Document and Entity Information
Document and Entity Information | 3 Months Ended |
Mar. 31, 2017shares | |
Document And Entity Information [Line Items] | |
Document Type | 10-Q |
Amendment Flag | false |
Document Period End Date | Mar. 31, 2017 |
Document Fiscal Year Focus | 2,017 |
Document Fiscal Period Focus | Q1 |
Trading Symbol | cmcsa |
Entity Registrant Name | COMCAST CORP |
Entity Central Index Key | 1,166,691 |
Current Fiscal Year End Date | --12-31 |
Entity Filer Category | Large Accelerated Filer |
NBCUniversal Media LLC [Member] | |
Document And Entity Information [Line Items] | |
Entity Registrant Name | NBCUniversal Media, LLC |
Entity Central Index Key | 902,739 |
Entity Filer Category | Non-accelerated Filer |
Class A Common Stock [Member] | |
Document And Entity Information [Line Items] | |
Entity Common Stock, Shares Outstanding | 4,733,512,494 |
Class B Common Stock [Member] | |
Document And Entity Information [Line Items] | |
Entity Common Stock, Shares Outstanding | 9,444,375 |
Condensed Consolidated Balance
Condensed Consolidated Balance Sheet (Unaudited) - USD ($) $ in Millions | Mar. 31, 2017 | Dec. 31, 2016 |
Current Assets: | ||
Cash and cash equivalents | $ 4,022 | $ 3,301 |
Receivables, net | 7,525 | 7,955 |
Programming rights | 1,479 | 1,250 |
Other current assets | 2,219 | 3,855 |
Total current assets | 15,245 | 16,361 |
Film and television costs | 6,968 | 7,252 |
Investments | 5,938 | 5,247 |
Property and equipment, net | 36,626 | 36,253 |
Franchise rights | 59,364 | 59,364 |
Goodwill | 36,592 | 35,980 |
Other intangible assets, net | 19,014 | 17,274 |
Other noncurrent assets, net | 2,732 | 2,769 |
Total assets | 182,479 | 180,500 |
Current Liabilities: | ||
Accounts payable and accrued expenses related to trade creditors | 6,658 | 6,915 |
Accrued participations and residuals | 1,811 | 1,726 |
Deferred revenue | 1,234 | 1,132 |
Accrued expenses and other current liabilities | 5,862 | 6,282 |
Current portion of long-term debt | 3,509 | 5,480 |
Total current liabilities | 19,074 | 21,535 |
Long-term debt, less current portion | 58,276 | 55,566 |
Deferred income taxes | 35,348 | 34,854 |
Other noncurrent liabilities | 10,677 | 10,925 |
Commitments and contingencies | ||
Redeemable noncontrolling interests | 1,456 | 1,446 |
Equity: | ||
Preferred stock—authorized, 20,000,000 shares; issued, zero | 0 | 0 |
Common stock | 56 | 56 |
Additional paid-in capital | 38,115 | 38,230 |
Retained earnings | 24,063 | 23,076 |
Treasury stock, 872,791,028 Class A common shares | (7,517) | (7,517) |
Accumulated other comprehensive income (loss) | 342 | 98 |
Total Comcast Corporation shareholders’ equity | 55,059 | 53,943 |
Noncontrolling interests | 2,589 | 2,231 |
Total equity | 57,648 | 56,174 |
Total liabilities and equity | 182,479 | 180,500 |
NBCUniversal Media LLC [Member] | ||
Current Assets: | ||
Cash and cash equivalents | 1,882 | 1,966 |
Receivables, net | 6,227 | 6,302 |
Programming rights | 1,471 | 1,241 |
Other current assets | 1,164 | 938 |
Total current assets | 10,744 | 10,447 |
Film and television costs | 6,961 | 7,245 |
Investments | 1,940 | 1,263 |
Property and equipment, net | 10,695 | 10,511 |
Goodwill | 23,793 | 23,323 |
Intangible assets, net | 13,655 | 13,777 |
Other noncurrent assets, net | 1,561 | 1,688 |
Total assets | 69,349 | 68,254 |
Current Liabilities: | ||
Accounts payable and accrued expenses related to trade creditors | 1,487 | 1,647 |
Accrued participations and residuals | 1,811 | 1,726 |
Program obligations | 681 | 807 |
Deferred revenue | 1,143 | 1,016 |
Accrued expenses and other current liabilities | 1,573 | 1,888 |
Note payable to Comcast | 1,853 | 2,703 |
Current portion of long-term debt | 115 | 127 |
Total current liabilities | 8,663 | 9,914 |
Long-term debt, less current portion | 11,623 | 11,461 |
Accrued participations, residuals and program obligations | 1,164 | 1,202 |
Other noncurrent liabilities | 4,039 | 4,130 |
Commitments and contingencies | ||
Redeemable noncontrolling interests | 527 | 530 |
Equity: | ||
Member’s capital | 40,792 | 39,036 |
Accumulated other comprehensive income (loss) | 71 | (135) |
Total NBCUniversal member’s equity | 40,863 | 38,901 |
Noncontrolling interests | 2,470 | 2,116 |
Total equity | 43,333 | 41,017 |
Total liabilities and equity | 69,349 | 68,254 |
Class A Common Stock [Member] | ||
Equity: | ||
Common stock | 56 | 56 |
Class B Common Stock [Member] | ||
Equity: | ||
Common stock | $ 0 | $ 0 |
Condensed Consolidated Balance3
Condensed Consolidated Balance Sheet (Unaudited) (Parenthetical) - USD ($) $ in Millions | Mar. 31, 2017 | Dec. 31, 2016 |
Preferred stock, shares authorized (in shares) | 20,000,000 | 20,000,000 |
Preferred stock, shares issued (in shares) | 0 | 0 |
Accumulated depreciation | $ 49,991 | $ 49,694 |
Accumulated amortization | 11,442 | 11,013 |
NBCUniversal Media LLC [Member] | ||
Accumulated depreciation | 3,567 | 3,350 |
Accumulated amortization | $ 6,854 | $ 6,568 |
Class A Common Stock [Member] | ||
Common stock, par value (in dollars per share) | $ 0.01 | $ 0.01 |
Common stock, shares authorized (in shares) | 7,500,000,000 | 7,500,000,000 |
Common stock, shares issued (in shares) | 5,606,303,522 | 5,614,950,039 |
Common stock, shares outstanding (in shares) | 4,733,512,494 | 4,742,159,011 |
Treasury stock (in shares) | 872,791,028 | 872,791,028 |
Class B Common Stock [Member] | ||
Common stock, par value (in dollars per share) | $ 0.01 | $ 0.01 |
Common stock, shares authorized (in shares) | 75,000,000 | 75,000,000 |
Common stock, shares issued (in shares) | 9,444,375 | 9,444,375 |
Common stock, shares outstanding (in shares) | 9,444,375 | 9,444,375 |
Condensed Consolidated Statemen
Condensed Consolidated Statement of Income (Unaudited) - USD ($) $ in Millions | 3 Months Ended | |
Mar. 31, 2017 | Mar. 31, 2016 | |
Revenue | $ 20,463 | $ 18,790 |
Costs and Expenses: | ||
Programming and production | 6,074 | 5,431 |
Other operating and administrative | 5,827 | 5,526 |
Advertising, marketing and promotion | 1,530 | 1,466 |
Depreciation | 1,915 | 1,785 |
Amortization | 587 | 493 |
Total costs and expenses | 15,933 | 14,701 |
Operating income | 4,530 | 4,089 |
Other Income (Expense): | ||
Interest expense | (755) | (703) |
Investment income (loss), net | 59 | 30 |
Equity in net income (losses) of investees, net | 36 | (11) |
Other income (expense), net | 35 | 130 |
Other income (expense) items, net | (625) | (554) |
Income before income taxes | 3,905 | 3,535 |
Income tax expense | (1,258) | (1,311) |
Net income | 2,647 | 2,224 |
Net (income) loss attributable to noncontrolling interests and redeemable subsidiary preferred stock | (81) | (90) |
Net income attributable to Parent | $ 2,566 | $ 2,134 |
Basic earnings per common share attributable to Comcast Corporation shareholders (in dollars per share) | $ 0.54 | $ 0.44 |
Diluted earnings per common share attributable to Comcast Corporation shareholders (in dollars per share) | 0.53 | 0.43 |
Dividends declared per common share (in dollars per share) | $ 0.1575 | $ 0.1375 |
NBCUniversal Media LLC [Member] | ||
Revenue | $ 7,868 | $ 6,861 |
Costs and Expenses: | ||
Programming and production | 3,313 | 2,965 |
Other operating and administrative | 1,832 | 1,595 |
Advertising, marketing and promotion | 706 | 679 |
Depreciation | 231 | 192 |
Amortization | 277 | 222 |
Total costs and expenses | 6,359 | 5,653 |
Operating income | 1,509 | 1,208 |
Other Income (Expense): | ||
Interest expense | (143) | (147) |
Investment income (loss), net | 14 | 6 |
Equity in net income (losses) of investees, net | (26) | (2) |
Other income (expense), net | 11 | 115 |
Other income (expense) items, net | (144) | (28) |
Income before income taxes | 1,365 | 1,180 |
Income tax expense | (92) | (98) |
Net income | 1,273 | 1,082 |
Net (income) loss attributable to noncontrolling interests | (73) | (80) |
Net income attributable to Parent | $ 1,200 | $ 1,002 |
Condensed Consolidated Stateme5
Condensed Consolidated Statement of Comprehensive Income (Unaudited) - USD ($) $ in Millions | 3 Months Ended | |
Mar. 31, 2017 | Mar. 31, 2016 | |
Net income | $ 2,647 | $ 2,224 |
Unrealized gains (losses) on marketable securities, net of deferred taxes | 104 | 2 |
Deferred gains (losses) on cash flow hedges, net of deferred taxes | 7 | (31) |
Amounts reclassified to net income: | ||
Realized (gains) losses on marketable securities, net of deferred taxes | 0 | (1) |
Realized (gains) losses on cash flow hedges, net of deferred taxes | 0 | 17 |
Employee benefit obligations, net of deferred taxes | 63 | 2 |
Currency translation adjustments, net of deferred taxes | 157 | 238 |
Comprehensive income | 2,978 | 2,451 |
Net (income) loss attributable to noncontrolling interests and redeemable subsidiary preferred stock | (81) | (90) |
Other comprehensive (income) loss attributable to noncontrolling interests | (87) | (137) |
Comprehensive income attributable to Parent | 2,810 | 2,224 |
NBCUniversal Media LLC [Member] | ||
Net income | 1,273 | 1,082 |
Unrealized gains (losses) on marketable securities, net of deferred taxes | 1 | 0 |
Deferred gains (losses) on cash flow hedges, net of deferred taxes | (14) | (18) |
Amounts reclassified to net income: | ||
Employee benefit obligations, net of deferred taxes | 106 | 4 |
Currency translation adjustments, net of deferred taxes | 200 | 295 |
Comprehensive income | 1,566 | 1,363 |
Net (income) loss attributable to noncontrolling interests | (73) | (80) |
Other comprehensive (income) loss attributable to noncontrolling interests | (87) | (137) |
Comprehensive income attributable to Parent | $ 1,406 | $ 1,146 |
Condensed Consolidated Stateme6
Condensed Consolidated Statement of Comprehensive Income (Unaudited) (Parenthetical) - USD ($) $ in Millions | 3 Months Ended | |
Mar. 31, 2017 | Mar. 31, 2016 | |
Unrealized gains (losses) on marketable securities, deferred taxes | $ (61) | $ (1) |
Deferred gains (losses) on cash flow hedges, deferred taxes | (4) | 18 |
Realized (gains) losses on marketable securities, deferred taxes | 0 | 1 |
Realized (gains) losses on cash flow hedges, deferred taxes | 0 | (10) |
Employee benefit obligations, deferred taxes | (37) | (2) |
Currency translation adjustments, deferred taxes | $ (41) | $ (58) |
Condensed Consolidated Stateme7
Condensed Consolidated Statement of Cash Flows (Unaudited) - USD ($) $ in Millions | 3 Months Ended | |
Mar. 31, 2017 | Mar. 31, 2016 | |
Operating Activities | ||
Net cash provided by operating activities | $ 5,656 | $ 5,399 |
Investing Activities | ||
Capital expenditures | (2,078) | (1,885) |
Cash paid for intangible assets | (416) | (378) |
Acquisitions and construction of real estate properties | (130) | (140) |
Acquisitions, net of cash acquired | (216) | (24) |
Proceeds from sales of investments | 51 | 110 |
Purchases of investments | (1,062) | (448) |
Other | 57 | 56 |
Net cash provided by (used in) investing activities | (3,794) | (2,709) |
Financing Activities | ||
Proceeds from (repayments of) short-term borrowings, net | (1,893) | (538) |
Proceeds from borrowings | 3,500 | 3,323 |
Repurchases and repayments of debt | (1,059) | (48) |
Repurchases of common stock under repurchase program and employee plans | (996) | (1,427) |
Dividends paid | (657) | (611) |
Issuances of common stock | 0 | 12 |
Distributions to noncontrolling interests and dividends for redeemable subsidiary preferred stock | (72) | (77) |
Other | 36 | 9 |
Net cash provided by (used in) financing activities | (1,141) | 643 |
Increase (decrease) in cash and cash equivalents | 721 | 3,333 |
Cash and cash equivalents, beginning of period | 3,301 | 2,295 |
Cash and cash equivalents, end of period | 4,022 | 5,628 |
NBCUniversal Media LLC [Member] | ||
Operating Activities | ||
Net cash provided by operating activities | 1,477 | 1,177 |
Investing Activities | ||
Capital expenditures | (285) | (295) |
Cash paid for intangible assets | (55) | (52) |
Acquisitions of real estate properties | 0 | (78) |
Proceeds from sales of investments | 10 | 101 |
Other | (105) | (14) |
Net cash provided by (used in) investing activities | (435) | (338) |
Financing Activities | ||
Repurchases and repayments of debt | (49) | (35) |
Proceeds from (repayments of) borrowings from Comcast, net | (849) | (875) |
Distributions to member | (195) | (195) |
Distributions to noncontrolling interests | (61) | (63) |
Other | 28 | 0 |
Net cash provided by (used in) financing activities | (1,126) | (1,168) |
Increase (decrease) in cash and cash equivalents | (84) | (329) |
Cash and cash equivalents, beginning of period | 1,966 | 1,410 |
Cash and cash equivalents, end of period | $ 1,882 | $ 1,081 |
Condensed Consolidated Stateme8
Condensed Consolidated Statement of Changes in Equity (Unaudited) - USD ($) $ in Millions | Total | Redeemable Noncontrolling Interests And Redeemable Subsidiary Preferred Stock [Member] | Additional Paid-in Capital [Member] | Retained Earnings [Member] | Treasury Stock at Cost [Member] | Accumulated Other Comprehensive Income (Loss) [Member] | Noncontrolling Interest [Member] | NBCUniversal Media LLC [Member] | NBCUniversal Media LLC [Member]Redeemable Noncontrolling Interest [Member] | NBCUniversal Media LLC [Member]Member's Capital [Member] | NBCUniversal Media LLC [Member]Accumulated Other Comprehensive Income (Loss) [Member] | NBCUniversal Media LLC [Member]Noncontrolling Interest [Member] | Class A Common Stock [Member]Common Stock [Member] | Class B Common Stock [Member]Common Stock [Member] |
Beginning balance at Dec. 31, 2015 | $ 34,303 | $ 32,834 | $ (212) | $ 1,681 | ||||||||||
Beginning balance at Dec. 31, 2015 | $ 53,978 | $ 38,490 | $ 21,413 | $ (7,517) | $ (174) | $ 1,709 | $ 57 | $ 0 | ||||||
Increase (Decrease) in Stockholders' Equity [Roll Forward] | ||||||||||||||
Stock compensation plans | 228 | 228 | ||||||||||||
Repurchases of common stock under repurchase program and employee plans | (1,437) | (310) | (1,127) | |||||||||||
Employee stock purchase plans | 33 | 33 | ||||||||||||
Dividends declared | (670) | (670) | (195) | (195) | ||||||||||
Contributions from (distributions to) noncontrolling interests, net | (36) | (36) | (41) | (41) | ||||||||||
Other comprehensive income (loss) | 227 | 90 | 137 | 281 | 144 | 137 | ||||||||
Other | (5) | (5) | 1 | 1 | ||||||||||
Net income (loss) | 2,194 | 2,134 | 60 | 1,063 | 1,002 | 61 | ||||||||
Ending balance at Mar. 31, 2016 | 54,512 | 38,436 | 21,750 | (7,517) | (84) | 1,870 | 57 | 0 | ||||||
Ending balance at Mar. 31, 2016 | 35,412 | 33,642 | (68) | 1,838 | ||||||||||
Beginning balance at Dec. 31, 2015 | $ 1,221 | $ 372 | ||||||||||||
Increase (Decrease) in Temporary Equity [Roll Forward] | ||||||||||||||
Contributions from (distributions to) noncontrolling interests, net | (5) | (22) | ||||||||||||
Other | (10) | |||||||||||||
Net income (loss) | 30 | 19 | ||||||||||||
Ending balance at Mar. 31, 2016 | 1,236 | 369 | ||||||||||||
Beginning balance at Dec. 31, 2016 | 41,017 | 39,036 | (135) | 2,116 | ||||||||||
Beginning balance at Dec. 31, 2016 | 56,174 | 38,230 | 23,076 | (7,517) | 98 | 2,231 | 56 | 0 | ||||||
Increase (Decrease) in Stockholders' Equity [Roll Forward] | ||||||||||||||
Stock compensation plans | 114 | 114 | ||||||||||||
Repurchases of common stock under repurchase program and employee plans | (1,006) | (178) | (828) | |||||||||||
Employee stock purchase plans | 39 | 39 | ||||||||||||
Dividends declared | (751) | (751) | (195) | (195) | ||||||||||
Contributions from (distributions to) noncontrolling interests, net | (34) | (34) | (41) | (41) | ||||||||||
Contribution from member | 662 | 662 | ||||||||||||
Other comprehensive income (loss) | 331 | 244 | 87 | 293 | 206 | 87 | ||||||||
Other | 163 | (90) | 253 | 342 | 89 | 253 | ||||||||
Net income (loss) | 2,618 | 2,566 | 52 | 1,255 | 1,200 | 55 | ||||||||
Ending balance at Mar. 31, 2017 | 57,648 | $ 38,115 | $ 24,063 | $ (7,517) | $ 342 | $ 2,589 | $ 56 | $ 0 | ||||||
Ending balance at Mar. 31, 2017 | 43,333 | $ 40,792 | $ 71 | $ 2,470 | ||||||||||
Beginning balance at Dec. 31, 2016 | 1,446 | 1,446 | 530 | 530 | ||||||||||
Increase (Decrease) in Temporary Equity [Roll Forward] | ||||||||||||||
Contributions from (distributions to) noncontrolling interests, net | (8) | (20) | ||||||||||||
Other | (11) | (1) | ||||||||||||
Net income (loss) | 29 | 18 | ||||||||||||
Ending balance at Mar. 31, 2017 | $ 1,456 | $ 1,456 | $ 527 | $ 527 |
Condensed Consolidated Financia
Condensed Consolidated Financial Statements | 3 Months Ended |
Mar. 31, 2017 | |
Condensed Consolidated Financial Statements [Line Items] | |
Condensed Consolidated Financial Statements | Condensed Consolidated Financial Statements Basis of Presentation We have prepared these unaudited condensed consolidated financial statements based on SEC rules that permit reduced disclosure for interim periods. These financial statements include all adjustments that are necessary for a fair presentation of our consolidated results of operations, financial condition and cash flows for the periods shown, including normal, recurring accruals and other items. The consolidated results of operations for the interim periods presented are not necessarily indicative of results for the full year. The year-end condensed consolidated balance sheet was derived from audited financial statements but does not include all disclosures required by generally accepted accounting principles in the United States (“GAAP”). For a more complete discussion of our accounting policies and certain other information, refer to our consolidated financial statements included in our 2016 Annual Report on Form 10-K. Stock Split On January 24, 2017, our Board of Directors approved a two -for-one stock split in the form of a 100% stock dividend that was distributed on February 17, 2017 to shareholders of record as of February 8, 2017. The stock split was in the form of one additional share for every share held and was payable in shares of Class A common stock on the existing Class A common stock and Class B common stock. All share-based data, including the number of shares outstanding and per share amounts, have been adjusted to reflect the stock split for all periods presented. Reclassifications Reclassifications have been made to our condensed consolidated financial statements for the prior year period to conform to classifications used in 2017 . |
NBCUniversal Media LLC [Member] | |
Condensed Consolidated Financial Statements [Line Items] | |
Condensed Consolidated Financial Statements | Condensed Consolidated Financial Statements Basis of Presentation Unless indicated otherwise, throughout these notes to the condensed consolidated financial statements, we refer to NBCUniversal and its consolidated subsidiaries as “we,” “us” and “our.” We have prepared these unaudited condensed consolidated financial statements based on SEC rules that permit reduced disclosure for interim periods. These financial statements include all adjustments that are necessary for a fair presentation of our consolidated results of operations, financial condition and cash flows for the periods shown, including normal, recurring accruals and other items. The consolidated results of operations for the interim periods presented are not necessarily indicative of results for the full year. The year-end condensed consolidated balance sheet was derived from audited financial statements but does not include all disclosures required by generally accepted accounting principles in the United States (“GAAP”). For a more complete discussion of our accounting policies and certain other information, refer to our consolidated financial statements included in our 2016 Annual Report on Form 10-K. |
Recent Accounting Pronouncement
Recent Accounting Pronouncements | 3 Months Ended |
Mar. 31, 2017 | |
Recent Accounting Pronouncements [Line Items] | |
