.8 | | | 1,317.0 |
Ireland | | | 796.0 | | | 751.6 |
Hungary | | | 776.4 | | | 792.3 |
Poland | | | 406.0 | | | 374.1 |
Czech Republic | | | 888.9 | | | 900.3 |
Romania | | | 288.3 | | | 436.9 |
Slovakia | | | 152.8 | | | 156.1 |
Other (a) | | | 213.9 | | | 250.9 |
| | | | | | |
Total UPC Broadband Division | | | 11,838.3 | | | 12,004.4 |
Belgium | | | 5,147.6 | | | 5,031.2 |
Chellomedia (b) | | | 473.6 | | | 496.8 |
Other (c) | | | 3.9 | | | 4.5 |
| | | | | | |
Total Europe | | | 17,463.4 | | | 17,536.9 |
| | | | | | |
The Americas: | | | | | | |
U.S. (d) | | | 61.7 | | | 64.0 |
Chile | | | 1,181.9 | | | 938.6 |
Other (e) | | | 377.4 | | | 379.9 |
| | | | | | |
Total — The Americas | | | 1,621.0 | | | 1,382.5 |
| | | | | | |
Australia | | | 557.4 | | | 480.3 |
| | | | | | |
Total — continuing operations | | | 19,641.8 | | | 19,399.7 |
Discontinued operations | | | 8,040.4 | | | 8,369.1 |
| | | | | | |
Total | | $ | 27,682.2 | | $ | 27,768.8 |
| | | | | | |
| (a) | Primarily represents long-lived assets of the UPC Broadband Division’s central operations, which are located primarily in the Netherlands. |
| (b) | Chellomedia’s geographic segments are located primarily in the Netherlands, the United Kingdom, Poland, Spain, Hungary and other European countries. |
| (c) | Primarily represents corporate and administrative costs incurred by certain of our subsidiaries in the Netherlands and United Kingdom. |
| (d) | Primarily represents the assets of our corporate category. |
| (e) | Includes certain less significant operating segments that provide broadband communications in Puerto Rico and video programming services in Argentina. |
II-166
LIBERTY GLOBAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
December 31, 2009, 2008 and 2007
| (21) | Quarterly Financial Information (Unaudited) |
| | | | | | | | | | | | | | | | |
| | | 2009 | |
| | | 1st quarter | | | 2nd quarter | | | 3rd quarter | | | 4th quarter | |
| | | in millions, except per share amounts | |
Revenue: | | | | | | | | | | | | | | | | |
As previously reported | | $ | 2,562.9 | | | $ | 2,653.0 | | | $ | 2,824.2 | | | $ | 3,040.1 | |
Effect of reclassification of J:COM Disposal Group to discontinued operations (note 5) | | | (863.0 | ) | | | (839.0 | ) | | | (891.3 | ) | | | (978.3 | ) |
| | | | | | | | | | | | | | | | |
As adjusted | | $ | 1,699.9 | | | $ | 1,814.0 | | | $ | 1,932.9 | | | $ | 2,061.8 | |
| | | | | | | | | | | | | | | | |
Operating income: | | | | | | | | | | | | | | | | |
As previously reported | | $ | 401.9 | | | $ | 301.9 | | | $ | 463.8 | | | $ | 469.4 | |
Effect of reclassification of J:COM Disposal Group to discontinued operations (note 5) | | | (165.3 | ) | | | (153.2 | ) | | | (154.6 | ) | | | (181.5 | ) |
| | | | | | | | | | | | | | | | |
As adjusted | | $ | 236.6 | | | $ | 148.7 | | | $ | 309.2 | | | $ | 287.9 | |
| | | | | | | | | | | | | | | | |
Net earnings (loss) attributable to LGI stockholders | | $ | (298.7 | ) | | $ | (93.1 | ) | | $ | (120.3 | ) | | $ | 100.0 | |
| | | | | | | | | | | | | | | | |
Earnings (loss) attributable to LGI stockholders per share — Series A, Series B and Series C common stock (note 3): | | | | | | | | | | | | | | | | |
Basic | | $ | (1.08 | ) | | $ | (0.34 | ) | | $ | (0.45 | ) | | $ | 0.38 | |
| | | | | | | | | | | | | | | | |
Diluted | | $ | (1.08 | ) | | $ | (0.34 | ) | | $ | (0.45 | ) | | $ | 0.34 | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | 2008 | |
