XML 80 R51.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Segment Information (Details) - USD ($)
$ in Millions
3 Months Ended 12 Months Ended
Dec. 31, 2019
Sep. 30, 2019
Jun. 30, 2019
Mar. 31, 2019
Dec. 31, 2018
Sep. 30, 2018
Jun. 30, 2018
Mar. 31, 2018
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Financial Data by Business Segment                      
Revenue $ 28,398 $ 26,827 $ 26,858 $ 26,859 $ 27,846 $ 22,135 $ 21,735 $ 22,791 $ 108,942 $ 94,507 $ 85,029
Adjusted EBITDA                 34,258 30,165 27,956
Depreciation and Amortization                 12,953 11,017 10,130
Capital Expenditures                 9,953 9,774 9,550
Cash Paid for Intangible Assets                 2,475 1,935 1,605
NBCUniversal Media LLC [Member]                      
Financial Data by Business Segment                      
Revenue                 34,021 35,895 32,950
Adjusted EBITDA                 8,755 8,633 8,181
Depreciation and Amortization                 2,129 2,108 2,041
Capital Expenditures                 2,072 1,730 1,502
Cash Paid for Intangible Assets                 285 448 295
Cable Networks [Member] | NBCUniversal Media LLC [Member]                      
Financial Data by Business Segment                      
Revenue                 11,513 11,773 10,497
Broadcast Television [Member] | NBCUniversal Media LLC [Member]                      
Financial Data by Business Segment                      
Revenue                 10,261 11,439 9,563
Filmed Entertainment [Member] | NBCUniversal Media LLC [Member]                      
Financial Data by Business Segment                      
Revenue                 6,493 7,152 7,595
Theme Parks [Member] | NBCUniversal Media LLC [Member]                      
Financial Data by Business Segment                      
Revenue                 5,933 5,683 5,443
NBCUniversal Segments [Member]                      
Financial Data by Business Segment                      
Revenue                 33,967 35,761 32,836
Adjusted EBITDA                 8,772 8,598 8,218
Depreciation and Amortization                 2,129 2,108 2,041
Capital Expenditures                 2,072 1,730 1,502
Cash Paid for Intangible Assets                 285 448 295
Operating Segments [Member] | Cable Communications [Member]                      
Financial Data by Business Segment                      
Revenue                 58,082 56,033 53,399
Adjusted EBITDA                 23,266 21,681 20,555
Depreciation and Amortization                 7,994 8,262 8,019
Capital Expenditures                 6,909 7,723 7,978
Cash Paid for Intangible Assets                 1,426 1,346 1,294
Operating Segments [Member] | Cable Networks [Member]                      
Financial Data by Business Segment                      
Revenue                 11,513 11,773 10,497
Adjusted EBITDA                 4,444 4,428 4,053
Depreciation and Amortization                 735 738 755
Capital Expenditures                 41 42 33
Cash Paid for Intangible Assets                 17 23 19
Operating Segments [Member] | Cable Networks [Member] | NBCUniversal Media LLC [Member]                      
Financial Data by Business Segment                      
Revenue                 11,513 11,773 10,497
Adjusted EBITDA                 4,444 4,428 4,053
Depreciation and Amortization                 735 738 755
Capital Expenditures                 41 42 33
Cash Paid for Intangible Assets                 17 23 19
Operating Segments [Member] | Broadcast Television [Member]                      
Financial Data by Business Segment                      
Revenue                 10,261 11,439 9,563
Adjusted EBITDA                 1,730 1,657 1,251
Depreciation and Amortization                 157 146 133
Capital Expenditures                 161 204 180
Cash Paid for Intangible Assets                 15 81 22
Operating Segments [Member] | Broadcast Television [Member] | NBCUniversal Media LLC [Member]                      
Financial Data by Business Segment                      
Revenue                 10,261 11,439 9,563
Adjusted EBITDA                 1,730 1,657 1,251
Depreciation and Amortization                 157 146 133
Capital Expenditures                 161 204 180
Cash Paid for Intangible Assets                 15 81 22
Operating Segments [Member] | Filmed Entertainment [Member]                      
