XML 35 R7.htm IDEA: XBRL DOCUMENT v3.8.0.1
Consolidated Statement of Cash Flows - USD ($)
$ in Millions
12 Months Ended
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Operating Activities      
Net income $ 22,900 $ 9,045 $ 8,413
Adjustments to reconcile net income to net cash provided by operating activities:      
Depreciation, amortization and other operating gains 9,825 9,558 8,680
Share-based compensation 751 640 567
Noncash interest expense (income), net 272 230 205
Equity in net (income) losses of investees, net (107) 104 325
Cash received from investees 95 85 168
Net (gain) loss on investment activity and other (182) (169) (318)
Deferred income taxes (10,655) 1,444 958
Changes in operating assets and liabilities, net of effects of acquisitions and divestitures:      
Current and noncurrent receivables, net (888) (782) (708)
Film and television costs, net (197) (495) (299)
Accounts payable and accrued expenses related to trade creditors 181 374 384
Other operating assets and liabilities (592) (209) 1,110
Net cash provided by operating activities 21,403 19,825 19,485
Investing Activities      
Capital expenditures (9,550) (9,135) (8,499)
Cash paid for intangible assets (1,747) (1,686) (1,370)
Acquisitions and construction of real estate properties (418) (428) (178)
Acquisitions, net of cash acquired (532) (3,929) (1,786)
Proceeds from sales of businesses and investments 150 218 433
Purchases of investments (2,292) (1,697) (784)
Deposits 0 (1,749) (18)
Other 685 21 238
Net cash provided by (used in) investing activities (13,704) (18,385) (11,964)
Financing Activities      
Proceeds from (repayments of) short-term borrowings, net (1,905) 1,790 135
Proceeds from borrowings 11,466 9,231 5,486
Repurchases and repayments of debt (6,364) (3,052) (4,378)
Repurchases of common stock under repurchase program and employee plans (5,435) (5,352) (7,175)
Dividends paid (2,883) (2,601) (2,437)
Purchase of Universal Studios Japan noncontrolling interests (2,299) 0 0
Issuances of common stock 0 23 36
Distributions to noncontrolling interests and dividends for redeemable subsidiary preferred stock (252) (253) (232)
Other 100 (220) (571)
Net cash provided by (used in) financing activities (7,572) (434) (9,136)
Increase (decrease) in cash and cash equivalents 127 1,006 (1,615)
Cash and cash equivalents, beginning of year 3,301 2,295 3,910
Cash and cash equivalents, end of year 3,428 3,301 2,295
NBCUniversal Media LLC [Member]      
Operating Activities      
Net income 5,218 4,546 3,624
Adjustments to reconcile net income to net cash provided by operating activities:      
Depreciation, amortization and other operating gains 1,704 1,805 1,539
Equity in net (income) losses of investees, net 201 99 376
Cash received from investees 85 68 60
Net (gain) loss on investment activity and other 142 (80) 56
Deferred income taxes 2 89 (11)
Changes in operating assets and liabilities, net of effects of acquisitions and divestitures:      
Current and noncurrent receivables, net (615) (635) (718)
Film and television costs, net (199) (502) (304)
Accounts payable and accrued expenses related to trade creditors (43) 51 97
Other operating assets and liabilities 581 (544) 585
Net cash provided by operating activities 7,076 4,897 5,304
Investing Activities      
Capital expenditures (1,502) (1,452) (1,386)
Cash paid for intangible assets (295) (283) (211)
Acquisitions, net of cash acquired (140) (205) (1,522)
Proceeds from sales of businesses and investments 45 109 218
Purchases of investments (490) (290) (649)
Other 506 (123) 150
Net cash provided by (used in) investing activities (1,876) (2,244) (3,400)
Financing Activities      
Proceeds from borrowings 3,948 0 0
Repurchases and repayments of debt (3,498) (1,565) (1,022)
Proceeds from (repayments of) borrowings from Comcast, net (872) 928 854
Purchase of Universal Studios Japan noncontrolling interests (2,299) 0 0
Distributions to member (1,968) (1,606) (1,385)
Distributions to noncontrolling interests (209) (210) (189)
Other 79 356 0
Net cash provided by (used in) financing activities (4,819) (2,097) (1,742)
Increase (decrease) in cash and cash equivalents 381 556 162
Cash and cash equivalents, beginning of year 1,966 1,410 1,248
Cash and cash equivalents, end of year $ 2,347 $ 1,966 $ 1,410