Condensed Consolidating Financial Information | Note 19: Condensed Consolidating Financial Information Comcast (“Comcast Parent”), Comcast Cable Communications, LLC (“CCCL Parent”) and NBCUniversal (“NBCUniversal Media Parent”) fully and unconditionally guarantee each other’s debt. See Note 7 for additional information on the cross-guarantee structure. Condensed Consolidating Statement of Income For the Year Ended December 31, 2019 (in millions) Comcast Parent Comcast CCCL Parent NBCUniversal Media Parent Non- Elimination Consolidated Revenue: Service revenue $ — $ — $ — $ — $ 108,942 $ — $ 108,942 Management fee revenue 1,262 — 1,236 — — (2,498 ) — Total revenue 1,262 — 1,236 — 108,942 (2,498 ) 108,942 Costs and Expenses: Programming and production — — — — 34,440 — 34,440 Other operating and administrative 801 16 1,236 957 32,295 (2,498 ) 32,807 Advertising, marketing and promotion — — — — 7,617 — 7,617 Depreciation 61 — — — 8,602 — 8,663 Amortization 5 — — — 4,285 — 4,290 Other operating gains — — — — — — — Total costs and expenses 867 16 1,236 957 87,239 (2,498 ) 87,817 Operating income (loss) 395 (16 ) — (957 ) 21,703 — 21,125 Interest expense (3,511 ) (13 ) (190 ) (474 ) (379 ) — (4,567 ) Investment and other income (loss), net 15,581 15,366 13,787 7,260 5,755 (57,311 ) 438 Income (loss) before income taxes 12,465 15,337 13,597 5,829 27,079 (57,311 ) 16,996 Income tax (expense) benefit 592 (9 ) 40 (45 ) (4,251 ) — (3,673 ) Net income (loss) 13,057 15,328 13,637 5,784 22,828 (57,311 ) 13,323 Less: Net income attributable to noncontrolling interests and redeemable subsidiary preferred stock — — — — 266 — 266 Net income (loss) attributable to Comcast Corporation $ 13,057 $ 15,328 $ 13,637 $ 5,784 $ 22,562 $ (57,311 ) $ 13,057 Comprehensive income (loss) attributable to Comcast Corporation $ 14,472 $ 15,321 $ 13,641 $ 5,744 $ 24,210 $ (58,916 ) $ 14,472 Condensed Consolidating Statement of Income For the Year Ended December 31, 2018 (in millions) Comcast Parent Comcast CCCL Parent NBCUniversal Media Parent Non- Elimination Consolidated Revenue: Service revenue $ — $ — $ — $ — $ 94,507 $ — $ 94,507 Management fee revenue 1,197 — 1,175 — — (2,372 ) — Total revenue 1,197 — 1,175 — 94,507 (2,372 ) 94,507 Costs and Expenses: Programming and production — — — — 29,692 — 29,692 Other operating and administrative 947 — 1,175 1,023 27,321 (2,372 ) 28,094 Advertising, marketing and promotion — — — — 7,036 — 7,036 Depreciation 46 — — — 8,235 — 8,281 Amortization 5 — — — 2,731 — 2,736 Other operating gains — — — — (341 ) — (341 ) Total costs and expenses 998 — 1,175 1,023 74,674 (2,372 ) 75,498 Operating income (loss) 199 — — (1,023 ) 19,833 — 19,009 Interest expense (2,644 ) (12 ) (190 ) (430 ) (266 ) — (3,542 ) Investment and other income (loss), net 13,638 13,604 12,021 6,694 5,054 (51,236 ) (225 ) Income (loss) before income taxes 11,193 13,592 11,831 5,241 24,621 (51,236 ) 15,242 Income tax (expense) benefit 538 8 40 (4 ) (3,962 ) — (3,380 ) Net income (loss) 11,731 13,600 11,871 5,237 20,659 (51,236 ) 11,862 Less: Net income loss attributable to noncontrolling interests and redeemable subsidiary preferred stock — — — — 131 — 131 Net income (loss) attributable to Comcast Corporation $ 11,731 $ 13,600 $ 11,871 $ 5,237 $ 20,528 $ (51,236 ) $ 11,731 Comprehensive income (loss) attributable