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 guarantee of the Universal Studios Japan ¥450 billion term loans with a final maturity of March 2022. Comcast Parent also 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 . Condensed Consolidating Balance Sheet September 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 $ — $ — $ — $ 260 $ 3,854 $ — $ 4,114 Receivables, net — — — — 7,915 — 7,915 Programming rights — — — — 1,779 — 1,779 Other current assets 65 — — 30 2,057 — 2,152 Total current assets 65 — — 290 15,605 — 15,960 Film and television costs — — — — 6,796 — 6,796 Investments 132 11 79 691 5,782 — 6,695 Investments in and amounts due from subsidiaries eliminated upon consolidation 102,930 128,663 126,361 50,474 111,087 (519,515 ) — Property and equipment, net 482 — — — 37,374 — 37,856 Franchise rights — — — — 59,364 — 59,364 Goodwill — — — — 36,752 — 36,752 Other intangible assets, net 11 — — — 18,722 — 18,733 Other noncurrent assets, net 1,178 687 — 86 2,249 (1,055 ) 3,145 Total assets $ 104,798 $ 129,361 $ 126,440 $ 51,541 $ 293,731 $ (520,570 ) $ 185,301 Liabilities and Equity Accounts payable and accrued expenses related to trade creditors $ 17 $ — $ — $ — $ 6,959 $ — $ 6,976 Accrued participations and residuals — — — — 1,811 — 1,811 Accrued expenses and other current liabilities 1,640 92 208 394 5,087 — 7,421 Current portion of long-term debt 2,913 — — 4 2,324 — 5,241 Total current liabilities 4,570 92 208 398 16,181 — 21,449 Long-term debt, less current portion 42,237 139 2,100 8,204 7,040 — 59,720 Deferred income taxes — 492 — 70 36,124 (1,084 ) 35,602 Other noncurrent liabilities 2,564 — — 1,138 7,183 29 10,914 Redeemable noncontrolling interests and redeemable subsidiary preferred stock — — — — 1,353 — 1,353 Equity: Common stock 55 — — — — — 55 Other shareholders’ equity 55,372 128,638 124,132 41,731 225,014 (519,515 ) 55,372 Total Comcast Corporation shareholders’ equity 55,427 128,638 124,132 41,731 225,014 (519,515 ) 55,427 Noncontrolling interests — — — — 836 — 836 Total equity 55,427 128,638 124,132 41,731 225,850 (519,515 ) 56,263 Total liabilities and equity $ 104,798 $ 129,361 $ 126,440 $ 51,541 $ 293,731 $ (520,570 ) $ 185,301 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 September 30, 2017 (in millions) Comcast Comcast CCCL NBCUniversal Non- Elimination Consolidated Revenue: Service revenue $ — $ — $ — $ — $ 20,983 $ — $ 20,983 Management fee revenue 285 — 280 — — (565 ) — 285 — 280 — 20,983 (565 ) 20,983 Costs and Expenses: Programming and production — — — — 6,077 — 6,077 Other operating and administrative 183 — 280 277 6,248 (565 ) 6,423 Advertising, marketing and promotion — — — — 1,553 — 1,553 Depreciation 7 — — — 1,984 — 1,991 Amortization 1 — — — 588 — 589 Other operating gains — — — — (442 ) — (442 ) 191 — 280 277 16,008 (565 ) 16,191 Operating income (loss) 94 — — (277 ) 4,975 — 4,792 Other Income (Expense): Interest expense (544 ) (3 ) (48 ) (116 ) (55 ) — (766 ) Investment income (loss), net (2 ) 32 — (9 ) 61 — 82 Equity in net income (losses) of investees, net 2,944 2,483 1,992 2,221 1,786 (11,465 ) (39 ) Other income (expense), net — — — 12 15 — 27 2,398 2,512 1,944 2,108 1,807 (11,465 ) (696 ) Income (loss) before income taxes 2,492 2,512 1,944 1,831 6,782 (11,465 ) 4,096 Income tax (expense) benefit 158 (10 ) 17 (6 ) (1,572 ) — (1,413 ) Net income (loss) 2,650 2,502 1,961 1,825 5,210 (11,465 ) 2,683 Net (income) loss attributable to noncontrolling interests and redeemable subsidiary preferred stock — — — — (33 ) — (33 ) Net income (loss) attributable to Comcast Corporation $ 2,650 $ 2,502 $ 1,961 $ 1,825 $ 5,177 $ (11,465 ) $ 2,650 Comprehensive income (loss) attributable to Comcast Corporation $ 2,603 $ 2,486 $ 1,965 $ 1,740 $ 5,049 $ (11,240 ) $ 2,603 Condensed Consolidating Statement of Income For the Three Months Ended September 30, 2016 (in millions) Comcast Comcast CCCL NBCUniversal Non- Elimination Consolidated 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 5,848 (531 ) 5,996 Advertising, marketing and promotion — — — — 1,485 — 1,485 Depreciation 7 — — — 1,858 — 1,865 Amortization 1 — — — 529 — 530 Other operating gains — — — — — — — 