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 $3.3 billion principal amount of senior notes, 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 . 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 or the $3.4 billion of Universal Studios Japan term loans. Condensed Consolidating Balance Sheet March 31, 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 $ — $ — $ — $ 270 $ 3,752 $ — $ 4,022 Receivables, net — — — — 7,525 — 7,525 Programming rights — — — — 1,479 — 1,479 Other current assets 96 — — 60 2,063 — 2,219 Total current assets 96 — — 330 14,819 — 15,245 Film and television costs — — — — 6,968 — 6,968 Investments 84 — 10 657 5,187 — 5,938 Investments in and amounts due from subsidiaries eliminated upon consolidation 100,103 123,806 120,362 49,537 104,918 (498,726 ) — Property and equipment, net 364 — — — 36,262 — 36,626 Franchise rights — — — — 59,364 — 59,364 Goodwill — — — — 36,592 — 36,592 Other intangible assets, net 12 — — — 19,002 — 19,014 Other noncurrent assets, net 1,115 666 — 80 1,876 (1,005 ) 2,732 Total assets $ 101,774 $ 124,472 $ 120,372 $ 50,604 $ 284,988 $ (499,731 ) $ 182,479 Liabilities and Equity Accounts payable and accrued expenses related to trade creditors $ 17 $ — $ — $ — $ 6,641 $ — $ 6,658 Accrued participations and residuals — — — — 1,811 — 1,811 Accrued expenses and other current liabilities 1,582 — 211 361 4,942 — 7,096 Current portion of long-term debt 1,905 — 550 4 1,050 — 3,509 Total current liabilities 3,504 — 761 365 14,444 — 19,074 Long-term debt, less current portion 40,711 143 2,100 8,204 7,118 — 58,276 Deferred income taxes — 524 — 69 35,760 (1,005 ) 35,348 Other noncurrent liabilities 2,500 — — 1,103 7,074 — 10,677 Redeemable noncontrolling interests and redeemable subsidiary preferred stock — — — — 1,456 — 1,456 Equity: Common stock 56 — — — — — 56 Other shareholders’ equity 55,003 123,805 117,511 40,863 216,547 (498,726 ) 55,003 Total Comcast Corporation shareholders’ equity 55,059 123,805 117,511 40,863 216,547 (498,726 ) 55,059 Noncontrolling interests — — — — 2,589 — 2,589 Total equity 55,059 123,805 117,511 40,863 219,136 (498,726 ) 57,648 Total liabilities and equity $ 101,774 $ 124,472 $ 120,372 $ 50,604 $ 284,988 $ (499,731 ) $ 182,479 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 March 31, 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 $ — $ — $ — $ — $ 20,463 $ — $ 20,463 Management fee revenue 275 — 270 — — (545 ) — 275 — 270 — 20,463 (545 ) 20,463 Costs and Expenses: Programming and production — — — — 6,074 — 6,074 Other operating and administrative 170 — 270 306 5,626 (545 ) 5,827 Advertising, marketing and promotion — — — — 1,530 — 1,530 Depreciation 7 — — — 1,908 — 1,915 Amortization 2 — — — 585 — 587 179 — 270 306 15,723 (545 ) 15,933 Operating income (loss) 96 — — (306 ) 4,740 — 4,530 Other Income (Expense): Interest expense (517 ) (3 ) (60 ) (112 ) (63 ) — (755 ) Investment income (loss), net 1 28 — (4 ) 34 — 59 Equity in net income (losses) of investees, net 2,839 2,650 2,320 1,597 1,236 (10,606 ) 36 Other income (expense), net — — — 28 7 — 35 2,323 2,675 2,260 1,509 1,214 (10,606 ) (625 ) Income (loss) before income taxes 2,419 2,675 2,260 1,203 5,954 (10,606 ) 3,905 Income tax (expense) benefit 147 (9 ) 21 (3 ) (1,414 ) — (1,258 ) Net income (loss) 2,566 2,666 2,281 1,200 4,540 (10,606 ) 2,647 Net (income) loss attributable to noncontrolling interests and redeemable subsidiary preferred stock — — — — (81 ) — (81 ) Net income (loss) attributable to Comcast Corporation $ 2,566 $ 2,666 $ 2,281 $ 1,200 $ 4,459 $ (10,606 ) $ 2,566 Comprehensive income (loss) attributable to Comcast Corporation $ 2,810 $ 2,716 $ 2,282 $ 1,406 $ 4,703 $ (11,107 ) $ 2,810 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 5,334 (513 ) 5,526 Advertising, marketing and promotion — — — — 1,466 — 1,466 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 Cash Flows For the Three Months Ended March 31, 2017 (in millions) Comcast Comcast CCCL NBCUniversal Non- Elimination Consolidated Net cash provided by (used in) operating activities $ (453 ) $ (10 ) $ (168 ) $ (330 ) $ 6,617 $ — $ 5,656 Investing Activities Net transactions with affiliates 1,385 10 168 115 (1,678 ) — — Capital expenditures (1 ) — — — (2,077 ) — (2,078 ) Cash paid for intangible assets — — — — (416 ) — (416 ) Acquisitions and construction of real estate properties (69 ) — — — (61 ) — (130 ) Acquisitions, net of cash acquired — — — — (216 ) — (216 ) Proceeds from sales of investments — — — 10 41 — 51 Purchases of investments (9 ) — — (4 ) (1,049 ) — (1,062 ) Other 55 — — — 2 — 57 Net cash provided by (used in) investing activities 1,361 10 168 121 (5,454 ) — (3,794 ) Financing Activities Proceeds from (repayments of) short-term borrowings, net (1,739 ) — — — (154 ) — (1,893 ) Proceeds from borrowings 3,500 — — — — — 3,500 Repurchases and repayments of debt (1,000 ) — — (3 ) (56 ) — (1,059 ) Repurchases of common stock under repurchase program and employee plans (996 ) — — — — — (996 ) Dividends paid (657 ) — — — — — (657 ) Issuances of common stock — — — — — — — Distributions to noncontrolling interests and dividends for redeemable subsidiary preferred stock — — — — (72 ) — (72 ) Other (16 ) — — — 52 — 36 Net cash provided by (used in) financing activities (908 ) — — (3 ) (230 ) — (1,141 ) Increase (decrease) in cash and cash equivalents — — — (212 ) 933 — 721 Cash and cash equivalents, beginning of period — — — 482 2,819 — 3,301 Cash and cash equivalents, end of period $ — $ — $ — $ 270 $ 3,752 $ — $ 4,022 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 $ (201 ) $ — $ 78 $ (391 ) $ 5,913 $ — $ 5,399 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 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 of common stock under repurchase program and employee plans (1,427 ) — — — — — (1,427 ) Dividends paid (611 ) — — — — — (611 ) Issuances of common stock 12 — — — — — 12 Distributions to noncontrolling interests and dividends for redeemable subsidiary preferred stock — — — — (77 ) — (77 ) Other (14 ) — — — 23 — 9 Net cash provided by (used in) financing activities 883 — — (4 ) (236 ) — 643 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 |