Condensed Consolidating Financial Information | Note 14: 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. In addition, the Comcast revolving credit facility and the Comcast commercial paper program are also fully and unconditionally guaranteed by NBCUniversal. The Comcast commercial paper program is supported by the Comcast revolving credit facility. Comcast Parent and CCCL Parent also fully and unconditionally guarantee NBCUniversal Enterprise’s $3.3 billion of senior notes , as well as the NBCUni versal Enterprise revolving credit facility and the associated commercial paper program. NBCUniversal Media Parent does not guarantee the NBCUniversal Enterprise senior notes, credit facility or commercial paper program. Comcast Parent provides an uncondi tional 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 $3.8 billion of Universal Studios Japan term loans . Condensed Consolidating Balance Sheet June 30, 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 $ - $ - $ - $ 270 $ 4,395 $ - $ 4,665 Receivables, net - - - - 6,708 - 6,708 Programming rights - - - - 1,435 - 1,435 Other current assets 138 - - 49 1,782 - 1,969 Total current assets 138 - - 319 14,320 - 14,777 Film and television costs - - - - 5,811 - 5,811 Investments 48 - - 445 3,186 - 3,679 Investments in and amounts due from subsidiaries eliminated upon consolidation 91,382 115,253 123,620 42,893 113,686 (486,834) - Property and equipment, net 218 - - - 34,678 - 34,896 Franchise rights - - - - 59,364 - 59,364 Goodwill - - - - 33,792 - 33,792 Other intangible assets, net 10 - - - 17,194 - 17,204 Other noncurrent assets, net 1,361 147 - 85 2,117 (1,248) 2,462 Total assets $ 93,157 $ 115,400 $ 123,620 $ 43,742 $ 284,148 $ (488,082) $ 171,985 Liabilities and Equity Accounts payable and accrued expenses related to trade creditors $ 31 $ - $ - $ - $ 6,328 $ - $ 6,359 Accrued participations and residuals - - - - 1,542 - 1,542 Accrued expenses and other current liabilities 1,672 335 282 282 4,195 - 6,766 Current portion of long-term debt 1,000 - 550 4 1,380 - 2,934 Total current liabilities 2,703 335 832 286 13,445 - 17,601 Long-term debt, less current portion 34,757 133 2,100 8,228 7,411 - 52,629 Deferred income taxes - 581 - 69 34,964 (1,102) 34,512 Other noncurrent liabilities 2,599 - - 1,143 7,123 (146) 10,719 Redeemable noncontrolling interests and redeemable subsidiary preferred stock - - - - 1,248 - 1,248 Equity: Common stock 28 - - - - - 28 Other shareholders’ equity 53,070 114,351 120,688 34,016 217,779 (486,834) 53,070 Total Comcast Corporation shareholders’ equity 53,098 114,351 120,688 34,016 217,779 (486,834) 53,098 Noncontrolling interests - - - - 2,178 - 2,178 Total equity 53,098 114,351 120,688 34,016 219,957 (486,834) 55,276 Total liabilities and equity $ 93,157 $ 115,400 $ 123,620 $ 43,742 $ 284,148 $ (488,082) $ 171,985 Condensed Consolidating Balance Sheet December 31, 2015 (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 $ - $ - $ - $ 414 $ 1,881 $ - $ 2,295 Receivables, net - - - - 6,896 - 6,896 Programming rights - - - - 1,213 - 1,213 Other current assets 69 - - 17 1,813 - 1,899 Total current assets 69 - - 431 11,803 - 12,303 Film and television costs - - - - 5,855 - 5,855 Investments 33 - - 430 2,761 - 3,224 Investments in and amounts due from subsidiaries eliminated upon consolidation 87,142 111,241 119,354 42,441 109,598 (469,776) - Property and equipment, net 210 - - - 33,455 - 33,665 Franchise rights - - - - 59,364 - 59,364 Goodwill - - - - 32,945 - 32,945 Other intangible