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 billion aggregate principal amount of senior notes and $1.6 billion 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 guarantee of the Universal Studios Japan $3.5 billion term loans with a final maturity of March 2022. Comcast Parent also 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 Universal Beijing Resort term loans. Condensed Consolidating Statement of Income For the Three Months Ended September 30, 2018 (in millions) Comcast Comcast CCCL NBCUniversal Non- Elimination Consolidated Revenue: Service revenue $ — $ — $ — $ — $ 22,135 $ — $ 22,135 Management fee revenue 299 — 294 — — (593 ) — Total revenue 299 — 294 — 22,135 (593 ) 22,135 Costs and Expenses: Programming and production — — — — 6,711 — 6,711 Other operating and administrative 208 — 294 230 6,305 (593 ) 6,444 Advertising, marketing and promotion — — — — 1,667 — 1,667 Depreciation 12 — — — 2,026 — 2,038 Amortization 1 — — — 579 — 580 Other operating gains — — — — (141 ) — (141 ) Total cost and expenses 221 — 294 230 17,147 (593 ) 17,299 Operating income (loss) 78 — — (230 ) 4,988 — 4,836 Interest expense (600 ) (3 ) (48 ) (113 ) (66 ) — (830 ) Investment and other income (loss), net 3,299 3,380 3,007 1,576 1,065 (12,438 ) (111 ) Income (loss) before income taxes 2,777 3,377 2,959 1,233 5,987 (12,438 ) 3,895 Income tax (expense) benefit 109 (1 ) 10 (2 ) (1,115 ) — (999 ) Net income (loss) 2,886 3,376 2,969 1,231 4,872 (12,438 ) 2,896 Less: Net income (loss) attributable to noncontrolling interests and redeemable subsidiary preferred stock — — — — 10 — 10 Net income (loss) attributable to Comcast Corporation $ 2,886 $ 3,376 $ 2,969 $ 1,231 $ 4,862 $ (12,438 ) $ 2,886 Comprehensive income (loss) attributable to Comcast Corporation $ 2,799 $ 3,349 $ 2,974 $ 1,112 $ 4,663 $ (12,098 ) $ 2,799 Condensed Consolidating Statement of Income For the Three Months Ended September 30, 2017 (in millions) Comcast Comcast CCCL NBCUniversal Non- Elimination Consolidated Revenue: Service revenue $ — $ — $ — $ — $ 21,081 $ — $ 21,081 Management fee revenue 285 — 280 — — (565 ) — Total revenue 285 — 280 — 21,081 (565 ) 21,081 Costs and Expenses: Programming and production — — — — 6,059 — 6,059 Other operating and administrative 183 — 280 277 6,360 (565 ) 6,535 Advertising, marketing and promotion — — — — 1,604 — 1,604 Depreciation 7 — — — 1,984 — 1,991 Amortization 1 — — — 554 — 555 Other operating gains — — — — (442 ) — (442 ) Total cost and expenses 191 — 280 277 16,119 (565 ) 16,302 Operating income (loss) 94 — — (277 ) 4,962 — 4,779 Interest expense (544 ) (3 ) (48 ) (116 ) (55 ) — (766 ) Investment and other income (loss), net 2,934 2,513 1,995 2,206 1,845 (11,423 ) 70 Income (loss) before income taxes 2,484 2,510 1,947 1,813 6,752 (11,423 ) 4,083 Income tax (expense) benefit 158 (10 ) 17 (6 ) (1,568 ) — (1,409 ) Net income (loss) 2,642 2,500 1,964 1,807 5,184 (11,423 ) 2,674 Less: Net income (loss) attributable to noncontrolling interests and redeemable subsidiary preferred stock — — — — 32 — 32 Net income (loss) attributable to Comcast Corporation $ 2,642 $ 2,500 $ 1,964 $ 1,807 $ 5,152 $ (11,423 ) $ 2,642 Comprehensive income (loss) attributable to Comcast Corporation $ 2,595 $ 2,484 $ 1,968 $ 1,722 $ 5,024 $ (11,198 ) $ 2,595 Condensed Consolidating Statement of Income For the Nine Months Ended September 30, 2018 (in millions) Comcast Comcast CCCL NBCUniversal Non- Elimination Consolidated Revenue: Service revenue $ — $ — $ — $ — $ 66,661 $ — $ 66,661 Management