Condensed Consolidating Financial Information | Note 14: Condensed Consolidating Financial Information Comcast (“Comcast Parent”), Comcast Cable Communications, LLC (“CCCL Parent”), and NBCUniversal (“NBCUniversal Media Parent”) have fully and unconditionally guarante ed 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 of senior notes, revolving credit facility and commercial paper program. NBCUniversa l Medi a Parent does not guarantee NBCUniversal Enterprise ’s 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 amoun t currently outstanding of Comcast Holdings’ ZONES due November 2029 or the $3.8 billion of Universal Studios Japan term loans . Condensed Consolidating Balance Sheet September 30, 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 $ - $ - $ - $ 576 $ 2,231 $ - $ 2,807 Receivables, net - - - - 7,533 - 7,533 Programming rights - - - - 1,369 - 1,369 Other current assets 70 - - 16 3,433 - 3,519 Total current assets 70 - - 592 14,566 - 15,228 Film and television costs - - - - 7,153 - 7,153 Investments 58 - - 449 3,350 - 3,857 Investments in and amounts due from subsidiaries eliminated upon consolidation 96,542 119,137 125,719 47,218 119,344 (507,960) - Property and equipment, net 244 - - - 35,412 - 35,656 Franchise rights - - - - 59,364 - 59,364 Goodwill - - - - 36,652 - 36,652 Other intangible assets, net 10 - - - 17,346 - 17,356 Other noncurrent assets, net 1,388 147 - 89 2,328 (1,294) 2,658 Total assets $ 98,312 $ 119,284 $ 125,719 $ 48,348 $ 295,515 $ (509,254) $ 177,924 Liabilities and Equity Accounts payable and accrued expenses related to trade creditors $ 7 $ - $ - $ - $ 6,587 $ - $ 6,594 Accrued participations and residuals - - - - 1,570 - 1,570 Accrued expenses and other current liabilities 1,448 335 224 361 4,173 - 6,541 Current portion of long-term debt 1,504 - 550 4 1,275 - 3,333 Total current liabilities 2,959 335 774 365 13,605 - 18,038 Long-term debt, less current portion 39,177 138 2,100 8,208 7,472 - 57,095 Deferred income taxes - 561 - 93 35,017 (1,148) 34,523 Other noncurrent liabilities 2,695 - - 1,160 7,410 (146) 11,119 Redeemable noncontrolling interests and redeemable subsidiary preferred stock - - - - 1,326 - 1,326 Equity: Common stock 28 - - - - - 28 Other shareholders’ equity 53,453 118,250 122,845 38,522 228,343 (507,960) 53,453 Total Comcast Corporation shareholders’ equity 53,481 118,250 122,845 38,522 228,343 (507,960) 53,481 Noncontrolling interests - - - - 2,342 - 2,342 Total equity 53,481 118,250 122,845 38,522 230,685 (507,960) 55,823 Total liabilities and equity $ 98,312 $ 119,284 $ 125,719 $ 48,348 $ 295,515 $ (509,254) $ 177,924 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 September 30, 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 $ - $ - $ - $ - $ 21,319 $ - $ 21,319 Management fee revenue 268 - 263 - - (531) - 268 - 263 - 21,319 (531) 21,319 Costs and Expenses: Programming and production - - - - 7,003 - 7,003 Other operating and administrative 194 - 263 222 5,846 (531) 5,994 Advertising, marketing and promotion - - - - 1,487 - 1,487 Depreciation 7 - - - 1,858 - 1,865 Amortization 1 - - - 529 - 530 202 - 263 222 16,723 (531) 16,879 Operating income (loss) 66 - - (222) 4,596 - 4,440 Other Income (Expense): Interest expense (502) (3) (59) (113) (74) - (751) Investment income (loss), net 3 (4) - (12) 93 - 80 Equity in net income (losses) of investees, net 2,519 2,385 2,134 1,644 1,255 (9,971) (34) Other income (expense), net - - - (2) (9) - (11) 2,020 2,378 2,075 1,517 1,265 (9,971) (716) Income (loss) before income taxes 2,086 2,378 2,075 1,295 5,861 (9,971) 3,724 Income tax (expense) benefit 151 2 21 (6) (1,568) - (1,400) Net income (loss) 2,237 2,380 2,096 1,289 4,293 (9,971) 2,324 Net (income) loss attributable to noncontrolling interests and redeemable subsidiary preferred stock - - - - (87) - (87) Net income (loss) attributable to Comcast Corporation $ 2,237 $ 2,380 $ 2,096 $ 