XML 47 R33.htm IDEA: XBRL DOCUMENT v3.10.0.1
Segment Information (Details)
$ in Millions
3 Months Ended 6 Months Ended
Jun. 30, 2018
USD ($)
Jun. 30, 2017
USD ($)
Jun. 30, 2018
USD ($)
segment
Jun. 30, 2017
USD ($)
Segment Reporting Information [Line Items]        
Number of reportable segments | segment     5  
Financial Data by Business Segment        
Revenue $ 21,735 $ 21,286 $ 44,526 $ 41,873
Adjusted EBITDA 7,417 7,075 14,661 14,085
Depreciation and Amortization 2,603 2,507 5,202 4,975
Capital Expenditures 2,250 2,327 4,223 4,405
Cash Paid for Intangible Assets 511 386 $ 930 771
NBCUniversal Media LLC [Member]        
Segment Reporting Information [Line Items]        
Number of reportable segments | segment     4  
Financial Data by Business Segment        
Revenue 8,313 8,318 $ 17,843 16,171
Adjusted EBITDA 2,160 2,074 4,445 4,093
Depreciation and Amortization 553 520 1,063 1,028
Capital Expenditures 461 338 730 623
Cash Paid for Intangible Assets 166 73 296 128
Cable Communications [Member]        
Financial Data by Business Segment        
Revenue 13,710 13,257 27,228 26,307
Depreciation and Amortization   1,967   3,913
Cable Networks [Member]        
Financial Data by Business Segment        
Revenue 2,916 2,696 6,110 5,336
Cable Networks [Member] | NBCUniversal Media LLC [Member]        
Financial Data by Business Segment        
Revenue 2,916 2,696 6,110 5,336
Broadcast Television [Member]        
Financial Data by Business Segment        
Revenue 2,391 2,241 5,888 4,449
Broadcast Television [Member] | NBCUniversal Media LLC [Member]        
Financial Data by Business Segment        
Revenue 2,391 2,241 5,888 4,449
Filmed Entertainment [Member]        
Financial Data by Business Segment        
Revenue 1,710 2,142 3,357 4,109
Filmed Entertainment [Member] | NBCUniversal Media LLC [Member]        
Financial Data by Business Segment        
Revenue 1,710 2,142 3,357 4,109
Theme Parks [Member]        
Financial Data by Business Segment        
Revenue 1,361 1,314 2,642 2,432
Theme Parks [Member] | NBCUniversal Media LLC [Member]        
Financial Data by Business Segment        
Revenue 1,361 1,314 2,642 2,432
NBCUniversal Segments [Member]        
Financial Data by Business Segment        
Revenue 8,313 8,318 17,843 16,171
Adjusted EBITDA 2,160 2,074 4,445 4,093
Depreciation and Amortization 553 520 1,063 1,028
Capital Expenditures 461 338 730 623
Cash Paid for Intangible Assets 166 73 296 128
Operating Segments [Member] | Cable Communications [Member]        
Financial Data by Business Segment        
Revenue 13,710 13,257 27,228 26,307
Adjusted EBITDA 5,638 5,293 11,053 10,467
Depreciation and Amortization 2,047 1,967 4,100 3,913
Capital Expenditures 1,766 1,956 3,454 3,737
Cash Paid for Intangible Assets 328 291 597 613
Operating Segments [Member] | Cable Networks [Member]        
Financial Data by Business Segment        
Revenue 2,916 2,696 6,110 5,336
Adjusted EBITDA 1,186 1,055 2,454 2,170
Depreciation and Amortization 179 181 368 395
Capital Expenditures 8 8 11 10
Cash Paid for Intangible Assets 5 4 9 7
Operating Segments [Member] | Cable Networks [Member] | NBCUniversal Media LLC [Member]        
Financial Data by Business Segment        
Revenue 2,916 2,696 6,110 5,336
Adjusted EBITDA 1,186 1,055 2,454 2,170
Depreciation and Amortization 179 181 368 395
Capital Expenditures 8 8 11 10
Cash Paid for Intangible Assets 5 4 9 7
Operating Segments [Member] | Broadcast Television [Member]        
