XML 48 R35.htm IDEA: XBRL DOCUMENT v3.19.1
Segment Information (Details)
$ in Millions
3 Months Ended
Mar. 31, 2019
USD ($)
segment
Mar. 31, 2018
USD ($)
Segment Reporting Information [Line Items]    
Number of reportable segments | segment 6  
Financial Data by Business Segment    
Revenue $ 26,859 $ 22,791
Adjusted EBITDA 8,553 7,244
Depreciation and Amortization 3,320 2,599
Capital Expenditures 2,092 1,973
Cash Paid for Intangible Assets $ 547 419
NBCUniversal Media LLC [Member]    
Segment Reporting Information [Line Items]    
Number of reportable segments | segment 4  
Financial Data by Business Segment    
Revenue $ 8,345 9,530
Adjusted EBITDA 2,347 2,285
Depreciation and Amortization 515 510
Capital Expenditures 453 269
Cash Paid for Intangible Assets 71 130
Cable Communications [Member]    
Financial Data by Business Segment    
Revenue 14,280 13,703
Cable Networks [Member]    
Financial Data by Business Segment    
Revenue 2,868 3,157
Cable Networks [Member] | NBCUniversal Media LLC [Member]    
Financial Data by Business Segment    
Revenue 2,868 3,157
Broadcast Television [Member]    
Financial Data by Business Segment    
Revenue 2,467 3,497
Broadcast Television [Member] | NBCUniversal Media LLC [Member]    
Financial Data by Business Segment    
Revenue 2,467 3,497
Filmed Entertainment [Member]    
Financial Data by Business Segment    
Revenue 1,768 1,647
Filmed Entertainment [Member] | NBCUniversal Media LLC [Member]    
Financial Data by Business Segment    
Revenue 1,768 1,647
Theme Parks [Member]    
Financial Data by Business Segment    
Revenue 1,276 1,281
Theme Parks [Member] | NBCUniversal Media LLC [Member]    
Financial Data by Business Segment    
Revenue 1,276 1,281
NBCUniversal Segments [Member]    
Financial Data by Business Segment    
Revenue 8,313 9,497
Adjusted EBITDA 2,337 2,271
Depreciation and Amortization 515 510
Capital Expenditures 453 269
Cash Paid for Intangible Assets 71 130
Sky Limited [Member]    
Financial Data by Business Segment    
Revenue 4,797 0
Operating Segments [Member] | Cable Communications [Member]    
Financial Data by Business Segment    
Revenue 14,280 13,703
Adjusted EBITDA 5,728 5,217
Depreciation and Amortization 2,035 2,061
Capital Expenditures 1,363 1,691
Cash Paid for Intangible Assets 323 287
Operating Segments [Member] | Cable Networks [Member]    
Financial Data by Business Segment    
Revenue 2,868 3,157
Adjusted EBITDA 1,262 1,254
Depreciation and Amortization 182 189
Capital Expenditures 6 3
Cash Paid for Intangible Assets 2 4
Operating Segments [Member] | Cable Networks [Member] | NBCUniversal Media LLC [Member]    
Financial Data by Business Segment    
Revenue 2,868 3,157
Adjusted EBITDA 1,262 1,254
Depreciation and Amortization 182 189
Capital Expenditures 6 3
Cash Paid for Intangible Assets 2 4
Operating Segments [Member] | Broadcast Television [Member]    
Financial Data by Business Segment    
Revenue 2,467 3,497
Adjusted EBITDA 387 507
Depreciation and Amortization 39 34
Capital Expenditures 13 30
Cash Paid for Intangible Assets 3 72
Operating Segments [Member] | Broadcast Television [Member] | NBCUniversal Media LLC [Member]    
Financial Data by Business Segment    
Revenue 2,467 3,497
Adjusted EBITDA 387 507
Depreciation and Amortization 39 34
Capital Expenditures 13 30
Cash Paid for Intangible Assets 3 72
Operating Segments [Member] | Filmed Entertainment [Member]    
Financial Data by Business Segment    
Revenue 1,768 1,647
Adjusted EBITDA 364 203
Depreciation and Amortization 19 28
Capital Expenditures 4 7
Cash Paid for Intangible Assets 5 6
Operating Segments [Member] | Filmed Entertainment [Member] | NBCUniversal Media LLC [Member]    
Financial Data by Business Segment    
Revenue 1,768 1,647
Adjusted EBITDA 364 203
Depreciation and Amortization 19 28
Capital Expenditures 4 7
Cash Paid for Intangible Assets 5 6
Operating Segments [Member] | Theme Parks [Member]    
Financial Data by Business Segment    
Revenue 1,276 1,281
Adjusted EBITDA 498 495
Depreciation and Amortization 162 155
Capital Expenditures 394 182
Cash Paid for Intangible Assets 19 16
Operating Segments [Member] | Theme Parks [Member] | NBCUniversal Media LLC [Member]    
Financial Data by Business Segment    
Revenue 1,276 1,281
Adjusted EBITDA 498 495
Depreciation and Amortization 162 155
Capital Expenditures 394 182
Cash Paid for Intangible Assets 19 16
Operating Segments [Member] | Sky Limited [Member]    
Financial Data by Business Segment    
Revenue 4,797  
Adjusted EBITDA 663  
Depreciation and Amortization 741  
Capital Expenditures 259  
Cash Paid for Intangible Assets 151  
Corporate, Non-Segment [Member]    
Financial Data by Business Segment    
Revenue 108 243
Adjusted EBITDA (187) (185)
Depreciation and Amortization 29 28
Capital Expenditures 17 13
Cash Paid for Intangible Assets 2 2
Corporate, Non-Segment [Member] | NBCUniversal Media LLC [Member]    
Financial Data by Business Segment    
Revenue 51 51
Adjusted EBITDA (164) (174)
Depreciation and Amortization 113 104
Capital Expenditures 36 47
Cash Paid for Intangible Assets 42 32
Corporate, Non-Segment [Member] | NBCUniversal Segments [Member]    
Financial Data by Business Segment    
Revenue 17 14
Adjusted EBITDA (174) (188)
Depreciation and Amortization 113 104
Capital Expenditures 36 47
Cash Paid for Intangible Assets 42 32
Eliminations [Member]    
Financial Data by Business Segment    
Revenue (639) (652)
Adjusted EBITDA 12 (59)
Depreciation and Amortization 0 0
Capital Expenditures 0 0
Cash Paid for Intangible Assets 0 0
Eliminations [Member] | NBCUniversal Media LLC [Member]    
Financial Data by Business Segment    
Revenue (85) (103)
Adjusted EBITDA 0 0
Depreciation and Amortization 0 0
Capital Expenditures 0 0
Cash Paid for Intangible Assets 0 0
Eliminations [Member] | NBCUniversal Segments [Member]    
Financial Data by Business Segment    
Revenue (83) (99)
Adjusted EBITDA 0 0
Depreciation and Amortization 0 0
Capital Expenditures 0 0
Cash Paid for Intangible Assets $ 0 $ 0