to Comcast Corporation $ 10,908 $ 13,623 $ 11,873 $ 5,279 $ 19,553 $ (50,328 ) $ 10,908 Condensed Consolidating Statement of Income For the Year Ended December 31, 2017 (in millions) Comcast Parent Comcast CCCL Parent NBCUniversal Media Parent Non- Elimination Consolidated Revenue: Service revenue $ — $ — $ — $ — $ 85,029 $ — $ 85,029 Management fee revenue 1,128 — 1,109 — — (2,237 ) — Total revenue 1,128 — 1,109 — 85,029 (2,237 ) 85,029 Costs and Expenses: Programming and production — — — — 25,355 — 25,355 Other operating and administrative 766 — 1,109 1,044 24,767 (2,237 ) 25,449 Advertising, marketing and promotion — — — — 6,519 — 6,519 Depreciation 31 — — — 7,883 — 7,914 Amortization 6 — — — 2,210 — 2,216 Other operating gains — — — — (442 ) — (442 ) Total costs and expenses 803 — 1,109 1,044 66,292 (2,237 ) 67,011 Operating income (loss) 325 — — (1,044 ) 18,737 — 18,018 Interest expense (2,172 ) (12 ) (207 ) (456 ) (239 ) — (3,086 ) Investment and other income (loss), net 24,076 21,767 19,610 6,584 5,545 (77,161 ) 421 Income (loss) before income taxes 22,229 21,755 19,403 5,084 24,043 (77,161 ) 15,353 Income tax (expense) benefit 506 156 71 (4 ) 6,840 — 7,569 Net income (loss) 22,735 21,911 19,474 5,080 30,883 (77,161 ) 22,922 Less: Net income attributable to noncontrolling interests and redeemable subsidiary preferred stock — — — — 187 — 187 Net income (loss) attributable to Comcast Corporation $ 22,735 $ 21,911 $ 19,474 $ 5,080 $ 30,696 $ (77,161 ) $ 22,735 Comprehensive income (loss) attributable to Comcast Corporation $ 22,822 $ 21,909 $ 19,477 $ 5,054 $ 30,558 $ (76,998 ) $ 22,822 Condensed Consolidating Statement of Cash Flows For the Year Ended December 31, 2019 (in millions) Comcast Parent Comcast CCCL Parent NBCUniversal Media Parent Non- Elimination Consolidated Net cash provided by (used in) operating activities $ (1,693 ) $ 318 $ (119 ) $ (1,232 ) $ 28,423 $ — $ 25,697 Investing Activities: Net transactions with affiliates 10,218 (318 ) 119 3,354 (13,373 ) — — Capital expenditures (42 ) — — — (9,911 ) — (9,953 ) Cash paid for intangible assets (4 ) — — — (2,471 ) — (2,475 ) Acquisitions and construction of real estate properties (51 ) — — — (3 ) — (54 ) Construction of Universal Beijing Resort — — — — (1,116 ) — (1,116 ) Acquisitions, net of cash acquired — — — — (370 ) — (370 ) Proceeds from sales of businesses and investments — — — — 886 — 886 Purchases of investments (36 ) — — (72 ) (1,791 ) — (1,899 ) Other — — — — 140 — 140 Net cash provided by (used in) investing activities 10,085 (318 ) 119 3,282 (28,009 ) — (14,841 ) Financing Activities: Proceeds from (repayments of) short-term borrowings, net — — — — (1,288 ) — (1,288 ) Proceeds from borrowings 4,741 — — — 738 — 5,479 Proceeds from collateralized obligation — — — — 5,175 — 5,175 Repurchases and repayments of debt (8,821 ) — — (2,010 ) (3,523 ) — (14,354 ) Repurchases of common stock under repurchase program and employee plans (504 ) — — — — — (504 ) Dividends paid (3,735 ) — — — — — (3,735 ) Distributions to noncontrolling interests and dividends for redeemable subsidiary preferred stock — — — — (311 ) — (311 ) Other (78 ) — — (40 ) 475 — 357 Net cash provided by (used in) financing activities (8,397 ) — — (2,050 ) 1,266 — (9,181 ) Impact of foreign currency on cash, cash equivalents and restricted cash 