Condensed Consolidating Balance Sheet
December 31, 2013 (in millions)			Comcast Parent		Comcast Holdings		CCCL Parent		Combined CCHMO Parents		NBCUniversal Media Parent		Non- Guarantor Subsidiaries		Elimination and Consolidation Adjustments		Consolidated Comcast Corporation
Assets
	Cash and cash equivalents	$	-	$	-	$	-	$	-	$	336	$	1,382	$	-	$	1,718
	Investments		-		-		-		-		-		3,573		-		3,573
	Receivables, net		-		-		-		-		-		6,376		-		6,376
	Programming rights		-		-		-		-		-		928		-		928
	Other current assets		237		-		-		-		35		1,208		-		1,480
Total current assets			237		-		-		-		371		13,467		-		14,075
Film and television costs			-		-		-		-		-		4,994		-		4,994
Investments			11		-		-		-		374		3,385		-		3,770
Investments in and amounts due from subsidiaries eliminated upon consolidation			79,956		97,429		102,673		54,724		40,644		85,164		(460,590)		-
Property and equipment, net			220		-		-		-		-		29,620		-		29,840
Franchise rights			-		-		-		-		-		59,364		-		59,364
Goodwill			-		-		-		-		-		27,098		-		27,098
Other intangible assets, net			11		-		-		-		-		17,318		-		17,329
Other noncurrent assets, net			1,078		145		-		-		103		1,899		(882)		2,343
Total assets		$	81,513	$	97,574	$	102,673	$	54,724	$	41,492	$	242,309	$	(461,472)	$	158,813

Liabilities and Equity
	Accounts payable and accrued expenses related to trade creditors	$	8	$	-	$	-	$	-	$	-	$	5,520	$	-	$	5,528
	Accrued participations and residuals		-		-		-		-		-		1,239		-		1,239
	Accrued expenses and other current liabilities		1,371		266		180		47		323		6,678		-		8,865
	Current portion of long-term debt		2,351		-		-		-		903		26		-		3,280
Total current liabilities			3,730		266		180		47		1,226		13,463		-		18,912
Long-term debt, less current portion			25,170		132		1,827		1,505		10,236		5,697		-		44,567
Deferred income taxes			-		777		-		-		59		31,840		(741)		31,935
Other noncurrent liabilities			1,919		-		-		-		931		8,675		(141)		11,384
Redeemable noncontrolling interests
	and redeemable subsidiary preferred stock		-		-		-		-		-		957		-		957
Equity:
	Common stock		30		-		-		-		-		-		-		30
	Other shareholders’ equity		50,664		96,399		100,666		53,172		29,040		181,313		(460,590)		50,664
Total Comcast Corporation shareholders’ equity			50,694		96,399		100,666		53,172		29,040		181,313		(460,590)		50,694
Noncontrolling interests			-		-		-		-		-		364		-		364
Total equity			50,694		96,399		100,666		53,172		29,040		181,677		(460,590)		51,058
Total liabilities and equity		$	81,513	$	97,574	$	102,673	$	54,724	$	41,492	$	242,309	$	(461,472)	$	158,813

Condensed Consolidating Balance Sheet
December 31, 2012 (in millions)			Comcast Parent		Comcast Holdings		CCCL Parent		Combined CCHMO Parents		NBCUniversal Media Parent		Non- Guarantor Subsidiaries		Elimination and Consolidation Adjustments		Consolidated Comcast Corporation
Assets
	Cash and cash equivalents	$	-	$	-	$	-	$	-	$	5,129	$	5,822	$	-	$	10,951
	Investments		-		-		-		-		-		1,464		-		1,464
	Receivables, net		-		-		-		-		3		5,518		-		5,521
	Programming rights		-		-		-		-		-		909		-		909
	Other current assets		233		-		14		4		51		844		-		1,146
Total current assets			233		-		14		4		5,183		14,557		-		19,991
Film and television costs			-		-		-		-		-		5,054		-		5,054
Investments			-		-		-		-		529		5,796		-		6,325
Investments in and amounts due from subsidiaries eliminated upon consolidation			74,227		87,630		96,853		50,242		38,464		73,298		(420,714)		-
Property and equipment, net			242		-		-		-		-		26,990		-		27,232
Franchise rights			-		-		-		-		-		59,364		-		59,364
Goodwill			-		-		-		-		-		26,985		-		26,985
Other intangible assets, net			12		-		-		-		-		17,828		-		17,840
Other noncurrent assets, net			1,130		147		1		-		152		1,650		(900)		2,180
Total assets		$	75,844	$	87,777	$	96,868	$	50,246	$	44,328	$	231,522	$	(421,614)	$	164,971