Recent Accounting Pronouncements | Recent Accounting Pronouncements Revenue Recognition In May 2014, the Financial Accounting Standards Board (“FASB”) updated the accounting guidance related to revenue recognition. The updated accounting guidance provides a single, contract-based revenue recognition model to help improve financial reporting by providing clearer guidance on when an entity should recognize revenue and by reducing the number of standards to which an entity has to refer. The updated accounting guidance is effective for us as of January 1, 2018. We have reviewed a majority of our revenue arrangements and expect our review to be completed in the second quarter of 2017. As a result of our review, we do not expect any material impact on our financial position or results of operations. However, we do expect that the new standard will impact the timing of recognition for (1) our Cable Communications segment’s installation revenue and commission expenses, which upon adoption will be recognized as revenue and costs over a period of time instead of immediately, and (2) our Cable Networks, Broadcast Television and Filmed Entertainment segments’ content licensing revenue associated with renewals or extensions of existing program licensing agreements, which upon adoption will be recognized as revenue when the licensed content becomes available under the renewal or extension instead of when the agreement is renewed or extended. The updated guidance also requires additional disclosures regarding our revenue transactions. The updated guidance provides companies with alternative methods of adoption and we are in the process of determining our method of adoption, which depends in part upon our completion of the evaluation of our remaining revenue arrangements. Financial Assets and Financial Liabilities In January 2016, the FASB updated the accounting guidance related to the recognition and measurement of financial assets and financial liabilities. The updated accounting guidance, among other things, requires that all nonconsolidated equity investments, except those accounted for under the equity method, be measured at fair value and that the changes in fair value be recognized in net income. The updated guidance is effective for us as of January 1, 2018. The updated accounting guidance requires a cumulative effect adjustment to beginning retained earnings in the year the guidance is adopted with certain exceptions. If we had adopted the provisions of the updated guidance as of January 1, 2017 for our equity investments classified as available-for-sale securities, net income attributable to Comcast Corporation would have increased by $104 million for the three months ended March 31, 2017 . We are currently in the process of determining the impact that the updated accounting guidance will have on our cost method investments. Leases In February 2016, the FASB updated the accounting guidance related to leases. The updated accounting guidance requires lessees to recognize a right-of-use asset and a lease liability on the balance sheet for all leases with the exception of short-term leases. The asset and liability are initially measured based on the present value of committed lease payments. For a lessee, the recognition, measurement and presentation of expenses and cash flows arising from a lease do not significantly change from previous guidance. For a lessor, the accounting applied is also largely unchanged from previous guidance. The updated guidance is effective for us as of January 1, 2019 and early adoption is permitted. The updated accounting guidance must be adopted using a modified retrospective approach for leases that exist or are entered into after the beginning of the earliest comparative period in the financial statements. We are currently in the process of determining the impact that the updated accounting guidance will have on our consolidated financial statements. Share-Based Compensation In March 2016, the FASB updated the accounting guidance that affects several aspects of the accounting for share-based compensation. The most significant change for us relates to the presentation of the income and withholding tax consequences of share-based compensation in our consolidated financial statements. Among the changes, the updated guidance requires that the excess income tax benefits or deficiencies that arise when the tax consequences of share-based compensation differ from amounts previously recognized in the statement of income be recognized as income tax benefit or expense in the statement of income rather than as additional paid-in capital in the balance sheet. The guidance also states that excess income tax benefits should not be presented separately from other income taxes in the statement of cash flows and, thus, should be classified as an operating activity rather than a financing activity as they were under the prior guidance. In addition, the updated guidance requires that, when an employer withholds shares upon exercise of options or the vesting of restricted stock for the purpose of meeting withholding tax requirements, the cash paid for withholding taxes be classified as a financing activity and we include these amounts in the caption “repurchases of common stock under repurchase program and employee plans” in our consolidated statement of cash flows. We previously recorded these amounts as operating activities. We adopted the updated guidance as of January 1, 2017 and as required, we prospectively adopted the provisions that relate to the recognition of the excess income tax benefits or deficiencies in the statement of income. The excess tax benefits resulted in a decrease to income tax expense of $139 million and an increase to diluted earnings per common share attributable to Comcast Corporation shareholders of $0.03 for the three months ended March 31, 2017 . The prior year period in our consolidated statement of income was not adjusted as a result of these provisions. In addition, we retrospectively adopted the provisions of this guidance related to changes to the statement of cash flows for all periods presented. This resulted in increases to net cash provided by operating activities and decreases to net cash provided by (used in) financing activities of $385 million and $289 million for the three months ended March 31, 2017 and 2016, respectively. |
NBCUniversal Media LLC [Member] | |
Recent Accounting Pronouncements [Line Items] | |
Recent Accounting Pronouncements | Recent Accounting Pronouncements Revenue Recognition In May 2014, the Financial Accounting Standards Board (“FASB”) updated the accounting guidance related to revenue recognition. The updated accounting guidance provides a single, contract-based revenue recognition model to help improve financial reporting by providing clearer guidance on when an entity should recognize revenue and by reducing the number of standards to which an entity has to refer. The updated accounting guidance is effective for us as of January 1, 2018. We have reviewed a majority of our revenue arrangements and expect our review to be completed in the second quarter of 2017. As a result of our review, we do not expect any material impact on our financial position or results of operations. However, we do expect that the new standard will impact the timing of recognition for our Cable Networks, Broadcast Television and Filmed Entertainment segments’ content licensing revenue associated with renewals or extensions of existing program licensing agreements, which upon adoption will be recognized as revenue when the licensed content becomes available under the renewal or extension instead of when the agreement is renewed or extended. The updated guidance also requires additional disclosures regarding our revenue transactions. The updated guidance provides companies with alternative methods of adoption and we are in the process of determining our method of adoption, which depends in part upon our completion of the evaluation of our remaining revenue arrangements. Financial Assets and Financial Liabilities In January 2016, the FASB updated the accounting guidance related to the recognition and measurement of financial assets and financial liabilities. The updated accounting guidance, among other things, requires that all nonconsolidated equity investments, except those accounted for under the equity method, be measured at fair value and that the changes in fair value be recognized in net income, such as changes in the fair value of our investment in Snap Inc. (see Note 6). The updated guidance is effective for us as of January 1, 2018. The updated accounting guidance requires a cumulative effect adjustment to beginning retained earnings in the year the guidance is adopted with certain exceptions. We are currently in the process of determining the impact that the updated accounting guidance will have on our consolidated financial statements. Leases In February 2016, the FASB updated the accounting guidance related to leases. The updated accounting guidance requires lessees to recognize a right-of-use asset and a lease liability on the balance sheet for all leases with the exception of short-term leases. The asset and liability are initially measured based on the present value of committed lease payments. For a lessee, the recognition, measurement and presentation of expenses and cash flows arising from a lease do not significantly change from previous guidance. For a lessor, the accounting applied is also largely unchanged from previous guidance. The updated guidance is effective for us as of January 1, 2019 and early adoption is permitted. The updated accounting guidance must be adopted using a modified retrospective approach for leases that exist or are entered into after the beginning of the earliest comparative period in the financial statements. We are currently in the process of determining the impact that the updated accounting guidance will have on our consolidated financial statements. |
Earnings Per Share
Earnings Per Share | 3 Months Ended |
Mar. 31, 2017 | |
Earnings Per Share [Abstract] | |
Earnings Per Share | Earnings Per Share Computation of Diluted EPS Three Months Ended March 31 2017 2016 (in millions, except per share amounts) Net Income Shares Per Share Net Income Shares Per Share Basic EPS attributable to Comcast Corporation shareholders $ 2,566 4,747 $ 0.54 $ 2,134 4,868 $ 0.44 Effect of dilutive securities: Assumed exercise or issuance of shares relating to stock plans 85 57 Diluted EPS attributable to Comcast Corporation shareholders $ 2,566 4,832 $ 0.53 $ 2,134 4,925 $ 0.43 Diluted earnings per common share attributable to Comcast Corporation shareholders (“diluted EPS”) considers the impact of potentially dilutive securities using the treasury stock method. Our potentially dilutive securities include potential common shares related to our stock options and our restricted share units (“RSUs”). The amount of potential common shares related to our share-based compensation plans that were excluded from diluted EPS because their effect would have been antidilutive was not material for the three months ended March 31, 2017 and 2016 . |
Significant Transactions
Significant Transactions | 3 Months Ended |
Mar. 31, 2017 | |
Business Acquisition [Line Items] | |
Significant Transactions | Significant Transactions FCC Spectrum Auction On April 13, 2017, the Federal Communications Commission (“FCC”) announced the results of its spectrum auction. In the auction, NBCUniversal agreed to relinquish FCC licenses for spectrum in the New York, Philadelphia and Chicago designated market areas (“DMAs”) and will receive proceeds of $482 million . As of March 31, 2017, the book value of these licenses was $144 million and was recorded in other current assets in the condensed consolidated balance sheet. NBCUniversal will share broadcast signals for its NBC and Telemundo stations in these DMAs. In connection with the auction, we also agreed to acquire $1.7 billion of spectrum. We had previously made a deposit of $ 1.8 billion to participate in the auction, which was recorded in other intangible assets in the condensed consolidated balance sheet as of March 31, 2017. Universal Studios Japan On April 6, 2017, we acquired the remaining interests in Universal Studios Japan that we did not already own for approximately $2.3 billion . The acquisition was funded through cash on hand and borrowings under our commercial paper program. During the second quarter of 2017, we obtained commitments from lenders to refinance the Universal Studios Japan term loans, which we expect will, among other things, increase the borrowings, extend the maturity date and include a guarantee from us. We expect to use a portion of the Universal Studios Japan term loans proceeds to repay a portion of amounts outstanding under our commercial paper program. DreamWorks Animation On August 22, 2016, we acquired all of the outstanding stock of DreamWorks Animation for $3.8 billion . DreamWorks Animation ’ s stockholders received $41 in cash for each share of DreamWorks Animation common stock. DreamWorks Animation creates animated feature films, television series and specials, live entertainment, and related consumer products. The results of operations for DreamWorks Animation are reported in our Filmed Entertainment segment following the acquisition date. Preliminary Allocation of Purchase Price The transaction was accounted for under the acquisition method of accounting and, accordingly, the assets and liabilities are to be recorded at their fair market values as of the acquisition date. We recorded the acquired assets and liabilities of DreamWorks Animation at their estimated fair values based on preliminary valuation analyses. In valuing acquired assets and liabilities, fair value estimates were primarily based on Level 3 inputs, including future expected cash flows, market rate assumptions and discount rates. The fair value of the assumed debt was primarily based on quoted market values. The fair value of the liability related to a tax receivable agreement that DreamWorks Animation had previously entered into with one of its former stockholders (the “tax receivable agreement”) was based on the contractual settlement provisions in the agreement. Further, we recorded the deferred income taxes based on our estimates of the tax basis of the acquired net assets and the valuation allowances based on the expected use of net operating loss carryforwards. The goodwill is not deductible for tax purposes. During the three months ended March 31, 2017, we updated the preliminary allocation of purchase price for DreamWorks Animation, which primarily resulted in increases to intangible assets, noncontrolling interests and goodwill and a decrease in deferred income tax assets. The changes did not have a material impact on our condensed consolidated financial statements. We may adjust these amounts further as valuations are finalized and we obtain information necessary to complete the analyses, but no later than one year from the acquisition date. The table below presents the preliminary allocation of the purchase price to the assets and liabilities of DreamWorks Animation. Preliminary Allocation of Purchase Price (in millions) Film and television costs $ 854 Intangible assets 362 Working capital 232 Debt (381 ) Tax receivable agreement (146 ) Deferred income taxes 293 Other noncurrent assets and liabilities 114 Identifiable net assets (liabilities) acquired 1,328 Noncontrolling interests (337 ) Goodwill 2,782 Cash consideration transferred $ 3,773 The tax receivable agreement was settled immediately following the acquisition and the payment was recorded as an operating activity in our condensed consolidated statement of cash flows in the third quarter of 2016. In addition, we repaid all of the assumed debt of DreamWorks Animation in the third quarter of 2016. Revenue and net income attributable to the acquisition of DreamWorks Animation were not material for the three months ended March 31, 2017 . |
NBCUniversal Media LLC [Member] | |
Business Acquisition [Line Items] | |
Significant Transactions | Significant Transactions FCC Spectrum Auction On April 13, 2017, the Federal Communications Commission (“FCC”) announced the results of its spectrum auction. In the auction, we agreed to relinquish FCC licenses for spectrum in the New York, Philadelphia and Chicago designated market areas (“DMAs”) and will receive proceeds of $482 million . As of March 31, 2017, the book value of these licenses was $144 million and was recorded in other current assets in the condensed consolidated balance sheet. We will share broadcast signals for our NBC and Telemundo stations in these DMAs. Universal Studios Japan On April 6, 2017, we acquired the remaining interests in Universal Studios Japan that we did not already own for approximately $ 2.3 billion . The acquisition was funded through borrowings under our revolving credit agreement with Comcast. During the second quarter of 2017, we obtained commitments from lenders to refinance the Universal Studios Japan term loans, which we expect will, among other things, increase the borrowings, extend the maturity date and include a guarantee from Comcast. We expect to use a portion of the Universal Studios Japan term loans proceeds to repay a portion of amounts outstanding under our revolving credit agreement with Comcast. DreamWorks Animation On August 22, 2016, Comcast acquired all of the outstanding stock of DreamWorks Animation for $3.8 billion . DreamWorks Animation ’ s stockholders received $41 in cash for each share of DreamWorks Animation common stock. DreamWorks Animation creates animated feature films, television series and specials, live entertainment, and related consumer products. Following the acquisition, Comcast converted DreamWorks Animation to a limited liability company and contributed its equity to us as a capital contribution. The net assets contributed to us excluded deferred income taxes and other tax-related items recorded by Comcast. The results of operations for DreamWorks Animation are reported in our Filmed Entertainment segment following the acquisition date and are presented as if the initial equity contribution occurred on the date of Comcast’s acquisition. Preliminary Allocation of Purchase Price The transaction was accounted for under the acquisition method of accounting and, accordingly, the assets and liabilities are to be recorded at their fair market values as of the acquisition date. We recorded the acquired assets and liabilities of DreamWorks Animation at their estimated fair values based on preliminary valuation analyses. In valuing acquired assets and liabilities, fair value estimates were primarily based on Level 3 inputs, including future expected cash flows, market rate assumptions and discount rates. The fair value of the assumed debt was primarily based on quoted market values. The fair value of the liability related to a tax receivable agreement that DreamWorks Animation had previously entered into with one of its former stockholders (the “tax receivable agreement”) was based on the contractual settlement provisions in the agreement. During the three months ended March 31, 2017, we updated the preliminary allocation of purchase price for DreamWorks Animation, which primarily resulted in increases to intangible assets, noncontrolling interests and goodwill. The changes did not have a material impact on our condensed consolidated financial statements. We may adjust these amounts further as valuations are finalized and we obtain information necessary to complete the analyses, but no later than one year from the acquisition date. The table below presents the preliminary allocation of the purchase price to the assets and liabilities of DreamWorks Animation. Preliminary Allocation of Purchase Price (in millions) Film and television costs $ 854 Intangible assets 362 Working capital 232 Debt (381 ) Tax receivable agreement (a) (146 ) Other noncurrent assets and liabilities and other (b) 407 Identifiable net assets (liabilities) acquired 1,328 Noncontrolling interests (337 ) Goodwill 2,782 Cash consideration transferred $ 3,773 (a) The tax receivable agreement was settled immediately following the acquisition and the payment was recorded as an operating activity in our condensed consolidated statement of cash flows in the third quarter of 2016. Comcast made a separate cash capital contribution of $146 million to fund the settlement which was recorded as a financing activity in our condensed consolidated statement of cash flows in the third quarter of 2016. (b) Other included $281 million recorded to member’s capital that represented deferred income tax assets and other tax-related items recorded by Comcast but excluded from the net assets contributed to us. Revenue and net income attributable to the acquisition of DreamWorks Animation were not material for the three months ended March 31, 2017 . |
Related Party Transactions
Related Party Transactions | 3 Months Ended |
Mar. 31, 2017 | |
NBCUniversal Media LLC [Member] | |
Related Party Transaction [Line Items] | |
Related Party Transactions | Related Party Transactions In the ordinary course of our business, we enter into transactions with Comcast. We generate revenue from Comcast primarily from the distribution of our cable network programming, the fees received under retransmission consent agreements in our Broadcast Television segment and, to a lesser extent, the sale of advertising and our owned programming, and we incur expenses primarily related to advertising and various support services provided by Comcast to us. Comcast is also the counterparty to one of our contractual obligations. As of March 31, 2017 , the carrying value of the liability associated with this contractual obligation was $383 million . The following tables present transactions with Comcast and its consolidated subsidiaries that are included in our condensed consolidated financial statements. Condensed Consolidated Balance Sheet (in millions) March 31, December 31, Transactions with Comcast and Consolidated Subsidiaries Receivables, net $ 322 $ 285 Accounts payable and accrued expenses related to trade creditors $ 42 $ 55 Accrued expenses and other current liabilities $ 19 $ 4 Note payable to Comcast $ 1,853 $ 2,703 Other noncurrent liabilities $ 389 $ 389 Condensed Consolidated Statement of Income Three Months Ended (in millions) 2017 2016 Transactions with Comcast and Consolidated Subsidiaries Revenue $ 459 $ 406 Operating costs and expenses $ (61 ) $ (60 ) Other income (expense) $ (19 ) $ (13 ) |
Film and Television Costs
Film and Television Costs | 3 Months Ended |
Mar. 31, 2017 | |
Film And Television Cost [Line Items] | |
Film And Television Costs | Film and Television Costs (in millions) March 31, December 31, Film Costs: Released, less amortization $ 1,657 $ 1,750 Completed, not released 469 50 In production and in development 982 1,310 3,108 3,110 Television Costs: Released, less amortization 2,008 1,953 In production and in development 729 853 2,737 2,806 Programming rights, less amortization 2,602 2,586 8,447 8,502 Less: Current portion of programming rights 1,479 1,250 Film and television costs $ 6,968 $ 7,252 |
NBCUniversal Media LLC [Member] | |
Film And Television Cost [Line Items] | |
Film And Television Costs | Film and Television Costs (in millions) March 31, December 31, Film Costs: Released, less amortization $ 1,657 $ 1,750 Completed, not released 469 50 In production and in development 982 1,310 3,108 3,110 Television Costs: Released, less amortization 2,008 1,953 In production and in development 729 853 2,737 2,806 Programming rights, less amortization 2,587 2,570 8,432 8,486 Less: Current portion of programming rights 1,471 1,241 Film and television costs $ 6,961 $ 7,245 |
Investments
Investments | 3 Months Ended |
Mar. 31, 2017 | |
Fair Value, Equity And Cost Method Investments [Line Items] | |