Financial Data by Business Segment        
Revenue 2,391 2,241 5,888 4,449
Adjusted EBITDA 417 416 924 738
Depreciation and Amortization 40 31 74 63
Capital Expenditures 32 30 62 59
Cash Paid for Intangible Assets 3 4 75 7
Operating Segments [Member] | Broadcast Television [Member] | NBCUniversal Media LLC [Member]        
Financial Data by Business Segment        
Revenue 2,391 2,241 5,888 4,449
Adjusted EBITDA 417 416 924 738
Depreciation and Amortization 40 31 74 63
Capital Expenditures 32 30 62 59
Cash Paid for Intangible Assets 3 4 75 7
Operating Segments [Member] | Filmed Entertainment [Member]        
Financial Data by Business Segment        
Revenue 1,710 2,142 3,357 4,109
Adjusted EBITDA 138 287 341 658
Depreciation and Amortization 63 25 91 47
Capital Expenditures 8 19 15 29
Cash Paid for Intangible Assets 8 6 14 11
Operating Segments [Member] | Filmed Entertainment [Member] | NBCUniversal Media LLC [Member]        
Financial Data by Business Segment        
Revenue 1,710 2,142 3,357 4,109
Adjusted EBITDA 138 287 341 658
Depreciation and Amortization 63 25 91 47
Capital Expenditures 8 19 15 29
Cash Paid for Intangible Assets 8 6 14 11
Operating Segments [Member] | Theme Parks [Member]        
Financial Data by Business Segment        
Revenue 1,361 1,314 2,642 2,432
Adjusted EBITDA 569 551 1,064 948
Depreciation and Amortization 167 186 322 328
Capital Expenditures 360 243 542 472
Cash Paid for Intangible Assets 119 26 135 39
Operating Segments [Member] | Theme Parks [Member] | NBCUniversal Media LLC [Member]        
Financial Data by Business Segment        
Revenue 1,361 1,314 2,642 2,432
Adjusted EBITDA 569 551 1,064 948
Depreciation and Amortization 167 186 322 328
Capital Expenditures 360 243 542 472
Cash Paid for Intangible Assets 119 26 135 39
Corporate, Non-Segment [Member]        
Financial Data by Business Segment        
Revenue 255 205 646 413
Adjusted EBITDA (392) (302) (789) (496)
Depreciation and Amortization 3 20 39 34
Capital Expenditures 23 33 39 45
Cash Paid for Intangible Assets 17 22 37 30
Corporate, Non-Segment [Member] | NBCUniversal Media LLC [Member]        
Financial Data by Business Segment        
Revenue 15 9 29 17
Adjusted EBITDA (148) (235) (336) (420)
Depreciation and Amortization 104 97 208 195
Capital Expenditures 53 38 100 53
Cash Paid for Intangible Assets 31 33 63 64
Corporate, Non-Segment [Member] | NBCUniversal Segments [Member]        
Financial Data by Business Segment        
Revenue 15 9 29 17
Adjusted EBITDA (148) (235) (336) (420)
Depreciation and Amortization 104 97 208 195
Capital Expenditures 53 38 100 53
Cash Paid for Intangible Assets 31 33 63 64
Eliminations [Member]        
Financial Data by Business Segment        
Revenue (543) (494) (1,191) (1,018)
Adjusted EBITDA 11 10 (48) 21
Depreciation and Amortization 0 0 0 0
Capital Expenditures 0 0 0 0
Cash Paid for Intangible Assets 0 0 0 0
Eliminations [Member] | NBCUniversal Media LLC [Member]        
Financial Data by Business Segment        
Revenue (80) (84) (183) (172)
Adjusted EBITDA (2) 0 (2) (1)
Depreciation and Amortization 0 0 0 0
Capital Expenditures 0 0 0 0
Cash Paid for Intangible Assets 0 0 0 0
Eliminations [Member] | NBCUniversal Segments [Member]        
Financial Data by Business Segment        
Revenue (80) (84) (183) (172)
Adjusted EBITDA (2) 0 (2) (1)
Depreciation and Amortization 0 0 0 0
Capital Expenditures 0 0 0 0
Cash Paid for Intangible Assets $ 0 $ 0 $ 0 $ 0