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 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 $3.6 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 or the Universal Beijing Resort term loans. Condensed Consolidating Statement of Income For the Three Months Ended June 30, 2018 (in millions) Comcast Comcast CCCL NBCUniversal Non- Elimination Consolidated Revenue: Service revenue $ — $ — $ — $ — $ 21,735 $ — $ 21,735 Management fee revenue 298 — 293 — — (591 ) — Total revenue 298 — 293 — 21,735 (591 ) 21,735 Costs and Expenses: Programming and production — — — — 6,300 — 6,300 Other operating and administrative 190 — 293 224 6,249 (591 ) 6,365 Advertising, marketing and promotion — — — — 1,653 — 1,653 Depreciation 11 — — — 2,010 — 2,021 Amortization 2 — — — 580 — 582 Other operating gains — — — — (200 ) — (200 ) Total cost and expenses 203 — 293 224 16,592 (591 ) 16,721 Operating income (loss) 95 — — (224 ) 5,143 — 5,014 Interest expense (578 ) (3 ) (48 ) (113 ) (64 ) — (806 ) Investment and other income (loss), net 3,597 3,580 2,999 1,589 1,324 (13,012 ) 77 Income (loss) before income taxes 3,114 3,577 2,951 1,252 6,403 (13,012 ) 4,285 Income tax (expense) benefit 102 1 10 (5 ) (1,185 ) — (1,077 ) Net income (loss) 3,216 3,578 2,961 1,247 5,218 (13,012 ) 3,208 Less: Net income (loss) attributable to noncontrolling interests and redeemable subsidiary preferred stock — — — — (8 ) — (8 ) Net income (loss) attributable to Comcast Corporation $ 3,216 $ 3,578 $ 2,961 $ 1,247 $ 5,226 $ (13,012 ) $ 3,216 Comprehensive income (loss) attributable to Comcast Corporation $ 3,069 $ 3,527 $ 2,960 $ 1,069 $ 4,903 $ (12,459 ) $ 3,069 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 $ — $ — $ — $ — $ 21,286 $ — $ 21,286 Management fee revenue 281 — 277 — — (558 ) — Total revenue 281 — 277 — 21,286 (558 ) 21,286 Costs and Expenses: Programming and production — — — — 6,330 — 6,330 Other operating and administrative 200 — 277 261 5,988 (558 ) 6,168 Advertising, marketing and promotion — — — — 1,713 — 1,713 Depreciation 7 — — — 1,963 — 1,970 Amortization 1 — — — 536 — 537 Other operating gains — — — — — — — Total cost and expenses 208 — 277 261 16,530 (558 ) 16,718 Operating income (loss) 73 — — (261 ) 4,756 — 4,568 Interest expense (531 ) (3 ) (51 ) (116 ) (57 ) — (758 ) Investment and other income (loss), net 2,819 2,642 2,306 1,664 1,352 (10,684 ) 99 Income (loss) before income taxes 2,361 2,639 2,255 1,287 6,051 (10,684 ) 3,909 Income tax (expense) benefit 160 (7 ) 18 (8 ) (1,530 ) — (1,367 ) Net income (loss) 2,521 2,632 2,273 1,279 4,521 (10,684 ) 2,542 Less: Net income (loss) attributable to noncontrolling interests and redeemable subsidiary preferred stock — — — — 21 — 21 Net income (loss) attributable to Comcast Corporation $ 2,521 $ 2,632 $ 2,273 $ 1,279 $ 4,500 $ (10,684 ) $ 2,521 Comprehensive income (loss) attributable to Comcast Corporation $ 2,413 $ 2,596 $ 2,274 $ 1,123 $ 4,257 $ (10,250 ) $ 2,413 Condensed Consolidating Statement of Income For the Six Months Ended June 30, 2018 (in millions) Comcast Comcast CCCL NBCUniversal Non- Elimination Consolidated Revenue: Service revenue $ — $ — $ — $ — $ 44,526 $ — $ 44,526 Management fee revenue 590 — 579 — — (1,169 ) — Total revenue 590 — 579 — 44,526 (1,169 ) 44,526 Costs and Expenses: Programming and production — — — — 13,729 — 13,729 Other operating and administrative 418 — 579 542 12,509 (1,169 ) 12,879 Advertising, marketing and promotion — — — — 3,257 — 3,257 Depreciation 22 — — — 4,010 — 4,032 Amortization 3 — — — 