Virgin Media 2013 Annual Report Download - page 93

Download and view the complete annual report

Please find page 93 of the 2013 Virgin Media annual report below. You can navigate through the pages in the report by either clicking on the pages listed below, or by using the keyword search tool below to find specific information within the annual report.

Page out of 139

  • 1
  • 2
  • 3
  • 4
  • 5
  • 6
  • 7
  • 8
  • 9
  • 10
  • 11
  • 12
  • 13
  • 14
  • 15
  • 16
  • 17
  • 18
  • 19
  • 20
  • 21
  • 22
  • 23
  • 24
  • 25
  • 26
  • 27
  • 28
  • 29
  • 30
  • 31
  • 32
  • 33
  • 34
  • 35
  • 36
  • 37
  • 38
  • 39
  • 40
  • 41
  • 42
  • 43
  • 44
  • 45
  • 46
  • 47
  • 48
  • 49
  • 50
  • 51
  • 52
  • 53
  • 54
  • 55
  • 56
  • 57
  • 58
  • 59
  • 60
  • 61
  • 62
  • 63
  • 64
  • 65
  • 66
  • 67
  • 68
  • 69
  • 70
  • 71
  • 72
  • 73
  • 74
  • 75
  • 76
  • 77
  • 78
  • 79
  • 80
  • 81
  • 82
  • 83
  • 84
  • 85
  • 86
  • 87
  • 88
  • 89
  • 90
  • 91
  • 92
  • 93
  • 94
  • 95
  • 96
  • 97
  • 98
  • 99
  • 100
  • 101
  • 102
  • 103
  • 104
  • 105
  • 106
  • 107
  • 108
  • 109
  • 110
  • 111
  • 112
  • 113
  • 114
  • 115
  • 116
  • 117
  • 118
  • 119
  • 120
  • 121
  • 122
  • 123
  • 124
  • 125
  • 126
  • 127
  • 128
  • 129
  • 130
  • 131
  • 132
  • 133
  • 134
  • 135
  • 136
  • 137
  • 138
  • 139

VIRGIN MEDIA INC.
(See note 1)
Notes to Consolidated Financial Statements — (Continued)
December 31, 2013, 2012 and 2011
II - 68
Predecessor
Period from January 1 to June 7, 2013
Statements of operations Predecessor
Company
Virgin
Media
Finance Other
guarantors VMIH VMIL All other
subsidiaries Eliminations Total
in millions
Revenue .............................. £ — £ — £ — £ — £ — £ 1,810.2 £ — £ 1,810.2
Operating costs and
expenses:
Operating (other than
depreciation and
amortization) ................ — — — — — 845.4 — 845.4
SG&A (including share-
based compensation).... 8.4 — — — — 247.7 — 256.1
Depreciation and
amortization.................. — — — — — 432.8 — 432.8
Impairment, restructuring
and other operating
items, net ...................... 53.8 — — — — (2.6) — 51.2
62.2 — — — — 1,523.3 — 1,585.5
Operating income
(loss) .......................... (62.2) — — — — 286.9 — 224.7
Non-operating income
(expense):
Interest expense – third-
party.............................. (55.9) (54.1) (4.8) (127.2) — (371.3) 456.6 (156.7)
Interest income –
intercompany................ — 53.6 6.0 62.7 — 334.3 (456.6) —
Loss on debt modification
and extinguishment,
net................................. (0.1) — — — — — — (0.1)
Realized and unrealized
gains on derivative
instruments, net ............ 50.0 — — 1.8 — — — 51.8
Foreign currency
transaction gains
(losses), net................... (0.1) 2.6 5.6 23.7 — (3.9) (30.0) (2.1)
Other income, net............. — — — 0.2 — 0.2 — 0.4
(6.1) 2.1 6.8 (38.8) — (40.7) (30.0) (106.7)
Earnings (loss) before
income taxes.............. (68.3) 2.1 6.8 (38.8) — 246.2 (30.0) 118.0
Income tax expense............. — — — (0.7) — (17.4) — (18.1)
Earnings (loss) after
income taxes.............. (68.3) 2.1 6.8 (39.5) — 228.8 (30.0) 99.9
Equity in net earnings of
subsidiaries...................... 168.2 140.2 161.2 209.7 222.9 — (902.2) —
Net earnings................... £ 99.9 £ 142.3 £ 168.0 £ 170.2 £ 222.9 £ 228.8 £ (932.2) £ 99.9
Total comprehensive
earnings...................... £ 83.1 £ 135.3 £ 161.0 £ 163.2 £ 223.5 £ 229.4 £ (912.4) £ 83.1