Financial Data by Business Segment                      
Revenue                 6,493 7,152 7,595
Adjusted EBITDA                 833 734 1,276
Depreciation and Amortization                 79 145 109
Capital Expenditures                 21 35 58
Cash Paid for Intangible Assets                 22 25 23
Operating Segments [Member] | Filmed Entertainment [Member] | NBCUniversal Media LLC [Member]                      
Financial Data by Business Segment                      
Revenue                 6,493 7,152 7,595
Adjusted EBITDA                 833 734 1,276
Depreciation and Amortization                 79 145 109
Capital Expenditures                 21 35 58
Cash Paid for Intangible Assets                 22 25 23
Operating Segments [Member] | Theme Parks [Member]                      
Financial Data by Business Segment                      
Revenue                 5,933 5,683 5,443
Adjusted EBITDA                 2,455 2,455 2,384
Depreciation and Amortization                 696 660 648
Capital Expenditures                 1,605 1,143 960
Cash Paid for Intangible Assets                 60 173 78
Operating Segments [Member] | Theme Parks [Member] | NBCUniversal Media LLC [Member]                      
Financial Data by Business Segment                      
Revenue                 5,933 5,683 5,443
Adjusted EBITDA                 2,455 2,455 2,384
Depreciation and Amortization                 696 660 648
Capital Expenditures                 1,605 1,143 960
Cash Paid for Intangible Assets                 60 173 78
Operating Segments [Member] | NBCUniversal Segments [Member]                      
Financial Data by Business Segment                      
Revenue                 33,967 35,761 32,836
Operating Segments [Member] | Sky Limited [Member]                      
Financial Data by Business Segment                      
Revenue                 19,219 4,587 0
Adjusted EBITDA                 3,099 692  
Depreciation and Amortization                 2,699 539  
Capital Expenditures                 768 222  
Cash Paid for Intangible Assets                 707 137  
Corporate, Non-Segment [Member]                      
Financial Data by Business Segment                      
Revenue                 333 513 864
Adjusted EBITDA                 (880) (779) (859)
Depreciation and Amortization                 131 108 70
Capital Expenditures                 204 99 70
Cash Paid for Intangible Assets                 57 4 16
Corporate, Non-Segment [Member] | NBCUniversal Media LLC [Member]                      
Financial Data by Business Segment                      
Revenue                 142 212 179
Adjusted EBITDA                 (706) (645) (779)
Depreciation and Amortization                 462 419 396
Capital Expenditures                 244 306 271
Cash Paid for Intangible Assets                 171 146 153
Corporate, Non-Segment [Member] | NBCUniversal Segments [Member]                      
Financial Data by Business Segment                      
Revenue                 83 63 45
Adjusted EBITDA                 (689) (680) (741)
Depreciation and Amortization                 462 419 396
Capital Expenditures                 244 306 271
Cash Paid for Intangible Assets                 171 146 153
Eliminations [Member]                      
Financial Data by Business Segment                      
Revenue                 (2,659) (2,387) (2,070)
Adjusted EBITDA                 1 (27) 42
Depreciation and Amortization                 0 0 0
Capital Expenditures                 0 0 0
Cash Paid for Intangible Assets                 0 0 0
Eliminations [Member] | NBCUniversal Media LLC [Member]                      
Financial Data by Business Segment                      
Revenue                 (321) (364) (327)
Adjusted EBITDA                 (1) 4 (4)
Depreciation and Amortization                 0 0 0
Capital Expenditures                 0 0 0
Cash Paid for Intangible Assets                 0 0 0
Eliminations [Member] | NBCUniversal Segments [Member]                      
Financial Data by Business Segment                      
Revenue                 (316) (349) (307)
Adjusted EBITDA                 (1) 4 (5)
Depreciation and Amortization                 0 0 0
Capital Expenditures                 0 0 0
Cash Paid for Intangible Assets                 $ 0 $ 0 $ 0