1,167 — 1,170 Other operating gains — — — — (200 ) — (200 ) Total cost and expenses 443 — 579 542 34,472 (1,169 ) 34,867 Operating income (loss) 147 — — (542 ) 10,054 — 9,659 Interest expense (1,139 ) (6 ) (95 ) (219 ) (124 ) — (1,583 ) Investment and other income (loss), net 7,117 6,899 5,825 3,531 2,912 (26,081 ) 203 Income (loss) before income taxes 6,125 6,893 5,730 2,770 12,842 (26,081 ) 8,279 Income tax (expense) benefit 209 1 19 (10 ) (2,114 ) — (1,895 ) Net income (loss) 6,334 6,894 5,749 2,760 10,728 (26,081 ) 6,384 Less: Net income (loss) attributable to noncontrolling interests and redeemable subsidiary preferred stock — — — — 50 — 50 Net income (loss) attributable to Comcast Corporation $ 6,334 $ 6,894 $ 5,749 $ 2,760 $ 10,678 $ (26,081 ) $ 6,334 Comprehensive income (loss) attributable to Comcast Corporation $ 6,340 $ 6,896 $ 5,749 $ 2,765 $ 10,694 $ (26,104 ) $ 6,340 Condensed Consolidating Statement of Income For the Six Months Ended June 30, 2017 (in millions) Comcast Comcast CCCL NBCUniversal Non- Elimination Consolidated Revenue: Service revenue $ — $ — $ — $ — $ 41,873 $ — $ 41,873 Management fee revenue 556 — 547 — — (1,103 ) — Total revenue 556 — 547 — 41,873 (1,103 ) 41,873 Costs and Expenses: Programming and production — — — — 12,391 — 12,391 Other operating and administrative 370 — 547 567 11,726 (1,103 ) 12,107 Advertising, marketing and promotion — — — — 3,290 — 3,290 Depreciation 14 — — — 3,871 — 3,885 Amortization 3 — — — 1,087 — 1,090 Other operating gains — — — — — — — Total costs and expenses 387 — 547 567 32,365 (1,103 ) 32,763 Operating income (loss) 169 — — (567 ) 9,508 — 9,110 Interest expense (1,048 ) (6 ) (111 ) (228 ) (120 ) — (1,513 ) Investment and other income (loss), net 5,666 5,328 4,633 3,287 2,631 (21,316 ) 229 Income (loss) before income taxes 4,787 5,322 4,522 2,492 12,019 (21,316 ) 7,826 Income tax (expense) benefit 307 (16 ) 39 (11 ) (2,948 ) — (2,629 ) Net income (loss) 5,094 5,306 4,561 2,481 9,071 (21,316 ) 5,197 Less: Net income (loss) attributable to noncontrolling interests and redeemable subsidiary preferred stock — — — — 103 — 103 Net income (loss) attributable to Comcast Corporation $ 5,094 $ 5,306 $ 4,561 $ 2,481 $ 8,968 $ (21,316 ) $ 5,094 Comprehensive income (loss) attributable to Comcast Corporation $ 5,230 $ 5,320 $ 4,563 $ 2,531 $ 8,969 $ (21,383 ) $ 5,230 Condensed Consolidating Statement of Cash Flows For the Six Months Ended June 30, 2018 (in millions) Comcast Comcast CCCL NBCUniversal Non- Elimination Consolidated Net cash provided by (used in) operating activities $ (491 ) $ 6 $ (78 ) $ (796 ) $ 13,896 $ — $ 12,537 Investing Activities: Net transactions with affiliates 4,096 (455 ) 78 571 (4,290 ) — — Capital expenditures (10 ) — — — (4,213 ) — (4,223 ) Cash paid for intangible assets (2 ) — — — (928 ) — (930 ) Acquisitions and construction of real estate properties (76 ) — — — (28 ) — (104 ) Construction of Universal Beijing Resort — — — — (116 ) — (116 ) Acquisitions, net of cash acquired — — — — (88 ) — (88 ) Proceeds from sales of investments — — — 67 46 — 113 Purchases of investments (28 ) — — (30 ) (480 ) — (538 ) Other — 449 — — 131 — 580 Net cash provided by (used in) investing activities 3,980 (6 ) 78 608 (9,966 ) — (5,306 ) Financing Activities: Proceeds from (repayments of) short-term borrowings, net (902 ) — — — 925 — 23 Proceeds from borrowings 3,973 — — — 306 — 4,279 Repurchases and repayments of debt (1,900 ) — — (3 ) (2,444 ) — (4,347 ) Repurchases of common stock under repurchase program and employee