Investments | Investments (in millions) March 31, December 31, Fair Value Method: Snap $ 662 $ — Other 161 198 823 198 Equity Method: Atairos 1,624 1,601 Hulu 171 225 Other 631 550 2,426 2,376 Cost Method: AirTouch 1,602 1,599 BuzzFeed 400 400 Other 698 771 2,700 2,770 Total investments 5,949 5,344 Less: Current investments 11 97 Noncurrent investments $ 5,938 $ 5,247 Investment Income (Loss), Net Three Months Ended (in millions) 2017 2016 Gains (losses) on sales and exchanges of investments, net $ (1 ) $ 2 Investment impairment losses (4 ) (20 ) Interest and dividend income 33 29 Other, net 31 19 Investment income (loss), net $ 59 $ 30 Fair Value Method Snap In March 2017, we acquired an interest in Snap Inc. for $500 million as part of its initial public offering , which we have classified as available for sale. Snap is a camera company whose primary product is Snapchat, a camera app that was created to help people communicate through short videos and images. Equity Method Atairos For the three months ended March 31, 2017 , we made cash capital contributions totaling $457 million to Atairos Group, Inc., which included amounts accrued as of December 31, 2016. Atairos follows investment company accounting and records its investments at their fair values each reporting period with the net gains or losses reflected in its statement of income. We recognize our share of these gains and losses in equity in net income (losses) of investees, net. For the three months ended March 31, 2017 , we recognized our share of Atairos income of $57 million . For the three months ended March 31, 2016, we recognized our share of Atairos losses of $15 million . The Weather Channel In January 2016, following a legal restructuring at The Weather Channel, we and the other investors sold the entity holding The Weather Channel’s product and technology businesses to IBM. Following the close of the transaction, we continue to hold an investment in The Weather Channel cable network through a new holding company. As a result of the sale of our investment, we recognized a pretax gain of $108 million in other income (expense), net for the three months ended March 31, 2016. Cost Method AirTouch We hold two series of preferred stock of Verizon Americas, Inc., formerly known as AirTouch Communications, Inc. (“AirTouch”), a subsidiary of Verizon Communications Inc., which are redeemable in April 2020. As of March 31, 2017 , the estimated fair value of the AirTouch preferred stock and the estimated fair value of the associated liability related to the redeemable subsidiary preferred shares issued by one of our consolidated subsidiaries were each $1.8 billion . The estimated fair values are based on Level 2 inputs that use pricing models whose inputs are derived primarily from or corroborated by observable market data through correlation or other means for substantially the full term of the financial instrument. |
NBCUniversal Media LLC [Member] | |
Fair Value, Equity And Cost Method Investments [Line Items] | |
Investments | Investments (in millions) March 31, December 31, Fair Value Method: Snap $ 662 $ — Other 7 6 669 6 Equity Method: Hulu 171 225 Other 400 336 571 561 Cost Method: BuzzFeed 400 400 Other 300 296 700 696 Total investments $ 1,940 $ 1,263 Fair Value Method Snap In March 2017, Comcast acquired an interest in Snap Inc. as part of its initial public offering . On March 31, 2017, Comcast contributed its investment in Snap to us as an equity contribution which was recorded in our condensed consolidated statement of equity based on the fair value of the investment as of March 31, 2017. We have classified our investment as available for sale. Snap is a camera company whose primary product is Snapchat, a camera app that was created to help people communicate through short videos and images. Equity Method The Weather Channel In January 2016, following a legal restructuring at The Weather Channel, we and the other investors sold the entity holding The Weather Channel’s product and technology businesses to IBM. Following the close of the transaction, we continue to hold an investment in The Weather Channel cable network through a new holding company. As a result of the sale of our investment, we recognized a pretax gain of $108 million in other income (expense), net for the three months ended March 31, 2016. |
Long-Term Debt
Long-Term Debt | 3 Months Ended |
Mar. 31, 2017 | |
Debt Instrument [Line Items] | |
Long-Term Debt | Long-Term Debt As of March 31, 2017 , our debt had a carrying value of $61.8 billion and an estimated fair value of $66.7 billion . The estimated fair value of our publicly traded debt was primarily based on Level 1 inputs that use quoted market values for the debt. The estimated fair value of debt for which there are no quoted market prices was based on Level 2 inputs that use interest rates available to us for debt with similar terms and remaining maturities. Debt Borrowings and Repayments In March 2017, we issued $1.005 billion aggregate principal amount of 4.45% senior notes due 2047. In January 2017, we issued $1.25 billion aggregate principal amount of 3.00% senior notes due 2024 and $1.25 billion aggregate principal amount of 3.30% senior notes due 2027. In January 2017, we repaid at maturity $1.0 billion aggregate principal amount of 6.50% senior notes due 2017. Revolving Credit Facilities As of March 31, 2017 , amounts available under our consolidated revolving credit facilities, net of amounts outstanding under our commercial paper programs and outstanding letters of credit, totaled $7.4 billion , which included $585 million available under NBCUniversal Enterprise’s revolving credit facility. Commercial Paper Programs As of March 31, 2017 , NBCUniversal Enterprise had $915 million face amount of commercial paper outstanding. Comcast had no commercial paper outstanding. |
NBCUniversal Media LLC [Member] | |
Debt Instrument [Line Items] | |
Long-Term Debt | Long-Term Debt As of March 31, 2017 , our debt, excluding the note payable to Comcast, had a carrying value of $11.7 billion and an estimated fair value of $12.6 billion . The estimated fair value of our publicly traded debt was primarily based on Level 1 inputs that use quoted market values for the debt. The estimated fair value of debt for which there are no quoted market prices was based on Level 2 inputs that use interest rates available to us for debt with similar terms and remaining maturities. Cross-Guarantee Structure We, Comcast and a 100% owned cable holding company subsidiary of Comcast (“CCCL Parent”) have fully and unconditionally guaranteed each other’s debt securities, including the $7 billion Comcast revolving credit facility due 2021 . As of March 31, 2017 , outstanding debt securities of $45.5 billion of Comcast and CCCL Parent were subject to the guarantee structure. We do not, however, guarantee the obligations of NBCUniversal Enterprise with respect to its $3.3 billion aggregate principal amount of senior notes, $1.5 billion revolving credit facility, commercial paper program, or $725 million liquidation preference of Series A cumulative preferred stock. None of Comcast, CCCL Parent nor NBCUniversal guarantee the $3.4 billion of Universal Studios Japan term loans. |
Share-Based Compensation
Share-Based Compensation | 3 Months Ended |
Mar. 31, 2017 | |
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |
Share-Based Compensation | Share-Based Compensation Our share-based compensation plans consist primarily of awards of RSUs and stock options to certain employees and directors as part of our approach to long-term incentive compensation. Additionally, through our employee stock purchase plans, employees are able to purchase shares of our common stock at a discount through payroll deductions. In March 2017, we granted 10.6 million RSUs and 39.1 million stock options related to our annual management awards. The weighted-average fair values associated with these grants were $37.42 per RSU and $7.01 per stock option. Recognized Share-Based Compensation Expense Three Months Ended (in millions) 2017 2016 Restricted share units $ 74 $ 70 Stock options 40 37 Employee stock purchase plans 10 8 Total $ 124 $ 115 As of March 31, 2017 , we had unrecognized pretax compensation expense of $1.0 billion and $569 million related to nonvested RSUs and nonvested stock options, respectively. |
NBCUniversal Media LLC [Member] | |
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |
Share-Based Compensation | Share-Based Compensation Comcast maintains share-based compensation plans that consist primarily of awards of restricted share units and stock options to certain employees and directors as part of its approach to long-term incentive compensation. Additionally, through its employee stock purchase plans, employees are able to purchase shares of Comcast common stock at a discount through payroll deductions. Certain of our employees participate in these plans and the expense associated with their participation is settled in cash with Comcast. Recognized Share-Based Compensation Expense Three Months Ended (in millions) 2017 2016 Restricted share units $ 20 $ 18 Stock options 2 2 Employee stock purchase plans 3 3 Total $ 25 $ 23 |
Supplemental Financial Informat
Supplemental Financial Information | 3 Months Ended |
Mar. 31, 2017 | |
Supplemental Financial Information [Line Items] | |
Supplemental Financial Information | Supplemental Financial Information Receivables (in millions) March 31, December 31, Receivables, gross $ 8,111 $ 8,622 Less: Allowance for returns and customer incentives 347 417 Less: Allowance for doubtful accounts 239 250 Receivables, net $ 7,525 $ 7,955 Accumulated Other Comprehensive Income (Loss) (in millions) March 31, March 31, Unrealized gains (losses) on marketable securities $ 104 $ 2 Deferred gains (losses) on cash flow hedges (7 ) (60 ) Unrecognized gains (losses) on employee benefit obligations 282 8 Cumulative translation adjustments (37 ) (34 ) Accumulated other comprehensive income (loss), net of deferred taxes $ 342 $ (84 ) Net Cash Provided by Operating Activities Three Months Ended (in millions) 2017 2016 Net income $ 2,647 $ 2,224 Adjustments to reconcile net income to net cash provided by operating activities: Depreciation and amortization 2,502 2,278 Share-based compensation 173 153 Noncash interest expense (income), net 58 55 Equity in net (income) losses of investees, net (36 ) 11 Cash received from investees 17 16 Net (gain) loss on investment activity and other (53 ) (126 ) Deferred income taxes 265 217 Changes in operating assets and liabilities, net of effects of acquisitions and divestitures: Current and noncurrent receivables, net 465 562 Film and television costs, net 46 (80 ) Accounts payable and accrued expenses related to trade creditors (190 ) 12 Other operating assets and liabilities (238 ) 77 Net cash provided by operating activities $ 5,656 $ 5,399 Cash Payments for Interest and Income Taxes Three Months Ended (in millions) 2017 2016 Interest $ 895 $ 723 Income taxes $ 132 $ 190 Noncash Investing and Financing Activities During the three months ended March 31, 2017 : • we acquired $1.2 billion of property and equipment and intangible assets that were accrued but unpaid • we recorded a liability of $747 million for a quarterly cash dividend of $0.1575 per common share to be paid in April 2017 |
NBCUniversal Media LLC [Member] | |
Supplemental Financial Information [Line Items] | |
Supplemental Financial Information | Supplemental Financial Information Receivables (in millions) March 31, December 31, Receivables, gross $ 6,647 $ 6,799 Less: Allowance for returns and customer incentives 343 413 Less: Allowance for doubtful accounts 77 84 Receivables, net $ 6,227 $ 6,302 Accumulated Other Comprehensive Income (Loss) (in millions) March 31, March 31, Unrealized gains (losses) on marketable securities $ 1 $ — Deferred gains (losses) on cash flow hedges 9 (19 ) Unrecognized gains (losses) on employee benefit obligations 120 3 Cumulative translation adjustments (59 ) (52 ) Accumulated other comprehensive income (loss) $ 71 $ (68 ) Net Cash Provided by Operating Activities Three Months Ended (in millions) 2017 2016 Net income $ 1,273 $ 1,082 Adjustments to reconcile net income to net cash provided by operating activities: Depreciation and amortization 508 414 Equity in net (income) losses of investees, net 26 2 Cash received from investees 14 12 Net (gain) loss on investment activity and other (18 ) (114 ) Deferred income taxes 9 48 Changes in operating assets and liabilities, net of effects of acquisitions and divestitures: Current and noncurrent receivables, net 104 349 Film and television costs, net 46 (84 ) Accounts payable and accrued expenses related to trade creditors (190 ) (139 ) Other operating assets and liabilities (295 ) (393 ) Net cash provided by operating activities $ 1,477 $ 1,177 Cash Payments for Interest and Income Taxes Three Months Ended (in millions) 2017 2016 Interest $ 77 $ 66 Income taxes $ 52 $ 59 Noncash Investing and Financing Activities During the three months ended March 31, 2017 : • we acquired $216 million of property and equipment and intangible assets that were accrued but unpaid • Comcast contributed its investment in Snap to us at its fair value as of March 31, 2017, which was a noncash transaction (see Note 6 for additional information) |
Commitments and Contingencies
Commitments and Contingencies | 3 Months Ended |
Mar. 31, 2017 | |
Commitments and Contingencies Disclosure [Abstract] | |
Commitments and Contingencies | Commitments and Contingencies Redeemable Subsidiary Preferred Stock As of March 31, 2017 , the fair value of the NBCUniversal Enterprise redeemable subsidiary preferred stock was $763 million . The estimated fair value is based on Level 2 inputs that use pricing models whose inputs are derived primarily from or corroborated by observable market data through correlation or other means for substantially the full term of the financial instrument. Contingencies We are a defendant in a lawsuit filed in December 2011 by Sprint Communications Company L.P. (“Sprint”) in the United States District Court for the District of Kansas. Sprint’s initial complaint alleged that Comcast Digital Voice and XFINITY Voice infringe twelve Sprint patents covering various aspects of a telecommunications system. In March 2015, Sprint withdrew its allegations of infringement for two of the patents. In December 2016, the Court granted summary judgment for Comcast with respect to non-infringement of one of the patents and granted summary judgment for Sprint of one of the patents as to infringement, but not as to the patent’s validity, with respect to some but not all of Comcast’s accused telecommunications systems. In January 2017, the Court entered judgment in favor of Comcast on Sprint’s claims for infringement of two of the patents. In March 2017, Sprint indicated that it would not proceed to trial on three of the patents. Trial with respect to the four remaining patents, including the patent for which the Court granted partial summary judgment to Sprint, is set to begin in late October 2017. Sprint seeks approximately $950 million in damages, plus pre-judgment interest. Sprint has further indicated that it may seek to add an allegation that Comcast willfully infringed Sprint’s patents and should be subject to increased damages, which could as much as triple the amount of any damages awarded. We believe the claims in the Sprint lawsuit are without merit and are defending the action vigorously. We cannot predict the outcome of the Sprint lawsuit, estimate a range of possible loss or determine how the final resolution of the action would affect our results of operations or cash flows for any one period or our consolidated financial position. In addition, as any action nears a trial, there is an increased possibility that the action may be settled by the parties. Nevertheless, we do not expect the final disposition of the Sprint lawsuit to have a material adverse effect on our consolidated financial position, but it could be material to our consolidated results of operations or cash flows for any one period. We also are a defendant in several unrelated lawsuits claiming infringement of various patents relating to various aspects of our businesses. In certain of these cases, other industry participants are also defendants, and also in certain of these cases, we expect that any potential liability would be in part or in whole the responsibility of our equipment and technology vendors under applicable contractual indemnification provisions, including the Sprint lawsuit above. In addition, we are subject to other legal proceedings and claims that arise in the ordinary course of our business. While the amount of ultimate liability with respect to such actions is not expected to materially affect our results of operations, cash flows or financial position, any litigation resulting from any such legal proceedings or claims could be time-consuming and injure our reputation. |
Financial Data by Business Segm
Financial Data by Business Segment | 3 Months Ended |
Mar. 31, 2017 | |
Segment Reporting Information [Line Items] | |
Financial Data by Business Segment | Financial Data by Business Segment We present our operations in five reportable business segments: • Cable Communications: Consists of the operations of Comcast Cable, which is one of the nation’s largest providers of video, high-speed Internet, voice, and security and automation services to residential customers under the XFINITY brand ; we also provide these and other services to business customers and sell advertising. • Cable Networks: Consists primarily of our national cable networks, our regional sports and news networks, our international cable networks, and our cable television studio production operations. • Broadcast Television: Consists primarily of the NBC and Telemundo broadcast networks, our NBC and Telemundo owned local broadcast television stations, the NBC Universo national cable network, and our broadcast television studio production operations. • Filmed Entertainment: Consists primarily of the operations of Universal Pictures, which produces, acquires, markets and distributes filmed entertainment worldwide; our films are also produced under the Illumination, Focus Features and DreamWorks Animation names. • Theme Parks: Consists primarily of our Universal theme parks in Orlando, Florida; Hollywood, California; and Osaka, Japan. We use Adjusted EBITDA (formerly operating income before depreciation and amortization) to evaluate the profitability of our operating segments and the components of net income attributable to Comcast Corporation below Adjusted EBITDA are not separately evaluated by our management. Our financial data by business segment is presented in the tables below. Three Months Ended March 31, 2017 (in millions) Revenue (e) Adjusted EBITDA (f) Depreciation and Amortization Operating Income (Loss) Capital Expenditures Cash Paid for Intangible Assets Cable Communications (a) $ 12,912 $ 5,198 $ 1,980 $ 3,218 $ 1,781 $ 352 NBCUniversal Cable Networks 2,641 1,116 214 902 2 3 Broadcast Television 2,208 322 32 290 29 3 Filmed Entertainment 1,981 368 21 347 10 5 Theme Parks 1,118 397 142 255 229 13 Headquarters and Other (b) 8 (185 ) 99 (284 ) 15 31 Eliminations (c) (88 ) (1 ) — (1 ) — — NBCUniversal 7,868 2,017 508 1,509 285 55 Corporate and Other (d) 208 (194 ) 14 (208 ) 12 9 Eliminations (c) (525 ) 11 — 11 — — Comcast Consolidated $ 20,463 $ 7,032 $ 2,502 $ 4,530 $ 2,078 $ 416 Three Months Ended March 31, 2016 (in millions) Revenue (e) Adjusted EBITDA (f) Depreciation and Amortization Operating Income (Loss) Capital Expenditures Cash Paid for Intangible Assets Cable Communications (a) $ 12,204 $ 4,889 $ 1,843 $ 3,046 $ 1,576 $ 324 NBCUniversal Cable Networks 2,453 956 190 766 1 1 Broadcast Television 2,084 284 32 252 19 3 Filmed Entertainment 1,383 167 8 159 3 3 Theme Parks 1,026 375 98 277 200 9 Headquarters and Other (b) 3 (160 ) 86 (246 ) 72 36 Eliminations (c) (88 ) — — — — — NBCUniversal 6,861 1,622 414 1,208 295 52 Corporate and Other (d) 199 (154 ) 21 (175 ) 14 2 Eliminations (c) (474 ) 10 — 10 — — Comcast Consolidated $ 18,790 $ 6,367 $ 2,278 $ 4,089 $ 1,885 $ 378 (a) For the three months ended March 31, 2017 and 2016 , Cable Communications segment revenue was derived from the following sources: Three Months Ended 2017 2016 Residential: Video 44.7 % 45.4 % High-speed Internet 27.9 % 26.8 % Voice 6.7 % 7.3 % Business services 11.5 % 10.7 % Advertising 4.0 % 4.5 % Other 5.2 % 5.3 % Total 100.0 % 100.0 % Subscription revenue received from customers who purchase bundled services at a discounted rate is allocated proportionally to each cable service based on the individual service’s price on a stand-alone basis. For the three months ended March 31, 2017 and 2016 , 2.8% and 2.9% , respectively, of Cable Communications segment revenue was derived from franchise and other regulatory fees. (b) NBCUniversal Headquarters and Other activities include costs associated with overhead, allocations, personnel costs and headquarter initiatives. (c) Included in Eliminations are transactions that our segments enter into with one another. The most common types of transactions are the following: • our Cable Networks segment generates revenue by selling programming to our Cable Communications segment, which represents a substantial majority of the revenue elimination amount • our Broadcast Television segment generates revenue from the fees received under retransmission consent agreements with our Cable Communications segment • our Cable Communications segment generates revenue by selling advertising and by selling the use of satellite feeds to our Cable Networks segment • our Filmed Entertainment and Broadcast Television segments generate revenue from the licensing of film and television content to our Cable Networks segment (d) Corporate and Other activities include costs associated with overhead and personnel, the costs of corporate initiatives and branding, including our new wireless phone service, and the operations of Comcast Spectacor, which owns the Philadelphia Flyers and the Wells Fargo Center arena in Philadelphia, Pennsylvania and operates arena management-related businesses. (e) No single customer accounted for a significant amount of revenue in any period. (f) We use Adjusted EBITDA as the measure of profit or loss for our operating segments. Adjusted EBITDA is defined as net income attributable to Comcast Corporation before net (income) loss attributable to noncontrolling interests and redeemable subsidiary preferred stock, income tax expense, other income (expense) items, net, and depreciation and amortization, and excluding impairment charges related to fixed and intangible assets and gains or losses on the sale of long-lived assets, if any. Other income (expense) items, net include interest expense, investment income (loss), equity in net income (losses) of investees, and other income (expense), net (as stated in our condensed consolidated statement of income). This measure eliminates the significant level of noncash depreciation and amortization expense that results from the capital-intensive nature of certain of our businesses and from intangible assets recognized in business combinations. Additionally, it is unaffected by our capital and tax structures and by our investment activities. We use this measure to evaluate our consolidated operating performance and the operating performance of our operating segments and to allocate resources and capital to our operating segments. It is also a significant performance measure in our annual incentive compensation programs. We believe that this measure is useful to investors because it is one of the bases for comparing our operating performance with that of other companies in our industries, although our measure may not be directly comparable to similar measures used by other companies. This measure should not be considered a substitute for operating income (loss), net income (loss), net income (loss) attributable to Comcast Corporation, net cash provided by operating activities, or other measures of performance or liquidity we have reported in accordance with GAAP. Our reconciliation of the aggregate amount of Adjusted EBITDA for our reportable segments to consolidated income before income taxes is presented in the table below. Three Months Ended (in millions) 2017 2016 Adjusted EBITDA $ 7,032 $ 6,367 Depreciation (1,915 ) (1,785 ) Amortization (587 ) (493 ) Other income (expense) items, net (625 ) (554 ) Income before income taxes $ 3,905 $ 3,535 |