fee revenue 889 — 873 — — (1,762 ) — Total revenue 889 — 873 — 66,661 (1,762 ) 66,661 Costs and Expenses: Programming and production — — — — 20,440 — 20,440 Other operating and administrative 626 — 873 772 18,814 (1,762 ) 19,323 Advertising, marketing and promotion — — — — 4,924 — 4,924 Depreciation 34 — — — 6,036 — 6,070 Amortization 4 — — — 1,746 — 1,750 Other operating gains — — — — (341 ) — (341 ) Total cost and expenses 664 — 873 772 51,619 (1,762 ) 52,166 Operating income (loss) 225 — — (772 ) 15,042 — 14,495 Interest expense (1,739 ) (9 ) (143 ) (332 ) (190 ) — (2,413 ) Investment and other income (loss), net 10,416 10,279 8,832 5,107 3,977 (38,519 ) 92 Income (loss) before income taxes 8,902 10,270 8,689 4,003 18,829 (38,519 ) 12,174 Income tax (expense) benefit 318 — 29 (12 ) (3,229 ) — (2,894 ) Net income (loss) 9,220 10,270 8,718 3,991 15,600 (38,519 ) 9,280 Less: Net income (loss) attributable to noncontrolling interests and redeemable subsidiary preferred stock — — — — 60 — 60 Net income (loss) attributable to Comcast Corporation $ 9,220 $ 10,270 $ 8,718 $ 3,991 $ 15,540 $ (38,519 ) $ 9,220 Comprehensive income (loss) attributable to Comcast Corporation $ 9,139 $ 10,245 $ 8,723 $ 3,877 $ 15,357 $ (38,202 ) $ 9,139 Condensed Consolidating Statement of Income For the Nine Months Ended September 30, 2017 (in millions) Comcast Comcast CCCL NBCUniversal Non- Elimination Consolidated Revenue: Service revenue $ — $ — $ — $ — $ 62,954 $ — $ 62,954 Management fee revenue 841 — 827 — — (1,668 ) — Total revenue 841 — 827 — 62,954 (1,668 ) 62,954 Costs and Expenses: Programming and production — — — — 18,450 — 18,450 Other operating and administrative 553 — 827 844 18,086 (1,668 ) 18,642 Advertising, marketing and promotion — — — — 4,894 — 4,894 Depreciation 21 — — — 5,855 — 5,876 Amortization 4 — — — 1,641 — 1,645 Other operating gains — — — — (442 ) — (442 ) Total costs and expenses 578 — 827 844 48,484 (1,668 ) 49,065 Operating income (loss) 263 — — (844 ) 14,470 — 13,889 Interest expense (1,592 ) (9 ) (159 ) (344 ) (175 ) — (2,279 ) Investment and other income (loss), net 8,600 7,841 6,628 5,493 4,476 (32,739 ) 299 Income (loss) before income taxes 7,271 7,832 6,469 4,305 18,771 (32,739 ) 11,909 Income tax (expense) benefit 465 (26 ) 56 (17 ) (4,516 ) — (4,038 ) Net income (loss) 7,736 7,806 6,525 4,288 14,255 (32,739 ) 7,871 Less: Net income (loss) attributable to noncontrolling interests and redeemable subsidiary preferred stock — — — — 135 — 135 Net income (loss) attributable to Comcast Corporation $ 7,736 $ 7,806 $ 6,525 $ 4,288 $ 14,120 $ (32,739 ) $ 7,736 Comprehensive income (loss) attributable to Comcast Corporation $ 7,825 $ 7,804 $ 6,531 $ 4,253 $ 13,993 $ (32,581 ) $ 7,825 Condensed Consolidating Statement of Cash Flows For the Nine Months Ended September 30, 2018 (in millions) Comcast Comcast CCCL NBCUniversal Non- Elimination Consolidated Net cash provided by (used in) operating activities $ (1,461 ) $ 137 $ (206 ) $ (1,047 ) $ 21,084 $ — $ 18,507 Investing Activities: Net transactions with affiliates (1,087 ) (586 ) 206 800 667 — — Capital expenditures (15 ) — — — (6,592 ) — (6,607 ) Cash paid for intangible assets (3 ) — — — (1,372 ) — (1,375 ) Acquisitions and construction of real estate properties (94 ) — — — (35 ) — (129 ) Construction of Universal Beijing Resort — — — — (257 ) — (257 ) Acquisitions, net of cash acquired — — — — (88 ) — (88 ) Proceeds from sales of investments — — — 67 60 — 127 Purchases of investments (118 ) — — (50 ) (672 ) — (840 ) Other — 449 — — 130 — 579 Net cash provided by (used in) investing activities (1,317 ) (137 ) 206 817 (8,159 ) — (8,590 ) Financing Activities: Proceeds from (repayments of) short-term borrowings, net 2,117 — — — 792 — 2,909 Proceeds from borrowings 9,386 — — — 464 — 9,850 Repurchases and repayments of debt (1,900 ) — — (3 ) (2,502 ) — (4,405 ) Repurchases of common stock under repurchase program and employee plans (4,282 ) — — — — — (4,282 ) Dividends paid (2,487 ) — — — — — (2,487 ) Distributions to noncontrolling interests and dividends for redeemable subsidiary preferred stock — — — — (209 ) — (209 ) Other (56 ) — — — (186 ) — (242 ) Net cash provided by (used in) financing activities 2,778 — — (3 ) (1,641 ) — 1,134 Increase (decrease) in cash, cash equivalents and restricted cash — — — (233 ) 11,284 — 11,051 Cash, cash equivalents and restricted cash, beginning of period — — — 496 3,075 — 3,571 Cash, cash equivalents and restricted cash, end of period $ — $ — $ — $ 263 $ 14,359 $ — $ 14,622 Condensed Consolidating Statement of Cash Flows For the Nine Months Ended September 30, 2017 (in millions) Comcast Comcast CCCL NBCUniversal Non- Elimination Consolidated Net cash provided by (used in) operating activities $ (931 ) $ 91 $ (233 ) $ (1,055 ) $ 17,985 $ — $ 15,857 Investing Activities: Net transactions with affiliates 4,216 (91 ) 818 833 (5,776 ) — — Capital expenditures (6 ) — — — (6,833 ) — (6,839 ) Cash paid for intangible assets (2 ) — — — (1,134 ) — (1,136 ) Acquisitions and construction of real estate properties (190 ) — — — (135 ) — (325 ) Construction of Universal Beijing Resort — — — — (47 ) — (47 ) Acquisitions, net of cash acquired — — — — (429 ) — (429 ) Proceeds from sales of investments — — — 10 110 — 120 Purchases of investments (56 ) — (35 ) (57 ) (1,916 ) — (2,064 ) Other 101 — — 49 647 — 797 Net cash provided by (used in) investing activities 4,063 (91 ) 783 835 (15,513 ) — (9,923 ) Financing Activities: Proceeds from (repayments of) short-term borrowings, net (1,739 ) — — — (1,068 ) — (2,807 ) Proceeds from borrowings 5,997 — — — 5,463 — 11,460 Repurchases and repayments of debt (1,000 ) — (550 ) (3 ) (3,468 ) — (5,021 ) Repurchases of common stock under repurchase program and employee plans (4,212 ) — — — — — (4,212 ) Dividends paid (2,147 ) — — — — — (2,147 ) Purchase of Universal Studios Japan noncontrolling interests — — — — (2,299 ) — (2,299 ) Distributions to noncontrolling interests and dividends for redeemable subsidiary preferred stock — — — — (198 ) — (198 ) Other (31 ) — — — 134 — 103 Net cash provided by (used in) financing activities (3,132 ) — (550 ) (3 ) (1,436 ) — (5,121 ) Increase (decrease) in cash, cash equivalents and restricted cash — — — (223 ) 1,036 — 813 Cash, cash equivalents and restricted cash, beginning of period — — — 482 2,933 — 3,415 Cash, cash equivalents and restricted cash, end of period $ — $ — $ — $ 259 $ 3,969 $ — $ 4,228 Condensed Consolidating Balance Sheet September 30, 2018 (in millions) Comcast Comcast CCCL NBCUniversal Non- Elimination Consolidated Assets Cash and cash equivalents $ — $ — $ — $ 263 $ 10,353 $ — $ 10,616 Receivables, net — — — — 8,983 — 8,983 Programming rights — — — — 1,223 — 1,223 Other current assets 58 8 — 34 2,284 — 2,384 Total current assets 58 8 — 297 22,843 — 23,206 Film and television costs — — — — 7,377 — 7,377 Investments 267 11 122 790 6,534 — 7,724 Investments in and amounts due from subsidiaries eliminated upon consolidation 129,360 146,297 132,562 53,078 103,526 (564,823 ) — Property