XML 46 R34.htm IDEA: XBRL DOCUMENT v3.19.2
Segment Information (Details)
$ in Millions
3 Months Ended 6 Months Ended
Jun. 30, 2019
USD ($)
Jun. 30, 2018
USD ($)
Jun. 30, 2019
USD ($)
segment
Jun. 30, 2018
USD ($)
Segment Reporting Information [Line Items]        
Number of reportable segments | segment     6  
Financial Data by Business Segment        
Revenue $ 26,858 $ 21,735 $ 53,717 $ 44,526
Adjusted EBITDA 8,716 7,417 17,269 14,661
Depreciation and Amortization 3,276 2,603 6,596 5,202
Capital Expenditures 2,263 2,250 4,355 4,223
Cash Paid for Intangible Assets 531 511 $ 1,078 930
NBCUniversal Media LLC [Member]        
Segment Reporting Information [Line Items]        
Number of reportable segments | segment     4  
Financial Data by Business Segment        
Revenue 8,227 8,313 $ 16,572 17,843
Adjusted EBITDA 2,311 2,160 4,658 4,445
Depreciation and Amortization 527 553 1,042 1,063
Capital Expenditures 473 461 926 730
Cash Paid for Intangible Assets 65 166 136 296
Cable Communications [Member]        
Financial Data by Business Segment        
Revenue 14,450 13,912 28,730 27,615
Cable Networks [Member]        
Financial Data by Business Segment        
Revenue 2,947 2,874 5,815 6,031
Cable Networks [Member] | NBCUniversal Media LLC [Member]        
Financial Data by Business Segment        
Revenue 2,947 2,874 5,815 6,031
Broadcast Television [Member]        
Financial Data by Business Segment        
Revenue 2,402 2,391 4,869 5,888
Broadcast Television [Member] | NBCUniversal Media LLC [Member]        
Financial Data by Business Segment        
Revenue 2,402 2,391 4,869 5,888
Filmed Entertainment [Member]        
Financial Data by Business Segment        
Revenue 1,457 1,710 3,225 3,357
Filmed Entertainment [Member] | NBCUniversal Media LLC [Member]        
Financial Data by Business Segment        
Revenue 1,457 1,710 3,225 3,357
Theme Parks [Member]        
Financial Data by Business Segment        
Revenue 1,464 1,361 2,740 2,642
Theme Parks [Member] | NBCUniversal Media LLC [Member]        
Financial Data by Business Segment        
Revenue 1,464 1,361 2,740 2,642
NBCUniversal Segments [Member]        
Financial Data by Business Segment        
Revenue 8,206 8,273 16,519 17,770
Adjusted EBITDA 2,324 2,150 4,661 4,421
Depreciation and Amortization 527 553 1,042 1,063
Capital Expenditures 473 461 926 730
Cash Paid for Intangible Assets 65 166 136 296
Sky Limited [Member]        
Financial Data by Business Segment        
Revenue 4,828 0 9,625 0
Operating Segments [Member] | Cable Communications [Member]        
Financial Data by Business Segment        
Revenue 14,450 13,912 28,730 27,615
Adjusted EBITDA 5,854 5,449 11,582 10,666
Depreciation and Amortization 2,036 2,023 4,071 4,084
Capital Expenditures 1,594 1,767 2,957 3,458
Cash Paid for Intangible Assets 303 344 626 631
Operating Segments [Member] | Cable Networks [Member]        
Financial Data by Business Segment        
Revenue 2,947 2,874 5,815 6,031
Adjusted EBITDA 1,201 1,176 2,463 2,430
Depreciation and Amortization 183 179 365 368
Capital Expenditures 6 8 12 11
Cash Paid for Intangible Assets 4 5 6 9
Operating Segments [Member] | Cable Networks [Member] | NBCUniversal Media LLC [Member]        
Financial Data by Business Segment        
Revenue 2,947 2,874 5,815 6,031
Adjusted EBITDA 1,201 1,176 2,463 2,430
Depreciation and Amortization 183 179 365 368
Capital Expenditures 6 8 12 11
Cash Paid for Intangible Assets 4 5 6 9
