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 $4.8 billion aggregate principal amount of senior notes, $1.5 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 subordinated guarantee of the $185 million principal amount currently outstanding of Comcast Holdings’ ZONES due October 2029 . Comcast Parent also provides an unconditional guarantee of the Universal Studios Japan ¥450 billion term loan with a final maturity of March 2022. 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 . Condensed Consolidating Balance Sheet June 30, 2017 (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 $ — $ — $ — $ 310 $ 2,383 $ — $ 2,693 Receivables, net — — — — 7,849 — 7,849 Programming rights — — — — 1,633 — 1,633 Other current assets 67 — — 21 2,569 — 2,657 Total current assets 67 — — 331 14,434 — 14,832 Film and television costs — — — — 6,595 — 6,595 Investments 96 1 15 690 5,719 — 6,521 Investments in and amounts due from subsidiaries eliminated upon consolidation 101,430 126,187 124,549 49,038 110,545 (511,749 ) — Property and equipment, net 434 — — — 36,737 — 37,171 Franchise rights — — — — 59,364 — 59,364 Goodwill — — — — 36,742 — 36,742 Other intangible assets, net 11 — — — 18,896 — 18,907 Other noncurrent assets, net 1,149 658 — 83 2,035 (1,026 ) 2,899 Total assets $ 103,187 $ 126,846 $ 124,564 $ 50,142 $ 291,067 $ (512,775 ) $ 183,031 Liabilities and Equity Accounts payable and accrued expenses related to trade creditors $ 12 $ — $ — $ — $ 6,718 $ — $ 6,730 Accrued participations and residuals — — — — 1,882 — 1,882 Accrued expenses and other current liabilities 1,887 92 295 286 4,746 — 7,306 Current portion of long-term debt 4,032 — — 4 2,322 — 6,358 Total current liabilities 5,931 92 295 290 15,668 — 22,276 Long-term debt, less current portion 39,725 142 2,100 8,204 7,039 — 57,210 Deferred income taxes — 508 — 70 35,886 (1,055 ) 35,409 Other noncurrent liabilities 2,526 — — 1,111 7,171 29 10,837 Redeemable noncontrolling interests and redeemable subsidiary preferred stock — — — — 1,451 — 1,451 Equity: Common stock 56 — — — — — 56 Other shareholders’ equity 54,949 126,104 122,169 40,467 223,009 (511,749 ) 54,949 Total Comcast Corporation shareholders’ equity 55,005 126,104 122,169 40,467 223,009 (511,749 ) 55,005 Noncontrolling interests — — — — 843 — 843 Total equity 55,005 126,104 122,169 40,467 223,852 (511,749 ) 55,848 Total liabilities and equity $ 103,187 $ 126,846 $ 124,564 $ 50,142 $ 291,067 $ (512,775 ) $ 183,031 Condensed Consolidating Balance Sheet December 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 $ — $ — $ — $ 482 $ 2,819 $ — $ 3,301 Receivables, net — — — — 7,955 — 7,955 Programming rights — — — — 1,250 — 1,250 Other current assets 151 — — 36 3,668 — 3,855 Total current assets 151 — — 518 15,692 — 16,361 Film and television costs — — — — 7,252 — 7,252 Investments 75 — — 651 4,521 — 5,247 Investments in and amounts due from subsidiaries eliminated upon consolidation 98,350 120,071 117,696 47,393 97,704 (481,214 ) — Property and equipment, net 298 — — — 35,955 — 36,253 Franchise rights — — — — 59,364 — 59,364 Goodwill — — — — 35,980 — 35,980 Other intangible assets, net 13 — — — 17,261 — 17,274 Other noncurrent assets, net 1,138 638 — 89 1,921 (1,017 ) 2,769 Total assets $ 100,025 $ 120,709 $ 117,696 $ 48,651 $ 275,650 $ (482,231 ) $ 180,500 Liabilities and Equity Accounts payable and accrued expenses related to trade creditors $ 23 $ — $ — $ — $ 6,892 $ — $ 6,915 Accrued participations and residuals — — — — 1,726 — 1,726 Accrued expenses