NBCUniversal Media LLC [Member] | |
Segment Reporting Information [Line Items] | |
Financial Data by Business Segment | Financial Data by Business Segment We present our operations in four reportable business segments: • Cable Networks: Consists primarily of our national cable networks, our regional sports and news networks, our international cable networks, and our cable television studio production operations. • Broadcast Television: Consists primarily of the NBC and Telemundo broadcast networks, our NBC and Telemundo owned local broadcast television stations, the NBC Universo national cable network, and our broadcast television studio production operations. • Filmed Entertainment: Consists primarily of the operations of Universal Pictures, which produces, acquires, markets and distributes filmed entertainment worldwide; our films are also produced under the Illumination, Focus Features and DreamWorks Animation names. • Theme Parks: Consists primarily of our Universal theme parks in Orlando, Florida; Hollywood, California; and Osaka, Japan. We use Adjusted EBITDA (formerly operating income before depreciation and amortization) to evaluate the profitability of our operating segments and the components of net income attributable to NBCUniversal below Adjusted EBITDA are not separately evaluated by our management. Our financial data by business segment is presented in the tables below. Three Months Ended March 31, 2017 (in millions) Revenue (c) Adjusted EBITDA (d) Depreciation and Amortization Operating Income (Loss) Capital Expenditures Cash Paid for Intangible Assets Cable Networks $ 2,641 $ 1,116 $ 214 $ 902 $ 2 $ 3 Broadcast Television 2,208 322 32 290 29 3 Filmed Entertainment 1,981 368 21 347 10 5 Theme Parks 1,118 397 142 255 229 13 Headquarters and Other (a) 8 (185 ) 99 (284 ) 15 31 Eliminations (b) (88 ) (1 ) — (1 ) — — Total $ 7,868 $ 2,017 $ 508 $ 1,509 $ 285 $ 55 Three Months Ended March 31, 2016 (in millions) Revenue (c) Adjusted EBITDA (d) Depreciation and Amortization Operating Income (Loss) Capital Expenditures Cash Paid for Intangible Assets Cable Networks $ 2,453 $ 956 $ 190 $ 766 $ 1 $ 1 Broadcast Television 2,084 284 32 252 19 3 Filmed Entertainment 1,383 167 8 159 3 3 Theme Parks 1,026 375 98 277 200 9 Headquarters and Other (a) 3 (160 ) 86 (246 ) 72 36 Eliminations (b) (88 ) — — — — — Total $ 6,861 $ 1,622 $ 414 $ 1,208 $ 295 $ 52 (a) Headquarters and Other activities include costs associated with overhead, allocations, personnel costs and headquarter initiatives. (b) Included in Eliminations are transactions that our segments enter into with one another, which consist primarily of the licensing of film and television content from our Filmed Entertainment and Broadcast Television segments to our Cable Networks segment. (c) No single customer accounted for a significant amount of revenue in any period. (d) We use Adjusted EBITDA as the measure of profit or loss for our operating segments. Adjusted EBITDA is defined as net income attributable to NBCUniversal before net (income) loss attributable to noncontrolling interests, income tax expense, other income (expense) items, net, and depreciation and amortization, and excluding impairment charges related to fixed and intangible assets and gains or losses on the sale of long-lived assets, if any. Other income (expense) items, net include interest expense, investment income (loss), equity in net income (losses) of investees, and other income (expense), net (as stated in our condensed consolidated statement of income). This measure eliminates the significant level of noncash amortization expense that results from intangible assets recognized in connection with business combinations. Additionally, it is unaffected by our capital and tax structures and by our investment activities. We use this measure to evaluate our consolidated operating performance and the operating performance of our operating segments and to allocate resources and capital to our operating segments. It is also a significant performance measure in our annual incentive compensation programs. We believe that this measure is useful to investors because it is one of the bases for comparing our operating performance with that of other companies in our industries, although our measure may not be directly comparable to similar measures used by other companies. This measure should not be considered a substitute for operating income (loss), net income (loss), net income (loss) attributable to NBCUniversal, net cash provided by operating activities, or other measures of performance or liquidity we have reported in accordance with GAAP. Our reconciliation of the aggregate amount of Adjusted EBITDA for our reportable segments to consolidated income before income taxes is presented in the table below. Three Months Ended (in millions) 2017 2016 Adjusted EBITDA $ 2,017 $ 1,622 Depreciation (231 ) (192 ) Amortization (277 ) (222 ) Other income (expense) items, net (144 ) (28 ) Income before income taxes $ 1,365 $ 1,180 |
Condensed Consolidating Financi
Condensed Consolidating Financial Information | 3 Months Ended |
Mar. 31, 2017 | |
Condensed Financial Information of Parent Company Only Disclosure [Abstract] | |
Condensed Consolidating Financial Information | Condensed Consolidating Financial Information Comcast (“Comcast Parent”), Comcast Cable Communications, LLC (“CCCL Parent”), and NBCUniversal (“NBCUniversal Media Parent”) have fully and unconditionally guaranteed each other’s debt securities, including the Comcast revolving credit facility. Comcast Parent and CCCL Parent also fully and unconditionally guarantee NBCUniversal Enterprise’s $3.3 billion principal amount of senior notes, revolving credit facility and commercial paper program. NBCUniversal Media Parent does not guarantee the NBCUniversal Enterprise senior notes, revolving credit facility or commercial paper program. Comcast Parent provides an unconditional subordinated guarantee of the $185 million principal amount currently outstanding of Comcast Holdings’ ZONES due October 2029 . Neither CCCL Parent nor NBCUniversal Media Parent guarantee the Comcast Holdings’ ZONES due October 2029 . None of Comcast Parent, CCCL Parent nor NBCUniversal Media Parent guarantee the $62 million principal amount currently outstanding of Comcast Holdings’ ZONES due November 2029 or the $3.4 billion of Universal Studios Japan term loans. Condensed Consolidating Balance Sheet March 31, 2017 (in millions) Comcast Parent Comcast Holdings CCCL Parent NBCUniversal Media Parent Non- Guarantor Subsidiaries Elimination and Consolidation Adjustments Consolidated Comcast Corporation Assets Cash and cash equivalents $ — $ — $ — $ 270 $ 3,752 $ — $ 4,022 Receivables, net — — — — 7,525 — 7,525 Programming rights — — — — 1,479 — 1,479 Other current assets 96 — — 60 2,063 — 2,219 Total current assets 96 — — 330 14,819 — 15,245 Film and television costs — — — — 6,968 — 6,968 Investments 84 — 10 657 5,187 — 5,938 Investments in and amounts due from subsidiaries eliminated upon consolidation 100,103 123,806 120,362 49,537 104,918 (498,726 ) — Property and equipment, net 364 — — — 36,262 — 36,626 Franchise rights — — — — 59,364 — 59,364 Goodwill — — — — 36,592 — 36,592 Other intangible assets, net 12 — — — 19,002 — 19,014 Other noncurrent assets, net 1,115 666 — 80 1,876 (1,005 ) 2,732 Total assets $ 101,774 $ 124,472 $ 120,372 $ 50,604 $ 284,988 $ (499,731 ) $ 182,479 Liabilities and Equity Accounts payable and accrued expenses related to trade creditors $ 17 $ — $ — $ — $ 6,641 $ — $ 6,658 Accrued participations and residuals — — — — 1,811 — 1,811 Accrued expenses and other current liabilities 1,582 — 211 361 4,942 — 7,096 Current portion of long-term debt 1,905 — 550 4 1,050 — 3,509 Total current liabilities 3,504 — 761 365 14,444 — 19,074 Long-term debt, less current portion 40,711 143 2,100 8,204 7,118 — 58,276 Deferred income taxes — 524 — 69 35,760 (1,005 ) 35,348 Other noncurrent liabilities 2,500 — — 1,103 7,074 — 10,677 Redeemable noncontrolling interests and redeemable subsidiary preferred stock — — — — 1,456 — 1,456 Equity: Common stock 56 — — — — — 56 Other shareholders’ equity 55,003 123,805 117,511 40,863 216,547 (498,726 ) 55,003 Total Comcast Corporation shareholders’ equity 55,059 123,805 117,511 40,863 216,547 (498,726 ) 55,059 Noncontrolling interests — — — — 2,589 — 2,589 Total equity 55,059 123,805 117,511 40,863 219,136 (498,726 ) 57,648 Total liabilities and equity $ 101,774 $ 124,472 $ 120,372 $ 50,604 $ 284,988 $ (499,731 ) $ 182,479 Condensed Consolidating Balance Sheet December 31, 2016 (in millions) Comcast Parent Comcast Holdings CCCL Parent NBCUniversal Media Parent Non- Guarantor Subsidiaries Elimination and Consolidation Adjustments Consolidated Comcast Corporation Assets Cash and cash equivalents $ — $ — $ — $ 482 $ 2,819 $ — $ 3,301 Receivables, net — — — — 7,955 — 7,955 Programming rights — — — — 1,250 — 1,250 Other current assets 151 — — 36 3,668 — 3,855 Total current assets 151 — — 518 15,692 — 16,361 Film and television costs — — — — 7,252 — 7,252 Investments 75 — — 651 4,521 — 5,247 Investments in and amounts due from subsidiaries eliminated upon consolidation 98,350 120,071 117,696 47,393 97,704 (481,214 ) — Property and equipment, net 298 — — — 35,955 — 36,253 Franchise rights — — — — 59,364 — 59,364 Goodwill — — — — 35,980 — 35,980 Other intangible assets, net 13 — — — 17,261 — 17,274 Other noncurrent assets, net 1,138 638 — 89 1,921 (1,017 ) 2,769 Total assets $ 100,025 $ 120,709 $ 117,696 $ 48,651 $ 275,650 $ (482,231 ) $ 180,500 Liabilities and Equity Accounts payable and accrued expenses related to trade creditors $ 23 $ — $ — $ — $ 6,892 $ — $ 6,915 Accrued participations and residuals — — — — 1,726 — 1,726 Accrued expenses and other current liabilities 1,726 — 341 302 5,045 — 7,414 Current portion of long-term debt 3,739 — 550 4 1,187 — 5,480 Total current liabilities 5,488 — 891 306 14,850 — 21,535 Long-term debt, less current portion 38,123 141 2,100 8,208 6,994 — 55,566 Deferred income taxes — 542 — 70 35,259 (1,017 ) 34,854 Other noncurrent liabilities 2,471 — — 1,166 7,288 — 10,925 Redeemable noncontrolling interests and redeemable subsidiary preferred stock — — — — 1,446 — 1,446 Equity: Common stock 56 — — — — — 56 Other shareholders’ equity 53,887 120,026 114,705 38,901 207,582 (481,214 ) 53,887 Total Comcast Corporation shareholders’ equity 53,943 120,026 114,705 38,901 207,582 (481,214 ) 53,943 Noncontrolling interests — — — — 2,231 — 2,231 Total equity 53,943 120,026 114,705 38,901 209,813 (481,214 ) 56,174 Total liabilities and equity $ 100,025 $ 120,709 $ 117,696 $ 48,651 $ 275,650 $ (482,231 ) $ 180,500 Condensed Consolidating Statement of Income For the Three Months Ended March 31, 2017 (in millions) Comcast Parent Comcast Holdings CCCL Parent NBCUniversal Media Parent Non- Guarantor Subsidiaries Elimination and Consolidation Adjustments Consolidated Comcast Corporation Revenue: Service revenue $ — $ — $ — $ — $ 20,463 $ — $ 20,463 Management fee revenue 275 — 270 — — (545 ) — 275 — 270 — 20,463 (545 ) 20,463 Costs and Expenses: Programming and production — — — — 6,074 — 6,074 Other operating and administrative 170 — 270 306 5,626 (545 ) 5,827 Advertising, marketing and promotion — — — — 1,530 — 1,530 Depreciation 7 — — — 1,908 — 1,915 Amortization 2 — — — 585 — 587 179 — 270 306 15,723 (545 ) 15,933 Operating income (loss) 96 — — (306 ) 4,740 — 4,530 Other Income (Expense): Interest expense (517 ) (3 ) (60 ) (112 ) (63 ) — (755 ) Investment income (loss), net 1 28 — (4 ) 34 — 59 Equity in net income (losses) of investees, net 2,839 2,650 2,320 1,597 1,236 (10,606 ) 36 Other income (expense), net — — — 28 7 — 35 2,323 2,675 2,260 1,509 1,214 (10,606 ) (625 ) Income (loss) before income taxes 2,419 2,675 2,260 1,203 5,954 (10,606 ) 3,905 Income tax (expense) benefit 147 (9 ) 21 (3 ) (1,414 ) — (1,258 ) Net income (loss) 2,566 2,666 2,281 1,200 4,540 (10,606 ) 2,647 Net (income) loss attributable to noncontrolling interests and redeemable subsidiary preferred stock — — — — (81 ) — (81 ) Net income (loss) attributable to Comcast Corporation $ 2,566 $ 2,666 $ 2,281 $ 1,200 $ 4,459 $ (10,606 ) $ 2,566 Comprehensive income (loss) attributable to Comcast Corporation $ 2,810 $ 2,716 $ 2,282 $ 1,406 $ 4,703 $ (11,107 ) $ 2,810 Condensed Consolidating Statement of Income For the Three Months Ended March 31, 2016 (in millions) Comcast Parent Comcast Holdings CCCL Parent NBCUniversal Media Parent Non- Guarantor Subsidiaries Elimination and Consolidation Adjustments Consolidated Comcast Corporation Revenue: Service revenue $ — $ — $ — $ — $ 18,790 $ — $ 18,790 Management fee revenue 259 — 254 — — (513 ) — 259 — 254 — 18,790 (513 ) 18,790 Costs and Expenses: Programming and production — — — — 5,431 — 5,431 Other operating and administrative 156 — 254 295 5,334 (513 ) 5,526 Advertising, marketing and promotion — — — — 1,466 — 1,466 Depreciation 8 — — — 1,777 — 1,785 Amortization 1 — — — 492 — 493 165 — 254 295 14,500 (513 ) 14,701 Operating income (loss) 94 — — (295 ) 4,290 — 4,089 Other Income (Expense): Interest expense (451 ) (3 ) (59 ) (117 ) (73 ) — (703 ) Investment income (loss), net — — — (2 ) 32 — 30 Equity in net income (losses) of investees, net 2,366 2,264 2,114 1,297 991 (9,043 ) (11 ) Other income (expense), net — — — 124 6 — 130 1,915 2,261 2,055 1,302 956 (9,043 ) (554 ) Income (loss) before income taxes 2,009 2,261 2,055 1,007 5,246 (9,043 ) 3,535 Income tax (expense) benefit 125 1 21 (5 ) (1,453 ) — (1,311 ) Net income (loss) 2,134 2,262 2,076 1,002 3,793 (9,043 ) 2,224 Net (income) loss attributable to noncontrolling interests and redeemable subsidiary preferred stock — — — — (90 ) — (90 ) Net income (loss) attributable to Comcast Corporation $ 2,134 $ 2,262 $ 2,076 $ 1,002 $ 3,703 $ (9,043 ) $ 2,134 Comprehensive income (loss) attributable to Comcast Corporation $ 2,224 $ 2,306 $ 2,078 $ 1,146 $ 3,705 $ (9,235 ) $ 2,224 Condensed Consolidating Statement of Cash Flows For the Three Months Ended March 31, 2017 (in millions) Comcast Comcast CCCL NBCUniversal Non- Elimination Consolidated Net cash provided by (used in) operating activities $ (453 ) $ (10 ) $ (168 ) $ (330 ) $ 6,617 $ — $ 5,656 Investing Activities Net transactions with affiliates 1,385 10 168 115 (1,678 ) — — Capital expenditures (1 ) — — — (2,077 ) — (2,078 ) Cash paid for intangible assets — — — — (416 ) — (416 ) Acquisitions and construction of real estate properties (69 ) — — — (61 ) — (130 ) Acquisitions, net of cash acquired — — — — (216 ) — (216 ) Proceeds from sales of investments — — — 10 41 — 51 Purchases of investments (9 ) — — (4 ) (1,049 ) — (1,062 ) Other 55 — — — 2 — 57 Net cash provided by (used in) investing activities 1,361 10 168 121 (5,454 ) — (3,794 ) Financing Activities Proceeds from (repayments of) short-term borrowings, net (1,739 ) — — — (154 ) — (1,893 ) Proceeds from borrowings 3,500 — — — — — 3,500 Repurchases and repayments of debt (1,000 ) — — (3 ) (56 ) — (1,059 ) Repurchases of common stock under repurchase program and employee plans (996 ) — — — — — (996 ) Dividends paid (657 ) — — — — — (657 ) Issuances of common stock — — — — — — — Distributions to noncontrolling interests and dividends for redeemable subsidiary preferred stock — — — — (72 ) — (72 ) Other (16 ) — — — 52 — 36 Net cash provided by (used in) financing activities (908 ) — — (3 ) (230 ) — (1,141 ) Increase (decrease) in cash and cash equivalents — — — (212 ) 933 — 721 Cash and cash equivalents, beginning of period — — — 482 2,819 — 3,301 Cash and cash equivalents, end of period $ — $ — $ — $ 270 $ 3,752 $ — $ 4,022 Condensed Consolidating Statement of Cash Flows For the Three Months Ended March 31, 2016 (in millions) Comcast Parent Comcast Holdings CCCL Parent NBCUniversal Media Parent Non- Guarantor Subsidiaries Elimination and Consolidation Adjustments Consolidated Comcast Corporation Net cash provided by (used in) operating activities $ (201 ) $ — $ 78 $ (391 ) $ 5,913 $ — $ 5,399 Investing Activities Net transactions with affiliates (679 ) — (78 ) 63 694 — — Capital expenditures (3 ) — — — (1,882 ) — (1,885 ) Cash paid for intangible assets — — — — (378 ) — (378 ) Acquisitions and construction of real estate properties — — — — (140 ) — (140 ) Acquisitions, net of cash acquired — — — — (24 ) — (24 ) Proceeds from sales of investments — — — 101 9 — 110 Purchases of investments (7 ) — — — (441 ) — (448 ) Other 7 — — (5 ) 54 — 56 Net cash provided by (used in) investing activities (682 ) — (78 ) 159 (2,108 ) — (2,709 ) Financing Activities Proceeds from (repayments of) short-term borrowings, net (400 ) — — — (138 ) — (538 ) Proceeds from borrowings 3,323 — — — — — 3,323 Repurchases and repayments of debt — — — (4 ) (44 ) — (48 ) Repurchases of common stock under repurchase program and employee plans (1,427 ) — — — — — (1,427 ) Dividends paid (611 ) — — — — — (611 ) Issuances of common stock 12 — — — — — 12 Distributions to noncontrolling interests and dividends for redeemable subsidiary preferred stock — — — — (77 ) — (77 ) Other (14 ) — — — 23 — 9 Net cash provided by (used in) financing activities 883 — — (4 ) (236 ) — 643 Increase (decrease) in cash and cash equivalents — — — (236 ) 3,569 — 3,333 Cash and cash equivalents, beginning of period — — — 414 1,881 — 2,295 Cash and cash equivalents, end of period $ — $ — $ — $ 178 $ 5,450 $ — $ 5,628 |
Earnings Per Share (Tables)
Earnings Per Share (Tables) | 3 Months Ended |
Mar. 31, 2017 | |
Earnings Per Share [Abstract] | |
Computation of diluted EPS | Computation of Diluted EPS Three Months Ended March 31 2017 2016 (in millions, except per share amounts) Net Income Shares Per Share Net Income Shares Per Share Basic EPS attributable to Comcast Corporation shareholders $ 2,566 4,747 $ 0.54 $ 2,134 4,868 $ 0.44 Effect of dilutive securities: Assumed exercise or issuance of shares relating to stock plans 85 57 Diluted EPS attributable to Comcast Corporation shareholders $ 2,566 4,832 $ 0.53 $ 2,134 4,925 $ 0.43 |
Significant Transactions (Table
Significant Transactions (Tables) - DreamWorks Animation [Member] | 3 Months Ended |
Mar. 31, 2017 | |
Business Acquisition [Line Items] | |
Schedule of Business Acquisitions, by Acquisition | The table below presents the preliminary allocation of the purchase price to the assets and liabilities of DreamWorks Animation. Preliminary Allocation of Purchase Price (in millions) Film and television costs $ 854 Intangible assets 362 Working capital 232 Debt (381 ) Tax receivable agreement (146 ) Deferred income taxes 293 Other noncurrent assets and liabilities 114 Identifiable net assets (liabilities) acquired 1,328 Noncontrolling interests (337 ) Goodwill 2,782 Cash consideration transferred $ 3,773 |
NBCUniversal Media LLC [Member] | |
Business Acquisition [Line Items] | |
Schedule of Business Acquisitions, by Acquisition | The table below presents the preliminary allocation of the purchase price to the assets and liabilities of DreamWorks Animation. Preliminary Allocation of Purchase Price (in millions) Film and television costs $ 854 Intangible assets 362 Working capital 232 Debt (381 ) Tax receivable agreement (a) (146 ) Other noncurrent assets and liabilities and other (b) 407 Identifiable net assets (liabilities) acquired 1,328 Noncontrolling interests (337 ) Goodwill 2,782 Cash consideration transferred $ 3,773 |
Related Party Transactions (Tab
Related Party Transactions (Tables) | 3 Months Ended |
Mar. 31, 2017 | |
NBCUniversal Media LLC [Member] | |
Related Party Transaction [Line Items] | |
Related Party Transactions Condensed Financial Statements | The following tables present transactions with Comcast and its consolidated subsidiaries that are included in our condensed consolidated financial statements. Condensed Consolidated Balance Sheet (in millions) March 31, December 31, Transactions with Comcast and Consolidated Subsidiaries Receivables, net $ 322 $ 285 Accounts payable and accrued expenses related to trade creditors $ 42 $ 55 Accrued expenses and other current liabilities $ 19 $ 4 Note payable to Comcast $ 1,853 $ 2,703 Other noncurrent liabilities $ 389 $ 389 Condensed Consolidated Statement of Income Three Months Ended (in millions) 2017 2016 Transactions with Comcast and Consolidated Subsidiaries Revenue $ 459 $ 406 Operating costs and expenses $ (61 ) $ (60 ) Other income (expense) $ (19 ) $ (13 ) |
Film and Television Costs (Tabl
Film and Television Costs (Tables) | 3 Months Ended |
Mar. 31, 2017 | |
Film And Television Cost [Line Items] | |
Film and Television Costs | (in millions) March 31, December 31, Film Costs: Released, less amortization $ 1,657 $ 1,750 Completed, not released 469 50 In production and in development 982 1,310 3,108 3,110 Television Costs: Released, less amortization 2,008 1,953 In production and in development 729 853 2,737 2,806 Programming rights, less amortization 2,602 2,586 8,447 8,502 Less: Current portion of programming rights 1,479 1,250 Film and television costs $ 6,968 $ 7,252 |
NBCUniversal Media LLC [Member] | |
Film And Television Cost [Line Items] | |
Film and Television Costs | (in millions) March 31, December 31, Film Costs: Released, less amortization $ 1,657 $ 1,750 Completed, not released 469 50 In production and in development 982 1,310 3,108 3,110 Television Costs: Released, less amortization 2,008 1,953 In production and in development 729 853 2,737 2,806 Programming rights, less amortization 2,587 2,570 8,432 8,486 Less: Current portion of programming rights 1,471 1,241 Film and television costs $ 6,961 $ 7,245 |
Investments (Tables)
Investments (Tables) | 3 Months Ended |
Mar. 31, 2017 | |
Fair Value, Equity And Cost Method Investments [Line Items] | |
Investment Summary | (in millions) March 31, December 31, Fair Value Method: Snap $ 662 $ — Other 161 198 823 198 Equity Method: Atairos 1,624 1,601 Hulu 171 225 Other 631 550 2,426 2,376 Cost Method: AirTouch 1,602 1,599 BuzzFeed 400 400 Other 698 771 2,700 2,770 Total investments 5,949 5,344 Less: Current investments 11 97 Noncurrent investments $ 5,938 $ 5,247 |
