{
  "docId": "019de515-b88b-7442-9936-6241eabf711e",
  "docSlug": "34ac89ffdc242bbddc6c4c98ae8cd953",
  "documentTitle": "Liberty Global | Results Presentation Deck | 40 slides",
  "authorId": "liberty-global",
  "authorName": "Liberty Global",
  "documentKindSlug": "conference-presentation",
  "documentKindLabel": "Conference presentation",
  "sourceTypeSlug": "investor_relations",
  "sourceTypeLabel": "Investor relations",
  "presentationDate": "2023-05-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.7777778,
  "pageNumber": 38,
  "pageCount": 40,
  "prevPage": 37,
  "nextPage": 39,
  "slideType": "revenue_buildup",
  "function": "decompose_segments",
  "density": "overcrowded",
  "nDataPoints": 120,
  "notes": null,
  "elementsJson": null,
  "metadataConfidence": 0.9,
  "imagePath": null,
  "slideHref": "/slides/019de515-b88b-7442-9936-6241eabf711e/38",
  "deckHref": "/decks/019de515-b88b-7442-9936-6241eabf711e",
  "deckJsonHref": "/decks/019de515-b88b-7442-9936-6241eabf711e.json",
  "deckAnchorHref": "/decks/019de515-b88b-7442-9936-6241eabf711e#slide-38",
  "components": [
    {
      "bbox": {
        "h": 0.02,
        "w": 0.756,
        "x": 0.079,
        "y": 0.129
      },
      "kind": "paragraph",
      "text": "The following tables provide reconciliations from VMO2 JV US GAAP Adj EBITDA to Rebased IFRS Adj EBITDA for the indicated periods:",
      "attrs": null,
      "subkind": "paragraph",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "37471b29-8330-4b90-be73-0a6590d3d1be",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.656,
        "x": 0.142,
        "y": 0.924
      },
      "kind": "source-note",
      "text": "(b) In connection with the completion of the joint venture, the opening balance sheet of the combined business was reported at its estimated fair value. As such, certain amounts were adjusted to reflect the new basis of accounting. These adjustments therefore reverse the effect of (i) deferred commissions and install costs write-off, and (ii) deferred revenue write-off.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "c0cfdd26-d416-4892-bdca-c73b553a14e0",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.04,
        "w": 0.656,
        "x": 0.142,
        "y": 0.88
      },
      "kind": "source-note",
      "text": "(a) Adjusted EBITDA IFRS/US GAAP differences primarily relate to (i) the JV's investment in CTIL, (ii) leases and (iii) certain handset securitization transactions through March 31, 2022, which include a one-time gain in Q1 2022 of approximately $233 million related to the Q1 restructuring of the legacy O2 securitization structure.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "dbed305a-3f73-4776-9226-2b46c568524d",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.226,
        "w": 0.656,
        "x": 0.142,
        "y": 0.409
      },
      "kind": "table",
      "text": "Pro Forma Actual Three months ended March 31, 2021 June 30, 2021 September 30, 2021 December 31, 2021 Pro Forma Year ended December 31, 2021 Adjusted EBITDA: US GAAP Adjusted EBITDA.. $ 1,149.3 $ 1,210.3 $ 1,180.3 $ 1,125.3 $ 4,665.3 IFRS/US GAAP Adjustments (a)............... 106.0 98.4 95.1 97.9 397.5 IFRS Adjusted EBITDA. 1,255.3 1,308.7 1,275.4 1,223.2 5,062.8 Rebase Adjustments (b).. (11.3) (17.8) (32.9) (27.5) (89.5) IFRS Rebased Adjusted EBITDA. $ 1,244.0 $ 1,290.9 $ 1,242.5 $ 1,195.7 $ 4.973.3",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "414a8d01-f280-4bcd-86e5-6f4ed22b0144",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.226,
        "w": 0.656,
        "x": 0.142,
        "y": 0.176
      },
      "kind": "table",
      "text": "Pro Forma Three months ended March 31, 2020 June 30, 2020 September 30, 2020 December 31, 2020 Year ended December 31, 2020 Adjusted EBITDA: US GAAP Adjusted EBITDA. $ 1,065.5 $ 1,037.7 $ 1,111.2 $ 1,107.8 $ 4,322.2 IFRS/US GAAP Adjustments (a). 91.2 90.9 91.1 129.7 402.9 IFRS Adjusted EBITDA. 1,156.7 1,128.6 1,202.3 1,237.5 4,725.1 Rebase Adjustments (b)..... (43.7) (36.1) (29.6) (19.7) (129.1) IFRS Rebased Adjusted EBITDA. $ 1,113.0 $ 1,092.5 $ 1,172.7 $ 1,217.8 $ 4.596.0",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "c5dae5e6-f14a-4265-836f-a8bce20139f8",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.226,
        "w": 0.656,
        "x": 0.142,
        "y": 0.642
      },
      "kind": "table",
      "text": "Actual Three months ended June 30, 2022 September 30, 2022 December 31, 2022 Year ended December 31, 2022 Adjusted EBITDA: US GAAP Adjusted EBITDA.... S S 1,059.4 S 1,060.5 S 1,047.0 S 4,562.2 IFRS/US GAAP Adjustments (a). 152.3 98.2 102.4 211.5 IFRS Adjusted EBITDA. 1,211.7 1,158.7 1,149.4 4,773.7 Rebase Adjustments (b)............. (10.5) (5.3) 0.1 (33.7) IFRS Rebased Adjusted EBITDA. S 1,201.2 S 1,153.4 S 1,149.5 S 4,740.0",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "ff281552-8446-4f94-9a46-045418f254cc",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.79,
        "x": 0.048,
        "y": 0.048
      },
      "kind": "title",
      "text": "VMO2 JV RECONCILIATIONS – ADJ EBITDA",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "fa4899bd-aab8-4e24-8d45-d684a44d825a",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [],
  "frameworks": [],
  "arcBeats": [
    {
      "to": 40,
      "from": 15,
      "beatId": "141d89ed-74b6-46a3-a97c-ad28206051cb",
      "arcName": "Monroe's Motivated Sequence",
      "arcSlug": "monroes-sequence",
      "beatName": "Visualization",
      "beatSlug": "monroes-sequence-visualization",
      "evidence": "The document provides detailed reconciliations and appendix data",
      "position": 3,
      "confidence": 0.8,
      "parentBeatName": "Evidence",
      "parentBeatSlug": "evidence"
    }
  ],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}