and other current liabilities 1,726 — 341 302 5,045 — 7,414 Current portion of long-term debt 3,739 — 550 4 1,187 — 5,480 Total current liabilities 5,488 — 891 306 14,850 — 21,535 Long-term debt, less current portion 38,123 141 2,100 8,208 6,994 — 55,566 Deferred income taxes — 542 — 70 35,259 (1,017 ) 34,854 Other noncurrent liabilities 2,471 — — 1,166 7,288 — 10,925 Redeemable noncontrolling interests and redeemable subsidiary preferred stock — — — — 1,446 — 1,446 Equity: Common stock 56 — — — — — 56 Other shareholders’ equity 53,887 120,026 114,705 38,901 207,582 (481,214 ) 53,887 Total Comcast Corporation shareholders’ equity 53,943 120,026 114,705 38,901 207,582 (481,214 ) 53,943 Noncontrolling interests — — — — 2,231 — 2,231 Total equity 53,943 120,026 114,705 38,901 209,813 (481,214 ) 56,174 Total liabilities and equity $ 100,025 $ 120,709 $ 117,696 $ 48,651 $ 275,650 $ (482,231 ) $ 180,500 Condensed Consolidating Statement of Income For the Three Months Ended June 30, 2017 (in millions) Comcast Comcast CCCL NBCUniversal Non- Elimination Consolidated Revenue: Service revenue $ — $ — $ — $ — $ 21,165 $ — $ 21,165 Management fee revenue 281 — 277 — — (558 ) — 281 — 277 — 21,165 (558 ) 21,165 Costs and Expenses: Programming and production — — — — 6,341 — 6,341 Other operating and administrative 200 — 277 261 5,880 (558 ) 6,060 Advertising, marketing and promotion — — — — 1,665 — 1,665 Depreciation 7 — — — 1,963 — 1,970 Amortization 1 — — — 570 — 571 208 — 277 261 16,419 (558 ) 16,607 Operating income (loss) 73 — — (261 ) 4,746 — 4,558 Other Income (Expense): Interest expense (531 ) (3 ) (51 ) (116 ) (57 ) — (758 ) Investment income (loss), net — 24 — (16 ) 56 — 64 Equity in net income (losses) of investees, net 2,811 2,613 2,301 1,659 1,291 (10,660 ) 15 Other income (expense), net — — — 18 2 — 20 2,280 2,634 2,250 1,545 1,292 (10,660 ) (659 ) Income (loss) before income taxes 2,353 2,634 2,250 1,284 6,038 (10,660 ) 3,899 Income tax (expense) benefit 160 (7 ) 18 (8 ) (1,527 ) — (1,364 ) Net income (loss) 2,513 2,627 2,268 1,276 4,511 (10,660 ) 2,535 Net (income) loss attributable to noncontrolling interests and redeemable subsidiary preferred stock — — — — (22 ) — (22 ) Net income (loss) attributable to Comcast Corporation $ 2,513 $ 2,627 $ 2,268 $ 1,276 $ 4,489 $ (10,660 ) $ 2,513 Comprehensive income (loss) attributable to Comcast Corporation $ 2,405 $ 2,591 $ 2,269 $ 1,120 $ 4,246 $ (10,226 ) $ 2,405 Condensed Consolidating Statement of Income For the Three Months Ended June 30, 2016 (in millions) Comcast Comcast CCCL NBCUniversal Non- Elimination Consolidated Revenue: Service revenue $ — $ — $ — $ — $ 19,269 $ — $ 19,269 Management fee revenue 266 — 261 — — (527 ) — 266 — 261 — 19,269 (527 ) 19,269 Costs and Expenses: Programming and production — — — — 5,492 — 5,492 Other operating and administrative 285 — 261 222 5,522 (527 ) 5,763 Advertising, marketing and promotion — — — — 1,559 — 1,559 Depreciation 6 — — — 1,862 — 1,868 Amortization 2 — — — 519 — 521 293 — 261 222 14,954 (527 ) 15,203 Operating income (loss) (27 ) — — (222 ) 4,315 — 4,066 Other Income (Expense): Interest expense (478 ) (3 ) (61 ) (112 ) (78 ) — (732 ) Investment income (loss), net 3 1 — (6 ) 60 — 58 Equity in net income (losses) of investees, net 2,354 2,275 2,127 1,288 914 (8,977 ) (19 ) Other income (expense), net — — — (7 ) (8 ) — (15 ) 1,879 2,273 2,066 1,163 888 (8,977 ) (708 ) Income (loss) before income taxes 1,852 2,273 2,066 941 5,203 (8,977 ) 3,358 Income tax (expense) benefit 176 1 21 (8 ) (1,468 ) — (1,278 ) Net income (loss) 2,028 2,274 2,087 933 3,735 (8,977 ) 2,080 Net (income) loss attributable to noncontrolling interests and redeemable subsidiary preferred stock — — — — (52 ) — (52 ) Net income (loss) attributable to Comcast Corporation $ 2,028 $ 2,274 $ 2,087 $ 933 $ 3,683 $ (8,977 ) $ 2,028 Comprehensive income (loss) attributable to Comcast Corporation $ 2,113 $ 2,321 $ 2,087 $ 1,096 $ 4,194 $ (9,698 ) $ 2,113 Condensed Consolidating Statement of Income For the Six Months Ended June 30, 2017 (in millions) Comcast Parent Comcast Holdings CCCL Parent NBCUniversal Media Parent Non- Guarantor Subsidiaries Elimination and Consolidation Adjustments Consolidated Comcast Corporation Revenue: Service revenue $ — $ — $ — $ — $ 41,628 $ — $ 41,628 Management fee revenue 556 — 547 — — (1,103 ) — 556 — 547 — 41,628 (1,103 ) 41,628 Costs and Expenses: Programming and production — — — — 12,415 — 12,415 Other operating and administrative 370 — 547 567 11,506 (1,103 ) 11,887 Advertising, marketing and promotion — — — — 3,195 — 3,195 Depreciation 14 — — — 3,871 — 3,885 Amortization 3 — — — 1,155 — 1,158 387 — 547 567 32,142 (1,103 ) 32,540 Operating income (loss) 169 — — (567 ) 9,486 — 9,088 Other Income (Expense): Interest expense (1,048 ) (6 ) (111 ) (228 ) (120 ) — (1,513 ) Investment income (loss), net 1 52 — (20 ) 90 — 123 Equity in net income (losses) of investees, net 5,650 5,263 4,621 3,256 2,527 (21,266 ) 51 Other income (expense), net — — — 46 9 — 55 4,603 5,309 4,510 3,054 2,506 (21,266 ) (1,284 ) Income (loss) before income taxes 4,772 5,309 4,510 2,487 11,992 (21,266 ) 7,804 Income tax (expense) benefit 307 (16 ) 39 (11 ) (2,941 ) — (2,622 ) Net income (loss) 5,079 5,293 4,549 2,476 9,051 (21,266 ) 5,182 Net (income) loss attributable to noncontrolling interests and redeemable subsidiary preferred stock — — — — (103 ) — (103 ) Net income (loss) attributable to Comcast Corporation $ 5,079 $ 5,293 $ 4,549 $ 2,476 $ 8,948 $ (21,266 ) $ 5,079 Comprehensive income (loss) attributable to Comcast Corporation $ 5,215 $ 5,307 $ 4,551 $ 2,526 $ 8,949 $ (21,333 ) $ 5,215 Condensed Consolidating Statement of Income For the Six Months Ended June 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 $ — $ — $ — $ — $ 38,059 $ — $ 38,059 Management fee revenue 525 — 515 — — (1,040 ) — 525 — 515 — 38,059 (1,040 ) 38,059 Costs and Expenses: Programming and production — — — — 10,923 — 10,923 Other operating and administrative 441 — 515 517 10,856 (1,040 ) 11,289 Advertising, marketing and promotion — — — — 3,025 — 3,025 Depreciation 14 — — — 3,639 — 3,653 Amortization 3 — — — 1,011 — 1,014 458 — 515 517 29,454 (1,040 ) 29,904 Operating income (loss) 67 — — (517 ) 8,605 — 8,155 Other Income (Expense): Interest expense (929 ) (6 ) (120 ) (229 ) (151 ) — (1,435 ) Investment income (loss), net 3 1 — (8 ) 92 — 88 Equity in net income (losses) of investees, net 4,720 4,539 4,241 2,585 1,905 (18,020 ) (30 ) Other income (expense), net — — — 117 (2 ) — 115 3,794 4,534 4,121 2,465 1,844 (18,020 ) (1,262 ) Income (loss) before income taxes 3,861 4,534 4,121 1,948 10,449 (18,020 ) 6,893 Income tax (expense) benefit 301 2 42 (13 ) (2,921 ) — (2,589 ) Net income (loss) 4,162 4,536 4,163 1,935 7,528 (18,020 ) 4,304 Net (income) loss attributable to noncontrolling interests and redeemable subsidiary preferred stock — — — — (142 ) — (142 ) Net income (loss) attributable to Comcast Corporation $ 4,162 $ 4,536 $ 4,163 $ 1,935 $ 7,386 $ (18,020 ) $ 4,162 Comprehensive income (loss) attributable