| | | 1st quarter | | | 2nd quarter | | | 3rd quarter | | | 4th quarter | |
| | | in millions, except per share amounts | |
Revenue: | | | | | | | | | | | | | | | | |
As previously reported | | $ | 2,595.2 | | | $ | 2,713.7 | | | $ | 2,633.3 | | | $ | 2,555.5 | |
Effect of reclassification of J:COM Disposal Group to discontinued operations (note 5) | | | (679.3 | ) | | | (691.1 | ) | | | (686.0 | ) | | | (797.8 | ) |
| | | | | | | | | | | | | | | | |
As adjusted | | $ | 1,915.9 | | | $ | 2,022.6 | | | $ | 1,947.3 | | | $ | 1,757.7 | |
| | | | | | | | | | | | | | | | |
Operating income: | | | | | | | | | | | | | | | | |
As previously reported | | $ | 352.9 | | | $ | 359.7 | | | $ | 408.4 | | | $ | 224.6 | |
Effect of reclassification of J:COM Disposal Group to discontinued operations (note 5) | | | (127.2 | ) | | | (115.6 | ) | | | (129.2 | ) | | | (149.1 | ) |
| | | | | | | | | | | | | | | | |
As adjusted | | $ | 225.7 | | | $ | 244.1 | | | $ | 279.2 | | | $ | 75.5 | |
| | | | | | | | | | | | | | | | |
Net earnings (loss) attributable to LGI stockholders | | $ | (155.6 | ) | | $ | 428.2 | | | $ | (308.9 | ) | | $ | (752.6 | ) |
| | | | | | | | | | | | | | | | |
Earnings (loss) attributable to LGI stockholders per share — Series A, Series B and Series C common stock (note 3): | | | | | | | | | | | | | | | | |
Basic | | $ | (0.45 | ) | | $ | 1.33 | | | $ | (1.01 | ) | | $ | (2.60 | ) |
| | | | | | | | | | | | | | | | |
Diluted | | $ | (0.45 | ) | | $ | 1.11 | | | $ | (1.01 | ) | | $ | (2.60 | ) |
| | | | | | | | | | | | | | | | |
II-167
LIBERTY GLOBAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
December 31, 2009, 2008 and 2007
UPCB Finance Senior Secured Notes
On January 20, 2010, UPCB Finance Limited (UPCB Finance), a special purpose financing company created for the primary purpose of issuing senior notes and owned 100% by a charitable trust, issued €500.0 million ($716.5 million) principal amount of 7.625% senior secured notes (the UPCB Senior Secured Notes) at an original issue discount of 0.862%, resulting in cash proceeds before commissions and fees of €495.7 million ($710.4 million). UPCB Finance used the proceeds from the UPCB Senior Secured Notes to fund a new additional facility (Facility V) under the UPC Broadband Holding Bank Facility, with UPC Financing Partnership (UPC Financing), a direct subsidiary of UPC Holding, as the borrower. UPC Financing used the proceeds from Facility V to reduce outstanding amounts under Facilities M and Q under the UPC Broadband Holding Bank Facility through (i) the novation of €152.7 million ($218.8 million) of commitments under Facility M to UPC Broadband Operations and (ii) the use of the remaining €347.3 million ($497.7 million) to repay borrowings under Facility Q.
UPCB Finance is dependent on payments from UPC Financing under Facility V in order to service its payment obligations under the UPCB Senior Secured Notes. Although UPC Financing has no equity or voting interest in UPCB Finance, the Facility V loan creates a variable interest in UPCB Finance for which UPC Financing is the primary beneficiary, as contemplated by GAAP. As such, UPC Financing and its parent entities, including UPC Holding and LGI, are required by the provisions of GAAP to consolidate UPCB Finance following the issuance of the UPCB Senior Secured Notes. Accordingly, the amounts outstanding under Facility V will eliminate in UPC Holding’s and LGI’s consolidated financial statements.
