XML 74 R5.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Consolidated Statement of Cash Flows - USD ($)
$ in Millions
12 Months Ended
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Operating Activities      
Net income $ 13,323 $ 11,862 $ 22,922
Adjustments to reconcile net income to net cash provided by operating activities:      
Depreciation, amortization and other operating gains 12,953 10,676 9,688
Share-based compensation 1,021 826 751
Noncash interest expense (income), net 417 364 272
Net (gain) loss on investment activity and other (20) 576 (194)
Deferred income taxes 563 290 (10,646)
Changes in operating assets and liabilities, net of effects of acquisitions and divestitures:      
Current and noncurrent receivables, net (57) (802) (869)
Film and television costs, net (929) (395) (197)
Accounts payable and accrued expenses related to trade creditors (347) (394) 173
Other operating assets and liabilities (1,227) 1,294 (639)
Net cash provided by operating activities 25,697 24,297 21,261
Investing Activities      
Capital expenditures (9,953) (9,774) (9,550)
Cash paid for intangible assets (2,475) (1,935) (1,605)
Acquisitions and construction of real estate properties (54) (143) (418)
Construction of Universal Beijing Resort (1,116) (460) (71)
Acquisitions, net of cash acquired (370) (38,219) (532)
Proceeds from sales of businesses and investments 886 141 150
Purchases of investments (1,899) (1,257) (2,292)
Other 140 793 785
Net cash provided by (used in) investing activities (14,841) (50,854) (13,533)
Financing Activities      
Proceeds from (repayments of) short-term borrowings, net (1,288) 379 (1,905)
Proceeds from borrowings 5,479 44,781 11,466
Proceeds from collateralized obligation 5,175 0 0
Repurchases and repayments of debt (14,354) (8,798) (6,364)
Repurchases of common stock under repurchase program and employee plans (504) (5,320) (5,435)
Dividends paid (3,735) (3,352) (2,883)
Purchase of Universal Studios Japan noncontrolling interests 0 0 (2,299)
Distributions to noncontrolling interests and dividends for redeemable subsidiary preferred stock (311) (277) (252)
Other 357 (273) 100
Net cash provided by (used in) financing activities (9,181) 27,140 (7,572)
Impact of foreign currency on cash, cash equivalents and restricted cash 5 (245) 0
Increase (decrease) in cash, cash equivalents and restricted cash 1,680 338 156
Cash, cash equivalents and restricted cash, beginning of year 3,909 3,571 3,415
Cash, cash equivalents and restricted cash, end of year 5,589 3,909 3,571
NBCUniversal Media LLC [Member]      
Operating Activities      
Net income 5,964 5,305 5,214
Adjustments to reconcile net income to net cash provided by operating activities:      
Depreciation, amortization and other operating gains 2,129 1,967 1,704
Net (gain) loss on investment activity and other 120 689 428
Deferred income taxes (42) (39) 2
Changes in operating assets and liabilities, net of effects of acquisitions and divestitures:      
Current and noncurrent receivables, net 43 (452) (594)
Film and television costs, net (911) 35 (199)
Accounts payable and accrued expenses related to trade creditors (27) 57 (43)
Other operating assets and liabilities (58) 341 564
Net cash provided by operating activities 7,218 7,903 7,076
Investing Activities      
Capital expenditures (2,072) (1,730) (1,502)
Cash paid for intangible assets (285) (448) (295)
Note receivable from Comcast (2,900) (2,054) 0
Construction of Universal Beijing Resort (1,116) (460) (71)
Acquisitions, net of cash acquired (211) (80) (140)
Proceeds from sales of businesses and investments 464 70 45
Purchases of investments (1,024) (587) (490)
Other 16 (51) 586
Net cash provided by (used in) investing activities (7,128) (5,340) (1,867)
Financing Activities      
Proceeds from borrowings 791 692 3,948
Proceeds from collateralized obligation 5,175 0 0
Repurchases and repayments of debt (3,778) (438) (3,498)
Proceeds from (repayments of) borrowings from Comcast, net (70) (1,777) (872)
Distributions to member (2,113) (1,627) (1,968)
Distributions to noncontrolling interests (242) (205) (209)
Purchase of Universal Studios Japan noncontrolling interests 0 0 (2,299)
Other 127 (121) 79
Net cash provided by (used in) financing activities (110) (3,476) (4,819)
Increase (decrease) in cash, cash equivalents and restricted cash (20) (913) 390
Cash, cash equivalents and restricted cash, beginning of year 1,464 2,377 1,987
Cash, cash equivalents and restricted cash, end of year $ 1,444 $ 1,464 $ 2,377