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 ¥430 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 Statement of Income For the Three Months Ended March 31, 2018 (in millions) Comcast Comcast CCCL NBCUniversal Non- Elimination Consolidated Revenue: Service revenue $ — $ — $ — $ — $ 22,791 $ — $ 22,791 Management fee revenue 292 — 286 — — (578 ) — Total revenue 292 — 286 — 22,791 (578 ) 22,791 Costs and Expenses: Programming and production — — — — 7,429 — 7,429 Other operating and administrative 228 — 286 318 6,260 (578 ) 6,514 Advertising, marketing and promotion — — — — 1,604 — 1,604 Depreciation 11 — — — 2,000 — 2,011 Amortization 1 — — — 587 — 588 Total cost and expenses 240 — 286 318 17,880 (578 ) 18,146 Operating income (loss) 52 — — (318 ) 4,911 — 4,645 Interest expense (561 ) (3 ) (47 ) (106 ) (60 ) — (777 ) Investment and other income (loss), net 3,520 3,319 2,826 1,942 1,588 (13,069 ) 126 Income (loss) before income taxes 3,011 3,316 2,779 1,518 6,439 (13,069 ) 3,994 Income tax (expense) benefit 107 — 9 (5 ) (929 ) — (818 ) Net income (loss) 3,118 3,316 2,788 1,513 5,510 (13,069 ) 3,176 Less: Net income attributable to noncontrolling interests and redeemable subsidiary preferred stock — — — — 58 — 58 Net income (loss) attributable to Comcast Corporation $ 3,118 $ 3,316 $ 2,788 $ 1,513 $ 5,452 $ (13,069 ) $ 3,118 Comprehensive income (loss) attributable to Comcast Corporation $ 3,271 $ 3,369 $ 2,789 $ 1,696 $ 5,791 $ (13,645 ) $ 3,271 Condensed Consolidating Statement of Income For the Three Months Ended March 31, 2017 (in millions) Comcast Comcast CCCL NBCUniversal Non- Elimination Consolidated Revenue: Service revenue $ — $ — $ — $ — $ 20,587 $ — $ 20,587 Management fee revenue 275 — 270 — — (545 ) — Total revenue 275 — 270 — 20,587 (545 ) 20,587 Costs and Expenses: Programming and production — — — — 6,061 — 6,061 Other operating and administrative 170 — 270 306 5,738 (545 ) 5,939 Advertising, marketing and promotion — — — — 1,577 — 1,577 Depreciation 7 — — — 1,908 — 1,915 Amortization 2 — — — 551 — 553 Total costs and expenses 179 — 270 306 15,835 (545 ) 16,045 Operating income (loss) 96 — — (306 ) 4,752 — 4,542 Interest expense (517 ) (3 ) (60 ) (112 ) (63 ) — (755 ) Investment and other income (loss), net 2,847 2,686 2,327 1,623 1,279 (10,632 ) 130 Income (loss) before income taxes 2,426 2,683 2,267 1,205 5,968 (10,632 ) 3,917 Income tax (expense) benefit 147 (9 ) 21 (3 ) (1,418 ) — (1,262 ) Net income (loss) 2,573 2,674 2,288 1,202 4,550 (10,632 ) 2,655 Less: Net income attributable to noncontrolling interests and redeemable subsidiary preferred stock — — — — 82 — 82 Net income (loss) attributable to Comcast Corporation $ 2,573 $ 2,674 $ 2,288 $ 1,202 $ 4,468 $ (10,632 ) $ 2,573 Comprehensive income (loss) attributable to Comcast Corporation $ 2,817 $ 2,724 $ 2,289 $ 1,408 $ 4,712 $ (11,133 ) $ 2,817 Condensed Consolidating Statement of Cash Flows For the Three Months Ended March 31, 2018 (in millions) Comcast Comcast CCCL NBCUniversal Non- Elimination Consolidated Net cash provided by (used in) operating activities $ (270 ) $ 453 $ (149 ) $ (382 ) $ 5,822 $ — $ 5,474 Investing Activities: Net transactions with affiliates 640 (897 ) 149 347 (239 ) — — Capital expenditures — — — — (1,973 ) — (1,973 ) Cash paid for intangible assets (2 ) — — — (417 ) — (419 ) Acquisitions and construction of real estate properties (39 ) — — — (20 ) — (59 ) Acquisitions, net of cash acquired — — — — (89 ) — (89 ) Proceeds from sales of investments — — — 57 24 — 81 Purchases of investments (11 ) — — (5 ) (204 ) — (220 ) Other — 444 — — (57 ) — 387 Net cash provided by (used in) investing activities 588 (453 ) 149 399 (2,975 ) — (2,292 ) Financing Activities: Proceeds from (repayments of) short-term borrowings, net (902 ) — — — — — (902 ) Proceeds from borrowings 3,973 — — — 70 — 4,043 Repurchases and repayments of debt (900 ) — — (3 ) (362 ) — (1,265 ) Repurchases of common stock under repurchase program and employee plans (1,729 ) — — — — — (1,729 ) Dividends paid (738 ) — — — — — (738 ) Distributions to noncontrolling interests and dividends for redeemable subsidiary preferred stock — — — — (79 ) — (79 ) Other (22 ) — — — 116 — 94 Net cash provided by (used in) financing activities (318 ) — — (3 ) (255 ) — (576 ) Increase (decrease) in cash, cash equivalents and restricted cash — — — 14 2,592 — 2,606 Cash, cash equivalents and restricted cash, beginning of period — — — 496 3,075 — 3,571 Cash, cash equivalents and restricted cash, end of period $ — $ — $ — $ 510 $ 5,667 $ — $ 6,177 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 ) $ 6,586 $ — $ 5,625 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 — — — — (385 ) — (385 ) 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 — — — 12 — 67 Net cash provided by (used in) investing activities 1,361 10 168 121 (5,413 ) — (3,753 ) 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 ) 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, cash equivalents and restricted cash — — — (212 ) 943 — 731 Cash, cash equivalents and restricted cash, beginning of period — — — 482 2,933 — 3,415 Cash, cash equivalents and restricted cash, end of period $ — $ — $ — $ 270 $ 3,876 $ — $ 4,146 Condensed Consolidating Balance Sheet March 31, 2018 (in millions) Comcast Comcast CCCL NBCUniversal Non- Elimination Consolidated Assets Cash and cash equivalents $ — $ — $ — $ 510 $ 5,520 $ — $ 6,030 Receivables, net — — — — 8,759 — 8,759 Programming rights — — — — 1,354 — 1,354 Other current assets 56 — — 19 2,535 — 2,610 Total current assets 56 — — 529 18,168 — 18,753 Film and television costs — — — — 7,402 — 7,402 Investments 157 21 110 701 6,106 — 7,095 Investments in and amounts due from subsidiaries eliminated upon consolidation 120,165 146,308 142,199 51,648 114,646 (574,966 ) — Property and equipment, net 622 — — — 38,446 — 39,068 Franchise rights — — — — 59,365 — 59,365 Goodwill — — — — 37,147 — 37,147 Other intangible assets, net 12 — — — 18,327 — 18,339 Other noncurrent assets, net 370 265 — 87 3,234 (249 ) 3,707 Total assets $ 121,382 $ 146,594 $ 142,309 $ 52,965 $ 302,841 $ (575,215 ) $ 190,876 Liabilities and Equity Accounts payable and accrued expenses related to trade creditors $ 39 $ — $ — $ — $ 7,310 $ — $ 7,349 Accrued participations and residuals — — — — 1,659 — 1,659 Deferred revenue — — — — 1,578 — 1,578 Accrued expenses and other current liabilities 1,846 92 215 336 3,065 — 5,554 Current portion of long-term debt 1,002 — — 4 2,033 — 3,039 Total current liabilities 2,887 92 215 340 15,645 — 19,179 Long-term debt, less current portion 46,424 141 2,100 7,748 7,265 — 63,678 Deferred income taxes — 304 — 71 24,605 (278 ) 24,702 Other noncurrent liabilities 2,589 — — 1,182 7,453 29 11,253 Redeemable noncontrolling interests and redeemable subsidiary preferred stock — — — — 1,354 — 1,354 Equity: Common stock 55 — — — — — 55 Other shareholders’ equity 69,427 146,057 139,994 43,624 245,291 (574,966 ) 69,427 Total Comcast Corporation shareholders’ equity 69,482 146,057 139,994 43,624 245,291 (574,966 ) 69,482 Noncontrolling interests — — — — 1,228 — 1,228 Total equity 69,482 146,057 139,994 43,624 246,519 (574,966 ) 70,710 Total liabilities and equity $ 121,382 $ 146,594 $ 142,309 $ 52,965 $ 302,841 $ (575,215 ) $ 190,876 Condensed Consolidating Balance Sheet December 31, 2017 (in millions) Comcast Comcast CCCL NBCUniversal Non- Elimination Consolidated Assets Cash and cash equivalents $ — $ — $ — $ 496 $ 2,932 $ — $ 3,428 Receivables, net — — — — 8,834 — 8,834 Programming rights — — — — 1,613 — 1,613 Other current assets 60 — 7 25 2,376 — 2,468 Total current assets 60 — 7 521 15,755 — 16,343 Film and television costs — — — — 7,087 — 7,087 Investments 146 21 108 693 5,963 — 6,931 Investments in and amounts due from subsidiaries eliminated upon consolidation 117,164 142,519 139,528 50,102 113,332 (562,645 ) — Property and equipment, net 551 — — — 37,919 — 38,470 Franchise rights — — — — 59,364 — 59,364 Goodwill — — — — 36,780 — 36,780 Other intangible assets, net 12 — — — 18,121 — 18,133 Other noncurrent assets, net 435 708 — 88 3,437 (314 ) 4,354 Total assets $ 118,368 $ 143,248 $ 139,643 $ 51,404 $ 297,758 $ (562,959 ) $ 187,462 Liabilities and Equity Accounts payable and accrued expenses related to trade creditors $ 16 $ — $ — $ — $ 6,892 $ — $ 6,908 Accrued participations and residuals — — — — 1,644 — 1,644 Deferred revenue — — — — 1,687 — 1,687 Accrued expenses and other current liabilities 1,888 92 333 326 3,981 — 6,620 Current portion of long-term debt 2,810 — — 4 2,320 — 5,134 Total current liabilities 4,714 92 333 330 16,524 — 21,993 Long-term debt, less current portion 42,428 140 2,100 7,751 7,003 — 59,422 Deferred income taxes — 285 — 67 24,250 (343 ) 24,259 Other noncurrent liabilities 2,610 — — 1,128 7,205 29 10,972 Redeemable noncontrolling interests and redeemable subsidiary preferred stock — — — — 1,357 — 1,357 Equity: Common stock 55 — — — — — 55 Other shareholders’ equity 68,561 142,731 137,210 42,128 240,576 (562,645 ) 68,561 Total Comcast Corporation shareholders’ equity 68,616 142,731 137,210 42,128 240,576 (562,645 ) 68,616 Noncontrolling interests — — — — 843 — 843 Total equity 68,616 142,731 137,210 42,128 241,419 (562,645 ) 69,459 Total liabilities and equity $ 118,368 $ 143,248 $ 139,643 $ 51,404 $ 297,758 $ (562,959 ) $ 187,462 |