1,289 $ 4,206 $ (9,971) $ 2,237 Comprehensive income (loss) attributable to Comcast Corporation $ 2,270 $ 2,388 $ 2,096 $ 1,310 $ 4,235 $ (10,029) $ 2,270 Condensed Consolidating Statement of Income For the Three Months Ended September 30, 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 $ - $ - $ - $ - $ 18,669 $ - $ 18,669 Management fee revenue 251 - 244 - - (495) - 251 - 244 - 18,669 (495) 18,669 Costs and Expenses: Programming and production - - - - 5,582 - 5,582 Other operating and administrative 146 - 244 235 5,260 (495) 5,390 Advertising, marketing and promotion - - - - 1,513 - 1,513 Depreciation 8 - - - 1,689 - 1,697 Amortization 1 - - - 485 - 486 155 - 244 235 14,529 (495) 14,668 Operating income (loss) 96 - - (235) 4,140 - 4,001 Other Income (Expense): Interest expense (428) (3) (65) (111) (52) - (659) Investment income (loss), net 3 (4) - (3) (22) - (26) Equity in net income (losses) of investees, net 2,210 2,123 1,981 1,289 928 (8,530) 1 Other income (expense), net - - - (7) (46) - (53) 1,785 2,116 1,916 1,168 808 (8,530) (737) Income (loss) before income taxes 1,881 2,116 1,916 933 4,948 (8,530) 3,264 Income tax (expense) benefit 115 2 23 (6) (1,357) - (1,223) Net income (loss) 1,996 2,118 1,939 927 3,591 (8,530) 2,041 Net (income) loss attributable to noncontrolling interests and redeemable subsidiary preferred stock - - - - (45) - (45) Net income (loss) attributable to Comcast Corporation $ 1,996 $ 2,118 $ 1,939 $ 927 $ 3,546 $ (8,530) $ 1,996 Comprehensive income (loss) attributable to Comcast Corporation $ 1,967 $ 2,112 $ 1,940 $ 902 $ 3,546 $ (8,500) $ 1,967 Condensed Consolidating Statement of Income For the Nine Months Ended September 30, 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 $ - $ - $ - $ - $ 59,378 $ - $ 59,378 Management fee revenue 793 - 778 - - (1,571) - 793 - 778 - 59,378 (1,571) 59,378 Costs and Expenses: Programming and production - - - - 17,926 - 17,926 Other operating and administrative 635 - 778 739 16,699 (1,571) 17,280 Advertising, marketing and promotion - - - - 4,515 - 4,515 Depreciation 21 - - - 5,497 - 5,518 Amortization 4 - - - 1,540 - 1,544 660 - 778 739 46,177 (1,571) 46,783 Operating income (loss) 133 - - (739) 13,201 - 12,595 Other Income (Expense): Interest expense (1,431) (9) (179) (342) (225) - (2,186) Investment income (loss), net 6 (3) - (20) 185 - 168 Equity in net income (losses) of investees, net 7,239 6,924 6,375 4,229 3,160 (27,991) (64) Other income (expense), net - - - 115 (11) - 104 5,814 6,912 6,196 3,982 3,109 (27,991) (1,978) Income (loss) before income taxes 5,947 6,912 6,196 3,243 16,310 (27,991) 10,617 Income tax (expense) benefit 452 4 63 (19) (4,489) - (3,989) Net income (loss) 6,399 6,916 6,259 3,224 11,821 (27,991) 6,628 Net (income) loss attributable to noncontrolling interests and redeemable subsidiary preferred stock - - - - (229) - (229) Net income (loss) attributable to Comcast Corporation $ 6,399 $ 6,916 $ 6,259 $ 3,224 $ 11,592 $ (27,991) $ 6,399 Comprehensive income (loss) attributable to Comcast Corporation $ 6,607 $ 7,015 $ 6,261 $ 3,552 $ 12,134 $ (28,962) $ 6,607 Condensed Consolidating Statement of Income For the Nine Months Ended September 30, 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 $ - $ - $ - $ - $ 55,265 $ - $ 55,265 Management fee revenue 747 - 727 - - (1,474) - 747 - 727 - 55,265 (1,474) 55,265 Costs and Expenses: Programming and production - - - - 16,714 - 16,714 Other operating and administrative 597 - 727 727 15,161 (1,474) 15,738 Advertising, marketing and promotion - - - - 4,407 - 4,407 Depreciation 23 - - - 4,982 - 5,005 Amortization 4 - - - 1,401 - 1,405 624 - 727 727 42,665 (1,474) 43,269 Operating income (loss) 123 - - (727) 12,600 - 11,996 Other Income (Expense): Interest expense (1,310) (9) (211) (347) (151) - (2,028) Investment income (loss), net 4 (3) - (17) 40 - 24 Equity in net income (losses) of investees, net 6,963 6,511 