Condensed Consolidating Financial Information | Note 13: 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. In addition, the Comcast and Comcast Cable Communications, LLC $6.25 billion revolving credit facility due 2017 (the “Comcast revolving c redit facility”) and the Comcast commercial paper program are also fully and unconditionally guaranteed by NBCUniversal. The Comcast commercial paper program is supported by the Comcast revolving credit facility. Comcast Parent and CCCL Parent also fully a nd unconditionally guarantee NBCUniversal Enterprise’s $4 billion senior notes, as well as the NBCUniversal Enterprise revolving credit facility and the associated commercial paper program. NBCUniversal Media Parent does not guarantee the NBCUniversal Ente rprise senior notes, 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 n or 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 $3.5 billion of Universal Studios Japan term loans . Condensed Consolidating Balance Sheet March 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 $ - $ - $ - $ 178 $ 5,450 $ - $ 5,628 Receivables, net - - - - 6,375 - 6,375 Programming rights - - - - 1,390 - 1,390 Other current assets 74 - - 24 1,689 - 1,787 Total current assets 74 - - 202 14,904 - 15,180 Film and television costs - - - - 5,768 - 5,768 Investments 41 - - 442 3,155 - 3,638 Investments in and amounts due from subsidiaries eliminated upon consolidation 90,281 113,635 121,305 43,623 110,013 (478,857) - Property and equipment, net 211 - - - 33,911 - 34,122 Franchise rights - - - - 59,364 - 59,364 Goodwill - - - - 33,458 - 33,458 Other intangible assets, net 11 - - - 16,821 - 16,832 Other noncurrent assets, net 1,258 147 - 83 2,059 (1,310) 2,237 Total assets $ 91,876 $ 113,782 $ 121,305 $ 44,350 $ 279,453 $ (480,167) $ 170,599 Liabilities and Equity Accounts payable and accrued expenses related to trade creditors $ 27 $ - $ - $ - $ 6,306 $ - $ 6,333 Accrued participations and residuals - - - - 1,510 - 1,510 Accrued expenses and other current liabilities 1,795 335 405 371 4,216 - 7,122 Current portion of long-term debt 1,749 - - 1,004 1,366 - 4,119 Total current liabilities 3,571 335 405 1,375 13,398 - 19,084 Long-term debt, less current portion 33,406 131 2,650 8,208 7,120 - 51,515 Deferred income taxes - 624 - 68 34,293 (1,164) 33,821 Other noncurrent liabilities 2,257 - - 1,125 7,195 (146) 10,431 Redeemable noncontrolling interests and redeemable subsidiary preferred stock - - - - 1,236 - 1,236 Equity: Common stock 29 - - - - - 29 Other shareholders’ equity 52,613 112,692 118,250 33,574 214,341 (478,857) 52,613 Total Comcast Corporation shareholders’ equity 52,642 112,692 118,250 33,574 214,341 (478,857) 52,642 Noncontrolling interests - - - - 1,870 - 1,870 Total equity 52,642 112,692 118,250 33,574 216,211 (478,857) 54,512 Total liabilities and equity $ 91,876 $ 113,782 $ 121,305 $ 44,350 $ 279,453 $ (480,167) $ 170,599 Condensed Consolidating Balance Sheet December 31, 2015 (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 $ - $ - $ - $ 414 $ 1,881 $ - $ 2,295 Receivables, net - - - - 6,896 - 6,896 Programming rights - - - - 1,213 - 1,213 Other current assets 69 - - 17 1,813 - 1,899 Total current assets 69 - - 431 11,803 - 12,303 Film and television costs - - - - 5,855 - 5,855 Investments 33 - - 430 2,761 - 3,224 Investments in and amounts due from subsidiaries eliminated upon consolidation 87,142 111,241 119,354 42,441 109,598 (469,776) - Property and equipment, net 210 - - - 33,455 - 33,665 Franchise rights - - - - 59,364 - 59,364 Goodwill - - - - 32,945 - 32,945 Other intangible assets, net 12 - - - 16,934 - 16,946 Other noncurrent assets, net 1,301 147 - 78 2,114 (1,368) 2,272 Total assets $ 88,767 $ 111,388 $ 119,354 $ 43,380 $ 274,829 $ (471,144) $ 166,574 Liabilities and Equity Accounts payable and accrued expenses related to trade creditors $ 16 $ - $ - $ - $ 6,199 $ - $ 6,215 Accrued participations and residuals - - - - 1,572 - 1,572 Accrued expenses and other current liabilities 1,789 335 290 389 3,961 - 6,764 Current portion of long-term debt 1,149 - - 1,005 1,473 - 3,627 Total current liabilities 2,954 335 290 1,394 13,205 - 18,178 Long-term debt, less current portion 31,106 130 2,650 8,211 6,897 - 48,994 Deferred income taxes - 624 - 66 34,098 (1,222) 33,566 Other noncurrent liabilities 2,438 - - 1,087 7,258 (146) 10,637 Redeemable