XML 38 R26.htm IDEA: XBRL DOCUMENT v3.21.2
Segment Information (Details)
$ in Millions
3 Months Ended 6 Months Ended
Jun. 30, 2021
USD ($)
Jun. 30, 2020
USD ($)
Jun. 30, 2021
USD ($)
segment
Jun. 30, 2020
USD ($)
Segment Reporting Information [Line Items]        
Number of reportable segments | segment     5  
Financial Data by Business Segment        
Revenue $ 28,546 $ 23,715 $ 55,751 $ 50,324
Adjusted EBITDA 8,927 7,927 17,339 16,057
Depreciation and Amortization 3,383 3,264 6,745 6,528
Capital Expenditures 2,144 2,076 4,003 3,957
Cash Paid for Intangible Assets 671 601 1,283 1,219
Total Intersegment Eliminations [Member]        
Financial Data by Business Segment        
Revenue 1,257 1,127 3,010 2,294
Eliminations [Member]        
Financial Data by Business Segment        
Revenue (723) (547) (1,434) (1,222)
Adjusted EBITDA 2 11 11 18
Depreciation and Amortization 0 0 0 0
Capital Expenditures 0 0 0 0
Cash Paid for Intangible Assets 0 0 $ 0 0
Cable Communications [Member] | Operating Segments [Member]        
Segment Reporting Information [Line Items]        
Number of reportable segments | segment     1  
Financial Data by Business Segment        
Revenue 16,002 14,428 $ 31,807 29,346
Adjusted EBITDA 7,073 6,176 13,903 12,252
Depreciation and Amortization 1,950 1,937 3,880 3,883
Capital Expenditures 1,695 1,452 3,065 2,721
Cash Paid for Intangible Assets 337 326 652 682
Cable Communications [Member] | Total Intersegment Eliminations [Member]        
Financial Data by Business Segment        
Revenue 47 41 93 82
Media [Member] | Operating Segments [Member]        
Financial Data by Business Segment        
Revenue 5,148 4,096 10,184 8,974
Adjusted EBITDA 1,378 1,636 2,851 3,165
Depreciation and Amortization 254 244 501 487
Capital Expenditures 19 29 29 60
Cash Paid for Intangible Assets 42 49 75 87
Media [Member] | Total Intersegment Eliminations [Member]        
Financial Data by Business Segment        
Revenue 543 426 1,082 967
Studios [Member] | Operating Segments [Member]        
Financial Data by Business Segment        
Revenue 2,224 2,052 4,620 4,461
Adjusted EBITDA 156 323 653 623
Depreciation and Amortization 12 15 25 32
Capital Expenditures 1 2 2 6
Cash Paid for Intangible Assets 5 2 7 3
Studios [Member] | Total Intersegment Eliminations [Member]        
Financial Data by Business Segment        
Revenue 589 625 1,678 1,165
Theme Parks [Member] | Operating Segments [Member]        
Financial Data by Business Segment        
Revenue 1,095 136 1,714 1,061
Adjusted EBITDA 221 (393) 159 (306)
Depreciation and Amortization 195 191 402 381
Capital Expenditures 100 295 226 591
Cash Paid for Intangible Assets 8 16 15 31
Theme Parks [Member] | Total Intersegment Eliminations [Member]        
Financial Data by Business Segment        
Revenue 0 0 1 0
Headquarters and Other [Member] | Operating Segments [Member]        
Financial Data by Business Segment        
Revenue 22 11 38 20
Adjusted EBITDA (186) (82) (395) (303)
Depreciation and Amortization 125 129 241 245
Capital Expenditures 62 54 98 100
Cash Paid for Intangible Assets 30 37 57 78
Headquarters and Other [Member] | Total Intersegment Eliminations [Member]        
Financial Data by Business Segment        
Revenue 17 4 $ 29 7
NBCUniversal Segments [Member] | Operating Segments [Member]        
Segment Reporting Information [Line Items]        
Number of reportable segments | segment     3  
Financial Data by Business Segment        
Revenue 7,955 5,715 $ 14,980 13,444
Adjusted EBITDA 1,553 1,380 3,043 3,069
Depreciation and Amortization 586 579 1,168 1,145
Capital Expenditures 182 380 354 757
Cash Paid for Intangible Assets 86 104 153 199
NBCUniversal Segments [Member] | Eliminations [Member]        
Financial Data by Business Segment        
Revenue (534) (580) (1,576) (1,072)
Adjusted EBITDA (15) (104) (225) (110)
Depreciation and Amortization 0 0 0 0
Capital Expenditures 0 0 0 0
Cash Paid for Intangible Assets 0 0 $ 0 0
Sky Limited [Member] | Operating Segments [Member]        
Segment Reporting Information [Line Items]        
Number of reportable segments | segment     1  
Financial Data by Business Segment        
Revenue 5,220 4,079 $ 10,217 8,596
Adjusted EBITDA 560 749 924 1,300
Depreciation and Amortization 826 720 1,640 1,438
Capital Expenditures 184 215 455 412
Cash Paid for Intangible Assets 211 170 412 336
Sky Limited [Member] | Total Intersegment Eliminations [Member]        
Financial Data by Business Segment        
Revenue 15 7 23 9
Corporate and Other [Member] | Operating Segments [Member]        
Financial Data by Business Segment        
Revenue 92 40 181 160
Adjusted EBITDA (261) (389) (541) (582)
Depreciation and Amortization 21 28 57 62
Capital Expenditures 83 29 128 67
Cash Paid for Intangible Assets 37 1 65 2
Corporate and Other [Member] | Total Intersegment Eliminations [Member]        
Financial Data by Business Segment        
Revenue $ 47 $ 24 $ 105 $ 64