5,993 3,801 2,489 (25,959) (202) Other income (expense), net (3) - - (2) 369 - 364 5,654 6,499 5,782 3,435 2,747 (25,959) (1,842) Income (loss) before income taxes 5,777 6,499 5,782 2,708 15,347 (25,959) 10,154 Income tax (expense) benefit 415 4 74 (17) (4,273) - (3,797) Net income (loss) 6,192 6,503 5,856 2,691 11,074 (25,959) 6,357 Net (income) loss attributable to noncontrolling interests and redeemable subsidiary preferred stock - - - - (165) - (165) Net income (loss) attributable to Comcast Corporation $ 6,192 $ 6,503 $ 5,856 $ 2,691 $ 10,909 $ (25,959) $ 6,192 Comprehensive income (loss) attributable to Comcast Corporation $ 6,143 $ 6,489 $ 5,855 $ 2,639 $ 10,908 $ (25,891) $ 6,143 Condensed Consolidating Statement of Cash Flows For the Nine Months Ended September 30, 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 $ (1,129) $ - $ (179) $ (1,068) $ 15,873 $ - $ 13,497 Investing Activities Net transactions with affiliates (1,746) - 179 2,150 (583) - - Capital expenditures (9) - - - (6,553) - (6,562) Cash paid for intangible assets (4) - - - (1,159) - (1,163) Acquisitions and construction of real estate properties (2) - - - (301) - (303) Acquisitions, net of cash acquired - - - - (3,904) - (3,904) Proceeds from sales of businesses and investments - - - 104 84 - 188 Purchases of investments (23) - - (9) (586) - (618) Deposits - - - - (1,761) - (1,761) Other (108) - - (35) 114 - (29) Net cash provided by (used in) investing activities (1,892) - 179 2,210 (14,649) - (14,152) Financing Activities Proceeds from (repayments of) short-term borrowings, net 105 - - - 505 - 610 Proceeds from borrowings 9,231 - - - - - 9,231 Repurchases and repayments of debt (750) - - (1,005) (1,239) - (2,994) Repurchases and retirements of common stock (3,762) - - - - - (3,762) Dividends paid (1,944) - - - - - (1,944) Issuances of common stock 23 - - - - - 23 Distributions to noncontrolling interests and dividends for redeemable subsidiary preferred stock - - - - (194) - (194) Other 118 - - 25 54 - 197 Net cash provided by (used in) financing activities 3,021 - - (980) (874) - 1,167 Increase (decrease) in cash and cash equivalents - - - 162 350 - 512 Cash and cash equivalents, beginning of period - - - 414 1,881 - 2,295 Cash and cash equivalents, end of period $ - $ - $ - $ 576 $ 2,231 $ - $ 2,807 Condensed Consolidating Statement of Cash Flows For the Nine Months Ended September 30, 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 $ (725) $ 51 $ (24) $ (1,019) $ 15,530 $ - $ 13,813 Investing Activities Net transactions with affiliates 6,786 (51) 697 2,249 (9,681) - - Capital expenditures (19) - - - (5,843) - (5,862) Cash paid for intangible assets (3) - - - (913) - (916) Acquisitions and construction of real estate properties - - - - (116) - (116) Acquisitions, net of cash acquired - - - - (286) - (286) Proceeds from sales of businesses and investments - - - 1 419 - 420 Purchases of investments (3) - - (400) (309) - (712) Other 7 - - (5) 266 - 268 Net cash provided by (used in) investing activities 6,768 (51) 697 1,845 (16,463) - (7,204) Financing Activities Proceeds from (repayments of) short-term borrowings, net - - - - (220) - (220) Proceeds from borrowings 3,996 - - - - - 3,996 Repurchases and repayments of debt (2,650) - (673) (1,002) (28) - (4,353) Repurchases and retirements of common stock (5,770) - - - - - (5,770) Dividends paid (1,823) - - - - - (1,823) Issuances of common stock 35 - - - - - 35 Distributions to noncontrolling interests and dividends for redeemable subsidiary preferred stock - - - - (178) - (178) Other 169 - - - (482) - (313) Net cash provided by (used in) financing activities (6,043) - (673) (1,002) (908) - (8,626) Increase (decrease) in cash and cash equivalents - - - (176) (1,841) - (2,017) Cash and cash equivalents, beginning of period - - - 385 3,525 - 3,910 Cash and cash equivalents, end of period $ - $ - $ - $ 209 $ 1,684 $ - $ 1,893 |