Investment Income (Loss), Net | Investment Income (Loss), Net Three Months Ended (in millions) 2017 2016 Gains (losses) on sales and exchanges of investments, net $ (1 ) $ 2 Investment impairment losses (4 ) (20 ) Interest and dividend income 33 29 Other, net 31 19 Investment income (loss), net $ 59 $ 30 |
NBCUniversal Media LLC [Member] | |
Fair Value, Equity And Cost Method Investments [Line Items] | |
Investment Summary | (in millions) March 31, December 31, Fair Value Method: Snap $ 662 $ — Other 7 6 669 6 Equity Method: Hulu 171 225 Other 400 336 571 561 Cost Method: BuzzFeed 400 400 Other 300 296 700 696 Total investments $ 1,940 $ 1,263 |
Share-Based Compensation (Table
Share-Based Compensation (Tables) | 3 Months Ended |
Mar. 31, 2017 | |
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |
Schedule of recognized share-based compensation expense | Recognized Share-Based Compensation Expense Three Months Ended (in millions) 2017 2016 Restricted share units $ 74 $ 70 Stock options 40 37 Employee stock purchase plans 10 8 Total $ 124 $ 115 |
NBCUniversal Media LLC [Member] | |
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |
Schedule of recognized share-based compensation expense | Recognized Share-Based Compensation Expense Three Months Ended (in millions) 2017 2016 Restricted share units $ 20 $ 18 Stock options 2 2 Employee stock purchase plans 3 3 Total $ 25 $ 23 |
Supplemental Financial Inform28
Supplemental Financial Information (Tables) | 3 Months Ended |
Mar. 31, 2017 | |
Supplemental Financial Information [Line Items] | |
Schedule of receivables, net | Receivables (in millions) March 31, December 31, Receivables, gross $ 8,111 $ 8,622 Less: Allowance for returns and customer incentives 347 417 Less: Allowance for doubtful accounts 239 250 Receivables, net $ 7,525 $ 7,955 |
Schedule of accumulated other comprehensive income (loss) | Accumulated Other Comprehensive Income (Loss) (in millions) March 31, March 31, Unrealized gains (losses) on marketable securities $ 104 $ 2 Deferred gains (losses) on cash flow hedges (7 ) (60 ) Unrecognized gains (losses) on employee benefit obligations 282 8 Cumulative translation adjustments (37 ) (34 ) Accumulated other comprehensive income (loss), net of deferred taxes $ 342 $ (84 ) |
Schedule of adjustments to reconcile net income to net cash provided by operating activities | Net Cash Provided by Operating Activities Three Months Ended (in millions) 2017 2016 Net income $ 2,647 $ 2,224 Adjustments to reconcile net income to net cash provided by operating activities: Depreciation and amortization 2,502 2,278 Share-based compensation 173 153 Noncash interest expense (income), net 58 55 Equity in net (income) losses of investees, net (36 ) 11 Cash received from investees 17 16 Net (gain) loss on investment activity and other (53 ) (126 ) Deferred income taxes 265 217 Changes in operating assets and liabilities, net of effects of acquisitions and divestitures: Current and noncurrent receivables, net 465 562 Film and television costs, net 46 (80 ) Accounts payable and accrued expenses related to trade creditors (190 ) 12 Other operating assets and liabilities (238 ) 77 Net cash provided by operating activities $ 5,656 $ 5,399 |
Schedule of cash payments for interest and income taxes | Cash Payments for Interest and Income Taxes Three Months Ended (in millions) 2017 2016 Interest $ 895 $ 723 Income taxes $ 132 $ 190 |
NBCUniversal Media LLC [Member] | |
Supplemental Financial Information [Line Items] | |
Schedule of receivables, net | Receivables (in millions) March 31, December 31, Receivables, gross $ 6,647 $ 6,799 Less: Allowance for returns and customer incentives 343 413 Less: Allowance for doubtful accounts 77 84 Receivables, net $ 6,227 $ 6,302 |
Schedule of accumulated other comprehensive income (loss) | Accumulated Other Comprehensive Income (Loss) (in millions) March 31, March 31, Unrealized gains (losses) on marketable securities $ 1 $ — Deferred gains (losses) on cash flow hedges 9 (19 ) Unrecognized gains (losses) on employee benefit obligations 120 3 Cumulative translation adjustments (59 ) (52 ) Accumulated other comprehensive income (loss) $ 71 $ (68 ) |
Schedule of adjustments to reconcile net income to net cash provided by operating activities | Net Cash Provided by Operating Activities Three Months Ended (in millions) 2017 2016 Net income $ 1,273 $ 1,082 Adjustments to reconcile net income to net cash provided by operating activities: Depreciation and amortization 508 414 Equity in net (income) losses of investees, net 26 2 Cash received from investees 14 12 Net (gain) loss on investment activity and other (18 ) (114 ) Deferred income taxes 9 48 Changes in operating assets and liabilities, net of effects of acquisitions and divestitures: Current and noncurrent receivables, net 104 349 Film and television costs, net 46 (84 ) Accounts payable and accrued expenses related to trade creditors (190 ) (139 ) Other operating assets and liabilities (295 ) (393 ) Net cash provided by operating activities $ 1,477 $ 1,177 |
Schedule of cash payments for interest and income taxes | Cash Payments for Interest and Income Taxes Three Months Ended (in millions) 2017 2016 Interest $ 77 $ 66 Income taxes $ 52 $ 59 |
Financial Data by Business Se29
Financial Data by Business Segment (Tables) | 3 Months Ended |
Mar. 31, 2017 | |
Segment Reporting Information [Line Items] | |
Financial Data by Business Segment | We use Adjusted EBITDA (formerly operating income before depreciation and amortization) to evaluate the profitability of our operating segments and the components of net income attributable to Comcast Corporation below Adjusted EBITDA are not separately evaluated by our management. Our financial data by business segment is presented in the tables below. Three Months Ended March 31, 2017 (in millions) Revenue (e) Adjusted EBITDA (f) Depreciation and Amortization Operating Income (Loss) Capital Expenditures Cash Paid for Intangible Assets Cable Communications (a) $ 12,912 $ 5,198 $ 1,980 $ 3,218 $ 1,781 $ 352 NBCUniversal Cable Networks 2,641 1,116 214 902 2 3 Broadcast Television 2,208 322 32 290 29 3 Filmed Entertainment 1,981 368 21 347 10 5 Theme Parks 1,118 397 142 255 229 13 Headquarters and Other (b) 8 (185 ) 99 (284 ) 15 31 Eliminations (c) (88 ) (1 ) — (1 ) — — NBCUniversal 7,868 2,017 508 1,509 285 55 Corporate and Other (d) 208 (194 ) 14 (208 ) 12 9 Eliminations (c) (525 ) 11 — 11 — — Comcast Consolidated $ 20,463 $ 7,032 $ 2,502 $ 4,530 $ 2,078 $ 416 Three Months Ended March 31, 2016 (in millions) Revenue (e) Adjusted EBITDA (f) Depreciation and Amortization Operating Income (Loss) Capital Expenditures Cash Paid for Intangible Assets Cable Communications (a) $ 12,204 $ 4,889 $ 1,843 $ 3,046 $ 1,576 $ 324 NBCUniversal Cable Networks 2,453 956 190 766 1 1 Broadcast Television 2,084 284 32 252 19 3 Filmed Entertainment 1,383 167 8 159 3 3 Theme Parks 1,026 375 98 277 200 9 Headquarters and Other (b) 3 (160 ) 86 (246 ) 72 36 Eliminations (c) (88 ) — — — — — NBCUniversal 6,861 1,622 414 1,208 295 52 Corporate and Other (d) 199 (154 ) 21 (175 ) 14 2 Eliminations (c) (474 ) 10 — 10 — — Comcast Consolidated $ 18,790 $ 6,367 $ 2,278 $ 4,089 $ 1,885 $ 378 (a) For the three months ended March 31, 2017 and 2016 , Cable Communications segment revenue was derived from the following sources: Three Months Ended 2017 2016 Residential: Video 44.7 % 45.4 % High-speed Internet 27.9 % 26.8 % Voice 6.7 % 7.3 % Business services 11.5 % 10.7 % Advertising 4.0 % 4.5 % Other 5.2 % 5.3 % Total 100.0 % 100.0 % Subscription revenue received from customers who purchase bundled services at a discounted rate is allocated proportionally to each cable service based on the individual service’s price on a stand-alone basis. For the three months ended March 31, 2017 and 2016 , 2.8% and 2.9% , respectively, of Cable Communications segment revenue was derived from franchise and other regulatory fees. (b) NBCUniversal Headquarters and Other activities include costs associated with overhead, allocations, personnel costs and headquarter initiatives. (c) Included in Eliminations are transactions that our segments enter into with one another. The most common types of transactions are the following: • our Cable Networks segment generates revenue by selling programming to our Cable Communications segment, which represents a substantial majority of the revenue elimination amount • our Broadcast Television segment generates revenue from the fees received under retransmission consent agreements with our Cable Communications segment • our Cable Communications segment generates revenue by selling advertising and by selling the use of satellite feeds to our Cable Networks segment • our Filmed Entertainment and Broadcast Television segments generate revenue from the licensing of film and television content to our Cable Networks segment (d) Corporate and Other activities include costs associated with overhead and personnel, the costs of corporate initiatives and branding, including our new wireless phone service, and the operations of Comcast Spectacor, which owns the Philadelphia Flyers and the Wells Fargo Center arena in Philadelphia, Pennsylvania and operates arena management-related businesses. (e) No single customer accounted for a significant amount of revenue in any period. (f) We use Adjusted EBITDA as the measure of profit or loss for our operating segments. Adjusted EBITDA is defined as net income attributable to Comcast Corporation before net (income) loss attributable to noncontrolling interests and redeemable subsidiary preferred stock, income tax expense, other income (expense) items, net, and depreciation and amortization, and excluding impairment charges related to fixed and intangible assets and gains or losses on the sale of long-lived assets, if any. Other income (expense) items, net include interest expense, investment income (loss), equity in net income (losses) of investees, and other income (expense), net (as stated in our condensed consolidated statement of income). This measure eliminates the significant level of noncash depreciation and amortization expense that results from the capital-intensive nature of certain of our businesses and from intangible assets recognized in business combinations. Additionally, it is unaffected by our capital and tax structures and by our investment activities. We use this measure to evaluate our consolidated operating performance and the operating performance of our operating segments and to allocate resources and capital to our operating segments. It is also a significant performance measure in our annual incentive compensation programs. We believe that this measure is useful to investors because it is one of the bases for comparing our operating performance with that of other companies in our industries, although our measure may not be directly comparable to similar measures used by other companies. This measure should not be considered a substitute for operating income (loss), net income (loss), net income (loss) attributable to Comcast Corporation, net cash provided by operating activities, or other measures of performance or liquidity we have reported in accordance with GAAP. Our reconciliation of the aggregate amount of Adjusted EBITDA for our reportable segments to consolidated income before income taxes is presented in the table below. Three Months Ended (in millions) 2017 2016 Adjusted EBITDA $ 7,032 $ 6,367 Depreciation (1,915 ) (1,785 ) Amortization (587 ) (493 ) Other income (expense) items, net (625 ) (554 ) Income before income taxes $ 3,905 $ 3,535 |
Cable Communications Segment Revenue Sources | Three Months Ended 2017 2016 Residential: Video 44.7 % 45.4 % High-speed Internet 27.9 % 26.8 % Voice 6.7 % 7.3 % Business services 11.5 % 10.7 % Advertising 4.0 % 4.5 % Other 5.2 % 5.3 % Total 100.0 % 100.0 % |
Reconciliation of Adjusted EBITDA from Segments to Consolidated | Our reconciliation of the aggregate amount of Adjusted EBITDA for our reportable segments to consolidated income before income taxes is presented in the table below. Three Months Ended (in millions) 2017 2016 Adjusted EBITDA $ 7,032 $ 6,367 Depreciation (1,915 ) (1,785 ) Amortization (587 ) (493 ) Other income (expense) items, net (625 ) (554 ) Income before income taxes $ 3,905 $ 3,535 |
NBCUniversal Media LLC [Member] | |
Segment Reporting Information [Line Items] | |
Financial Data by Business Segment | Three Months Ended March 31, 2017 (in millions) Revenue (c) Adjusted EBITDA (d) Depreciation and Amortization Operating Income (Loss) Capital Expenditures Cash Paid for Intangible Assets Cable Networks $ 2,641 $ 1,116 $ 214 $ 902 $ 2 $ 3 Broadcast Television 2,208 322 32 290 29 3 Filmed Entertainment 1,981 368 21 347 10 5 Theme Parks 1,118 397 142 255 229 13 Headquarters and Other (a) 8 (185 ) 99 (284 ) 15 31 Eliminations (b) (88 ) (1 ) — (1 ) — — Total $ 7,868 $ 2,017 $ 508 $ 1,509 $ 285 $ 55 Three Months Ended March 31, 2016 (in millions) Revenue (c) Adjusted EBITDA (d) Depreciation and Amortization Operating Income (Loss) Capital Expenditures Cash Paid for Intangible Assets Cable Networks $ 2,453 $ 956 $ 190 $ 766 $ 1 $ 1 Broadcast Television 2,084 284 32 252 19 3 Filmed Entertainment 1,383 167 8 159 3 3 Theme Parks 1,026 375 98 277 200 9 Headquarters and Other (a) 3 (160 ) 86 (246 ) 72 36 Eliminations (b) (88 ) — — — — — Total $ 6,861 $ 1,622 $ 414 $ 1,208 $ 295 $ 52 (a) Headquarters and Other activities include costs associated with overhead, allocations, personnel costs and headquarter initiatives. (b) Included in Eliminations are transactions that our segments enter into with one another, which consist primarily of the licensing of film and television content from our Filmed Entertainment and Broadcast Television segments to our Cable Networks segment. (c) No single customer accounted for a significant amount of revenue in any period. (d) We use Adjusted EBITDA as the measure of profit or loss for our operating segments. Adjusted EBITDA is defined as net income attributable to NBCUniversal before net (income) loss attributable to noncontrolling interests, income tax expense, other income (expense) items, net, and depreciation and amortization, and excluding impairment charges related to fixed and intangible assets and gains or losses on the sale of long-lived assets, if any. Other income (expense) items, net include interest expense, investment income (loss), equity in net income (losses) of investees, and other income (expense), net (as stated in our condensed consolidated statement of income). This measure eliminates the significant level of noncash amortization expense that results from intangible assets recognized in connection with business combinations. Additionally, it is unaffected by our capital and tax structures and by our investment activities. We use this measure to evaluate our consolidated operating performance and the operating performance of our operating segments and to allocate resources and capital to our operating segments. It is also a significant performance measure in our annual incentive compensation programs. We believe that this measure is useful to investors because it is one of the bases for comparing our operating performance with that of other companies in our industries, although our measure may not be directly comparable to similar measures used by other companies. This measure should not be considered a substitute for operating income (loss), net income (loss), net income (loss) attributable to NBCUniversal, net cash provided by operating activities, or other measures of performance or liquidity we have reported in accordance with GAAP. Our reconciliation of the aggregate amount of Adjusted EBITDA for our reportable segments to consolidated income before income taxes is presented in the table below. Three Months Ended (in millions) 2017 2016 Adjusted EBITDA $ 2,017 $ 1,622 Depreciation (231 ) (192 ) Amortization (277 ) (222 ) Other income (expense) items, net (144 ) (28 ) Income before income taxes $ 1,365 $ 1,180 |
Reconciliation of Adjusted EBITDA from Segments to Consolidated | Our reconciliation of the aggregate amount of Adjusted EBITDA for our reportable segments to consolidated income before income taxes is presented in the table below. Three Months Ended (in millions) 2017 2016 Adjusted EBITDA $ 2,017 $ 1,622 Depreciation (231 ) (192 ) Amortization (277 ) (222 ) Other income (expense) items, net (144 ) (28 ) Income before income taxes $ 1,365 $ 1,180 |
Condensed Consolidating Finan30
Condensed Consolidating Financial Information (Tables) | 3 Months Ended |
Mar. 31, 2017 | |
Condensed Financial Information of Parent Company Only Disclosure [Abstract] | |
Condensed Consolidating Financial Statements | Condensed Consolidating Balance Sheet March 31, 2017 (in millions) Comcast Parent Comcast Holdings CCCL Parent NBCUniversal Media Parent Non- Guarantor Subsidiaries Elimination and Consolidation Adjustments Consolidated Comcast Corporation Assets Cash and cash equivalents $ — $ — $ — $ 270 $ 3,752 $ — $ 4,022 Receivables, net — — — — 7,525 — 7,525 Programming rights — — — — 1,479 — 1,479 Other current assets 96 — — 60 2,063 — 2,219 Total current assets 96 — — 330 14,819 — 15,245 Film and television costs — — — — 6,968 — 6,968 Investments 84 — 10 657 5,187 — 5,938 Investments in and amounts due from subsidiaries eliminated upon consolidation 100,103 123,806 120,362 49,537 104,918 (498,726 ) — Property and equipment, net 364 — — — 36,262 — 36,626 Franchise rights — — — — 59,364 — 59,364 Goodwill — — — — 36,592 — 36,592 Other intangible assets, net 12 — — — 19,002 — 19,014 Other noncurrent assets, net 1,115 666 — 80 1,876 (1,005 ) 2,732 Total assets $ 101,774 $ 124,472 $ 120,372 $ 50,604 $ 284,988 $ (499,731 ) $ 182,479 Liabilities and Equity Accounts payable and accrued expenses related to trade creditors $ 17 $ — $ — $ — $ 6,641 $ — $ 6,658 Accrued participations and residuals — — — — 1,811 — 1,811 Accrued expenses and other current liabilities 1,582 — 211 361 4,942 — 7,096 Current portion of long-term debt 1,905 — 550 4 1,050 — 3,509 Total current liabilities 3,504 — 761 365 14,444 — 19,074 Long-term debt, less current portion 40,711 143 2,100 8,204 7,118 — 58,276 Deferred income taxes — 524 — 69 35,760 (1,005 ) 35,348 Other noncurrent liabilities 2,500 — — 1,103 7,074 — 10,677 Redeemable noncontrolling interests and redeemable subsidiary preferred stock — — — — 1,456 — 1,456 Equity: Common stock 56 — — — — — 56 Other shareholders’ equity 55,003 123,805 117,511 40,863 216,547 (498,726 ) 55,003 Total Comcast Corporation shareholders’ equity 55,059 123,805 117,511 40,863 216,547 (498,726 ) 55,059 Noncontrolling interests — — — — 2,589 — 2,589 Total equity 55,059 123,805 117,511 40,863 219,136 (498,726 ) 57,648 Total liabilities and equity $ 101,774 $ 124,472 $ 120,372 $ 50,604 $ 284,988 $ (499,731 ) $ 182,479 Condensed Consolidating Balance Sheet December 31, 2016 (in millions) Comcast Parent Comcast Holdings CCCL Parent NBCUniversal Media Parent Non- Guarantor Subsidiaries Elimination and Consolidation Adjustments Consolidated Comcast Corporation Assets Cash and cash equivalents $ — $ — $ — $ 482 $ 2,819 $ — $ 3,301 Receivables, net — — — — 7,955 — 7,955 Programming rights — — — — 1,250 — 1,250 Other current assets 151 — — 36 3,668 — 3,855 Total current assets 151 — — 518 15,692 — 16,361 Film and television costs — — — — 7,252 — 7,252 Investments 75 — — 651 4,521 — 5,247 Investments in and amounts due from subsidiaries eliminated upon consolidation 98,350 120,071 117,696 47,393 97,704 (481,214 ) — Property and equipment, net 298 — — — 35,955 — 36,253 Franchise rights — — — — 59,364 — 59,364 Goodwill — — — — 35,980 — 35,980 Other intangible assets, net 13 — — — 17,261 — 17,274 Other noncurrent assets, net 1,138 638 — 89 1,921 (1,017 ) 2,769 Total assets $ 100,025 $ 120,709 $ 117,696 $ 48,651 $ 275,650 $ (482,231 ) $ 180,500 Liabilities and Equity Accounts payable and accrued expenses related to trade creditors $ 23 $ — $ — $ — $ 6,892 $ — $ 6,915 Accrued participations and residuals — — — — 1,726 — 1,726 Accrued expenses and other current liabilities 1,726 — 341 302 5,045 — 7,414 Current portion of long-term debt 3,739 — 550 4 1,187 — 5,480 Total current liabilities 5,488 — 891 306 14,850 — 21,535 Long-term debt, less current portion 38,123 141 2,100 8,208 6,994 — 55,566 Deferred income taxes — 542 — 70 35,259 (1,017 ) 34,854 Other noncurrent liabilities 2,471 — — 1,166 7,288 — 10,925 Redeemable noncontrolling interests and redeemable subsidiary preferred stock — — — — 1,446 — 1,446 Equity: Common stock 56 — — — — — 56 Other shareholders’ equity 53,887 120,026 114,705 38,901 207,582 (481,214 ) 53,887 Total Comcast Corporation shareholders’ equity 53,943 120,026 114,705 38,901 207,582 (481,214 ) 53,943 Noncontrolling interests — — — — 2,231 — 2,231 Total equity 53,943 120,026 114,705 38,901 209,813 (481,214 ) 56,174 Total liabilities and equity $ 100,025 $ 120,709 $ 117,696 $ 48,651 $ 275,650 $ (482,231 ) $ 180,500 Condensed Consolidating Statement of Income For the Three Months Ended March 31, 2017 (in millions) Comcast Parent Comcast Holdings CCCL Parent NBCUniversal Media Parent Non- Guarantor Subsidiaries Elimination and Consolidation Adjustments Consolidated Comcast Corporation Revenue: Service revenue $ — $ — $ — $ — $ 20,463 $ — $ 20,463 Management fee revenue 275 — 270 — — (545 ) — 275 — 270 — 20,463 (545 ) 20,463 Costs and Expenses: Programming and production — — — — 6,074 — 6,074 Other operating and administrative 170 — 270 306 5,626 (545 ) 5,827 Advertising, marketing and promotion — — — — 1,530 — 1,530 Depreciation 7 — — — 1,908 — 1,915 Amortization 2 — — — 585 — 587 179 — 270 306 15,723 (545 ) 15,933 Operating income (loss) 96 — — (306 ) 4,740 — 4,530 Other Income (Expense): Interest expense (517 ) (3 ) (60 ) (112 ) (63 ) — (755 ) Investment income (loss), net 1 28 — (4 ) 34 — 59 Equity in net income (losses) of investees, net 2,839 2,650 2,320 1,597 1,236 (10,606 ) 36 Other income (expense), net — — — 28 7 — 35 2,323 2,675 2,260 1,509 1,214 (10,606 ) (625 ) Income (loss) before income taxes 2,419 2,675 2,260 1,203 5,954 (10,606 ) 3,905 Income tax (expense) benefit 147 (9 ) 21 (3 ) (1,414 ) — (1,258 ) Net income (loss) 2,566 2,666 2,281 1,200 4,540 (10,606 ) 2,647 Net (income) loss attributable to noncontrolling interests and redeemable subsidiary preferred stock — — — — (81 ) — (81 ) Net income (loss) attributable to Comcast Corporation $ 2,566 $ 2,666 $ 2,281 $ 1,200 $ 4,459 $ (10,606 ) $ 2,566 Comprehensive income (loss) attributable to Comcast Corporation $ 2,810 $ 2,716 $ 2,282 $ 1,406 $ 4,703 $ (11,107 ) $ 2,810 Condensed Consolidating Statement of Income For the Three Months Ended March 31, 2016 (in millions) Comcast Parent Comcast Holdings CCCL Parent NBCUniversal Media Parent Non- Guarantor Subsidiaries Elimination and Consolidation Adjustments Consolidated Comcast Corporation Revenue: Service revenue $ — $ — $ — $ — $ 18,790 $ — $ 18,790 Management fee revenue 259 — 254 — — (513 ) — 259 — 254 — 18,790 (513 ) 18,790 Costs and Expenses: Programming and production — — — — 5,431 — 5,431 Other operating and administrative 156 — 254 295 5,334 (513 ) 5,526 Advertising, marketing and promotion — — — — 1,466 — 1,466 Depreciation 8 — — — 1,777 — 1,785 Amortization 1 — — — 492 — 493 165 — 254 295 14,500 (513 ) 14,701 Operating income (loss) 94 — — (295 ) 4,290 — 4,089 Other Income (Expense): Interest expense (451 ) (3 ) (59 ) (117 ) (73 ) — (703 ) Investment income (loss), net — — — (2 ) 32 — 30 Equity in net income (losses) of investees, net 2,366 2,264 2,114 1,297 991 (9,043 ) (11 ) Other income (expense), net — — — 124 6 — 130 1,915 2,261 2,055 1,302 956 (9,043 ) (554 ) Income (loss) before income taxes 2,009 2,261 2,055 1,007 5,246 (9,043 ) 3,535 Income tax (expense) benefit 125 1 21 (5 ) (1,453 ) — (1,311 ) Net income (loss) 2,134 2,262 2,076 1,002 3,793 (9,043 ) 2,224 Net (income) loss attributable to noncontrolling interests and redeemable subsidiary preferred stock — — — — (90 ) — (90 ) Net income (loss) attributable to Comcast Corporation $ 2,134 $ 2,262 $ 2,076 $ 1,002 $ 3,703 $ (9,043 ) $ 2,134 Comprehensive income (loss) attributable to Comcast Corporation $ 2,224 $ 2,306 $ 2,078 $ 1,146 $ 3,705 $ (9,235 ) $ 2,224 Condensed Consolidating Statement of Cash Flows For the Three Months Ended March 31, 2017 (in millions) Comcast Comcast CCCL NBCUniversal Non- Elimination Consolidated Net cash provided by (used in) operating activities $ (453 ) $ (10 ) $ (168 ) $ (330 ) $ 6,617 $ — $ 5,656 Investing Activities Net transactions with affiliates 1,385 10 168 115 (1,678 ) — — Capital expenditures (1 ) — — — (2,077 ) — (2,078 ) Cash paid for intangible assets — — — — (416 ) — (416 ) Acquisitions and construction of real estate properties (69 ) — — — (61 ) — (130 ) Acquisitions, net of cash acquired — — — — (216 ) — (216 ) Proceeds from sales of investments — — — 10 41 — 51 Purchases of investments (9 ) — — (4 ) (1,049 ) — (1,062 ) Other 55 — — — 2 — 57 Net cash provided by (used in) investing activities 1,361 10 168 121 (5,454 ) — (3,794 ) Financing Activities Proceeds from (repayments of) short-term borrowings, net (1,739 ) — — — (154 ) — (1,893 ) Proceeds from borrowings 3,500 — — — — — 3,500 Repurchases and repayments of debt (1,000 ) — — (3 ) (56 ) — (1,059 ) Repurchases of common stock under repurchase program and employee plans (996 ) — — — — — (996 ) Dividends paid (657 ) — — — — — (657 ) Issuances of common stock — — — — — — — Distributions to noncontrolling interests and dividends for redeemable subsidiary preferred stock — — — — (72 ) — (72 ) Other (16 ) — — — 52 — 36 Net cash provided by (used in) financing activities (908 ) — — (3 ) (230 ) — (1,141 ) Increase (decrease) in cash and cash equivalents — — — (212 ) 933 — 721 Cash and cash equivalents, beginning of period — — — 482 2,819 — 3,301 Cash and cash equivalents, end of period $ — $ — $ — $ 270 $ 3,752 $ — $ 4,022 Condensed Consolidating Statement of Cash Flows For the Three Months Ended March 31, 2016 (in millions) Comcast Parent Comcast Holdings CCCL Parent NBCUniversal Media Parent Non- Guarantor Subsidiaries Elimination and Consolidation Adjustments Consolidated Comcast Corporation Net cash provided by (used in) operating activities $ (201 ) $ — $ 78 $ (391 ) $ 5,913 $ — $ 5,399 Investing Activities Net transactions with affiliates (679 ) — (78 ) 63 694 — — Capital expenditures (3 ) — — — (1,882 ) — (1,885 ) Cash paid for intangible assets — — — — (378 ) — (378 ) Acquisitions and construction of real estate properties — — — — (140 ) — (140 ) Acquisitions, net of cash acquired — — — — (24 ) — (24 ) Proceeds from sales of investments — — — 101 9 — 110 Purchases of investments (7 ) — — — (441 ) — (448 ) Other 7 — — (5 ) 54 — 56 Net cash provided by (used in) investing activities (682 ) — (78 ) 159 (2,108 ) — (2,709 ) Financing Activities Proceeds from (repayments of) short-term borrowings, net (400 ) — — — (138 ) — (538 ) Proceeds from borrowings 3,323 — — — — — 3,323 Repurchases and repayments of debt — — — (4 ) (44 ) — (48 ) Repurchases of common stock under repurchase program and employee plans (1,427 ) — — — — — (1,427 ) Dividends paid (611 ) — — — — — (611 ) Issuances of common stock 12 — — — — — 12 Distributions to noncontrolling interests and dividends for redeemable subsidiary preferred stock — — — — (77 ) — (77 ) Other (14 ) — — — 23 — 9 Net cash provided by (used in) financing activities 883 — — (4 ) (236 ) — 643 Increase (decrease) in cash and cash equivalents — — — (236 ) 3,569 — 3,333 Cash and cash equivalents, beginning of period — — — 414 1,881 — 2,295 Cash and cash equivalents, end of period $ — $ — $ — $ 178 $ 5,450 $ — $ 5,628 |
Condensed Consolidated Financ31
Condensed Consolidated Financial Statements (Details) | Jan. 24, 2017 |
Organization, Consolidation and Presentation of Financial Statements [Abstract] | |
Stockholders' Equity Note, Stock Split, Conversion Ratio | 2 |
Recent Accounting Pronounceme32
Recent Accounting Pronouncements (Narrative) (Details) - USD ($) $ / shares in Units, $ in Millions | 3 Months Ended | |
Mar. 31, 2017 | Mar. 31, 2016 | |
New Accounting Pronouncements or Change in Accounting Principle [Line Items] | ||
Net cash provided by operating activities | $ 5,656 | $ 5,399 |
Net cash provided by (used in) financing activities | (1,141) | 643 |
Financial Assets and Financial Liabilities New Accounting Pronouncement [Member] | ||
New Accounting Pronouncements or Change in Accounting Principle [Line Items] | ||
New Accounting Pronouncement impact on net income if adopted | 104 | |
Share Based Compensation New Accounting Pronouncement [Member] | Effect of Adoption [Member] | ||
New Accounting Pronouncements or Change in Accounting Principle [Line Items] | ||
Decrease in income tax expense | $ 139 | |
Increase in diluted earnings per share (in dollars per share) | $ 0.03 | |
Net cash provided by operating activities | $ 385 | 289 |
Net cash provided by (used in) financing activities | $ (385) | $ (289) |
Earnings Per Share (Details)
Earnings Per Share (Details) - USD ($) $ / shares in Units, shares in Millions, $ in Millions | 3 Months Ended | |
Mar. 31, 2017 | Mar. 31, 2016 | |
Earnings Per Share [Abstract] | ||
Net income attributable to parent | $ 2,566 | $ 2,134 |
Basic EPS attributable to Comcast Corporation shareholders (in shares) | 4,747 | 4,868 |
Assumed exercise or issuance of shares relating to stock plans (in shares) | 85 | 57 |
Diluted EPS attributable to Comcast Corporation shareholders (in shares) | 4,832 | 4,925 |
Basic earnings per common share attributable to Comcast Corporation shareholders (in dollars per share) | $ 0.54 | $ 0.44 |
Diluted earnings per common share attributable to Comcast Corporation shareholders (in dollars per share) | $ 0.53 | $ 0.43 |
Significant Transactions (Narra
Significant Transactions (Narrative) (Details) - USD ($) $ / shares in Units, $ in Millions | Apr. 06, 2017 | Aug. 22, 2016 | Mar. 31, 2017 |
DreamWorks Animation [Member] | |||
Business Acquisition [Line Items] | |||
Cash consideration transferred | $ 3,773 | ||
Business acquisition, price paid per share (in dollars per share) | $ 41 | ||
Universal Studios Japan [Member] | Subsequent Event [Member] | |||
Business Acquisition [Line Items] | |||
Payments to acquire additional interest in noncontrolling interest | $ 2,300 | ||
NBCUniversal Media LLC [Member] | |||
Business Acquisition [Line Items] | |||
Contribution from member | $ 662 | ||
NBCUniversal Media LLC [Member] | DreamWorks Animation [Member] | |||
Business Acquisition [Line Items] | |||
Cash consideration transferred | $ 3,773 | ||
NBCUniversal Media LLC [Member] | DreamWorks Animation [Member] | Member's contribution that represented Deferred Income Tax Assets and Other Tax-related Items recorded by Parent but excluded from net assets contributed [Member] | |||
Business Acquisition [Line Items] | |||
Contribution from member | 281 | ||
NBCUniversal Media LLC [Member] | DreamWorks Animation [Member] | Tax Receivable Agreement [Member] | |||
Business Acquisition [Line Items] | |||
Contribution from member | 146 | ||
NBCUniversal Media LLC [Member] | DreamWorks Animation [Member] | Cash Consideration Transferred By Comcast [Member] | |||
Business Acquisition [Line Items] | |||
Cash consideration transferred | $ 3,773 | ||
Business acquisition, price paid per share (in dollars per share) | $ 41 | ||
NBCUniversal Media LLC [Member] | Universal Studios Japan [Member] | Subsequent Event [Member] | |||
Business Acquisition [Line Items] | |||
Payments to acquire additional interest in noncontrolling interest | $ 2,300 |
Significant Transactions (Preli
Significant Transactions (Preliminary Allocation of Purchase Price) (Details) - USD ($) $ in Millions | Aug. 22, 2016 | Mar. 31, 2017 | Dec. 31, 2016 |
Business Acquisition [Line Items] | |||
Goodwill | $ 36,592 | $ 35,980 | |
NBCUniversal Media LLC [Member] | |||
Business Acquisition [Line Items] | |||
Goodwill | $ 23,793 | $ 23,323 | |
DreamWorks Animation [Member] | |||
Business Acquisition [Line Items] | |||
Film and television costs | $ 854 | ||
Intangible assets | 362 | ||
Working capital | 232 | ||
Debt | (381) | ||
Tax receivable agreement | (146) | ||
Deferred income taxes | 293 | ||
Other noncurrent assets and liabilities and other | 114 | ||
Identifiable net assets (liabilities) acquired | 1,328 | ||
Noncontrolling interest | (337) | ||
Goodwill | 2,782 | ||
Cash consideration transferred by Comcast | 3,773 | ||
DreamWorks Animation [Member] | NBCUniversal Media LLC [Member] | |||
Business Acquisition [Line Items] | |||
Film and television costs | 854 | ||
Intangible assets | 362 | ||
Working capital | 232 | ||
Debt | (381) | ||
Tax receivable agreement | (146) | ||
Other noncurrent assets and liabilities and other | 407 | ||
Identifiable net assets (liabilities) acquired | 1,328 | ||
Noncontrolling interest | (337) | ||
Goodwill | 2,782 | ||
Cash consideration transferred by Comcast | $ 3,773 |
Significant Transactions Schedu
Significant Transactions Schedule of FCC Spectrum Auction (Details) - Subsequent Event [Member] - FCC Spectrum Auction [Member] $ in Millions | Apr. 13, 2017USD ($) |
FCC Spectrum Auction [Line Items] | |
Expected Proceeds From Spectrum Auction | $ 482 |
Assets Held-for-sale, Not Part of Disposal Group, Current, Other | 144 |
Amount to acquire broadcast spectrum | 1,700 |
Deposit To Acquire Intangible Asset | 1,800 |
NBCUniversal Media LLC [Member] | |
FCC Spectrum Auction [Line Items] | |
Expected Proceeds From Spectrum Auction | 482 |
Assets Held-for-sale, Not Part of Disposal Group, Current, Other | $ 144 |
Related Party Transactions (Nar
Related Party Transactions (Narrative) (Details) - USD ($) $ in Millions | Mar. 31, 2017 | Dec. 31, 2016 |
Related Party Transaction [Line Items] | ||
Other noncurrent liabilities | $ 10,677 | $ 10,925 |
NBCUniversal Media LLC [Member] | ||
Related Party Transaction [Line Items] | ||
Other noncurrent liabilities | 4,039 | $ 4,130 |
NBCUniversal Media LLC [Member] | Carrying Value Of Related Party Contractual Obligation [Member] | ||
Related Party Transaction [Line Items] | ||
Other noncurrent liabilities | $ 383 |
Related Party Transactions (Con
Related Party Transactions (Condensed Consolidated Balance Sheet) (Details) - USD ($) $ in Millions | Mar. 31, 2017 | Dec. 31, 2016 |
Related Party Transaction [Line Items] | ||
Receivables, net | $ 7,525 | $ 7,955 |
Accounts payable and accrued expenses related to trade creditors | 6,658 | 6,915 |
Accrued expenses and other current liabilities | 5,862 | 6,282 |
Other noncurrent liabilities | 10,677 | 10,925 |
NBCUniversal Media LLC [Member] | ||
Related Party Transaction [Line Items] | ||
Receivables, net | 6,227 | 6,302 |
Accounts payable and accrued expenses related to trade creditors | 1,487 | 1,647 |
Accrued expenses and other current liabilities | 1,573 | 1,888 |
Note payable to Comcast | 1,853 | 2,703 |
Other noncurrent liabilities | 4,039 | 4,130 |
Comcast And Consolidated Subsidiaries [Member] | NBCUniversal Media LLC [Member] | ||
Related Party Transaction [Line Items] | ||
Receivables, net | 322 | 285 |
Accounts payable and accrued expenses related to trade creditors | 42 | 55 |
Accrued expenses and other current liabilities | 19 | 4 |
Note payable to Comcast | 1,853 | 2,703 |
Other noncurrent liabilities | $ 389 | $ 389 |
Related Party Transactions (C39
Related Party Transactions (Condensed Consolidated Statement of Income) (Details) - USD ($) $ in Millions | 3 Months Ended | |
Mar. 31, 2017 | Mar. 31, 2016 | |
Related Party Transaction [Line Items] | ||
Revenue | $ 20,463 | $ 18,790 |
NBCUniversal Media LLC [Member] | ||
Related Party Transaction [Line Items] | ||
Revenue | 7,868 | 6,861 |
Comcast And Consolidated Subsidiaries [Member] | NBCUniversal Media LLC [Member] | ||
Related Party Transaction [Line Items] | ||
Revenue | 459 | 406 |
Operating costs and expenses | (61) | (60) |
Other income (expense) | $ (19) | $ (13) |
Film and Television Costs (Film
Film and Television Costs (Film and Television Costs)(Details) - USD ($) $ in Millions | Mar. 31, 2017 | Dec. 31, 2016 |
Film Costs: | ||
Released, less amortization | $ 1,657 | $ 1,750 |
Completed, not released | 469 | 50 |
In production and in development | 982 | 1,310 |
Total film costs | 3,108 | 3,110 |
Television Costs: | ||
Released, less amortization | 2,008 | 1,953 |
In production and in development | 729 | 853 |
Total television costs | 2,737 | 2,806 |
Programming rights, less amortization | 2,602 | 2,586 |
Total film costs, television costs and programming rights | 8,447 | 8,502 |
Less: Current portion of programming rights | 1,479 | 1,250 |
Film and television costs | 6,968 | 7,252 |
NBCUniversal Media LLC [Member] | ||
Film Costs: | ||
Released, less amortization | 1,657 | 1,750 |
Completed, not released | 469 | 50 |
In production and in development | 982 | 1,310 |
Total film costs | 3,108 | 3,110 |
Television Costs: | ||
Released, less amortization | 2,008 | 1,953 |
In production and in development | 729 | 853 |
Total television costs | 2,737 | 2,806 |
Programming rights, less amortization | 2,587 | 2,570 |
Total film costs, television costs and programming rights | 8,432 | 8,486 |
Less: Current portion of programming rights | 1,471 | 1,241 |
Film and television costs | $ 6,961 | $ 7,245 |
Investments (Schedule of Invest
Investments (Schedule of Investments) (Details) - USD ($) $ in Millions | Mar. 31, 2017 | Dec. 31, 2016 |
Fair Value, Equity And Cost Method Investments [Line Items] | ||
Fair value method | $ 823 | $ 198 |
Equity method | 2,426 | 2,376 |
Cost method | 2,700 | 2,770 |
Total Investments | 5,949 | 5,344 |
Less: Current investments | 11 | 97 |
Noncurrent Investments | 5,938 | 5,247 |
Snap [Member] | ||
Fair Value, Equity And Cost Method Investments [Line Items] | ||
Fair value method | 662 | 0 |
Other Fair Value Method Investments [Member] | ||
Fair Value, Equity And Cost Method Investments [Line Items] | ||
Fair value method | 161 | 198 |
Atairos [Member] | ||
Fair Value, Equity And Cost Method Investments [Line Items] | ||
Equity method | 1,624 | 1,601 |
Hulu [Member] | ||
Fair Value, Equity And Cost Method Investments [Line Items] | ||
Equity method | 171 | 225 |
Other Equity Method Investments [Member] | ||
Fair Value, Equity And Cost Method Investments [Line Items] | ||
Equity method | 631 | 550 |
AirTouch [Member] | ||
Fair Value, Equity And Cost Method Investments [Line Items] | ||
Cost method | 1,602 | 1,599 |
BuzzFeed [Member] | ||
Fair Value, Equity And Cost Method Investments [Line Items] | ||
Cost method | 400 | 400 |
Other Cost Method Investments [Member] | ||
Fair Value, Equity And Cost Method Investments [Line Items] | ||
Cost method | 698 | 771 |
NBCUniversal Media LLC [Member] | ||
Fair Value, Equity And Cost Method Investments [Line Items] | ||
Fair value method | 669 | 6 |
Equity method | 571 | 561 |
Cost method | 700 | 696 |
Total Investments | 1,940 | 1,263 |
Noncurrent Investments | 1,940 | 1,263 |
NBCUniversal Media LLC [Member] | Snap [Member] | ||
Fair Value, Equity And Cost Method Investments [Line Items] | ||
Fair value method | 662 | 0 |
NBCUniversal Media LLC [Member] | Other Fair Value Method Investments [Member] | ||
Fair Value, Equity And Cost Method Investments [Line Items] | ||
Fair value method | 7 | 6 |
NBCUniversal Media LLC [Member] | Hulu [Member] | ||
Fair Value, Equity And Cost Method Investments [Line Items] | ||
Equity method | 171 | 225 |
NBCUniversal Media LLC [Member] | Other Equity Method Investments [Member] | ||
Fair Value, Equity And Cost Method Investments [Line Items] | ||
Equity method | 400 | 336 |
NBCUniversal Media LLC [Member] | BuzzFeed [Member] | ||
Fair Value, Equity And Cost Method Investments [Line Items] | ||
Cost method | 400 | 400 |
NBCUniversal Media LLC [Member] | Other Cost Method Investments [Member] | ||
Fair Value, Equity And Cost Method Investments [Line Items] | ||
Cost method | $ 300 | $ 296 |
Investments (Investment Income
Investments (Investment Income (Loss), Net) (Details) - USD ($) $ in Millions | 3 Months Ended | |
Mar. 31, 2017 | Mar. 31, 2016 | |
Investments, Debt and Equity Securities [Abstract] | ||
Gains (losses) on sales and exchanges of investments, net | $ (1) | $ 2 |
Investment impairment losses | (4) | (20) |
Interest and dividend income | 33 | 29 |
Other, net | 31 | 19 |
Investment income (loss), net | $ 59 | $ 30 |
Investments (Fair Value Method
Investments (Fair Value Method Investments) (Details) $ in Millions | 1 Months Ended |
Mar. 31, 2017USD ($) | |
Snap [Member] | |
Schedule of Fair Value Method Investments [Line Items] | |
Payments to acquire available-for-sale securities | $ 500 |
Investments (Equity Method Inve
Investments (Equity Method Investments) (Details) - USD ($) $ in Millions | 1 Months Ended | 3 Months Ended | |
Jan. 31, 2016 | Mar. 31, 2017 | Mar. 31, 2016 | |
Schedule of Equity Method Investments [Line Items] | |||
Equity in net income (losses) of investees | $ 36 | $ (11) | |
Atairos [Member] | |||
Schedule of Equity Method Investments [Line Items] | |||
Purchases of investments | 457 | ||
Equity in net income (losses) of investees | 57 | (15) | |
The Weather Channel [Member] | |||
Schedule of Equity Method Investments [Line Items] | |||
Pretax gain on sale of investment | $ 108 | ||
NBCUniversal Media LLC [Member] | |||
Schedule of Equity Method Investments [Line Items] | |||
Equity in net income (losses) of investees | $ (26) | $ (2) | |
NBCUniversal Media LLC [Member] | The Weather Channel [Member] | |||
Schedule of Equity Method Investments [Line Items] | |||
Pretax gain on sale of investment | $ 108 |
Investments (Cost Method Invest
Investments (Cost Method Investments) (Details) $ in Billions | 3 Months Ended |
Mar. 31, 2017USD ($)preferred_stock_series | |
AirTouch [Member] | |
Schedule of Cost-method Investments [Line Items] | |
Number of Preferred Stock Series | preferred_stock_series | 2 |
Level 2 [Member] | AirTouch [Member] | |
Schedule of Cost-method Investments [Line Items] | |
Fair Value Of Cost Method Investment Redeemable Preferred Shares | $ 1.8 |
AirTouch [Member] | Level 2 [Member] | |
Schedule of Cost-method Investments [Line Items] | |
Fair value of redeemable preferred shares | $ 1.8 |
Long-Term Debt (Narrative) (Det
Long-Term Debt (Narrative) (Details) $ in Millions | Mar. 31, 2017USD ($) |
Debt Instrument [Line Items] | |
Total debt | $ 61,800 |
Fair value of debt | 66,700 |
Amounts available under revolving credit facilities | 7,400 |
NBCUniversal Media LLC [Member] | |
Debt Instrument [Line Items] | |
Total debt | 11,700 |
Fair value of debt | $ 12,600 |
Ownership in cable holding company subsidiaries | 100.00% |
NBCUniversal Enterprise [Member] | NBCUniversal Media LLC [Member] | |
Debt Instrument [Line Items] | |
Related party aggregate principal amount senior notes not subject to guarantee | $ 3,300 |
Related party credit facility not subject to guarantee | 1,500 |
Related party liquidation preference preferred stock not subject to guarantee | 725 |
Comcast Revolving Credit Facility [Member] | NBCUniversal Media LLC [Member] | |
Debt Instrument [Line Items] | |
Principal amount of debt securities subject to guarantee | 7,000 |
Comcast and CCCL Parent Debt Securities [Member] | NBCUniversal Media LLC [Member] | |
Debt Instrument [Line Items] | |
Principal amount of debt securities subject to guarantee | 45,500 |
NBCUniversal Enterprise Credit Facility [Member] | |
Debt Instrument [Line Items] | |
Amounts available under revolving credit facilities | 585 |
Commercial Paper [Member] | |
Debt Instrument [Line Items] | |
Commercial paper | 0 |
NBCUniversal Enterprise Commercial Paper [Member] | |
Debt Instrument [Line Items] | |
Commercial paper | 915 |
Universal Studios Japan Term Loans [Member] | |
Debt Instrument [Line Items] | |
Non Guarantee Obligations Current Principal Balance | 3,400 |
Universal Studios Japan Term Loans [Member] | NBCUniversal Media LLC [Member] | |
Debt Instrument [Line Items] | |
Non Guarantee Obligations Current Principal Balance | $ 3,400 |
Long-Term Debt (Debt Borrowings
Long-Term Debt (Debt Borrowings)(Details) - USD ($) $ in Millions | Mar. 31, 2017 | Jan. 31, 2017 |
Senior 4.45% Notes Due 2047 [Member] | ||
Debt Instrument [Line Items] | ||
Debt face amount | $ 1,005 | |
Interest rate | 4.45% | |
Senior 3.0% Notes Due 2024 [Member] | ||
Debt Instrument [Line Items] | ||
Debt face amount | $ 1,250 | |
Interest rate | 3.00% | |
Senior 3.3% Notes Due 2027 [Member] | ||
Debt Instrument [Line Items] | ||
Debt face amount | $ 1,250 | |
Interest rate | 3.30% |
Long-term Debt (Debt Repayments
Long-term Debt (Debt Repayments) (Details) - USD ($) $ in Millions | 1 Months Ended | 3 Months Ended | |
Jan. 31, 2017 | Mar. 31, 2017 | Mar. 31, 2016 | |
Debt Instrument [Line Items] | |||
Repurchases and repayments of debt | $ 1,059 | $ 48 | |
Senior 6.50% Notes Due 2017 [Member] | |||
Debt Instrument [Line Items] | |||
Repurchases and repayments of debt | $ 1,000 | ||