Liabilities and Equity
	Accounts payable and accrued expenses related to trade creditors	$	8	$	-	$	-	$	-	$	-	$	6,198	$	-	$	6,206
	Accrued participations and residuals		-		-		-		-		-		1,350		-		1,350
	Accrued expenses and other current liabilities		1,290		275		210		54		263		4,690		-		6,782
	Current portion of long-term debt		-		-		2,105		241		7		23		-		2,376
Total current liabilities			1,298		275		2,315		295		270		12,261		-		16,714
Long-term debt, less current portion			23,306		113		1,827		1,512		11,219		105		-		38,082
Deferred income taxes			-		754		-		-		78		30,035		(757)		30,110
Other noncurrent liabilities			1,884		-		-		-		926		10,604		(143)		13,271
Redeemable noncontrolling interests
	and redeemable subsidiary preferred stock		-		-		-		-		-		16,998		-		16,998
Equity:
	Common stock		31		-		-		-		-		-		-		31
	Other shareholders’ equity		49,325		86,635		92,726		48,439		31,835		161,079		(420,714)		49,325
Total Comcast Corporation shareholders’ equity			49,356		86,635		92,726		48,439		31,835		161,079		(420,714)		49,356
Noncontrolling interests			-		-		-		-		-		440		-		440
Total equity			49,356		86,635		92,726		48,439		31,835		161,519		(420,714)		49,796
Total liabilities and equity		$	75,844	$	87,777	$	96,868	$	50,246	$	44,328	$	231,522	$	(421,614)	$	164,971

Condensed Consolidating Statement of Income
For the Year Ended December 31, 2013 (in millions)			Comcast Parent		Comcast Holdings		CCCL Parent		Combined CCHMO Parents		NBCUniversal Media Parent		Non- Guarantor Subsidiaries		Elimination and Consolidation Adjustments		Consolidated Comcast Corporation
Revenue:
	Service revenue	$	-	$	-	$	-	$	-	$	-	$	64,657	$	-	$	64,657
	Management fee revenue		897		-		874		548		-		-		(2,319)		-
			897		-		874		548		-		64,657		(2,319)		64,657
Costs and Expenses:
	Programming and production		-		-		-		-		-		19,670		-		19,670
	Other operating and administrative		403		-		874		548		855		18,223		(2,319)		18,584
	Advertising, marketing and promotion		-		-		-		-		-		4,969		-		4,969
	Depreciation		30		-		-		-		-		6,224		-		6,254
	Amortization		5		-		-		-		-		1,612		-		1,617
			438		-		874		548		855		50,698		(2,319)		51,094
Operating income (loss)			459		-		-		-		(855)		13,959		-		13,563
Other Income (Expense):
	Interest expense		(1,523)		(11)		(212)		(126)		(488)		(214)		-		(2,574)
	Investment income (loss), net		-		(13)		-		-		3		586		-		576
	Equity in net income (losses) of
	investees, net		7,509		7,540		7,430		5,473		3,331		1,882		(33,251)		(86)
	Other income (expense), net		(2)		-		2		-		(1)		(363)		-		(364)
			5,984		7,516		7,220		5,347		2,845		1,891		(33,251)		(2,448)
Income (loss) before income taxes			6,443		7,516		7,220		5,347		1,990		15,850		(33,251)		11,115
Income tax (expense) benefit			373		9		73		44		(22)		(4,457)		-		(3,980)
Net income (loss)			6,816		7,525		7,293		5,391		1,968		11,393		(33,251)		7,135
Net (income) loss attributable to
	noncontrolling interests and redeemable subsidiary preferred stock		-		-		-		-		-		(319)		-		(319)
Net income (loss) attributable to
	Comcast Corporation	$	6,816	$	7,525	$	7,293	$	5,391	$	1,968	$	11,074	$	(33,251)	$	6,816
Comprehensive income (loss)
	attributable to Comcast Corporation	$	6,883	$	7,521	$	7,276	$	5,392	$	2,017	$	10,969	$	(33,175)	$	6,883

