XML 105 R85.htm IDEA: XBRL DOCUMENT v3.25.0.1
Note 14 - Segment Information - Segment Information (Details) - USD ($)
$ in Millions
12 Months Ended
Jun. 04, 2024
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Revenue (less agency commissions)   $ 3,644 $ 3,281 $ 3,676
Payroll and employee benefits   971 [1] 940 [2] 869 [2]
Network affiliation fees   932 937 903
Programming   128 [1] 123 [2] 124 [2]
Depreciation and amortization   269 [1] 339 [2] 336 [2]
Other segment items [3]   493 [1] 516 [2] 454 [2]
Segment operating income (loss)   851 383 990
Other income (expense):        
Miscellaneous income (expense), net   117 7 (4)
Impairment of investments   (25) (29) (18)
Interest expense   (485) (440) (354)
Gain on early extinguishment of debt $ 10 34 (3) 0
Income before income tax   492 (82) 614
Capital expenditures (excluding business combinations)   143 348 436
Goodwill   2,642 2,643 2,663
Investments in broadcasting and technology companies   66 85 105
Total assets   10,542 10,640 11,152
Revenue (less agency commissions)   3,644 3,281 3,676
Payroll and employee benefits   971 [1] 940 [2] 869 [2]
Network affiliation fees   932 937 903
Programming   128 [1] 123 [2] 124 [2]
Depreciation and amortization   269 [1] 339 [2] 336 [2]
Goodwill and Intangible Asset Impairment   0 43 [2] 0
Other segment items [3]   493 [1] 516 [2] 454 [2]
Segment operating income (loss)   851 383 990
Loss on early extinguishment of debt $ 10 34 (3) 0
Capital expenditures (excluding business combinations)     348 436
Broadcasting, Segment [Member]        
Revenue (less agency commissions)   3,539 3,195 3,583
Other income (expense):        
Revenue (less agency commissions)   3,539 3,195 3,583
Production Companies, Segment [Member]        
Revenue (less agency commissions)   105 86 93
Other income (expense):        
Revenue (less agency commissions)   105 86 93
Other Operating Segment [Member]        
Revenue (less agency commissions)   0 0 0
Payroll and employee benefits   55 [1] 54 [2] 50 [2]
Network affiliation fees   0 0 0
Programming   0 [1] 0 [2] 0 [2]
Depreciation and amortization   2 [1] 4 [2] 3 [2]
Other segment items [3]   49 [1] 58 [2] 54 [2]
Segment operating income (loss)   (106) (116) (107)
Other income (expense):        
Capital expenditures (excluding business combinations)   0    
Goodwill   0 0 0
Investments in broadcasting and technology companies   13 13 13
Total assets   225 85 173
Revenue (less agency commissions)   0 0 0
Payroll and employee benefits   55 [1] 54 [2] 50 [2]
Network affiliation fees   0 0 0
Programming   0 [1] 0 [2] 0 [2]
Depreciation and amortization   2 [1] 4 [2] 3 [2]
Goodwill and Intangible Asset Impairment [2]     0  
Other segment items [3]   49 [1] 58 [2] 54 [2]
Segment operating income (loss)   (106) (116) (107)
Capital expenditures (excluding business combinations)     1 6
Operating Segments [Member] | Broadcasting, Segment [Member]        
Revenue (less agency commissions)   3,539 3,195 3,583
Payroll and employee benefits   892 [1] 865 [2] 799 [2]
Network affiliation fees   932 937 903
Programming   108 [1] 98 [2] 98 [2]
Depreciation and amortization   248 [1] 322 [2] 321 [2]
Other segment items [3]   403 [1] 386 [2] 363 [2]
Segment operating income (loss)   956 587 1,099
Other income (expense):        
Capital expenditures (excluding business combinations)   97    
Goodwill   2,614 2,615 2,618
Investments in broadcasting and technology companies   49 68 86
Total assets   9,636 9,897 10,444
Revenue (less agency commissions)   3,539 3,195 3,583
Payroll and employee benefits   892 [1] 865 [2] 799 [2]
Network affiliation fees   932 937 903
Programming   108 [1] 98 [2] 98 [2]
Depreciation and amortization   248 [1] 322 [2] 321 [2]
Goodwill and Intangible Asset Impairment [2]     0  
Other segment items [3]   403 [1] 386 [2] 363 [2]
Segment operating income (loss)   956 587 1,099
Capital expenditures (excluding business combinations)     107 163
Operating Segments [Member] | Production Companies, Segment [Member]        
Revenue (less agency commissions)   105 86 93
Payroll and employee benefits   24 [1] 21 [2] 20 [2]
Network affiliation fees   0 0 0
Programming   20 [1] 25 [2] 26 [2]
Depreciation and amortization   19 [1] 13 [2] 12 [2]
Other segment items [3]   41 [1] 72 [2] 37 [2]
Segment operating income (loss)   1 (88) (2)
Other income (expense):        
Capital expenditures (excluding business combinations)   46    
Goodwill   28 28 45
Investments in broadcasting and technology companies   4 4 6
Total assets   681 658 535
Revenue (less agency commissions)   105 86 93
Payroll and employee benefits   24 [1] 21 [2] 20 [2]
Network affiliation fees   0 0 0
Programming   20 [1] 25 [2] 26 [2]
Depreciation and amortization   19 [1] 13 [2] 12 [2]
Goodwill and Intangible Asset Impairment [2]     43  
Other segment items [3]   41 [1] 72 [2] 37 [2]
Segment operating income (loss)   $ 1 (88) (2)
Capital expenditures (excluding business combinations)     $ 240 $ 267
[1] The significant expense categories and amounts align with the segment-level information that is regularly provided to the chief operating decision maker. Intersegment expenses are included within the amounts shown.
[2] The significant expense categories and amounts align with the segment-level information that is regularly provided to the chief operating decision maker. Intersegment expenses are included within the amounts shown.
[3] Other segment items for each reportable segment includes; (gain) loss on disposal of assets, professional services expense, repairs and maintenance expense, occupancy expense (including property tax expense), and certain overhead expenses.