Interest rate | 6.50% |
Share-Based Compensation (Recog
Share-Based Compensation (Recognized Share-Based Compensation Expense) (Details) - USD ($) $ in Millions | 3 Months Ended | |
Mar. 31, 2017 | Mar. 31, 2016 | |
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||
Recognized share-based compensation expense | $ 124 | $ 115 |
NBCUniversal Media LLC [Member] | ||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||
Recognized share-based compensation expense | 25 | 23 |
Restricted Stock Units (RSUs) [Member] | ||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||
Recognized share-based compensation expense | 74 | 70 |
Restricted Stock Units (RSUs) [Member] | NBCUniversal Media LLC [Member] | ||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||
Recognized share-based compensation expense | 20 | 18 |
Stock Options [Member] | ||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||
Recognized share-based compensation expense | 40 | 37 |
Stock Options [Member] | NBCUniversal Media LLC [Member] | ||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||
Recognized share-based compensation expense | 2 | 2 |
Employee Stock Purchase Plans [Member] | ||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||
Recognized share-based compensation expense | 10 | 8 |
Employee Stock Purchase Plans [Member] | NBCUniversal Media LLC [Member] | ||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||
Recognized share-based compensation expense | $ 3 | $ 3 |
Share-Based Compensation (Narra
Share-Based Compensation (Narrative) (Details) $ / shares in Units, shares in Millions, $ in Millions | 1 Months Ended |
Mar. 31, 2017USD ($)$ / sharesshares | |
Restricted Stock Units (RSUs) [Member] | |
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |
Unrecognized pretax compensation expense on nonvested awards | $ | $ 1,000 |
Employee Stock Option [Member] | |
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |
Unrecognized pretax compensation expense on nonvested awards | $ | $ 569 |
Management Grant [Member] | |
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |
Number of stock options granted (in shares) | shares | 39.1 |
Weighted average fair value of stock options granted (in dollars per share) | $ / shares | $ 7.01 |
Management Grant [Member] | Restricted Stock Units (RSUs) [Member] | |
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |
Number of restricted share units granted (in shares) | shares | 10.6 |
Weighted average fair value of restricted share units granted (in dollars per share) | $ / shares | $ 37.42 |
Supplemental Financial Inform51
Supplemental Financial Information (Receivables)(Details) - USD ($) $ in Millions | Mar. 31, 2017 | Dec. 31, 2016 |
Supplemental Financial Information [Line Items] | ||
Receivables, gross | $ 8,111 | $ 8,622 |
Less: Allowance for returns and customer incentives | 347 | 417 |
Less: Allowance for doubtful accounts | 239 | 250 |
Receivables, net | 7,525 | 7,955 |
NBCUniversal Media LLC [Member] | ||
Supplemental Financial Information [Line Items] | ||
Receivables, gross | 6,647 | 6,799 |
Less: Allowance for returns and customer incentives | 343 | 413 |
Less: Allowance for doubtful accounts | 77 | 84 |
Receivables, net | $ 6,227 | $ 6,302 |
Supplemental Financial Inform52
Supplemental Financial Information (Components of Accumulated Other Comprehensive Income (Loss)) (Details) - USD ($) $ in Millions | Mar. 31, 2017 | Dec. 31, 2016 | Mar. 31, 2016 |
Accumulated Other Comprehensive Income (Loss) [Line Items] | |||
Unrealized gains (losses) on marketable securities | $ 104 | $ 2 | |
Deferred gains (losses) on cash flow hedges | (7) | (60) | |
Unrecognized gains (losses) on employee benefit obligations | 282 | 8 | |
Cumulative translation adjustments | (37) | (34) | |
Accumulated other comprehensive income (loss) | 342 | $ 98 | (84) |
NBCUniversal Media LLC [Member] | |||
Accumulated Other Comprehensive Income (Loss) [Line Items] | |||
Unrealized gains (losses) on marketable securities | 1 | 0 | |
Deferred gains (losses) on cash flow hedges | 9 | (19) | |
Unrecognized gains (losses) on employee benefit obligations | 120 | 3 | |
Cumulative translation adjustments | (59) | (52) | |
Accumulated other comprehensive income (loss) | $ 71 | $ (135) | $ (68) |
Supplemental Financial Inform53
Supplemental Financial Information (Net Cash Provided by Operating Activities)(Details) - USD ($) $ in Millions | 3 Months Ended | |
Mar. 31, 2017 | Mar. 31, 2016 | |
Supplemental Financial Information [Line Items] | ||
Net income | $ 2,647 | $ 2,224 |
Adjustments to reconcile net income to net cash provided by operating activities: | ||
Depreciation and amortization | 2,502 | 2,278 |
Share-based compensation | 173 | 153 |
Noncash interest expense (income), net | 58 | 55 |
Equity in net (income) losses of investees, net | (36) | 11 |
Cash received from investees | 17 | 16 |
Net (gain) loss on investment activity and other | (53) | (126) |
Deferred income taxes | 265 | 217 |
Changes in operating assets and liabilities, net of effects of acquisitions and divestitures: | ||
Current and noncurrent receivables, net | 465 | 562 |
Film and television costs, net | 46 | (80) |
Accounts payable and accrued expenses related to trade creditors | (190) | 12 |
Other operating assets and liabilities | (238) | 77 |
Net cash provided by operating activities | 5,656 | 5,399 |
NBCUniversal Media LLC [Member] | ||
Supplemental Financial Information [Line Items] | ||
Net income | 1,273 | 1,082 |
Adjustments to reconcile net income to net cash provided by operating activities: | ||
Depreciation and amortization | 508 | 414 |
Equity in net (income) losses of investees, net | 26 | 2 |
Cash received from investees | 14 | 12 |
Net (gain) loss on investment activity and other | (18) | (114) |
Deferred income taxes | 9 | 48 |
Changes in operating assets and liabilities, net of effects of acquisitions and divestitures: | ||
Current and noncurrent receivables, net | 104 | 349 |
Film and television costs, net | 46 | (84) |
Accounts payable and accrued expenses related to trade creditors | (190) | (139) |
Other operating assets and liabilities | (295) | (393) |
Net cash provided by operating activities | $ 1,477 | $ 1,177 |
Supplemental Financial Inform54
Supplemental Financial Information (Cash Payments for Interest and Income Taxes)(Details) - USD ($) $ in Millions | 3 Months Ended | |
Mar. 31, 2017 | Mar. 31, 2016 | |
Cash Payments for Interest and Income Taxes | ||
Interest | $ 895 | $ 723 |
Income taxes | 132 | 190 |
NBCUniversal Media LLC [Member] | ||
Cash Payments for Interest and Income Taxes | ||
Interest | 77 | 66 |
Income taxes | $ 52 | $ 59 |
Supplemental Financial Inform55
Supplemental Financial Information (Noncash Investing and Financing Activities)(Details) $ / shares in Units, $ in Millions | 3 Months Ended |
Mar. 31, 2017USD ($)$ / shares | |
Supplemental Financial Information [Line Items] | |
Capital expenditures incurred but not yet paid | $ 1,200 |
Dividends payable | $ 747 |
Dividends payable (in dollars per share) | $ / shares | $ 0.1575 |
NBCUniversal Media LLC [Member] | |
Supplemental Financial Information [Line Items] | |
Capital expenditures incurred but not yet paid | $ 216 |
Commitments and Contingencies (
Commitments and Contingencies (Narrative) (Details) $ in Millions | 3 Months Ended |
Mar. 31, 2017USD ($) | |
Commitment And Contingencies [Line Items] | |
Loss Contingency, Damages Sought, Value | $ 950 |
Level 2 [Member] | Redeemable Preferred Stock [Member] | NBCUniversal Enterprise [Member] | |
Commitment And Contingencies [Line Items] | |
Temporary Equity, Fair Value Of Redeemable Subsidiary Preferred Stock | $ 763 |
Financial Data by Business Se57
Financial Data by Business Segment (Details) $ in Millions | 3 Months Ended | |
Mar. 31, 2017USD ($)segment | Mar. 31, 2016USD ($) | |
Segment Reporting Information [Line Items] | ||
Number of reportable segments | segment | 5 | |
Revenue | $ 20,463 | $ 18,790 |
Adjusted EBITDA | 7,032 | 6,367 |
Depreciation and amortization | 2,502 | 2,278 |
Operating income (loss) | 4,530 | 4,089 |
Capital Expenditures | 2,078 | 1,885 |
Cash paid for intangible assets | $ 416 | 378 |
Segment Reporting, Disclosure of Major Customers | No single customer accounted for a significant amount of revenue in any period. | |
NBCUniversal Media LLC [Member] | ||
Segment Reporting Information [Line Items] | ||
Number of reportable segments | segment | 4 | |
Revenue | $ 7,868 | 6,861 |
Adjusted EBITDA | 2,017 | 1,622 |
Depreciation and amortization | 508 | 414 |
Operating income (loss) | 1,509 | 1,208 |
Capital Expenditures | 285 | 295 |
Cash paid for intangible assets | $ 55 | 52 |
Segment Reporting, Disclosure of Major Customers | No single customer accounted for a significant amount of revenue in any period. | |
NBCUniversal [Member] | ||
Segment Reporting Information [Line Items] | ||
Revenue | $ 7,868 | 6,861 |
Adjusted EBITDA | 2,017 | 1,622 |
Depreciation and amortization | 508 | 414 |
Operating income (loss) | 1,509 | 1,208 |
Capital Expenditures | 285 | 295 |
Cash paid for intangible assets | 55 | 52 |
Operating Segments [Member] | Cable Communications [Member] | ||
Segment Reporting Information [Line Items] | ||
Revenue | 12,912 | 12,204 |
Adjusted EBITDA | 5,198 | 4,889 |
Depreciation and amortization | 1,980 | 1,843 |
Operating income (loss) | 3,218 | 3,046 |
Capital Expenditures | 1,781 | 1,576 |
Cash paid for intangible assets | $ 352 | $ 324 |
Cable segment revenue types as percentage of total cable revenue | 100.00% | 100.00% |
Operating Segments [Member] | Cable Networks [Member] | ||
Segment Reporting Information [Line Items] | ||
Revenue | $ 2,641 | $ 2,453 |
Adjusted EBITDA | 1,116 | 956 |
Depreciation and amortization | 214 | 190 |
Operating income (loss) | 902 | 766 |
Capital Expenditures | 2 | 1 |
Cash paid for intangible assets | 3 | 1 |
Operating Segments [Member] | Cable Networks [Member] | NBCUniversal Media LLC [Member] | ||
Segment Reporting Information [Line Items] | ||
Revenue | 2,641 | 2,453 |
Adjusted EBITDA | 1,116 | 956 |
Depreciation and amortization | 214 | 190 |
Operating income (loss) | 902 | 766 |
Capital Expenditures | 2 | 1 |
Cash paid for intangible assets | 3 | 1 |
Operating Segments [Member] | Broadcast Television [Member] | ||
Segment Reporting Information [Line Items] | ||
Revenue | 2,208 | 2,084 |
Adjusted EBITDA | 322 | 284 |
Depreciation and amortization | 32 | 32 |
Operating income (loss) | 290 | 252 |
Capital Expenditures | 29 | 19 |
Cash paid for intangible assets | 3 | 3 |
Operating Segments [Member] | Broadcast Television [Member] | NBCUniversal Media LLC [Member] | ||
Segment Reporting Information [Line Items] | ||
Revenue | 2,208 | 2,084 |
Adjusted EBITDA | 322 | 284 |
Depreciation and amortization | 32 | 32 |
Operating income (loss) | 290 | 252 |
Capital Expenditures | 29 | 19 |
Cash paid for intangible assets | 3 | 3 |
Operating Segments [Member] | Filmed Entertainment [Member] | ||
Segment Reporting Information [Line Items] | ||
Revenue | 1,981 | 1,383 |
Adjusted EBITDA | 368 | 167 |
Depreciation and amortization | 21 | 8 |
Operating income (loss) | 347 | 159 |
Capital Expenditures | 10 | 3 |
Cash paid for intangible assets | 5 | 3 |
Operating Segments [Member] | Filmed Entertainment [Member] | NBCUniversal Media LLC [Member] | ||
Segment Reporting Information [Line Items] | ||
Revenue | 1,981 | 1,383 |
Adjusted EBITDA | 368 | 167 |
Depreciation and amortization | 21 | 8 |
Operating income (loss) | 347 | 159 |
Capital Expenditures | 10 | 3 |
Cash paid for intangible assets | 5 | 3 |
Operating Segments [Member] | Theme Parks [Member] | ||
Segment Reporting Information [Line Items] | ||
Revenue | 1,118 | 1,026 |
Adjusted EBITDA | 397 | 375 |
Depreciation and amortization | 142 | 98 |
Operating income (loss) | 255 | 277 |
Capital Expenditures | 229 | 200 |
Cash paid for intangible assets | 13 | 9 |
Operating Segments [Member] | Theme Parks [Member] | NBCUniversal Media LLC [Member] | ||
Segment Reporting Information [Line Items] | ||
Revenue | 1,118 | 1,026 |
Adjusted EBITDA | 397 | 375 |
Depreciation and amortization | 142 | 98 |
Operating income (loss) | 255 | 277 |
Capital Expenditures | 229 | 200 |
Cash paid for intangible assets | 13 | 9 |
Corporate, Non-Segment [Member] | ||
Segment Reporting Information [Line Items] | ||
Revenue | 208 | 199 |
Adjusted EBITDA | (194) | (154) |
Depreciation and amortization | 14 | 21 |
Operating income (loss) | (208) | (175) |
Capital Expenditures | 12 | 14 |
Cash paid for intangible assets | 9 | 2 |
Corporate, Non-Segment [Member] | NBCUniversal Media LLC [Member] | ||
Segment Reporting Information [Line Items] | ||
Revenue | 8 | 3 |
Adjusted EBITDA | (185) | (160) |
Depreciation and amortization | 99 | 86 |
Operating income (loss) | (284) | (246) |
Capital Expenditures | 15 | 72 |
Cash paid for intangible assets | 31 | 36 |
Corporate, Non-Segment [Member] | NBCUniversal [Member] | ||
Segment Reporting Information [Line Items] | ||
Revenue | 8 | 3 |
Adjusted EBITDA | (185) | (160) |
Depreciation and amortization | 99 | 86 |
Operating income (loss) | (284) | (246) |
Capital Expenditures | 15 | 72 |
Cash paid for intangible assets | 31 | 36 |
Consolidation, Eliminations [Member] | ||
Segment Reporting Information [Line Items] | ||
Revenue | (525) | (474) |
Adjusted EBITDA | 11 | 10 |
Depreciation and amortization | 0 | 0 |
Operating income (loss) | 11 | 10 |
Capital Expenditures | 0 | 0 |
Cash paid for intangible assets | 0 | 0 |
Consolidation, Eliminations [Member] | NBCUniversal Media LLC [Member] | ||
Segment Reporting Information [Line Items] | ||
Revenue | (88) | (88) |
Adjusted EBITDA | (1) | 0 |
Depreciation and amortization | 0 | 0 |
Operating income (loss) | (1) | 0 |
Capital Expenditures | 0 | 0 |
Cash paid for intangible assets | 0 | 0 |
Consolidation, Eliminations [Member] | NBCUniversal [Member] | ||
Segment Reporting Information [Line Items] | ||
Revenue | (88) | (88) |
Adjusted EBITDA | (1) | 0 |
Depreciation and amortization | 0 | 0 |
Operating income (loss) | (1) | 0 |
Capital Expenditures | 0 | 0 |
Cash paid for intangible assets | $ 0 | $ 0 |
Residential Video Products And Services [Member] | Cable Communications [Member] | ||
Segment Reporting Information [Line Items] | ||
Cable segment revenue types as percentage of total cable revenue | 44.70% | 45.40% |
Residential High-speed Internet Products And Services [Member] | Cable Communications [Member] | ||
Segment Reporting Information [Line Items] | ||
Cable segment revenue types as percentage of total cable revenue | 27.90% | 26.80% |
Residential Voice Products And Services [Member] | Cable Communications [Member] | ||
Segment Reporting Information [Line Items] | ||
Cable segment revenue types as percentage of total cable revenue | 6.70% | 7.30% |
Business Products And Services [Member] | Cable Communications [Member] | ||
Segment Reporting Information [Line Items] | ||
Cable segment revenue types as percentage of total cable revenue | 11.50% | 10.70% |
Advertising Products And Services [Member] | Cable Communications [Member] | ||
Segment Reporting Information [Line Items] | ||
Cable segment revenue types as percentage of total cable revenue | 4.00% | 4.50% |
Other Products And Services [Member] | Cable Communications [Member] | ||
Segment Reporting Information [Line Items] | ||
Cable segment revenue types as percentage of total cable revenue | 5.20% | 5.30% |
Franchise And Other Regulatory Fees [Member] | Operating Segments [Member] | Cable Communications [Member] | ||
Segment Reporting Information [Line Items] | ||
Cable segment revenue types as percentage of total cable revenue | 2.80% | 2.90% |
Financial Data by Business Se58
Financial Data by Business Segment Financial Data by Business Segment (Reconciliation of Adjusted EBITDA from Segment to Consolidated Statements) (Details) - USD ($) $ in Millions | 3 Months Ended | |
Mar. 31, 2017 | Mar. 31, 2016 | |
Segment Reporting, Reconciling Item for Operating Profit (Loss) from Segment to Consolidated [Line Items] | ||
Adjusted EBITDA | $ 7,032 | $ 6,367 |
Depreciation | (1,915) | (1,785) |
Amortization | (587) | (493) |
Other income (expense) items, net | (625) | (554) |
Income before income taxes | 3,905 | 3,535 |
NBCUniversal Media LLC [Member] | ||
Segment Reporting, Reconciling Item for Operating Profit (Loss) from Segment to Consolidated [Line Items] | ||
Adjusted EBITDA | 2,017 | 1,622 |
Depreciation | (231) | (192) |
Amortization | (277) | (222) |
Other income (expense) items, net | (144) | (28) |
Income before income taxes | $ 1,365 | $ 1,180 |
Condensed Consolidating Finan59
Condensed Consolidating Financial Information (Narrative) (Details) $ in Millions | Mar. 31, 2017USD ($) |
NBCUniversal Enterprise Senior Debt Securities [Member] | |
Debt Instrument [Line Items] | |
Principal amount of debt securities subject to guarantee | $ 3,300 |
Comcast Holdings' ZONES due October 2029 [Member] | |
Debt Instrument [Line Items] | |
Principal amount of debt securities subject to guarantee | 185 |
Comcast Holdings' ZONES due November 2029 [Member] | |
Debt Instrument [Line Items] | |
Principal amount of debt securities not subject to guarantee | 62 |
Universal Studios Japan Term Loans [Member] | |
Debt Instrument [Line Items] | |
Principal amount of debt securities not subject to guarantee | $ 3,400 |
Condensed Consolidating Finan60
Condensed Consolidating Financial Information (Condensed Consolidating Balance Sheet) (Details) - USD ($) $ in Millions | Mar. 31, 2017 | Dec. 31, 2016 | Mar. 31, 2016 | Dec. 31, 2015 |
Assets | ||||
Cash and cash equivalents | $ 4,022 | $ 3,301 | $ 5,628 | $ 2,295 |
Receivables, net | 7,525 | 7,955 | ||
Programming rights | 1,479 | 1,250 | ||
Other current assets | 2,219 | 3,855 | ||
Total current assets | 15,245 | 16,361 | ||
Film and television costs | 6,968 | 7,252 | ||
Investments | 5,938 | 5,247 | ||
Investments in and amounts due from subsidiaries eliminated upon consolidation | 0 | 0 | ||
Property and equipment, net | 36,626 | 36,253 | ||
Franchise rights | 59,364 | 59,364 | ||
Goodwill | 36,592 | 35,980 | ||
Other intangible assets, net | 19,014 | 17,274 | ||
Other noncurrent assets, net | 2,732 | 2,769 | ||
Total assets | 182,479 | 180,500 | ||
Liabilities and Equity | ||||
Accounts payable and accrued expenses related to trade creditors | 6,658 | 6,915 | ||
Accrued participations and residuals | 1,811 | 1,726 | ||
Accrued expenses and other current liabilities | 7,096 | 7,414 | ||
Current portion of long-term debt | 3,509 | 5,480 | ||
Total current liabilities | 19,074 | 21,535 | ||
Long-term debt, less current portion | 58,276 | 55,566 | ||
Deferred income taxes | 35,348 | 34,854 | ||
Other noncurrent liabilities | 10,677 | 10,925 | ||
Redeemable noncontrolling interests | 1,456 | 1,446 | ||
Equity: | ||||
Common stock | 56 | 56 | ||
Other shareholders' equity | 55,003 | 53,887 | ||
Total Comcast Corporation shareholders’ equity | 55,059 | 53,943 | ||
Noncontrolling interests | 2,589 | 2,231 | ||
Stockholders' Equity, Including Portion Attributable to Noncontrolling Interest | 57,648 | 56,174 | 54,512 | 53,978 |
Total liabilities and equity | 182,479 | 180,500 | ||
Elimination and Consolidation Adjustments [Member] | ||||
Assets | ||||
Cash and cash equivalents | 0 | 0 | 0 | 0 |
Receivables, net | 0 | 0 | ||
Programming rights | 0 | 0 | ||
Other current assets | 0 | 0 | ||
Total current assets | 0 | 0 | ||
Film and television costs | 0 | 0 | ||
Investments | 0 | 0 | ||
Investments in and amounts due from subsidiaries eliminated upon consolidation | (498,726) | (481,214) | ||
Property and equipment, net | 0 | 0 | ||
Franchise rights | 0 | 0 | ||
Goodwill | 0 | 0 | ||
Other intangible assets, net | 0 | 0 | ||
Other noncurrent assets, net | (1,005) | (1,017) | ||
Total assets | (499,731) | (482,231) | ||
Liabilities and Equity | ||||
Accounts payable and accrued expenses related to trade creditors | 0 | 0 | ||
Accrued participations and residuals | 0 | 0 | ||
Accrued expenses and other current liabilities | 0 | 0 | ||
Current portion of long-term debt | 0 | 0 | ||
Total current liabilities | 0 | 0 | ||
Long-term debt, less current portion | 0 | 0 | ||
Deferred income taxes | (1,005) | (1,017) | ||
Other noncurrent liabilities | 0 | 0 | ||
Redeemable noncontrolling interests | 0 | 0 | ||
Equity: | ||||
Common stock | 0 | 0 | ||
Other shareholders' equity | (498,726) | (481,214) | ||
Total Comcast Corporation shareholders’ equity | (498,726) | (481,214) | ||
Noncontrolling interests | 0 | 0 | ||
Stockholders' Equity, Including Portion Attributable to Noncontrolling Interest | (498,726) | (481,214) | ||
Total liabilities and equity | (499,731) | (482,231) | ||
Comcast Parent [Member] | ||||
Assets | ||||
Cash and cash equivalents | 0 | 0 | 0 | 0 |
Receivables, net | 0 | 0 | ||
Programming rights | 0 | 0 | ||
Other current assets | 96 | 151 | ||
Total current assets | 96 | 151 | ||
Film and television costs | 0 | 0 | ||
Investments | 84 | 75 | ||
Investments in and amounts due from subsidiaries eliminated upon consolidation | 100,103 | 98,350 | ||
Property and equipment, net | 364 | 298 | ||
Franchise rights | 0 | 0 | ||
Goodwill | 0 | 0 | ||
Other intangible assets, net | 12 | 13 | ||
Other noncurrent assets, net | 1,115 | 1,138 | ||
Total assets | 101,774 | 100,025 | ||
Liabilities and Equity | ||||
Accounts payable and accrued expenses related to trade creditors | 17 | 23 | ||
Accrued participations and residuals | 0 | 0 | ||
Accrued expenses and other current liabilities | 1,582 | 1,726 | ||
Current portion of long-term debt | 1,905 | 3,739 | ||
Total current liabilities | 3,504 | 5,488 | ||
Long-term debt, less current portion | 40,711 | 38,123 | ||
Deferred income taxes | 0 | 0 | ||
Other noncurrent liabilities | 2,500 | 2,471 | ||
Redeemable noncontrolling interests | 0 | 0 | ||
Equity: | ||||
Common stock | 56 | 56 | ||
Other shareholders' equity | 55,003 | 53,887 | ||
Total Comcast Corporation shareholders’ equity | 55,059 | 53,943 | ||
Noncontrolling interests | 0 | 0 | ||
Stockholders' Equity, Including Portion Attributable to Noncontrolling Interest | 55,059 | 53,943 | ||
Total liabilities and equity | 101,774 | 100,025 | ||
Comcast Holdings [Member] | ||||
Assets | ||||
Cash and cash equivalents | 0 | 0 | 0 | 0 |
Receivables, net | 0 | 0 | ||
Programming rights | 0 | 0 | ||
Other current assets | 0 | 0 | ||
Total current assets | 0 | 0 | ||
Film and television costs | 0 | 0 | ||
Investments | 0 | 0 | ||
Investments in and amounts due from subsidiaries eliminated upon consolidation | 123,806 | 120,071 | ||