Condensed Consolidating Statement of Income
For the Year Ended December 31, 2012 (in millions)			Comcast Parent		Comcast Holdings		CCCL Parent		Combined CCHMO Parents		NBCUniversal Media Parent		Non- Guarantor Subsidiaries		Elimination and Consolidation Adjustments		Consolidated Comcast Corporation
Revenue:
	Service revenue	$	-	$	-	$	-	$	-	$	-	$	62,570	$	-	$	62,570
	Management fee revenue		848		-		827		516		-		-		(2,191)		-
			848		-		827		516		-		62,570		(2,191)		62,570
Costs and Expenses:
	Programming and production		-		-		-		-		-		19,929		-		19,929
	Other operating and administrative		401		-		827		516		899		17,381		(2,191)		17,833
	Advertising, marketing and promotion		-		-		-		-		-		4,831		-		4,831
	Depreciation		30		-		-		-		-		6,120		-		6,150
	Amortization		4		-		-		-		-		1,644		-		1,648
			435		-		827		516		899		49,905		(2,191)		50,391
Operating income (loss)			413		-		-		-		(899)		12,665		-		12,179
Other Income (Expense):
	Interest expense		(1,430)		(23)		(329)		(135)		(430)		(174)		-		(2,521)
	Investment income (loss), net		8		3		-		-		5		203		-		219
	Equity in net income (losses) of
	investees, net		6,858		6,536		6,665		4,909		4,402		4,014		(32,425)		959
	Other income (expense), net		2		-		-		-		(14)		785		-		773
			5,438		6,516		6,336		4,774		3,963		4,828		(32,425)		(570)
Income (loss) before income taxes			5,851		6,516		6,336		4,774		3,064		17,493		(32,425)		11,609
Income tax (expense) benefit			352		7		115		47		(9)		(4,256)		-		(3,744)
Net income (loss)			6,203		6,523		6,451		4,821		3,055		13,237		(32,425)		7,865
Net (income) loss attributable to
	noncontrolling interests and redeemable subsidiary preferred stock		-		-		-		-		-		(1,662)		-		(1,662)
Net (income) loss attributable
	to Comcast Corporation	$	6,203	$	6,523	$	6,451	$	4,821	$	3,055	$	11,575	$	(32,425)	$	6,203
Comprehensive income (loss)
	attributable to Comcast Corporation	$	6,370	$	6,523	$	6,460	$	4,821	$	3,068	$	11,703	$	(32,575)	$	6,370

Condensed Consolidating Statement of Income
For the Year Ended December 31, 2011 (in millions)			Comcast Parent		Comcast Holdings		CCCL Parent		Combined CCHMO Parents		NBCUniversal Media Parent		Non- Guarantor Subsidiaries		Elimination and Consolidation Adjustments		Consolidated Comcast Corporation
Revenue:
	Service revenue	$	-	$	-	$	-	$	-	$	-	$	55,842	$	-	$	55,842
	Management fee revenue		800		-		784		488		-		-		(2,072)		-
			800		-		784		488		-		55,842		(2,072)		55,842
Costs and Expenses:
	Programming and production		-		-		-		-		-		16,596		-		16,596
	Other operating and administrative		420		5		784		488		678		16,343		(2,072)		16,646
	Advertising, marketing and promotion		-		-		-		-		-		4,243		-		4,243
	Depreciation		29		-		-		-		-		6,011		-		6,040
	Amortization		3		-		-		-		-		1,593		-		1,596
			452		5		784		488		678		44,786		(2,072)		45,121
Operating income (loss)			348		(5)		-		-		(678)		11,056		-		10,721
Other Income (Expense):
	Interest expense		(1,439)		(32)		(338)		(172)		(370)		(154)		-		(2,505)
	Investment income (loss), net		3		2		-		-		-		154		-		159
	Equity in net income (losses) of
	investees, net		4,879		5,734		5,598		3,361		2,793		1,648		(24,048)		(35)
	Other income (expense), net		(19)		1		-		-		(59)		(56)		-		(133)
			3,424		5,705		5,260		3,189		2,364		1,592		(24,048)		(2,514)
Income (loss) before income taxes			3,772		5,700		5,260		3,189		1,686		12,648		(24,048)		8,207
Income tax (expense) benefit			388		12		118		60		(3)		(3,625)		-		(3,050)
Net income (loss)			4,160		5,712		5,378		3,249		1,683		9,023		(24,048)		5,157
Net (income) loss attributable to
	noncontrolling interests and redeemable subsidiary preferred stock		-		-		-		-		-		(997)		-		(997)
Net income (loss) attributable to
	Comcast Corporation	$	4,160	$	5,712	$	5,378	$	3,249	$	1,683	$	8,026	$	(24,048)	$	4,160
Comprehensive income (loss)
	attributable to Comcast Corporation	$	4,107	$	5,712	$	5,387	$	3,249	$	1,605	$	8,064	$	(24,017)	$	4,107