assets, net 12 - - - 16,934 - 16,946 Other noncurrent assets, net 1,301 147 - 78 2,114 (1,368) 2,272 Total assets $ 88,767 $ 111,388 $ 119,354 $ 43,380 $ 274,829 $ (471,144) $ 166,574 Liabilities and Equity Accounts payable and accrued expenses related to trade creditors $ 16 $ - $ - $ - $ 6,199 $ - $ 6,215 Accrued participations and residuals - - - - 1,572 - 1,572 Accrued expenses and other current liabilities 1,789 335 290 389 3,961 - 6,764 Current portion of long-term debt 1,149 - - 1,005 1,473 - 3,627 Total current liabilities 2,954 335 290 1,394 13,205 - 18,178 Long-term debt, less current portion 31,106 130 2,650 8,211 6,897 - 48,994 Deferred income taxes - 624 - 66 34,098 (1,222) 33,566 Other noncurrent liabilities 2,438 - - 1,087 7,258 (146) 10,637 Redeemable noncontrolling interests and redeemable subsidiary preferred stock - - - - 1,221 - 1,221 Equity: Common stock 29 - - - - - 29 Other shareholders’ equity 52,240 110,299 116,414 32,622 210,441 (469,776) 52,240 Total Comcast Corporation shareholders’ equity 52,269 110,299 116,414 32,622 210,441 (469,776) 52,269 Noncontrolling interests - - - - 1,709 - 1,709 Total equity 52,269 110,299 116,414 32,622 212,150 (469,776) 53,978 Total liabilities and equity $ 88,767 $ 111,388 $ 119,354 $ 43,380 $ 274,829 $ (471,144) $ 166,574 Condensed Consolidating Statement of Income For the Three Months Ended June 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 $ - $ - $ - $ - $ 19,269 $ - $ 19,269 Management fee revenue 266 - 261 - - (527) - 266 - 261 - 19,269 (527) 19,269 Costs and Expenses: Programming and production - - - - 5,492 - 5,492 Other operating and administrative 285 - 261 222 5,520 (527) 5,761 Advertising, marketing and promotion - - - - 1,561 - 1,561 Depreciation 6 - - - 1,862 - 1,868 Amortization 2 - - - 519 - 521 293 - 261 222 14,954 (527) 15,203 Operating income (loss) (27) - - (222) 4,315 - 4,066 Other Income (Expense): Interest expense (478) (3) (61) (112) (78) - (732) Investment income (loss), net 3 1 - (6) 60 - 58 Equity in net income (losses) of investees, net 2,354 2,275 2,127 1,288 914 (8,977) (19) Other income (expense), net - - - (7) (8) - (15) 1,879 2,273 2,066 1,163 888 (8,977) (708) Income (loss) before income taxes 1,852 2,273 2,066 941 5,203 (8,977) 3,358 Income tax (expense) benefit 176 1 21 (8) (1,468) - (1,278) Net income (loss) 2,028 2,274 2,087 933 3,735 (8,977) 2,080 Net (income) loss attributable to noncontrolling interests and redeemable subsidiary preferred stock - - - - (52) - (52) Net income (loss) attributable to Comcast Corporation $ 2,028 $ 2,274 $ 2,087 $ 933 $ 3,683 $ (8,977) $ 2,028 Comprehensive income (loss) attributable to Comcast Corporation $ 2,113 $ 2,321 $ 2,087 $ 1,096 $ 4,194 $ (9,698) $ 2,113 Condensed Consolidating Statement of Income For the Three Months Ended June 30, 2015 (in millions) Comcast Parent Comcast Holdings CCCL Parent NBCUniversal Media Parent Non- Guarantor Subsidiaries Elimination and Consolidation Adjustments Consolidated Comcast Corporation Revenue: Service revenue $ - $ - $ - $ - $ 18,743 $ - $ 18,743 Management fee revenue 252 - 246 - - (498) - 252 - 246 - 18,743 (498) 18,743 Costs and Expenses: Programming and production - - - - 5,669 - 5,669 Other operating and administrative 225 - 246 255 5,046 (498) 5,274 Advertising, marketing and promotion - - - - 1,534 - 1,534 Depreciation 7 - - - 1,667 - 1,674 Amortization 2 - - - 485 - 487 234 - 246 255 14,401 (498) 14,638 Operating income (loss) 18 - - (255) 4,342 - 4,105 Other Income (Expense): Interest expense (472) (3) (73) (116) (49) - (713) Investment income (loss), net - (1) - (8) 26 - 17 Equity in net income (losses) of investees, net 2,431 2,162 2,020 1,281 676 (8,806) (236) Other income (expense), net 2 - - 16 297 - 315 1,961 2,158 1,947 1,173 950 (8,806) (617) Income (loss) before income taxes 1,979 2,158 1,947 918 5,292 (8,806) 3,488 Income tax (expense) benefit 158 2 26 (6) (1,493) - (1,313) Net income (loss) 2,137 2,160 1,973 912 3,799 (8,806) 2,175 Net (income) loss attributable to noncontrolling interests and redeemable subsidiary preferred stock - - - - (38) - (38) Net income (loss) attributable to Comcast Corporation $ 2,137 $ 2,160 $ 1,973 $ 912 $ 3,761 $ (8,806) $ 2,137 Comprehensive income (loss) attributable to Comcast Corporation $ 2,159 $ 2,168 $ 1,973 $ 936 $ 3,761 $ (8,838) $ 2,159 Condensed Consolidating Statement of Income For the Six Months Ended June 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 $ - $ - $ - $ - $ 38,059 $ - $ 38,059 Management fee revenue 525 - 515 - - (1,040) - 525 - 515 - 38,059 (1,040) 38,059 Costs and Expenses: Programming and production - - - - 10,923 - 10,923 Other operating and administrative 441 - 515 517 10,853 (1,040) 11,286 Advertising, marketing and promotion - - - - 3,028 - 3,028 Depreciation 14 - - - 3,639 - 3,653 Amortization 3 - - - 1,011 - 1,014 458 - 515 517 29,454 (1,040) 29,904 Operating income (loss) 67 - - (517) 8,605 - 8,155 Other Income (Expense): Interest expense (929) (6) (120) (229) (151) - (1,435) Investment income (loss), net 3 1 - (8) 92 - 88 Equity in net income (losses) of investees, net 4,720 4,539 4,241 2,585 1,905 (18,020) (30) Other income (expense), net - - - 117 (2) - 115 3,794 4,534 4,121 2,465 1,844 (18,020) (1,262) Income (loss) before income taxes 3,861 4,534 4,121 1,948 10,449 (18,020) 6,893 Income tax (expense) benefit 301 2 42 (13) (2,921) - (2,589) Net income (loss) 4,162 4,536 4,163 1,935 7,528 (18,020) 4,304 Net (income) loss attributable to noncontrolling interests and redeemable subsidiary preferred stock - - - - (142) - (142) Net income (loss) attributable to Comcast Corporation $ 4,162 $ 4,536 $ 4,163 $ 1,935 $ 7,386 $ (18,020) $ 4,162 Comprehensive income (loss) attributable to Comcast Corporation $ 4,337 $ 4,627 $ 4,165 $ 2,242 $ 7,899 $ (18,933) $ 4,337 Condensed Consolidating Statement of Income For the Six Months Ended June 30, 2015 (in millions) Comcast Parent Comcast Holdings CCCL Parent NBCUniversal Media Parent Non- Guarantor Subsidiaries Elimination and Consolidation Adjustments Consolidated Comcast Corporation Revenue: Service revenue $ - $ - $ - $ - $ 36,596 $ - $ 36,596 Management fee revenue 496 - 483 - - (979) - 496 - 483 - 36,596 (979) 36,596 Costs and Expenses: Programming and production - - - - 11,132 - 11,132 Other operating and administrative 451 - 483 492 9,901 (979) 10,348 Advertising, marketing and promotion - - - - 2,894 - 2,894 Depreciation 15 - - - 3,293 - 3,308 Amortization 3 - - - 916 - 919 469 - 483 492 28,136 (979) 28,601 Operating income (loss) 27 - - (492) 8,460 - 7,995 Other Income (Expense): Interest expense (882) (6) (146) (236) (99) - (1,369) Investment income (loss), net 1 1 - (14) 62 - 50 Equity in net income (losses) of investees, net 4,753 4,388 4,012 2,512 1,561 (17,429) (203) Other income (expense), net (3) - - 5 415 - 417 3,869 4,383 3,866 2,267 1,939 (17,429) (1,105) Income (loss) before income taxes 3,896 4,383 3,866 1,775 10,399 (17,429) 6,890 Income tax (expense) benefit 300 2 51 (11) (2,916) - (2,574) Net income (loss) 4,196 