Property and equipment, net | 0 | 0 | ||
Franchise rights | 0 | 0 | ||
Goodwill | 0 | 0 | ||
Other intangible assets, net | 0 | 0 | ||
Other noncurrent assets, net | 666 | 638 | ||
Total assets | 124,472 | 120,709 | ||
Liabilities and Equity | ||||
Accounts payable and accrued expenses related to trade creditors | 0 | 0 | ||
Accrued participations and residuals | 0 | 0 | ||
Accrued expenses and other current liabilities | 0 | 0 | ||
Current portion of long-term debt | 0 | 0 | ||
Total current liabilities | 0 | 0 | ||
Long-term debt, less current portion | 143 | 141 | ||
Deferred income taxes | 524 | 542 | ||
Other noncurrent liabilities | 0 | 0 | ||
Redeemable noncontrolling interests | 0 | 0 | ||
Equity: | ||||
Common stock | 0 | 0 | ||
Other shareholders' equity | 123,805 | 120,026 | ||
Total Comcast Corporation shareholders’ equity | 123,805 | 120,026 | ||
Noncontrolling interests | 0 | 0 | ||
Stockholders' Equity, Including Portion Attributable to Noncontrolling Interest | 123,805 | 120,026 | ||
Total liabilities and equity | 124,472 | 120,709 | ||
CCCL Parent [Member] | ||||
Assets | ||||
Cash and cash equivalents | 0 | 0 | 0 | 0 |
Receivables, net | 0 | 0 | ||
Programming rights | 0 | 0 | ||
Other current assets | 0 | 0 | ||
Total current assets | 0 | 0 | ||
Film and television costs | 0 | 0 | ||
Investments | 10 | 0 | ||
Investments in and amounts due from subsidiaries eliminated upon consolidation | 120,362 | 117,696 | ||
Property and equipment, net | 0 | 0 | ||
Franchise rights | 0 | 0 | ||
Goodwill | 0 | 0 | ||
Other intangible assets, net | 0 | 0 | ||
Other noncurrent assets, net | 0 | 0 | ||
Total assets | 120,372 | 117,696 | ||
Liabilities and Equity | ||||
Accounts payable and accrued expenses related to trade creditors | 0 | 0 | ||
Accrued participations and residuals | 0 | 0 | ||
Accrued expenses and other current liabilities | 211 | 341 | ||
Current portion of long-term debt | 550 | 550 | ||
Total current liabilities | 761 | 891 | ||
Long-term debt, less current portion | 2,100 | 2,100 | ||
Deferred income taxes | 0 | 0 | ||
Other noncurrent liabilities | 0 | 0 | ||
Redeemable noncontrolling interests | 0 | 0 | ||
Equity: | ||||
Common stock | 0 | 0 | ||
Other shareholders' equity | 117,511 | 114,705 | ||
Total Comcast Corporation shareholders’ equity | 117,511 | 114,705 | ||
Noncontrolling interests | 0 | 0 | ||
Stockholders' Equity, Including Portion Attributable to Noncontrolling Interest | 117,511 | 114,705 | ||
Total liabilities and equity | 120,372 | 117,696 | ||
NBCUniversal Media Parent [Member] | ||||
Assets | ||||
Cash and cash equivalents | 270 | 482 | 178 | 414 |
Receivables, net | 0 | 0 | ||
Programming rights | 0 | 0 | ||
Other current assets | 60 | 36 | ||
Total current assets | 330 | 518 | ||
Film and television costs | 0 | 0 | ||
Investments | 657 | 651 | ||
Investments in and amounts due from subsidiaries eliminated upon consolidation | 49,537 | 47,393 | ||
Property and equipment, net | 0 | 0 | ||
Franchise rights | 0 | 0 | ||
Goodwill | 0 | 0 | ||
Other intangible assets, net | 0 | 0 | ||
Other noncurrent assets, net | 80 | 89 | ||
Total assets | 50,604 | 48,651 | ||
Liabilities and Equity | ||||
Accounts payable and accrued expenses related to trade creditors | 0 | 0 | ||
Accrued participations and residuals | 0 | 0 | ||
Accrued expenses and other current liabilities | 361 | 302 | ||
Current portion of long-term debt | 4 | 4 | ||
Total current liabilities | 365 | 306 | ||
Long-term debt, less current portion | 8,204 | 8,208 | ||
Deferred income taxes | 69 | 70 | ||
Other noncurrent liabilities | 1,103 | 1,166 | ||
Redeemable noncontrolling interests | 0 | 0 | ||
Equity: | ||||
Common stock | 0 | 0 | ||
Other shareholders' equity | 40,863 | 38,901 | ||
Total Comcast Corporation shareholders’ equity | 40,863 | 38,901 | ||
Noncontrolling interests | 0 | 0 | ||
Stockholders' Equity, Including Portion Attributable to Noncontrolling Interest | 40,863 | 38,901 | ||
Total liabilities and equity | 50,604 | 48,651 | ||
Comcast Non-Guarantor Subsidiaries [Member] | ||||
Assets | ||||
Cash and cash equivalents | 3,752 | 2,819 | $ 5,450 | $ 1,881 |
Receivables, net | 7,525 | 7,955 | ||
Programming rights | 1,479 | 1,250 | ||
Other current assets | 2,063 | 3,668 | ||
Total current assets | 14,819 | 15,692 | ||
Film and television costs | 6,968 | 7,252 | ||
Investments | 5,187 | 4,521 | ||
Investments in and amounts due from subsidiaries eliminated upon consolidation | 104,918 | 97,704 | ||
Property and equipment, net | 36,262 | 35,955 | ||
Franchise rights | 59,364 | 59,364 | ||
Goodwill | 36,592 | 35,980 | ||
Other intangible assets, net | 19,002 | 17,261 | ||
Other noncurrent assets, net | 1,876 | 1,921 | ||
Total assets | 284,988 | 275,650 | ||
Liabilities and Equity | ||||
Accounts payable and accrued expenses related to trade creditors | 6,641 | 6,892 | ||
Accrued participations and residuals | 1,811 | 1,726 | ||
Accrued expenses and other current liabilities | 4,942 | 5,045 | ||
Current portion of long-term debt | 1,050 | 1,187 | ||
Total current liabilities | 14,444 | 14,850 | ||
Long-term debt, less current portion | 7,118 | 6,994 | ||
Deferred income taxes | 35,760 | 35,259 | ||
Other noncurrent liabilities | 7,074 | 7,288 | ||
Redeemable noncontrolling interests | 1,456 | 1,446 | ||
Equity: | ||||
Common stock | 0 | 0 | ||
Other shareholders' equity | 216,547 | 207,582 | ||
Total Comcast Corporation shareholders’ equity | 216,547 | 207,582 | ||
Noncontrolling interests | 2,589 | 2,231 | ||
Stockholders' Equity, Including Portion Attributable to Noncontrolling Interest | 219,136 | 209,813 | ||
Total liabilities and equity | $ 284,988 | $ 275,650 |
Condensed Consolidating Finan61
Condensed Consolidating Financial Information (Condensed Consolidating Statement of Income) (Details) - USD ($) $ in Millions | 3 Months Ended | |
Mar. 31, 2017 | Mar. 31, 2016 | |
Revenue: | ||
Service revenue | $ 20,463 | $ 18,790 |
Management fee revenue | 0 | 0 |
Revenue | 20,463 | 18,790 |
Costs and Expenses: | ||
Programming and production | 6,074 | 5,431 |
Other operating and administrative | 5,827 | 5,526 |
Advertising, marketing and promotion | 1,530 | 1,466 |
Depreciation | 1,915 | 1,785 |
Amortization | 587 | 493 |
Costs and expenses, total | 15,933 | 14,701 |
Operating income (loss) | 4,530 | 4,089 |
Other Income (Expense): | ||
Interest expense | (755) | (703) |
Investment income (loss), net | 59 | 30 |
Equity in net income (losses) of investees, net | 36 | (11) |
Other income (expense), net | 35 | 130 |
Other income (expense) items, net | (625) | (554) |
Income (loss) before income taxes | 3,905 | 3,535 |
Income tax (expense) benefit | (1,258) | (1,311) |
Net income (loss) | 2,647 | 2,224 |
Net (income) loss attributable to noncontrolling interests and redeemable subsidiary preferred stock | (81) | (90) |
Net income (loss) attributable to Parent | 2,566 | 2,134 |
Comprehensive income attributable to Parent | 2,810 | 2,224 |
Elimination and Consolidation Adjustments [Member] | ||
Revenue: | ||
Service revenue | 0 | 0 |
Management fee revenue | (545) | (513) |
Revenue | (545) | (513) |
Costs and Expenses: | ||
Programming and production | 0 | 0 |
Other operating and administrative | (545) | (513) |
Advertising, marketing and promotion | 0 | 0 |
Depreciation | 0 | 0 |
Amortization | 0 | 0 |
Costs and expenses, total | (545) | (513) |
Operating income (loss) | 0 | 0 |
Other Income (Expense): | ||
Interest expense | 0 | 0 |
Investment income (loss), net | 0 | 0 |
Equity in net income (losses) of investees, net | (10,606) | (9,043) |
Other income (expense), net | 0 | 0 |
Other income (expense) items, net | (10,606) | (9,043) |
Income (loss) before income taxes | (10,606) | (9,043) |
Income tax (expense) benefit | 0 | 0 |
Net income (loss) | (10,606) | (9,043) |
Net (income) loss attributable to noncontrolling interests and redeemable subsidiary preferred stock | 0 | 0 |
Net income (loss) attributable to Parent | (10,606) | (9,043) |
Comprehensive income attributable to Parent | (11,107) | (9,235) |
Comcast Parent [Member] | ||
Revenue: | ||
Service revenue | 0 | 0 |
Management fee revenue | 275 | 259 |
Revenue | 275 | 259 |
Costs and Expenses: | ||
Programming and production | 0 | 0 |
Other operating and administrative | 170 | 156 |
Advertising, marketing and promotion | 0 | 0 |
Depreciation | 7 | 8 |
Amortization | 2 | 1 |
Costs and expenses, total | 179 | 165 |
Operating income (loss) | 96 | 94 |
Other Income (Expense): | ||
Interest expense | (517) | (451) |
Investment income (loss), net | 1 | 0 |
Equity in net income (losses) of investees, net | 2,839 | 2,366 |
Other income (expense), net | 0 | 0 |
Other income (expense) items, net | 2,323 | 1,915 |
Income (loss) before income taxes | 2,419 | 2,009 |
Income tax (expense) benefit | 147 | 125 |
Net income (loss) | 2,566 | 2,134 |
Net (income) loss attributable to noncontrolling interests and redeemable subsidiary preferred stock | 0 | 0 |
Net income (loss) attributable to Parent | 2,566 | 2,134 |
Comprehensive income attributable to Parent | 2,810 | 2,224 |
Comcast Holdings [Member] | ||
Revenue: | ||
Service revenue | 0 | 0 |
Management fee revenue | 0 | 0 |
Revenue | 0 | 0 |
Costs and Expenses: | ||
Programming and production | 0 | 0 |
Other operating and administrative | 0 | 0 |
Advertising, marketing and promotion | 0 | 0 |
Depreciation | 0 | 0 |
Amortization | 0 | 0 |
Costs and expenses, total | 0 | 0 |
Operating income (loss) | 0 | 0 |
Other Income (Expense): | ||
Interest expense | (3) | (3) |
Investment income (loss), net | 28 | 0 |
Equity in net income (losses) of investees, net | 2,650 | 2,264 |
Other income (expense), net | 0 | 0 |
Other income (expense) items, net | 2,675 | 2,261 |
Income (loss) before income taxes | 2,675 | 2,261 |
Income tax (expense) benefit | (9) | 1 |
Net income (loss) | 2,666 | 2,262 |
Net (income) loss attributable to noncontrolling interests and redeemable subsidiary preferred stock | 0 | 0 |
Net income (loss) attributable to Parent | 2,666 | 2,262 |
Comprehensive income attributable to Parent | 2,716 | 2,306 |
CCCL Parent [Member] | ||
Revenue: | ||
Service revenue | 0 | 0 |
Management fee revenue | 270 | 254 |
Revenue | 270 | 254 |
Costs and Expenses: | ||
Programming and production | 0 | 0 |
Other operating and administrative | 270 | 254 |
Advertising, marketing and promotion | 0 | 0 |
Depreciation | 0 | 0 |
Amortization | 0 | 0 |
Costs and expenses, total | 270 | 254 |
Operating income (loss) | 0 | 0 |
Other Income (Expense): | ||
Interest expense | (60) | (59) |
Investment income (loss), net | 0 | 0 |
Equity in net income (losses) of investees, net | 2,320 | 2,114 |
Other income (expense), net | 0 | 0 |
Other income (expense) items, net | 2,260 | 2,055 |
Income (loss) before income taxes | 2,260 | 2,055 |
Income tax (expense) benefit | 21 | 21 |
Net income (loss) | 2,281 | 2,076 |
Net (income) loss attributable to noncontrolling interests and redeemable subsidiary preferred stock | 0 | 0 |
Net income (loss) attributable to Parent | 2,281 | 2,076 |
Comprehensive income attributable to Parent | 2,282 | 2,078 |
NBCUniversal Media Parent [Member] | ||
Revenue: | ||
Service revenue | 0 | 0 |
Management fee revenue | 0 | 0 |
Revenue | 0 | 0 |
Costs and Expenses: | ||
Programming and production | 0 | 0 |
Other operating and administrative | 306 | 295 |
Advertising, marketing and promotion | 0 | 0 |
Depreciation | 0 | 0 |
Amortization | 0 | 0 |
Costs and expenses, total | 306 | 295 |
Operating income (loss) | (306) | (295) |
Other Income (Expense): | ||
Interest expense | (112) | (117) |
Investment income (loss), net | (4) | (2) |
Equity in net income (losses) of investees, net | 1,597 | 1,297 |
Other income (expense), net | 28 | 124 |
Other income (expense) items, net | 1,509 | 1,302 |
Income (loss) before income taxes | 1,203 | 1,007 |
Income tax (expense) benefit | (3) | (5) |
Net income (loss) | 1,200 | 1,002 |
Net (income) loss attributable to noncontrolling interests and redeemable subsidiary preferred stock | 0 | 0 |
Net income (loss) attributable to Parent | 1,200 | 1,002 |
Comprehensive income attributable to Parent | 1,406 | 1,146 |
Comcast Non-Guarantor Subsidiaries [Member] | ||
Revenue: | ||
Service revenue | 20,463 | 18,790 |
Management fee revenue | 0 | 0 |
Revenue | 20,463 | 18,790 |
Costs and Expenses: | ||
Programming and production | 6,074 | 5,431 |
Other operating and administrative | 5,626 | 5,334 |
Advertising, marketing and promotion | 1,530 | 1,466 |
Depreciation | 1,908 | 1,777 |
Amortization | 585 | 492 |
Costs and expenses, total | 15,723 | 14,500 |
Operating income (loss) | 4,740 | 4,290 |
Other Income (Expense): | ||
Interest expense | (63) | (73) |
Investment income (loss), net | 34 | 32 |
Equity in net income (losses) of investees, net | 1,236 | 991 |
Other income (expense), net | 7 | 6 |
Other income (expense) items, net | 1,214 | 956 |
Income (loss) before income taxes | 5,954 | 5,246 |
Income tax (expense) benefit | (1,414) | (1,453) |
Net income (loss) | 4,540 | 3,793 |
Net (income) loss attributable to noncontrolling interests and redeemable subsidiary preferred stock | (81) | (90) |
Net income (loss) attributable to Parent | 4,459 | 3,703 |
Comprehensive income attributable to Parent | $ 4,703 | $ 3,705 |
Condensed Consolidating Finan62
Condensed Consolidating Financial Information (Condensed Consolidating Statement of Cash Flows) (Details) - USD ($) $ in Millions | 3 Months Ended | |
Mar. 31, 2017 | Mar. 31, 2016 | |
Net Cash Provided by (Used in) Operating Activities [Abstract] | ||
Net Cash Provided by (Used in) Operating Activities | $ 5,656 | $ 5,399 |
Investing Activities | ||
Net transactions with affiliates | 0 | 0 |
Capital expenditures | (2,078) | (1,885) |
Cash paid for intangible assets | (416) | (378) |
Acquisitions and construction of real estate properties | (130) | (140) |
Acquisitions, net of cash acquired | (216) | (24) |
Proceeds from sales of investments | 51 | 110 |
Purchases of investments | (1,062) | (448) |
Other | 57 | 56 |
Net Cash Provided by (Used in) Investing Activities | (3,794) | (2,709) |
Financing Activities | ||
Proceeds from (repayments of) short-term borrowings, net | (1,893) | (538) |
Proceeds from borrowings | 3,500 | 3,323 |
Repurchases and repayments of debt | (1,059) | (48) |
Repurchases of common stock under repurchase program and employee plans | (996) | (1,427) |
Dividends paid | (657) | (611) |
Issuances of common stock | 0 | 12 |
Distributions to noncontrolling interests and dividends for redeemable subsidiary preferred stock | (72) | (77) |
Other | 36 | 9 |
Net Cash Provided by (Used in) Financing Activities | (1,141) | 643 |
Cash and Cash Equivalents, Period Increase (Decrease) | 721 | 3,333 |
Cash and cash equivalents, beginning of period | 3,301 | 2,295 |
Cash and cash equivalents, end of period | 4,022 | 5,628 |
Elimination and Consolidation Adjustments [Member] | ||
Net Cash Provided by (Used in) Operating Activities [Abstract] | ||
Net Cash Provided by (Used in) Operating Activities | 0 | 0 |
Investing Activities | ||
Net transactions with affiliates | 0 | 0 |
Capital expenditures | 0 | 0 |
Cash paid for intangible assets | 0 | 0 |
Acquisitions and construction of real estate properties | 0 | 0 |
Acquisitions, net of cash acquired | 0 | 0 |
Proceeds from sales of investments | 0 | 0 |
Purchases of investments | 0 | 0 |
Other | 0 | 0 |
Net Cash Provided by (Used in) Investing Activities | 0 | 0 |
Financing Activities | ||
Proceeds from (repayments of) short-term borrowings, net | 0 | 0 |
Proceeds from borrowings | 0 | 0 |
Repurchases and repayments of debt | 0 | 0 |
Repurchases of common stock under repurchase program and employee plans | 0 | 0 |
Dividends paid | 0 | 0 |
Issuances of common stock | 0 | 0 |
Distributions to noncontrolling interests and dividends for redeemable subsidiary preferred stock | 0 | 0 |
Other | 0 | 0 |
Net Cash Provided by (Used in) Financing Activities | 0 | 0 |
Cash and Cash Equivalents, Period Increase (Decrease) | 0 | 0 |
Cash and cash equivalents, beginning of period | 0 | 0 |
Cash and cash equivalents, end of period | 0 | 0 |
Comcast Parent [Member] | ||
Net Cash Provided by (Used in) Operating Activities [Abstract] | ||
Net Cash Provided by (Used in) Operating Activities | (453) | (201) |
Investing Activities | ||
Net transactions with affiliates | 1,385 | (679) |
Capital expenditures | (1) | (3) |
Cash paid for intangible assets | 0 | 0 |
Acquisitions and construction of real estate properties | (69) | 0 |
Acquisitions, net of cash acquired | 0 | 0 |
Proceeds from sales of investments | 0 | 0 |
Purchases of investments | (9) | (7) |
Other | 55 | 7 |
Net Cash Provided by (Used in) Investing Activities | 1,361 | (682) |
Financing Activities | ||
Proceeds from (repayments of) short-term borrowings, net | (1,739) | (400) |
Proceeds from borrowings | 3,500 | 3,323 |
Repurchases and repayments of debt | (1,000) | 0 |
Repurchases of common stock under repurchase program and employee plans | (996) | (1,427) |
Dividends paid | (657) | (611) |
Issuances of common stock | 0 | 12 |
Distributions to noncontrolling interests and dividends for redeemable subsidiary preferred stock | 0 | 0 |
Other | (16) | (14) |
Net Cash Provided by (Used in) Financing Activities | (908) | 883 |
Cash and Cash Equivalents, Period Increase (Decrease) | 0 | 0 |
Cash and cash equivalents, beginning of period | 0 | 0 |
Cash and cash equivalents, end of period | 0 | 0 |
Comcast Holdings [Member] | ||
Net Cash Provided by (Used in) Operating Activities [Abstract] | ||
Net Cash Provided by (Used in) Operating Activities | (10) | 0 |
Investing Activities | ||
Net transactions with affiliates | 10 | 0 |
Capital expenditures | 0 | 0 |
Cash paid for intangible assets | 0 | 0 |
Acquisitions and construction of real estate properties | 0 | 0 |
Acquisitions, net of cash acquired | 0 | 0 |
Proceeds from sales of investments | 0 | 0 |
Purchases of investments | 0 | 0 |
Other | 0 | 0 |
Net Cash Provided by (Used in) Investing Activities | 10 | 0 |
Financing Activities | ||
Proceeds from (repayments of) short-term borrowings, net | 0 | 0 |
Proceeds from borrowings | 0 | 0 |
Repurchases and repayments of debt | 0 | 0 |
Repurchases of common stock under repurchase program and employee plans | 0 | 0 |
Dividends paid | 0 | 0 |
Issuances of common stock | 0 | 0 |
Distributions to noncontrolling interests and dividends for redeemable subsidiary preferred stock | 0 | 0 |
Other | 0 | 0 |
Net Cash Provided by (Used in) Financing Activities | 0 | 0 |
Cash and Cash Equivalents, Period Increase (Decrease) | 0 | 0 |
Cash and cash equivalents, beginning of period | 0 | 0 |
Cash and cash equivalents, end of period | 0 | 0 |
CCCL Parent [Member] | ||
Net Cash Provided by (Used in) Operating Activities [Abstract] | ||
Net Cash Provided by (Used in) Operating Activities | (168) | 78 |
Investing Activities | ||
Net transactions with affiliates | 168 | (78) |
Capital expenditures | 0 | 0 |
Cash paid for intangible assets | 0 | 0 |
Acquisitions and construction of real estate properties | 0 | 0 |
Acquisitions, net of cash acquired | 0 | 0 |
Proceeds from sales of investments | 0 | 0 |
Purchases of investments | 0 | 0 |
Other | 0 | 0 |
Net Cash Provided by (Used in) Investing Activities | 168 | (78) |
Financing Activities | ||
Proceeds from (repayments of) short-term borrowings, net | 0 | 0 |
Proceeds from borrowings | 0 | 0 |
Repurchases and repayments of debt | 0 | 0 |
Repurchases of common stock under repurchase program and employee plans | 0 | 0 |
Dividends paid | 0 | 0 |
Issuances of common stock | 0 | 0 |
Distributions to noncontrolling interests and dividends for redeemable subsidiary preferred stock | 0 | 0 |
Other | 0 | 0 |
Net Cash Provided by (Used in) Financing Activities | 0 | 0 |
Cash and Cash Equivalents, Period Increase (Decrease) | 0 | 0 |
Cash and cash equivalents, beginning of period | 0 | 0 |
Cash and cash equivalents, end of period | 0 | 0 |
NBCUniversal Media Parent [Member] | ||
Net Cash Provided by (Used in) Operating Activities [Abstract] | ||
Net Cash Provided by (Used in) Operating Activities | (330) | (391) |
Investing Activities | ||
Net transactions with affiliates | 115 | 63 |
Capital expenditures | 0 | 0 |
Cash paid for intangible assets | 0 | 0 |
Acquisitions and construction of real estate properties | 0 | 0 |
Acquisitions, net of cash acquired | 0 | 0 |
Proceeds from sales of investments | 10 | 101 |
Purchases of investments | (4) | 0 |
Other | 0 | (5) |
Net Cash Provided by (Used in) Investing Activities | 121 | 159 |
Financing Activities | ||
Proceeds from (repayments of) short-term borrowings, net | 0 | 0 |
Proceeds from borrowings | 0 | 0 |
Repurchases and repayments of debt | (3) | (4) |
Repurchases of common stock under repurchase program and employee plans | 0 | 0 |
Dividends paid | 0 | 0 |
Issuances of common stock | 0 | 0 |
Distributions to noncontrolling interests and dividends for redeemable subsidiary preferred stock | 0 | 0 |
Other | 0 | 0 |
Net Cash Provided by (Used in) Financing Activities | (3) | (4) |
Cash and Cash Equivalents, Period Increase (Decrease) | (212) | (236) |
Cash and cash equivalents, beginning of period | 482 | 414 |
Cash and cash equivalents, end of period | 270 | 178 |
Comcast Non-Guarantor Subsidiaries [Member] | ||
Net Cash Provided by (Used in) Operating Activities [Abstract] | ||
Net Cash Provided by (Used in) Operating Activities | 6,617 | 5,913 |
Investing Activities | ||
Net transactions with affiliates | (1,678) | 694 |
Capital expenditures | (2,077) | (1,882) |
Cash paid for intangible assets | (416) | (378) |
Acquisitions and construction of real estate properties | (61) | (140) |
Acquisitions, net of cash acquired | (216) | (24) |
Proceeds from sales of investments | 41 | 9 |
Purchases of investments | (1,049) | (441) |
Other | 2 | 54 |
Net Cash Provided by (Used in) Investing Activities | (5,454) | (2,108) |
Financing Activities | ||
Proceeds from (repayments of) short-term borrowings, net | (154) | (138) |
Proceeds from borrowings | 0 | 0 |
Repurchases and repayments of debt | (56) | (44) |
Repurchases of common stock under repurchase program and employee plans | 0 | 0 |
Dividends paid | 0 | 0 |
Issuances of common stock | 0 | 0 |
Distributions to noncontrolling interests and dividends for redeemable subsidiary preferred stock | (72) | (77) |
Other | 52 | 23 |
Net Cash Provided by (Used in) Financing Activities | (230) | (236) |
Cash and Cash Equivalents, Period Increase (Decrease) | 933 | 3,569 |
Cash and cash equivalents, beginning of period | 2,819 | 1,881 |
Cash and cash equivalents, end of period | $ 3,752 | $ 5,450 |