Condensed Consolidating Statement of Cash Flows
For the Year Ended December 31, 2013 (in millions)			Comcast Parent		Comcast Holdings		CCCL Parent		Combined CCHMO Parents		NBCUniversal Media Parent		Non- Guarantor Subsidiaries		Elimination and Consolidation Adjustments		Consolidated Comcast Corporation
	Net cash provided by (used in) operating activities	$	(600)	$	(3)	$	(151)	$	(94)	$	(1,102)	$	16,110	$	-	$	14,160
Investing Activities:
	Net transactions with affiliates		66		3		2,248		332		(470)		(2,179)		-		-
	Capital expenditures		(7)		-		-		-		-		(6,589)		-		(6,596)
	Cash paid for intangible assets		(4)		-		-		-		-		(1,005)		-		(1,009)
	Acquisitions of real estate properties		-		-		-		-		-		(1,904)		-		(1,904)
	Acquisitions, net of cash acquired		-		-		-		-		-		(99)		-		(99)
	Proceeds from sales of businesses and investments		-		-		-		-		2		1,081		-		1,083
	Return of capital from investees		-		-		-		-		128		21		-		149
	Purchases of investments		(11)		-		-		-		(3)		(1,209)		-		(1,223)
	Other		-		-		-		-		(20)		105		-		85
	Net cash provided by (used in) investing activities		44		3		2,248		332		(363)		(11,778)		-		(9,514)
Financing Activities:
	Proceeds from (repayments of) short-term borrowings, net		1,349		-		-		-		-		(4)		-		1,345
	Proceeds from borrowings		2,933		-		-		-		-		-		-		2,933
	Repurchases and repayments of debt		-		-		(2,097)		(238)		(88)		(21)		-		(2,444)
	Repurchases and retirements of common stock		(2,000)		-		-		-		-		-		-		(2,000)
	Dividends paid		(1,964)		-		-		-		-		-		-		(1,964)
	Issuances of common stock		40		-		-		-		-		-		-		40
	Purchase of NBCUniversal noncontrolling common equity interest		-		-		-		-		(3,200)		(7,561)		-		(10,761)
	Distributions to noncontrolling interests and dividends for redeemable subsidiary preferred stock		-		-		-		-		-		(215)		-		(215)
	Settlement of Station Venture liability		-		-		-		-		-		(602)		-		(602)
	Other		198		-		-		-		(40)		(369)		-		(211)
	Net cash provided by (used in) financing activities		556		-		(2,097)		(238)		(3,328)		(8,772)		-		(13,879)
Increase (decrease) in cash and cash equivalents			-		-		-		-		(4,793)		(4,440)		-		(9,233)
Cash and cash equivalents, beginning of year			-		-		-		-		5,129		5,822		-		10,951
Cash and cash equivalents, end of year		$	-		-		-		-		336		1,382		-		1,718

