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. See Note 5 for additional information on the cross-guarantee structure. Condensed Consolidating Statement of Income For the Three Months Ended June 30, 2019 (in millions) Comcast Comcast CCCL NBCUniversal Non- Elimination Consolidated Revenue: Service revenue $ — $ — $ — $ — $ 26,858 $ — $ 26,858 Management fee revenue 309 — 303 — — (612 ) — Total revenue 309 — 303 — 26,858 (612 ) 26,858 Costs and Expenses: Programming and production — — — — 8,255 — 8,255 Other operating and administrative 178 — 303 225 7,992 (612 ) 8,086 Advertising, marketing and promotion — — — — 1,885 — 1,885 Depreciation 16 — — — 2,181 — 2,197 Amortization 2 — — — 1,077 — 1,079 Total costs and expenses 196 — 303 225 21,390 (612 ) 21,502 Operating income (loss) 113 — — (225 ) 5,468 — 5,356 Interest expense (877 ) (3 ) (47 ) (117 ) (93 ) — (1,137 ) Investment and other income (loss), net 3,692 3,730 3,376 1,918 1,659 (14,430 ) (55 ) Income (loss) before income taxes 2,928 3,727 3,329 1,576 7,034 (14,430 ) 4,164 Income tax (expense) benefit 197 (1 ) 10 (5 ) (1,162 ) — (961 ) Net income (loss) 3,125 3,726 3,339 1,571 5,872 (14,430 ) 3,203 Less: Net income (loss) attributable to noncontrolling interests and redeemable subsidiary preferred stock — — — — 78 — 78 Net income (loss) attributable to Comcast Corporation $ 3,125 $ 3,726 $ 3,339 $ 1,571 $ 5,794 $ (14,430 ) $ 3,125 Comprehensive income (loss) attributable to Comcast Corporation $ 2,641 $ 3,756 $ 3,342 $ 1,644 $ 5,300 $ (14,042 ) $ 2,641 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 costs 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 Six Months Ended June 30, 2019 (in millions) Comcast Comcast CCCL NBCUniversal Non- Elimination Consolidated Revenue: Service revenue $ — $ — $ — $ — $ 53,717 $ — $ 53,717 Management fee revenue 614 — 602 — — (1,216 ) — Total revenue 614 — 602 — 53,717 (1,216 ) 53,717 Costs and Expenses: Programming and production — — — — 16,824 — 16,824 Other operating and administrative 366 — 602 496 15,738 (1,216 ) 15,986 Advertising, marketing and promotion — — — — 3,773 — 3,773 Depreciation 30 — — — 4,407 — 4,437 Amortization 3 — — — 2,156 — 2,159 Total costs and expenses 399 — 602 496 42,898 (1,216 ) 43,179 Operating income (loss) 215 — — (496 ) 10,819 — 10,538 Interest expense (1,773 ) (6 ) (96 ) (237 ) (175 ) — (2,287 ) Investment and other income (loss), net 7,907 7,873 6,690 4,099 3,897 (29,845 ) 621 Income (loss) before income taxes 6,349 7,867 6,594 3,366 14,541 (29,845 ) 8,872 Income tax (expense) benefit 329 (7 ) 20 (11 ) (2,368 ) — (2,037 ) Net income (loss) 6,678 7,860 6,614 3,355 12,173 (29,845 ) 6,835 Less: Net income (loss) attributable to noncontrolling interests and redeemable subsidiary preferred stock — — — — 157 — 157 Net income (loss) attributable to Comcast Corporation $ 6,678 $ 7,860 $ 6,614 $ 3,355 $ 12,016 $ (29,845 ) $ 6,678 Comprehensive income (loss) attributable to Comcast Corporation $ 6,984 $ 7,878 $ 6,617 $ 3,396 $ 12,460 $ (30,351 ) $ 6,984 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 costs 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 Cash Flows For the Six Months Ended June 30, 2019 (in millions) Comcast Comcast CCCL NBCUniversal Non- Elimination Consolidated Net cash provided by (used in) operating activities $ (1,375 ) $ 186 $ (80 ) $ (640 ) $ 16,180 $ — $ 14,271 Investing Activities: Net transactions with affiliates 5,616 (186 ) 80 597 (6,107 ) — — Capital expenditures (9 ) — — — (4,346 ) — (4,355 ) Cash paid for intangible assets (2 ) — — — (1,076 ) — (1,078 ) Acquisitions and construction of real estate properties (32 ) — — — (4 ) — (36 ) Construction of Universal Beijing Resort — — — — (450 ) — (450 ) Acquisitions, net of cash acquired — — — — (114 ) — (114 ) Proceeds from sales of businesses and investments — — — — 150 — 150 Purchases of investments (18 ) — — (63 ) (1,524 ) — (1,605 ) Other — — — — 74 — 74 Net cash provided by (used in) investing activities 5,555 (186 ) 80 534 (13,397 ) — (7,414 ) Financing Activities: Proceeds from (repayments of) short-term borrowings, net 487 — — — (1,288 ) — (801 ) Proceeds from borrowings — — — — 363 — 363 Repurchases and repayments of debt (2,507 ) — — (7 ) (1,642 ) — (4,156 ) Repurchases of common stock under repurchase program and employee plans (350 ) — — — — — (350 ) Dividends paid (1,823 ) — — — — — (1,823 ) Distributions to noncontrolling interests and dividends for redeemable subsidiary preferred stock — — — — (155 ) — (155 ) Other 13 — — — 177 — 190 Net cash provided by (used in) financing activities (4,180 ) — — (7 ) (2,545 ) — (6,732 ) Impact of foreign currency on cash, cash equivalents and restricted cash — — — — (15 ) — (15 ) Increase (decrease) in cash, cash equivalents and restricted cash — — — (113 ) 223 — 110 Cash, cash equivalents and restricted cash, beginning of period — — — 416 3,493 — 3,909 Cash, cash equivalents and restricted cash, end of period $ — $ — $ — $ 303 $ 3,716 $ — $ 4,019 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 Balance Sheet June 30, 2019 (in millions) Comcast Comcast CCCL NBCUniversal Non- Elimination Consolidated Assets Cash and cash equivalents $ — $ — $ — $ 303 $ 3,616 $ — $ 3,919 Receivables, net — — — — 10,835 — 10,835 Programming rights — — — — 1,947 — 1,947 Other current assets 115 22 — 22 4,501 — 4,660 Total current assets 115 22 — 325 20,899 — 21,361 Film and television costs — — — — 8,553 — 8,553 Investments 281 12 148 898 7,099 — 8,438 Investments in and amounts due from subsidiaries eliminated upon consolidation 160,659 147,775 130,444 56,265 98,426 (593,569 ) — Property and equipment, net 668 — — — 45,379 — 46,047 Franchise rights — — — — 59,365 — 59,365 Goodwill — — — — 67,945 — 67,945 Other intangible assets, net 10 — — — 36,066 — 36,076 Other noncurrent assets, net 1,038 163 — 101 7,935 (467 ) 8,770 Total assets $ 162,771 $ 147,972 $ 130,592 $ 57,589 $ 351,667 $ (594,036 ) $ 256,555 Liabilities and Equity Accounts payable and accrued expenses related to trade creditors $ — $ — $ — $ — $ 10,014 $ — $ 10,014 Accrued participations and residuals — — — — 1,683 — 1,683 Deferred revenue — — — — 2,642 — 2,642 Accrued expenses and other current liabilities 2,403 244 356 388 6,913 — 10,304 Current portion of long-term debt 2,587 — — 2,011 1,767 — 6,365 Total current liabilities 4,990 244 356 2,399 23,019 — 31,008 Long-term debt, less current portion 77,782 152 2,100 5,751 15,463 — 101,248 Deferred income taxes — 334 — 68 28,206 (612 ) 27,996 Other noncurrent liabilities 3,149 — — 1,547 12,303 145 17,144 Redeemable noncontrolling interests and redeemable subsidiary preferred stock — — — — 1,329 — 1,329 Equity: Common stock 54 — — — — — 54 Other shareholders’ equity 76,796 147,242 128,136 47,824 270,367 (593,569 ) 76,796 Total Comcast Corporation shareholders’ equity 76,850 147,242 128,136 47,824 270,367 (593,569 ) 76,850 Noncontrolling interests — — — — 980 — 980 Total equity 76,850 147,242 128,136 47,824 271,347 (593,569 ) 77,830 Total liabilities and equity $ 162,771 $ 147,972 $ 130,592 $ 57,589 $ 351,667 $ (594,036 ) $ 256,555 Condensed Consolidating Balance Sheet December 31, 2018 (in millions) Comcast Comcast CCCL NBCUniversal Non- Elimination Consolidated Assets Cash and cash equivalents $ — $ — $ — $ 416 $ 3,398 $ — $ 3,814 Receivables, net — — — — 11,104 — 11,104 Programming rights — — — — 3,746 — 3,746 Other current assets 66 20 — 28 3,070 — 3,184 Total current assets 66 20 — 444 21,318 — 21,848 Film and television costs — — — — 7,837 — 7,837 Investments 270 11 143 790 6,669 — 7,883 Investments in and amounts due from subsidiaries eliminated upon consolidation 157,264 147,028 130,214 53,853 97,872 (586,231 ) — Property and equipment, net 670 — — — 43,767 — 44,437 Franchise rights — — — — 59,365 — 59,365 Goodwill — — — — 66,154 — 66,154 Other intangible assets, net 11 — — — 38,347 — 38,358 Other noncurrent assets, net 1,057 208 — 85 4,910 (458 ) 5,802 Total assets $ 159,338 $ 147,267 $ 130,357 $ 55,172 $ 346,239 $ (586,689 ) $ 251,684 Liabilities and Equity Accounts payable and accrued expenses related to trade creditors $ 2 $ — $ — $ — $ 8,492 $ — $ 8,494 Accrued participations and residuals — — — — 1,808 — 1,808 Deferred revenue — — — — 2,182 — 2,182 Accrued expenses and other current liabilities 2,357 150 360 282 7,572 — 10,721 Current portion of long-term debt 699 — — 4 3,695 — 4,398 Total current liabilities 3,058 150 360 286 23,749 — 27,603 Long-term debt, less current portion 81,661 146 2,100 7,748 15,690 — 107,345 Deferred income taxes — 314 — 65 27,734 (524 ) 27,589 Other noncurrent liabilities 3,006 — — 1,201 11,056 66 15,329 Redeemable noncontrolling interests and redeemable subsidiary preferred stock — — — — 1,316 — 1,316 Equity: Common stock 54 — — — — — 54 Other shareholders’ equity 71,559 146,657 127,897 45,872 265,805 (586,231 ) 71,559 Total Comcast Corporation shareholders’ equity 71,613 146,657 127,897 45,872 265,805 (586,231 ) 71,613 Noncontrolling interests — — — — 889 — 889 Total equity 71,613 146,657 127,897 45,872 266,694 (586,231 ) 72,502 Total liabilities and equity $ 159,338 $ 147,267 $ 130,357 $ 55,172 $ 346,239 $ (586,689 ) $ 251,684 |