to Comcast Corporation $ 4,337 $ 4,627 $ 4,165 $ 2,242 $ 7,899 $ (18,933 ) $ 4,337 Condensed Consolidating Statement of Cash Flows For the Six Months Ended June 30, 2017 (in millions) Comcast Comcast CCCL NBCUniversal Non- Elimination Consolidated Net cash provided by (used in) operating activities $ (465 ) $ 102 $ (116 ) $ (776 ) $ 12,069 $ — $ 10,814 Investing Activities Net transactions with affiliates 2,559 (102 ) 666 605 (3,728 ) — — Capital expenditures (3 ) — — — (4,402 ) — (4,405 ) Cash paid for intangible assets (2 ) — — — (834 ) — (836 ) Acquisitions and construction of real estate properties (143 ) — — — (107 ) — (250 ) Acquisitions, net of cash acquired — — — — (398 ) — (398 ) Proceeds from sales of investments — — — 10 47 — 57 Purchases of investments (20 ) — — (57 ) (1,748 ) — (1,825 ) Other 101 — — 49 20 — 170 Net cash provided by (used in) investing activities 2,492 (102 ) 666 607 (11,150 ) — (7,487 ) Financing Activities Proceeds from (repayments of) short-term borrowings, net (627 ) — — — (1,068 ) — (1,695 ) Proceeds from borrowings 3,500 — — — 5,463 — 8,963 Repurchases and repayments of debt (1,000 ) — (550 ) (3 ) (3,414 ) — (4,967 ) Repurchases of common stock under repurchase program and employee plans (2,476 ) — — — — — (2,476 ) Dividends paid (1,404 ) — — — — — (1,404 ) Purchase of Universal Studios Japan noncontrolling interests — — — — (2,299 ) — (2,299 ) Issuances of common stock — — — — — — — Distributions to noncontrolling interests and dividends for redeemable subsidiary preferred stock — — — — (137 ) — (137 ) Other (20 ) — — — 100 — 80 Net cash provided by (used in) financing activities (2,027 ) — (550 ) (3 ) (1,355 ) — (3,935 ) Increase (decrease) in cash and cash equivalents — — — (172 ) (436 ) — (608 ) Cash and cash equivalents, beginning of period — — — 482 2,819 — 3,301 Cash and cash equivalents, end of period $ — $ — $ — $ 310 $ 2,383 $ — $ 2,693 Condensed Consolidating Statement of Cash Flows For the Six Months Ended June 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 $ (367 ) $ — $ (84 ) $ (809 ) $ 11,054 $ — $ 9,794 Investing Activities Net transactions with affiliates 880 — 84 1,579 (2,543 ) — — Capital expenditures (7 ) — — — (4,149 ) — (4,156 ) Cash paid for intangible assets (3 ) — — — (734 ) — (737 ) Acquisitions and construction of real estate properties — — — — (211 ) — (211 ) Acquisitions, net of cash acquired — — — — (126 ) — (126 ) Proceeds from sales of investments — — — 102 36 — 138 Purchases of investments (15 ) — — (2 ) (563 ) — (580 ) Other (164 ) — — (35 ) 43 — (156 ) Net cash provided by (used in) investing activities 691 — 84 1,644 (8,247 ) — (5,828 ) Financing Activities Proceeds from (repayments of) short-term borrowings, net (400 ) — — — 605 — 205 Proceeds from borrowings 4,753 — — — — — 4,753 Repurchases and repayments of debt (750 ) — — (1,004 ) (797 ) — (2,551 ) Repurchases of common stock under repurchase program and employee plans (2,636 ) — — — — — (2,636 ) Dividends paid (1,281 ) — — — — — (1,281 ) Issuances of common stock 19 — — — — — 19 Distributions to noncontrolling interests and dividends for redeemable subsidiary preferred stock — — — — (125 ) — (125 ) Other (29 ) — — 25 24 — 20 Net cash provided by (used in) financing activities (324 ) — — (979 ) (293 ) — (1,596 ) Increase (decrease) in cash and cash equivalents — — — (144 ) 2,514 — 2,370 Cash and cash equivalents, beginning of period — — — 414 1,881 — 2,295 Cash and cash equivalents, end of period $ — $ — $ — $ 270 $ 4,395 $ — $ 4,665 |