plans (2,998 ) — — — — — (2,998 ) Dividends paid (1,616 ) — — — — — (1,616 ) Distributions to noncontrolling interests and dividends for redeemable subsidiary preferred stock — — — — (140 ) — (140 ) Other (46 ) — — — (115 ) — (161 ) Net cash provided by (used in) financing activities (3,489 ) — — (3 ) (1,468 ) — (4,960 ) Increase (decrease) in cash, cash equivalents and restricted cash — — — (191 ) 2,462 — 2,271 Cash, cash equivalents and restricted cash, beginning of period — — — 496 3,075 — 3,571 Cash, cash equivalents and restricted cash, end of period $ — $ — $ — $ 305 $ 5,537 $ — $ 5,842 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 ) $ 12,004 $ — $ 10,749 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 ) — — — (769 ) — (771 ) Acquisitions and construction of real estate properties (143 ) — — — (107 ) — (250 ) Construction of Universal Beijing Resort — — — — (29 ) — (29 ) 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 64 — 214 Net cash provided by (used in) investing activities 2,492 (102 ) 666 607 (11,070 ) — (7,407 ) 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 ) 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, cash equivalents and restricted cash — — — (172 ) (421 ) — (593 ) Cash, cash equivalents and restricted cash, beginning of period — — — 482 2,933 — 3,415 Cash, cash equivalents and restricted cash, end of period $ — $ — $ — $ 310 $ 2,512 $ — $ 2,822 Condensed Consolidating Balance Sheet June 30, 2018 (in millions) Comcast Comcast CCCL NBCUniversal Non- Elimination Consolidated Assets Cash and cash equivalents $ — $ — $ — $ 305 $ 5,421 $ — $ 5,726 Receivables, net — — — — 8,847 — 8,847 Programming rights — — — — 1,219 — 1,219 Other current assets 73 8 — 28 2,314 — 2,423 Total current assets 73 8 — 333 17,801 — 18,215 Film and television costs — — — — 7,411 — 7,411 Investments 172 11 110 724 6,421 — 7,438 Investments in and amounts due from subsidiaries eliminated upon consolidation 120,710 149,838 145,266 52,133 116,955 (584,902 ) — Property and equipment, net 648 — — — 38,707 — 39,355 Franchise rights — — — — 59,365 — 59,365 Goodwill — — — — 36,872 — 36,872 Other intangible assets, net 12 — — — 18,836 — 18,848 Other noncurrent assets, net 415 262 — 93 3,211 (237 ) 3,744 Total assets $ 122,030 $ 150,119 $ 145,376 $ 53,283 $ 305,579 $ (585,139 ) $ 191,248 Liabilities and Equity Accounts payable and accrued expenses related to trade creditors $ 22 $ — $ — $ — $ 6,918 $ — $ 6,940 Accrued participations and residuals — — — — 1,731 — 1,731 Deferred revenue — — — — 1,746 — 1,746 Accrued expenses and other current liabilities 2,198 92 322 264 3,080 — 5,956 Current portion of long-term debt — — — 4 2,630 — 2,634 Total current liabilities 2,220 92 322 268 16,105 — 19,007 Long-term debt, less current portion 46,387 142 2,100 7,748 5,569 — 61,946 Deferred income taxes — 293 — 70 25,043 (266 ) 25,140 Other noncurrent liabilities 2,729 — — 1,202 8,109 29 12,069 Redeemable noncontrolling interests and redeemable subsidiary preferred stock — — — — 1,343 — 1,343 Equity: Common stock 54 — — — — — 54 Other shareholders’ equity 70,640 149,592 142,954 43,995 248,361 (584,902 ) 70,640 Total Comcast Corporation shareholders’ equity 70,694 149,592 142,954 43,995 248,361 (584,902 ) 70,694 Noncontrolling interests — — — — 1,049 — 1,049 Total equity 70,694 149,592 142,954 43,995 249,410 (584,902 ) 71,743 Total liabilities and equity $ 122,030 $ 150,119 $ 145,376 $ 53,283 $ 305,579 $ (585,139 ) $ 191,248 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 |