Virgin Media 2014 Annual Report Download - page 16

VIRGIN MEDIA INC.
(See note 1)
Notes to Condensed Consolidated Financial Statements — (Continued)
June 30, 2014
(unaudited)
14
Virgin Media Capped Calls and the derivative embedded in the VM Convertible Notes were not significantly impacted by forecasted
volatilities.
As further described in note 3, we have entered into various derivative instruments to manage our interest rate and foreign
currency exchange risk. The recurring fair value measurements of these derivative instruments are determined using discounted
cash flow models. Most of the inputs to these discounted 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 applicable interest rate futures
and swap rates, 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 have determined
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 3.
Fair value measurements are also used in connection with nonrecurring valuations performed in connection with impairment
assessments and acquisition accounting. These nonrecurring valuations include the valuation of customer relationship intangible
assets, property and equipment and the implied value of goodwill. The valuation of customer relationships is primarily based on
an excess earnings methodology, which is a form of a discounted cash flow analysis. The excess earnings methodology requires
us to estimate the specific cash flows expected from the customer relationship, considering such factors as estimated customer
life, the revenue expected to be generated over the life of the customer, contributory asset charges and other factors. Tangible
assets are typically valued using a replacement or reproduction cost approach, considering factors such as current prices of the
same or similar equipment, the age of the equipment and economic obsolescence. The implied value of goodwill is determined
by allocating the fair value of a reporting unit to all of the assets and liabilities of that unit as if the reporting unit had been acquired
in a business combination, with the residual amount allocated to goodwill. All of our nonrecurring valuations use significant
unobservable inputs and therefore fall under Level 3 of the fair value hierarchy. During the six months ended June 30, 2013, we
performed nonrecurring valuations for the purpose of determining the acquisition accounting for the LG/VM Transaction. We
used a discount rate of 9.0% for our valuation of the customer relationships acquired as a result of this acquisition. For additional
information, see note 1. We did not perform significant nonrecurring fair value measurements during the six months ended June
30, 2014.
A summary of our derivative instrument assets and liabilities that are measured at fair value on a recurring basis is as follows:
Successor
Fair value measurements at
June 30, 2014 using:
Description June 30, 2014
Quoted prices
in active
markets for
identical assets
(Level 1)
Significant
other
observable
inputs
(Level 2)
Significant
unobservable
inputs
(Level 3)
in millions
Assets:
Cross-currency and interest rate derivative contracts............ £ 148.0 £ — £ 148.0 £ —
Equity-related derivative instruments.................................... 20.0 — — 20.0
Total assets.......................................................................... £ 168.0 £ — £ 148.0 £ 20.0
Liabilities:
Cross-currency and interest rate derivative contracts............ £ 400.5 £ — £ 400.5 £ —
Equity-related derivative instruments.................................... 64.9 — — 64.9
Total liabilities..................................................................... £ 465.4 £ — £ 400.5 £ 64.9