XML 17 R5.htm IDEA: XBRL DOCUMENT v3.10.0.1
Condensed Consolidated Statement of Cash Flows - USD ($)
$ in Millions
9 Months Ended
Sep. 30, 2018
Sep. 30, 2017
Operating Activities    
Net income $ 9,280 $ 7,871
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation, amortization and other operating gains 7,479 7,079
Share-based compensation 607 594
Noncash interest expense (income), net 289 187
Net (gain) loss on investment activity and other 118 (133)
Deferred income taxes 877 681
Changes in operating assets and liabilities, net of effects of acquisitions and divestitures:    
Current and noncurrent receivables, net (225) 123
Film and television costs, net 64 (71)
Accounts payable and accrued expenses related to trade creditors (85) (20)
Other operating assets and liabilities 103 (454)
Net cash provided by operating activities 18,507 15,857
Investing Activities    
Capital expenditures (6,607) (6,839)
Cash paid for intangible assets (1,375) (1,136)
Acquisitions and construction of real estate properties (129) (325)
Construction of Universal Beijing Resort (257) (47)
Acquisitions, net of cash acquired (88) (429)
Proceeds from sales of investments 127 120
Purchases of investments (840) (2,064)
Other 579 797
Net cash provided by (used in) investing activities (8,590) (9,923)
Financing Activities    
Proceeds from (repayments of) short-term borrowings, net 2,909 (2,807)
Proceeds from borrowings 9,850 11,460
Repurchases and repayments of debt (4,405) (5,021)
Repurchases of common stock under repurchase program and employee plans (4,282) (4,212)
Dividends paid (2,487) (2,147)
Purchase of Universal Studios Japan noncontrolling interests 0 (2,299)
Distributions to noncontrolling interests and dividends for redeemable subsidiary preferred stock (209) (198)
Other (242) 103
Net cash provided by (used in) financing activities 1,134 (5,121)
Increase (decrease) in cash, cash equivalents and restricted cash 11,051 813
Cash, cash equivalents and restricted cash, beginning of period 3,571 3,415
Cash, cash equivalents and restricted cash, end of period 14,622 4,228
NBCUniversal Media LLC [Member]    
Operating Activities    
Net income 4,013 4,390
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation, amortization and other operating gains 1,436 1,198
Net (gain) loss on investment activity and other 497 125
Deferred income taxes 21 (6)
Changes in operating assets and liabilities, net of effects of acquisitions and divestitures:    
Current and noncurrent receivables, net 90 247
Film and television costs, net 69 (77)
Accounts payable and accrued expenses related to trade creditors (123) (270)
Other operating assets and liabilities (165) (35)
Net cash provided by operating activities 5,838 5,572
Investing Activities    
Capital expenditures (1,135) (977)
Cash paid for intangible assets (374) (197)
Note receivable from Comcast (1,522) 0
Construction of Universal Beijing Resort (257) (47)
Purchases of investments (450) (368)
Other (45) 566
Net cash provided by (used in) investing activities (3,783) (1,023)
Financing Activities    
Proceeds from borrowings 485 3,948
Repurchases and repayments of debt (387) (3,450)
Proceeds from (repayments of) borrowings from Comcast, net (1,791) (898)
Distributions to member (1,228) (1,720)
Distributions to noncontrolling interests (163) (165)
Purchase of Universal Studios Japan noncontrolling interests 0 (2,299)
Other (147) 86
Net cash provided by (used in) financing activities (3,231) (4,498)
Increase (decrease) in cash, cash equivalents and restricted cash (1,176) 51
Cash, cash equivalents and restricted cash, beginning of period 2,377 1,987
Cash, cash equivalents and restricted cash, end of period $ 1,201 $ 2,038