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 Nine Months Ended September 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 $ — $ — $ — $ — $ 62,611 $ — $ 62,611 Management fee revenue 841 — 827 — — (1,668 ) — 841 — 827 — 62,611 (1,668 ) 62,611 Costs and Expenses: Programming and production — — — — 18,492 — 18,492 Other operating and administrative 553 — 827 844 17,754 (1,668 ) 18,310 Advertising, marketing and promotion — — — — 4,748 — 4,748 Depreciation 21 — — — 5,855 — 5,876 Amortization 4 — — — 1,743 — 1,747 Other operating gains — — — — (442 ) — (442 ) 578 — 827 844 48,150 (1,668 ) 48,731 Operating income (loss) 263 — — (844 ) 14,461 — 13,880 Other Income (Expense): Interest expense (1,592 ) (9 ) (159 ) (344 ) (175 ) — (2,279 ) Investment income (loss), net (1 ) 84 — (29 ) 151 — 205 Equity in net income (losses) of investees, net 8,594 7,746 6,613 5,477 4,313 (32,731 ) 12 Other income (expense), net — — — 58 24 — 82 7,001 7,821 6,454 5,162 4,313 (32,731 ) (1,980 ) Income (loss) before income taxes 7,264 7,821 6,454 4,318 18,774 (32,731 ) 11,900 Income tax (expense) benefit 465 (26 ) 56 (17 ) (4,513 ) — (4,035 ) Net income (loss) 7,729 7,795 6,510 4,301 14,261 (32,731 ) 7,865 Net (income) loss attributable to noncontrolling interests and redeemable subsidiary preferred stock — — — — (136 ) — (136 ) Net income (loss) attributable to Comcast Corporation $ 7,729 $ 7,795 $ 6,510 $ 4,301 $ 14,125 $ (32,731 ) $ 7,729 Comprehensive income (loss) attributable to Comcast Corporation $ 7,818 $ 7,793 $ 6,516 $ 4,266 $ 13,998 $ (32,573 ) $ 7,818 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 16,704 (1,571 ) 17,285 Advertising, marketing and promotion — — — — 4,510 — 4,510 Depreciation 21 — — — 5,497 — 5,518 Amortization 4 — — — 1,540 — 1,544 Other operating gains — — — — — — — 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 Cash Flows For the Nine Months Ended September 30, 2017 (in millions) Comcast Comcast CCCL NBCUniversal Non- Elimination Consolidated Net cash provided by (used in) operating activities $ (931 ) $ 91 $ (233 ) $ (1,054 ) $ 18,088 $ — $ 15,961 Investing Activities Net transactions with affiliates 4,216 (91 ) 818 833 (5,776 ) — — Capital expenditures (6 ) — — — (6,833 ) — (6,839 ) Cash paid for intangible assets (2 ) — — — (1,238 ) — (1,240 ) Acquisitions and construction of real estate properties (190 ) — — — (135 ) — (325 ) Acquisitions, net of cash acquired — — — — (429 ) — (429 ) Proceeds from sales of investments — — — 10 110 — 120 Purchases of investments (56 ) — (35 ) (57 ) (1,916 ) — (2,064 ) Deposits — — — — — — — Other 101 — — 49 600 — 750 Net cash provided by (used in) investing activities 4,063 (91 ) 783 835 (15,617 ) — (10,027 ) Financing Activities Proceeds from (repayments of) short-term borrowings, net (1,739 ) — — — (1,068 ) — (2,807 ) Proceeds from borrowings 5,997 — — — 5,463 — 11,460 Repurchases and repayments of debt (1,000 ) — (550 ) (3 ) (3,468 ) — (5,021 ) Repurchases of common stock under repurchase program and employee plans (4,212 ) — — — — — (4,212 ) Dividends paid (2,147 ) — — — — — (2,147 ) 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 — — — — (198 ) — (198 ) Other (31 ) — — — 134 — 103 Net cash provided by (used in) financing activities (3,132 ) — (550 ) (3 ) (1,436 ) — (5,121 ) Increase (decrease) in cash and cash equivalents — — — (222 ) 1,035 — 813 Cash and cash equivalents, beginning of period — — — 482 2,819 — 3,301 Cash and cash equivalents, end of period $ — $ — $ — $ 260 $ 3,854 $ — $ 4,114 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 $ (637 ) $ — $ (179 ) $ (1,068 ) $ 15,873 $ — $ 13,989 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 investments — — — 104 84 — 188 Purchases of investments (23 ) — — (9 ) (586 ) — (618 ) Deposits — — — — (1,748 ) — (1,748 ) Other (108 ) — — (35 ) 101 — (42 ) 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 of common stock under repurchase program and employee plans (4,061 ) — — — — — (4,061 ) 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 (75 ) — — 25 54 — 4 Net cash provided by (used in) financing activities 2,529 — — (980 ) (874 ) — 675 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 |