5 — — — — — 5 Increase (decrease) in cash and cash equivalents and restricted cash — — — — 1,680 — 1,680 Cash, cash equivalents and restricted cash, beginning of year — — — 416 3,493 — 3,909 Cash, cash equivalents and restricted cash, end of year $ — $ — $ — $ 416 $ 5,173 $ — $ 5,589 Condensed Consolidating Statement of Cash Flows For the Year Ended December 31, 2018 (in millions) Comcast Parent Comcast Holdings CCCL Parent NBCUniversal Media Parent Non- Elimination Consolidated Net cash provided by (used in) operating activities $ (2,245 ) $ 126 $ (112 ) $ (1,430 ) $ 27,958 $ — $ 24,297 Investing Activities: Net transactions with affiliates (26,179 ) (575 ) 112 1,336 25,306 — — Capital expenditures (27 ) — — — (9,747 ) — (9,774 ) Cash paid for intangible assets (4 ) — — — (1,931 ) — (1,935 ) Acquisitions and construction of real estate properties (105 ) — — — (38 ) — (143 ) Construction of Universal Beijing Resort — — — — (460 ) — (460 ) Acquisitions, net of cash acquired — — — — (38,219 ) — (38,219 ) Proceeds from sales of businesses and investments — — — 68 73 — 141 Purchases of investments (126 ) — — (50 ) (1,081 ) — (1,257 ) Other 148 449 — — 196 — 793 Net cash provided by (used in) investing activities (26,293 ) (126 ) 112 1,354 (25,901 ) — (50,854 ) Financing Activities: Proceeds from (repayments of) short-term borrowings, net (902 ) — — — 1,281 — 379 Proceeds from borrowings 44,113 — — — 668 — 44,781 Repurchases and repayments of debt (5,737 ) — — (4 ) (3,057 ) — (8,798 ) Repurchases of common stock under repurchase program and employee plans (5,320 ) — — — — — (5,320 ) Dividends paid (3,352 ) — — — — — (3,352 ) Distributions to noncontrolling interests and dividends for redeemable subsidiary preferred stock — — — — (277 ) — (277 ) Other (201 ) — — — (72 ) — (273 ) Net cash provided by (used in) financing activities 28,601 — — (4 ) (1,457 ) — 27,140 Impact of foreign currency on cash, cash equivalents and restricted cash (63 ) — — — (182 ) — (245 ) Increase (decrease) in cash and cash equivalents and restricted cash — — — (80 ) 418 — 338 Cash, cash equivalents and restricted cash, beginning of year — — — 496 3,075 — 3,571 Cash, cash equivalents and restricted cash, end of year $ — $ — $ — $ 416 $ 3,493 $ — $ 3,909 Condensed Consolidating Statement of Cash Flows For the Year Ended December 31, 2017 (in millions) Comcast Parent Comcast CCCL Parent NBCUniversal Media Parent Non- Elimination Consolidated Net cash provided by (used in) operating activities $ 151 $ 15 $ (147 ) $ (1,439 ) $ 22,681 $ — $ 21,261 Investing Activities: Net transactions with affiliates 5,578 (5 ) 757 1,447 (7,777 ) — — Capital expenditures (12 ) — — — (9,538 ) — (9,550 ) Cash paid for intangible assets (4 ) — — — (1,601 ) — (1,605 ) Acquisitions and construction of real estate properties (267 ) — — — (151 ) — (418 ) Construction of Universal Beijing Resort — — — — (71 ) — (71 ) Acquisitions, net of cash acquired — — — — (532 ) — (532 ) Proceeds from sales of businesses and investments — — — 14 136 — 150 Purchases of investments (70 ) (10 ) (60 ) (62 ) (2,090 ) — (2,292 ) Other 101 — — 58 626 — 785 Net cash provided by (used in) investing activities 5,326 (15 ) 697 1,457 (20,998 ) — (13,533 ) Financing Activities: Proceeds from (repayments of) short-term borrowings, net (837 ) — — — (1,068 ) — (1,905 ) Proceeds from borrowings 5,997 — — — 5,469 — 11,466 Repurchases and repayments of debt (2,288 ) — (550 ) (4 ) (3,522 ) — (6,364 ) Repurchases of common stock under repurchase program and employee plans (5,435 ) — — — — — (5,435 ) Dividends paid (2,883 ) — — — — — (2,883 ) Purchase of Universal Studios Japan noncontrolling interests — — — — (2,299 ) — (2,299 ) Distributions to noncontrolling interests and dividends for redeemable subsidiary preferred stock — — — — (252 ) — (252 ) Other (31 ) — — — 131 — 100 Net cash provided by (used in) financing activities (5,477 ) — (550 ) (4 ) (1,541 ) — (7,572 ) Increase (decrease) in cash and cash equivalents and restricted cash — — — 14 142 — 156 Cash, cash equivalents and restricted cash, beginning of year — — — 482 2,933 — 3,415 Cash, cash equivalents and restricted cash, end of year $ — $ — $ — $ 496 $ 3,075 $ — $ 3,571 Condensed Consolidating Balance Sheet December 31, 2019 (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 $ — $ — $ — $ 416 $ 5,084 $ — $ 5,500 Receivables, net — — — — 11,292 — 11,292 Programming rights — — — — 3,877 — 3,877 Other current assets 115 19 — 24 4,565 — 4,723 Total current assets 115 19 — 440 24,818 — 25,392 Film and television costs — — — — 8,933 — 8,933 Investments 270 12 156 1,085 5,466 — 6,989 Investment securing collateralized obligation — — — — 694 — 694 Investments in and amounts due from subsidiaries eliminated upon consolidation 164,754 152,179 135,536 55,472 92,925 (600,866 ) — Property and equipment, net 660 — — — 47,662 — 48,322 Goodwill — — — — 68,725 — 68,725 Franchise rights — — — — 59,365 — 59,365 Other intangible assets, net 9 — — — 36,119 — 36,128 Other noncurrent assets, net 1,058 327 — 97 7,919 (535 ) 8,866 Total assets $ 166,866 $ 152,537 $ 135,692 $ 57,094 $ 352,626 $ (601,401 ) $ 263,414 Liabilities and Equity Accounts payable and accrued expenses related to trade creditors $ 58 $ — $ — $ — $ 10,768 $ — $ 10,826 Accrued participations and residuals — — — — 1,730 — 1,730 Deferred revenue — — — — 2,768 — 2,768 Accrued expenses and other current liabilities 2,333 245 388 380 7,170 — 10,516 Current portion of long-term debt 2,731 — — 7 1,714 — 4,452 Total current liabilities 5,122 245 388 387 24,150 — 30,292 Long-term debt, less current portion 75,786 154 2,100 5,752 13,973 — 97,765 Collateralized obligation — — — — 5,166 — 5,166 Deferred income taxes — 350 — 67 28,298 (535 ) 28,180 Other noncurrent liabilities 3,232 145 — 1,634 11,754 — 16,765 Redeemable noncontrolling interests and redeemable subsidiary preferred stock — — — — 1,372 — 1,372 Equity: Common stock 54 — — — — — 54 Other shareholders’ equity 82,672 151,643 133,204 49,254 266,765 (600,866 ) 82,672 Total Comcast Corporation shareholders’ equity 82,726 151,643 133,204 49,254 266,765 (600,866 ) 82,726 Noncontrolling interests — — — — 1,148 — 1,148 Total equity 82,726 151,643 133,204 49,254 267,913 (600,866 ) 83,874 Total liabilities and equity $ 166,866 $ 152,537 $ 135,692 $ 57,094 $ 352,626 $ (601,401 ) $ 263,414 Condensed Consolidating Balance Sheet December 31, 2018 (in millions) Comcast Parent Comcast CCCL Parent NBCUniversal Media Parent 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 Goodwill — — — — 66,154 — 66,154 Franchise Rights — — — — 59,365 — 59,365 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 |