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. See Note 5 for additional information on the cross-guarantee structure. Condensed Consolidating Statement of Income For the Three Months Ended September 30, 2019 (in millions) Comcast Comcast CCCL NBCUniversal Non- Elimination Consolidated Revenue: Service revenue $ — $ — $ — $ — $ 26,827 $ — $ 26,827 Management fee revenue 326 — 319 — — (645 ) — Total revenue 326 — 319 — 26,827 (645 ) 26,827 Costs and Expenses: Programming and production — — — — 8,316 — 8,316 Other operating and administrative 209 — 319 230 7,977 (645 ) 8,090 Advertising, marketing and promotion — — — — 1,901 — 1,901 Depreciation 14 — — — 2,110 — 2,124 Amortization 1 — — — 1,055 — 1,056 Total costs and expenses 224 — 319 230 21,359 (645 ) 21,487 Operating income (loss) 102 — — (230 ) 5,468 — 5,340 Interest expense (873 ) (3 ) (47 ) (140 ) (104 ) — (1,167 ) Investment and other income (loss), net 3,776 3,729 3,620 1,632 1,390 (14,257 ) (110 ) Income (loss) before income taxes 3,005 3,726 3,573 1,262 6,754 (14,257 ) 4,063 Income tax (expense) benefit 212 (2 ) 10 (6 ) (989 ) — (775 ) Net income (loss) 3,217 3,724 3,583 1,256 5,765 (14,257 ) 3,288 Less: Net income (loss) attributable to noncontrolling interests and redeemable subsidiary preferred stock — — — — 71 — 71 Net income (loss) attributable to Comcast Corporation $ 3,217 $ 3,724 $ 3,583 $ 1,256 $ 5,694 $ (14,257 ) $ 3,217 Comprehensive income (loss) attributable to Comcast Corporation $ 2,120 $ 3,722 $ 3,584 $ 1,244 $ 4,397 $ (12,947 ) $ 2,120 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 costs 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 Nine Months Ended September 30, 2019 (in millions) Comcast Comcast CCCL NBCUniversal Non- Elimination Consolidated Revenue: Service revenue $ — $ — $ — $ — $ 80,544 $ — $ 80,544 Management fee revenue 940 — 921 — — (1,861 ) — Total revenue 940 — 921 — 80,544 (1,861 ) 80,544 Costs and Expenses: Programming and production — — — — 25,140 — 25,140 Other operating and administrative 575 — 921 726 23,715 (1,861 ) 24,076 Advertising, marketing and promotion — — — — 5,674 — 5,674 Depreciation 44 — — — 6,517 — 6,561 Amortization 4 — — — 3,211 — 3,215 Total costs and expenses 623 — 921 726 64,257 (1,861 ) 64,666 Operating income (loss) 317 — — (726 ) 16,287 — 15,878 Interest expense (2,646 ) (9 ) (143 ) (377 ) (279 ) — (3,454 ) Investment and other income (loss), net 11,683 11,602 10,310 5,731 5,287 (44,102 ) 511 Income (loss) before income taxes 9,354 11,593 10,167 4,628 21,295 (44,102 ) 12,935 Income tax (expense) benefit 541 (9 ) 30 (17 ) (3,357 ) — (2,812 ) Net income (loss) 9,895 11,584 10,197 4,611 17,938 (44,102 ) 10,123 Less: Net income (loss) attributable to noncontrolling interests and redeemable subsidiary preferred stock — — — — 228 — 228 Net income (loss) attributable to Comcast Corporation $ 9,895 $ 11,584 $ 10,197 $ 4,611 $ 17,710 $ (44,102 ) $ 9,895 Comprehensive income (loss) attributable to Comcast Corporation $ 9,104 $ 11,600 $ 10,201 $ 4,640 $ 16,857 $ (43,298 ) $ 9,104 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 costs 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 Cash Flows For the Nine Months Ended September 30, 2019 (in millions) Comcast Comcast CCCL NBCUniversal Non- Elimination Consolidated Net cash provided by (used in) operating activities $ (1,522 ) $ 293 $ (217 ) $ (910 ) $ 21,818 $ — $ 19,462 Investing Activities: Net transactions with affiliates 10,333 (293 ) 217 2,883 (13,140 ) — — Capital expenditures (20 ) — — — (6,846 ) — (6,866 ) Cash paid for intangible assets (2 ) — — — (1,684 ) — (1,686 ) Acquisitions and construction of real estate properties (35 ) — — — (5 ) — (40 ) Construction of Universal Beijing Resort — — — — (736 ) — (736 ) Acquisitions, net of cash acquired — — — — (181 ) — (181 ) Proceeds from sales of businesses and investments — — — — 208 — 208 Purchases of investments (25 ) — — (67 ) (1,605 ) — (1,697 ) Other — — — — 86 — 86 Net cash provided by (used in) investing activities 10,251 (293 ) 217 2,816 (23,903 ) — (10,912 ) Financing Activities: Proceeds from (repayments of) short-term borrowings, net — — — — (1,288 ) — (1,288 ) Proceeds from borrowings — — — — 516 — 516 Proceeds from collateralized obligation — — — — 5,175 — 5,175 Repurchases and repayments of debt (5,513 ) — — (2,008 ) (2,454 ) — (9,975 ) Repurchases of common stock under repurchase program and employee plans (432 ) — — — — — (432 ) Dividends paid (2,778 ) — — — — — (2,778 ) Distributions to noncontrolling interests and dividends for redeemable subsidiary preferred stock — — — — (235 ) — (235 ) Other (5 ) — — (40 ) 236 — 191 Net cash provided by (used in) financing activities (8,728 ) — — (2,048 ) 1,950 — (8,826 ) Impact of foreign currency on cash, cash equivalents and restricted cash (1 ) — — — (30 ) — (31 ) Increase (decrease) in cash, cash equivalents and restricted cash — — — (142 ) (165 ) — (307 ) Cash, cash equivalents and restricted cash, beginning of period — — — 416 3,493 — 3,909 Cash, cash equivalents and restricted cash, end of period $ — $ — $ — $ 274 $ 3,328 $ — $ 3,602 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 Balance Sheet September 30, 2019 (in millions) Comcast Comcast CCCL NBCUniversal Non- Elimination Consolidated Assets Cash and cash equivalents $ — $ — $ — $ 274 $ 3,233 $ — $ 3,507 Receivables, net — — — — 10,684 — 10,684 Programming rights — — — — 3,457 — 3,457 Other current assets 128 22 — 23 4,502 — 4,675 Total current assets 128 22 — 297 21,876 — 22,323 Film and television costs — — — — 8,647 — 8,647 Investments 275 12 159 1,039 5,988 — 7,473 Investment securing collateralized obligation — — — — 816 — 816 Investments in and amounts due from subsidiaries eliminated upon consolidation 158,369 149,186 132,753 54,857 98,744 (593,909 ) — Property and equipment, net 664 — — — 46,126 — 46,790 Franchise rights — — — — 59,365 — 59,365 Goodwill — — — — 66,913 — 66,913 Other intangible assets, net 8 — — — 35,156 — 35,164 Other noncurrent assets, net 1,025 166 — 95 8,014 (417 ) 8,883 Total assets $ 160,469 $ 149,386 $ 132,912 $ 56,288 $ 351,645 $ (594,326 ) $ 256,374 Liabilities and Equity Accounts payable and accrued expenses related to trade creditors $ — $ — $ — $ — $ 10,198 $ — $ 10,198 Accrued participations and residuals — — — — 1,615 — 1,615 Deferred revenue — — — — 2,944 — 2,944 Accrued expenses and other current liabilities 2,421 244 256 415 6,857 — 10,193 Current portion of long-term debt — — — 7 1,032 — 1,039 Total current liabilities 2,421 244 256 422 22,646 — 25,989 Long-term debt, less current portion 76,654 152 2,100 5,751 15,190 — 99,847 Collateralized obligation — — — — 5,165 — 5,165 Deferred income taxes — 344 — 68 28,142 (562 ) 27,992 Other noncurrent liabilities 3,250 — — 1,555 11,903 145 16,853 Redeemable noncontrolling interests and redeemable subsidiary preferred stock — — — — 1,368 — 1,368 Equity: Common stock 54 — — — — — 54 Other shareholders’ equity 78,090 148,646 130,556 48,492 266,215 (593,909 ) 78,090 Total Comcast Corporation shareholders’ equity 78,144 148,646 130,556 48,492 266,215 (593,909 ) 78,144 Noncontrolling interests — — — — 1,016 — 1,016 Total equity 78,144 148,646 130,556 48,492 267,231 (593,909 ) 79,160 Total liabilities and equity $ 160,469 $ 149,386 $ 132,912 $ 56,288 $ 351,645 $ (594,326 ) $ 256,374 Condensed Consolidating Balance Sheet December 31, 2018 (in millions) Comcast Comcast CCCL NBCUniversal Non- Elimination Consolidated Assets Cash and cash equivalents $ — $ — $ — $ 416 $ 3,398 $ — $ 3,814 Receivables, net — — — — 11,104 — 11,104 Programming rights — — — — 3,746 — 3,746 Other current assets 66 20 — 28 3,070 — 3,184 Total current assets 66 20 — 444 21,318 — 21,848 Film and television costs — — — — 7,837 — 7,837 Investments 270 11 143 790 6,669 — 7,883 Investments in and amounts due from subsidiaries eliminated upon consolidation 157,264 147,028 130,214 53,853 97,872 (586,231 ) — Property and equipment, net 670 — — — 43,767 — 44,437 Franchise rights — — — — 59,365 — 59,365 Goodwill — — — — 66,154 — 66,154 Other intangible assets, net 11 — — — 38,347 — 38,358 Other noncurrent assets, net 1,057 208 — 85 4,910 (458 ) 5,802 Total assets $ 159,338 $ 147,267 $ 130,357 $ 55,172 $ 346,239 $ (586,689 ) $ 251,684 Liabilities and Equity Accounts payable and accrued expenses related to trade creditors $ 2 $ — $ — $ — $ 8,492 $ — $ 8,494 Accrued participations and residuals — — — — 1,808 — 1,808 Deferred revenue — — — — 2,182 — 2,182 Accrued expenses and other current liabilities 2,357 150 360 282 7,572 — 10,721 Current portion of long-term debt 699 — — 4 3,695 — 4,398 Total current liabilities 3,058 150 360 286 23,749 — 27,603 Long-term debt, less current portion 81,661 146 2,100 7,748 15,690 — 107,345 Deferred income taxes — 314 — 65 27,734 (524 ) 27,589 Other noncurrent liabilities 3,006 — — 1,201 11,056 66 15,329 Redeemable noncontrolling interests and redeemable subsidiary preferred stock — — — — 1,316 — 1,316 Equity: Common stock 54 — — — — — 54 Other shareholders’ equity 71,559 146,657 127,897 45,872 265,805 (586,231 ) 71,559 Total Comcast Corporation shareholders’ equity 71,613 146,657 127,897 45,872 265,805 (586,231 ) 71,613 Noncontrolling interests — — — — 889 — 889 Total equity 71,613 146,657 127,897 45,872 266,694 (586,231 ) 72,502 Total liabilities and equity $ 159,338 $ 147,267 $ 130,357 $ 55,172 $ 346,239 $ (586,689 ) $ 251,684 |