Operating Segments [Member] | Broadcast Television [Member]        
Financial Data by Business Segment        
Revenue 2,402 2,391 4,869 5,888
Adjusted EBITDA 534 417 921 924
Depreciation and Amortization 40 40 79 74
Capital Expenditures 37 32 50 62
Cash Paid for Intangible Assets 3 3 6 75
Operating Segments [Member] | Broadcast Television [Member] | NBCUniversal Media LLC [Member]        
Financial Data by Business Segment        
Revenue 2,402 2,391 4,869 5,888
Adjusted EBITDA 534 417 921 924
Depreciation and Amortization 40 40 79 74
Capital Expenditures 37 32 50 62
Cash Paid for Intangible Assets 3 3 6 75
Operating Segments [Member] | Filmed Entertainment [Member]        
Financial Data by Business Segment        
Revenue 1,457 1,710 3,225 3,357
Adjusted EBITDA 183 138 547 341
Depreciation and Amortization 20 63 39 91
Capital Expenditures 4 8 8 15
Cash Paid for Intangible Assets 6 8 11 14
Operating Segments [Member] | Filmed Entertainment [Member] | NBCUniversal Media LLC [Member]        
Financial Data by Business Segment        
Revenue 1,457 1,710 3,225 3,357
Adjusted EBITDA 183 138 547 341
Depreciation and Amortization 20 63 39 91
Capital Expenditures 4 8 8 15
Cash Paid for Intangible Assets 6 8 11 14
Operating Segments [Member] | Theme Parks [Member]        
Financial Data by Business Segment        
Revenue 1,464 1,361 2,740 2,642
Adjusted EBITDA 590 569 1,088 1,064
Depreciation and Amortization 170 167 332 322
Capital Expenditures 378 360 772 542
Cash Paid for Intangible Assets 17 119 36 135
Operating Segments [Member] | Theme Parks [Member] | NBCUniversal Media LLC [Member]        
Financial Data by Business Segment        
Revenue 1,464 1,361 2,740 2,642
Adjusted EBITDA 590 569 1,088 1,064
Depreciation and Amortization 170 167 332 322
Capital Expenditures 378 360 772 542
Cash Paid for Intangible Assets 17 119 36 135
Operating Segments [Member] | Sky Limited [Member]        
Financial Data by Business Segment        
Revenue 4,828   9,625  
Adjusted EBITDA 772   1,435  
Depreciation and Amortization 673   1,414  
Capital Expenditures 177   436  
Cash Paid for Intangible Assets 152   303  
Corporate, Non-Segment [Member]        
Financial Data by Business Segment        
Revenue 56 96 164 339
Adjusted EBITDA (213) (192) (400) (377)
Depreciation and Amortization 40 27 69 55
Capital Expenditures 19 22 36 35
Cash Paid for Intangible Assets 11 1 13 3
Corporate, Non-Segment [Member] | NBCUniversal Media LLC [Member]        
Financial Data by Business Segment        
Revenue 45 57 96 108
Adjusted EBITDA (195) (138) (359) (312)
Depreciation and Amortization 114 104 227 208
Capital Expenditures 48 53 84 100
Cash Paid for Intangible Assets 35 31 77 63
Corporate, Non-Segment [Member] | NBCUniversal Segments [Member]        
Financial Data by Business Segment        
Revenue 22 15 39 29
Adjusted EBITDA (182) (148) (356) (336)
Depreciation and Amortization 114 104 227 208
Capital Expenditures 48 53 84 100
Cash Paid for Intangible Assets 35 31 77 63
Eliminations [Member]        
Financial Data by Business Segment        
Revenue (682) (546) (1,321) (1,198)
Adjusted EBITDA (21) 10 (9) (49)
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 (88) (80) (173) (183)
Adjusted EBITDA (2) (2) (2) (2)
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 (86) (78) (169) (177)
Adjusted EBITDA (2) (2) (2) (2)
Depreciation and Amortization 0 0 0 0
Capital Expenditures 0 0 0 0
Cash Paid for Intangible Assets $ 0 $ 0 $ 0 $ 0