and equipment, net 649 — — — 39,206 — 39,855 Franchise rights — — — — 59,365 — 59,365 Goodwill — — — — 36,703 — 36,703 Other intangible assets, net 11 — — — 18,638 — 18,649 Other noncurrent assets, net 782 230 — 95 6,884 (235 ) 7,756 Total assets $ 131,127 $ 146,546 $ 132,684 $ 54,260 $ 301,076 $ (565,058 ) $ 200,635 Liabilities and Equity Accounts payable and accrued expenses related to trade creditors $ 13 $ — $ — $ — $ 7,023 $ — $ 7,036 Accrued participations and residuals — — — — 1,809 — 1,809 Deferred revenue — — — — 1,633 — 1,633 Accrued expenses and other current liabilities 1,852 150 231 346 3,397 — 5,976 Current portion of long-term debt 699 — — 4 2,470 — 3,173 Total current liabilities 2,564 150 231 350 16,332 — 19,627 Long-term debt, less current portion 54,120 144 2,100 7,748 5,599 — 69,711 Deferred income taxes — 330 — 68 25,070 (301 ) 25,167 Other noncurrent liabilities 2,920 — — 1,225 8,257 66 12,468 Redeemable noncontrolling interests and redeemable subsidiary preferred stock — — — — 1,317 — 1,317 Equity: Common stock 54 — — — — — 54 Other shareholders’ equity 71,469 145,922 130,353 44,869 243,679 (564,823 ) 71,469 Total Comcast Corporation shareholders’ equity 71,523 145,922 130,353 44,869 243,679 (564,823 ) 71,523 Noncontrolling interests — — — — 822 — 822 Total equity 71,523 145,922 130,353 44,869 244,501 (564,823 ) 72,345 Total liabilities and equity $ 131,127 $ 146,546 $ 132,684 $ 54,260 $ 301,076 $ (565,058 ) $ 200,635 Condensed Consolidating Balance Sheet December 31, 2017 (in millions) Comcast Comcast CCCL NBCUniversal Non- Elimination Consolidated Assets Cash and cash equivalents $ — $ — $ — $ 496 $ 2,932 $ — $ 3,428 Receivables, net — — — — 8,834 — 8,834 Programming rights — — — — 1,613 — 1,613 Other current assets 60 — 7 25 2,376 — 2,468 Total current assets 60 — 7 521 15,755 — 16,343 Film and television costs — — — — 7,087 — 7,087 Investments 146 21 108 693 5,963 — 6,931 Investments in and amounts due from subsidiaries eliminated upon consolidation 117,164 142,519 139,528 50,102 113,332 (562,645 ) — Property and equipment, net 551 — — — 37,919 — 38,470 Franchise rights — — — — 59,364 — 59,364 Goodwill — — — — 36,780 — 36,780 Other intangible assets, net 12 — — — 18,121 — 18,133 Other noncurrent assets, net 435 708 — 88 3,437 (314 ) 4,354 Total assets $ 118,368 $ 143,248 $ 139,643 $ 51,404 $ 297,758 $ (562,959 ) $ 187,462 Liabilities and Equity Accounts payable and accrued expenses related to trade creditors $ 16 $ — $ — $ — $ 6,892 $ — $ 6,908 Accrued participations and residuals — — — — 1,644 — 1,644 Deferred revenue — — — — 1,687 — 1,687 Accrued expenses and other current liabilities 1,888 92 333 326 3,981 — 6,620 Current portion of long-term debt 2,810 — — 4 2,320 — 5,134 Total current liabilities 4,714 92 333 330 16,524 — 21,993 Long-term debt, less current portion 42,428 140 2,100 7,751 7,003 — 59,422 Deferred income taxes — 285 — 67 24,250 (343 ) 24,259 Other noncurrent liabilities 2,610 — — 1,128 7,205 29 10,972 Redeemable noncontrolling interests and redeemable subsidiary preferred stock — — — — 1,357 — 1,357 Equity: Common stock 55 — — — — — 55 Other shareholders’ equity 68,561 142,731 137,210 42,128 240,576 (562,645 ) 68,561 Total Comcast Corporation shareholders’ equity 68,616 142,731 137,210 42,128 240,576 (562,645 ) 68,616 Noncontrolling interests — — — — 843 — 843 Total equity 68,616 142,731 137,210 42,128 241,419 (562,645 ) 69,459 Total liabilities and equity $ 118,368 $ 143,248 $ 139,643 $ 51,404 $ 297,758 $ (562,959 ) $ 187,462 |