The UPCB Senior Secured Notes have been issued pursuant to an indenture (the Indenture), dated January 20, 2010. Facility V is made pursuant to an Additional Facility V Accession Agreement (the Facility V Accession Agreement). Pursuant to the Facility V Accession Agreement, the call provisions, maturity and applicable interest rate for Facility V are the same as those of the UPCB Senior Secured Notes. UPCB Finance, as a lender under the UPC Broadband Holding Bank Facility, will be treated the same as the other lenders under the UPC Broadband Holding Bank Facility and will have benefits, rights and protections that are similar to those benefits, rights and protections afforded to the other lenders. Through the covenants in the Indenture and the security interests over (i) all of the issued shares of UPCB Finance and (ii) Facility V, granted to secure UPCB Finance’s obligations under the UPCB Senior Secured Notes, the holders of the UPCB Senior Secured Notes will be provided indirectly with the benefits, rights, protections and covenants, granted to UPCB Finance as a lender under the UPC Broadband Holding Bank Facility.
UPCB Finance is prohibited from incurring any additional indebtedness, subject to certain exceptions under the Indenture.
The UPCB Senior Secured Notes are non-callable until January 15, 2015. At any time prior to January 15, 2015, upon the occurrence of an Early Redemption Event (being a voluntary prepayment of all or a portion of Facility V), UPCB Finance will redeem an aggregate principal amount of the UPCB Senior Secured Notes equal to the amount of Facility V prepaid, at a redemption price equal to the sum of (i) 100% of the principal amount thereof, (ii) the excess of (a) the present value at such redemption date of (1) the redemption price on January 1, 2015, as set forth in the table below, plus (2) all required remaining scheduled interest payments due through January 1, 2015, computed using the discount rate specified in the Indenture, over (b) the principal amount of the UPCB Senior Secured Notes on the redemption date and (iii) accrued but unpaid interest and additional amounts, if any, to the applicable redemption date. On or after January 15, 2015, upon the occurrence of an Early Redemption Event (as defined in the Indenture), UPCB Finance will redeem an aggregate principal amount of the Senior Secured Notes equal to the principal amount of Facility V prepaid at the following redemption prices (expressed as
II-168
LIBERTY GLOBAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
December 31, 2009, 2008 and 2007
a percentage of the principal amount), plus accrued and unpaid interest and additional amounts, if any, to the applicable redemption date, if redeemed during the twelve month period commencing on January 15 of the years set forth below:
| | | |
Year | | Redemption Price | |
2015 | | 103.813 | % |
2016 | | 102.542 | % |
2017 | | 101.271 | % |
2018 and thereafter | | 100.000 | % |
Unitymedia Acquisition
On January 28, 2010, UPC Germany paid cash of €2,006.0 million ($2,803.0 million at the transaction date) (the Unitymedia Purchase Price), to acquire from Unity Media S.C.A. all of the issued and outstanding capital stock of Unitymedia (the Unitymedia Acquisition). Unitymedia is the second largest cable television provider in Germany and the largest in the German federal states of North Rhine Westphalia and Hesse based on the number of video cable subscribers. The Unitymedia Acquisition was completed pursuant to a November 13, 2009 share purchase agreement (the Unitymedia SPA) that provides for, among other matters, that 3% of the Unitymedia Purchase Price be placed in escrow for a period not to exceed 122 days, pending any claims arising under the Unitymedia SPA. Any successful claims on this escrow account will be treated as adjustments of the Unitymedia Purchase Price. The €2,006.0 million Unitymedia Purchase Price, together with Unitymedia’s net debt (aggregate principal amount outstanding less cash and cash equivalents) and capital lease obligations of €2,042.6 million ($2,854.1 million at the transaction date) at January 28, 2010, results in total consideration of €4,048.6 million ($5,657.1 million at the transaction date) before estimated direct acquisition costs of €39.0 million ($54.5 million of the transaction dates). We acquired Unitymedia in order to achieve certain financial, operational and strategic benefits through the integration of Unitymedia with our existing European operations.
The Unitymedia Purchase Price was funded with (i) €849.2 million ($1,186.6 million at the transaction date) of cash from the escrow accounts associated with the Unitymedia Senior Notes and (ii) our existing cash and cash equivalent balances. As further described in notes 10 and 13, we obtained financing for the Unitymedia Acquisition in November 2009 through (i) the issuance of the Unitymedia Senior Notes and the LGI Convertible Notes and (ii) the sale of LGI common stock in the Private Placement.
II-169