4,385 3,917 1,764 7,483 (17,429) 4,316 Net (income) loss attributable to noncontrolling interests and redeemable subsidiary preferred stock - - - - (120) - (120) Net income (loss) attributable to Comcast Corporation $ 4,196 $ 4,385 $ 3,917 $ 1,764 $ 7,363 $ (17,429) $ 4,196 Comprehensive income (loss) attributable to Comcast Corporation $ 4,176 $ 4,377 $ 3,915 $ 1,737 $ 7,362 $ (17,391) $ 4,176 Condensed Consolidating Statement of Cash Flows For the Six Months Ended June 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 $ (778) $ - $ (84) $ (809) $ 11,054 $ - $ 9,383 Investing Activities Net transactions with affiliates 880 - 84 1,579 (2,543) - - Capital expenditures (7) - - - (4,149) - (4,156) Cash paid for intangible assets (3) - - - (734) - (737) Acquisitions and construction of real estate properties - - - - (211) - (211) Acquisitions, net of cash acquired - - - - (126) - (126) Proceeds from sales of businesses and investments - - - 102 36 - 138 Purchases of investments (15) - - (2) (563) - (580) Other (164) - - (35) 43 - (156) Net cash provided by (used in) investing activities 691 - 84 1,644 (8,247) - (5,828) Financing Activities Proceeds from (repayments of) short-term borrowings, net (400) - - - 605 - 205 Proceeds from borrowings 4,753 - - - - - 4,753 Repurchases and repayments of debt (750) - - (1,004) (797) - (2,551) Repurchases and retirements of common stock (2,385) - - - - - (2,385) Dividends paid (1,281) - - - - - (1,281) Issuances of common stock 19 - - - - - 19 Distributions to noncontrolling interests and dividends for redeemable subsidiary preferred stock - - - - (125) - (125) Other 131 - - 25 24 - 180 Net cash provided by (used in) financing activities 87 - - (979) (293) - (1,185) Increase (decrease) in cash and cash equivalents - - - (144) 2,514 - 2,370 Cash and cash equivalents, beginning of period - - - 414 1,881 - 2,295 Cash and cash equivalents, end of period $ - $ - $ - $ 270 $ 4,395 $ - $ 4,665 Condensed Consolidating Statement of Cash Flows For the Six Months Ended June 30, 2015 (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 $ (398) $ (1) $ (109) $ (751) $ 10,093 $ - $ 8,834 Investing Activities Net transactions with affiliates 3,661 1 109 1,670 (5,441) - - Capital expenditures (13) - - - (3,684) - (3,697) Cash paid for intangible assets (1) - - - (599) - (600) Acquisitions and construction of real estate properties - - - - (65) - (65) Acquisitions, net of cash acquired - - - - (179) - (179) Proceeds from sales of businesses and investments - - - 1 394 - 395 Purchases of investments (2) - - - (270) - (272) Other 7 - - (5) 180 - 182 Net cash provided by (used in) investing activities 3,652 1 109 1,666 (9,664) - (4,236) Financing Activities Proceeds from (repayments of) short-term borrowings, net - - - - (137) - (137) Proceeds from borrowings 3,996 - - - - - 3,996 Repurchases and repayments of debt (2,650) - - (1,001) (15) - (3,666) Repurchases and retirements of common stock (3,585) - - - - - (3,585) Dividends paid (1,200) - - - - - (1,200) Issuances of common stock 32 - - - - - 32 Distributions to noncontrolling interests and dividends for redeemable subsidiary preferred stock - - - - (114) - (114) Other 153 - - - (501) - (348) Net cash provided by (used in) financing activities (3,254) - - (1,001) (767) - (5,022) Increase (decrease) in cash and cash equivalents - - - (86) (338) - (424) Cash and cash equivalents, beginning of period - - - 385 3,525 - 3,910 Cash and cash equivalents, end of period $ - $ - $ - $ 299 $ 3,187 $ - $ 3,486 |