XML 17 R5.htm IDEA: XBRL DOCUMENT v3.19.2
Condensed Consolidated Statement of Cash Flows - USD ($)
$ in Millions
6 Months Ended
Jun. 30, 2019
Jun. 30, 2018
Operating Activities    
Net income $ 6,835 $ 6,384
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation, amortization and other operating gains 6,596 5,002
Share-based compensation 533 410
Noncash interest expense (income), net 168 171
Net (gain) loss on investment activity and other (367) (68)
Deferred income taxes 466 814
Changes in operating assets and liabilities, net of effects of acquisitions and divestitures:    
Current and noncurrent receivables, net 295 (60)
Film and television costs, net 970 68
Accounts payable and accrued expenses related to trade creditors (815) (119)
Other operating assets and liabilities (410) (65)
Net cash provided by operating activities 14,271 12,537
Investing Activities    
Capital expenditures (4,355) (4,223)
Cash paid for intangible assets (1,078) (930)
Acquisitions and construction of real estate properties (36) (104)
Construction of Universal Beijing Resort (450) (116)
Acquisitions, net of cash acquired (114) (88)
Proceeds from sales of businesses and investments 150 113
Purchases of investments (1,605) (538)
Other 74 580
Net cash provided by (used in) investing activities (7,414) (5,306)
Financing Activities    
Proceeds from (repayments of) short-term borrowings, net (801) 23
Proceeds from borrowings 363 4,279
Repurchases and repayments of debt (4,156) (4,347)
Repurchases of common stock under repurchase program and employee plans (350) (2,998)
Dividends paid (1,823) (1,616)
Distributions to noncontrolling interests and dividends for redeemable subsidiary preferred stock (155) (140)
Other 190 (161)
Net cash provided by (used in) financing activities (6,732) (4,960)
Impact of foreign currency on cash, cash equivalents and restricted cash (15) 0
Increase (decrease) in cash, cash equivalents and restricted cash 110 2,271
Cash, cash equivalents and restricted cash, beginning of period 3,909 3,571
Cash, cash equivalents and restricted cash, end of period 4,019 5,842
NBCUniversal Media LLC [Member]    
Operating Activities    
Net income 3,467 2,771
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation and amortization 1,042 1,063
Net (gain) loss on investment activity and other (115) 232
Deferred income taxes 7 0
Changes in operating assets and liabilities, net of effects of acquisitions and divestitures:    
Current and noncurrent receivables, net 69 (42)
Film and television costs, net (152) 77
Accounts payable and accrued expenses related to trade creditors (113) (169)
Other operating assets and liabilities (472) (497)
Net cash provided by operating activities 3,733 3,435
Investing Activities    
Capital expenditures (926) (730)
Cash paid for intangible assets (136) (296)
Note receivable from Comcast (480) 0
Construction of Universal Beijing Resort (450) (116)
Purchases of investments (1,013) (288)
Other (6) (56)
Net cash provided by (used in) investing activities (3,011) (1,486)
Financing Activities    
Proceeds from borrowings 426 245
Repurchases and repayments of debt (91) (332)
Proceeds from (repayments of) borrowings from Comcast, net 27 (1,692)
Distributions to member (1,254) (990)
Distributions to noncontrolling interests (119) (111)
Other 89 (132)
Net cash provided by (used in) financing activities (922) (3,012)
Increase (decrease) in cash, cash equivalents and restricted cash (200) (1,063)
Cash, cash equivalents and restricted cash, beginning of period 1,464 2,377
Cash, cash equivalents and restricted cash, end of period $ 1,264 $ 1,314