noncontrolling interests and redeemable subsidiary preferred stock - - - - 1,221 - 1,221 Equity: Common stock 29 - - - - - 29 Other shareholders’ equity 52,240 110,299 116,414 32,622 210,441 (469,776) 52,240 Total Comcast Corporation shareholders’ equity 52,269 110,299 116,414 32,622 210,441 (469,776) 52,269 Noncontrolling interests - - - - 1,709 - 1,709 Total equity 52,269 110,299 116,414 32,622 212,150 (469,776) 53,978 Total liabilities and equity $ 88,767 $ 111,388 $ 119,354 $ 43,380 $ 274,829 $ (471,144) $ 166,574 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 5,333 (513) 5,525 Advertising, marketing and promotion - - - - 1,467 - 1,467 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 Income For the Three Months Ended March 31, 2015 (in millions) Comcast Parent Comcast Holdings CCCL Parent NBCUniversal Media Parent Non- Guarantor Subsidiaries Elimination and Consolidation Adjustments Consolidated Comcast Corporation Revenue: Service revenue $ - $ - $ - $ - $ 17,853 $ - $ 17,853 Management fee revenue 244 - 237 - - (481) - 244 - 237 - 17,853 (481) 17,853 Costs and Expenses: Programming and production - - - - 5,463 - 5,463 Other operating and administrative 226 - 237 237 4,855 (481) 5,074 Advertising, marketing and promotion - - - - 1,360 - 1,360 Depreciation 8 - - - 1,626 - 1,634 Amortization 1 - - - 431 - 432 235 - 237 237 13,735 (481) 13,963 Operating income (loss) 9 - - (237) 4,118 - 3,890 Other Income (Expense): Interest expense (410) (3) (73) (120) (50) - (656) Investment income (loss), net 1 2 - (6) 36 - 33 Equity in net income (losses) of investees, net 2,322 2,226 1,992 1,231 885 (8,623) 33 Other income (expense), net (5) - - (11) 118 - 102 1,908 2,225 1,919 1,094 989 (8,623) (488) Income (loss) before income taxes 1,917 2,225 1,919 857 5,107 (8,623) 3,402 Income tax (expense) benefit 142 - 25 (5) (1,423) - (1,261) Net income (loss) 2,059 2,225 1,944 852 3,684 (8,623) 2,141 Net (income) loss attributable to noncontrolling interests and redeemable subsidiary preferred stock - - - - (82) - (82) Net income (loss) attributable to Comcast Corporation $ 2,059 $ 2,225 $ 1,944 $ 852 $ 3,602 $ (8,623) $ 2,059 Comprehensive income (loss) attributable to Comcast Corporation $ 2,017 $ 2,209 $ 1,942 $ 801 $ 3,601 $ (8,553) $ 2,017 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 $ (490) $ - $ 78 $ (391) $ 5,913 $ - $ 5,110 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 businesses and 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 and retirements of common stock (1,249) - - - - - (1,249) Dividends paid (611) - - - - - (611) Issuances of common stock 12 - - - - - 12 Distributions to noncontrolling interests and dividends for redeemable subsidiary preferred stock - - - - (77) - (77) Other 97 - - - 23 - 120 Net cash provided by (used in) financing activities 1,172 - - (4) (236) - 932 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 Consolidating Statement of Cash Flows For the Three Months Ended March 31, 2015 (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 $ (294) $ (1) $ 34 $ (361) $ 5,867 $ - $ 5,245 Investing Activities Net transactions with affiliates 3,609 1 (34) 321 (3,897) - - Capital expenditures (6) - - - (1,720) - (1,726) Cash paid for intangible assets - - - - (273) - (273) Acquisitions and construction of real estate properties - - - - (24) - (24) Proceeds from sales of businesses and investments - - - - 180 - 180 Purchases of investments - - - - (32) - (32) Other - - - (5) 186 - 181 Net cash provided by (used in) investing activities 3,603 1 (34) 316 (5,580) - (1,694) Financing Activities Proceeds from (repayments of) short-term borrowings, net - - - - (150) - (150) Proceeds from borrowings - - - - - - - Repurchases and repayments of debt (900) - - (1) (8) - (909) Repurchases and retirements of common stock (2,000) - - - - - (2,000) Dividends paid (572) - - - - - (572) Issuances of common stock 28 - - - - - 28 Distributions to noncontrolling interests and dividends for redeemable subsidiary preferred stock - - - - (62) - (62) Other 135 - - - 6 - 141 Net cash provided by (used in) financing activities (3,309) - - (1) (214) - (3,524) Increase (decrease) in cash and cash equivalents - - - (46) 73 - 27 Cash and cash equivalents, beginning of period - - - 385 3,525 - 3,910 Cash and cash equivalents, end of period $ - $ - $ - $ 339 $ 3,598 $ - $ 3,937 |