XML 22 R7.htm IDEA: XBRL DOCUMENT v3.20.4
Consolidated Statements of Cash Flows - USD ($)
$ in Millions
12 Months Ended
Dec. 31, 2020
Dec. 31, 2019
Dec. 31, 2018
Cash flows from operating activities:      
Net income $ 410 $ 179 $ 211
Adjustments to reconcile net income to net cash from operating activities:      
Depreciation 96 80 54
Amortization of intangible assets 105 115 21
Amortization of deferred loan costs 12 12 5
Accretion of original issue discount and premium related to long-term debt, net (1) (1) (1)
Amortization of restricted stock awards 16 16 7
Amortization of program broadcast rights 38 39 21
Payments on program broadcast obligations (39) (43) (22)
Common stock contributed to 401(k) plan 4 4 0
Deferred income taxes 75 55 23
Gain on disposal of assets, net (29) (54) (17)
Loss on early extinguishment of debt 12 0 0
Other 12 7 (5)
Changes in operating assets and liabilities, net of acquisitions:      
Accounts receivable (14) 22 (12)
Income tax receivable or prepaid (21) 0 14
Other current assets (36) (7) (3)
Accounts payable (1) (1) 1
Employee compensation, benefits and pension costs (14) 3 5
Accrued network fees and other expenses 7 (41) 7
Accrued interest 0 3 8
Income taxes payable 7 (6) 6
Deferred revenue 13 3 0
Net cash provided by operating activities 652 385 323
Cash flows from investing activities:      
Acquisitions of television businesses and licenses, net of cash acquired (91) (2,837) 0
Proceeds from sale of television stations 0 253 9
Purchases of property and equipment (110) (110) (70)
Proceeds from Repack reimbursement (Note 1) 29 41 14
Proceeds from asset sales 9 3 0
Investments in broadcast, production and technology companies (48) 0 0
Other 0 (6) 0
Net cash used in investing activities (211) (2,656) (47)
Cash flows from financing activities:      
Borrowings on long-term debt 800 1,400 750
Repayments of long-term debt (525) (211) (40)
Repurchases of common stock (75) (32) (19)
Preferred stock dividends (52) (39) 0
Deferred and other loan costs (22) (50) (5)
Payments for taxes related to net share settlement of equity awards (6) (4) (5)
Net cash provided by financing activities 120 1,064 681
Net increase (decrease) in cash 561 (1,207) 205
Net increase in restricted cash, included in non-current assets 0 0 752
Cash and restricted cash at beginning of period 212 1,419 462
Cash and restricted cash at end of period $ 773 $ 212 $ 1,419