Condensed Consolidating Statement of Cash Flows
For the Year Ended December 31, 2012 (in millions)			Comcast Parent		Comcast Holdings		CCCL Parent		Combined CCHMO Parents		NBCUniversal Media Parent		Non- Guarantor Subsidiaries		Elimination and Consolidation Adjustments		Consolidated Comcast Corporation
	Net cash provided by (used in) operating activities	$	(362)	$	(7)	$	(177)	$	(114)	$	(1,347)	$	16,861	$	-	$	14,854
Investing Activities:
	Net transactions with affiliates		3,845		206		177		667		4,850		(9,745)		-		-
	Capital expenditures		(10)		-		-		-		-		(5,704)		-		(5,714)
	Cash paid for intangible assets		(6)		-		-		-		-		(917)		-		(923)
	Acquisitions, net of cash acquired		-		-		-		-		-		(90)		-		(90)
	Proceeds from sales of businesses and investments		-		-		-		-		-		3,102		-		3,102
	Return of capital from investees		-		-		-		-		-		2,362		-		2,362
	Purchases of investments		-		-		-		-		(19)		(278)		-		(297)
	Other		-		3		-		-		(22)		93		-		74
	Net cash provided by (used in) investing activities		3,829		209		177		667		4,809		(11,177)		-		(1,486)
Financing Activities:
	Proceeds from (repayments of) short-term borrowings, net		(1)		-		-		-		(550)		7		-		(544)
	Proceeds from borrowings		2,536		-		-		-		1,995		13		-		4,544
	Repurchases and repayments of debt		(1,726)		(202)		-		(553)		(2)		(398)		-		(2,881)
	Repurchases and retirements of common stock		(3,000)		-		-		-		-		-		-		(3,000)
	Dividends paid		(1,608)		-		-		-		-		-		-		(1,608)
	Issuances of common stock		233		-		-		-		-		-		-		233
	Distributions to noncontrolling interests and dividends for redeemable subsidiary preferred stock		-		-		-		-		-		(691)		-		(691)
	Other		99		-		-		-		(14)		(175)		-		(90)
	Net cash provided by (used in) financing activities		(3,467)		(202)		-		(553)		1,429		(1,244)		-		(4,037)
Increase (decrease) in cash and cash equivalents			-		-		-		-		4,891		4,440		-		9,331
Cash and cash equivalents, beginning of year			-		-		-		-		238		1,382		-		1,620
Cash and cash equivalents, end of year		$	-	$	-	$	-	$	-	$	5,129	$	5,822	$	-	$	10,951

Condensed Consolidating Statement of Cash Flows
For the Year Ended December 31, 2011 (in millions)			Comcast Parent		Comcast Holdings		CCCL Parent		Combined CCHMO Parents		NBCUniversal Media Parent		Non- Guarantor Subsidiaries		Elimination and Consolidation Adjustments		Consolidated Comcast Corporation
	Net cash provided by (used in) operating activities	$	(513)	$	(19)	$	(209)	$	(131)	$	(638)	$	15,855	$	-	$	14,345
Investing Activities:
	Net transactions with affiliates		4,615		19		1,209		131		247		(6,221)		-		-
	Capital expenditures		(7)		-		-		-		-		(5,300)		-		(5,307)
	Cash paid for intangible assets		(2)		-		-		-		-		(952)		-		(954)
	Acquisitions, net of cash acquired		-		-		-		-		295		(6,702)		-		(6,407)
	Proceeds from sales of businesses and investments		-		-		-		-		3		274		-		277
	Return of capital from investees		-		-		-		-		-		37		-		37
	Purchases of investments		-		-		-		-		(4)		(131)		-		(135)
	Other		-		-		-		-		-		(19)		-		(19)
	Net cash provided by (used in) investing activities		4,606		19		1,209		131		541		(19,014)		-		(12,508)
Financing Activities:
	Proceeds from (repayments of) short-term borrowings, net		(4)		-		-		-		550		(2)		-		544
	Repurchases and repayments of debt		(1,095)		-		(1,000)		-		-		(1,121)		-		(3,216)
	Repurchases and retirements of common stock		(2,141)		-		-		-		-		-		-		(2,141)
	Dividends paid		(1,187)		-		-		-		-		-		-		(1,187)
	Issuances of common stock		283		-		-		-		-		-		-		283
	Distributions to noncontrolling interests and dividends for redeemable subsidiary preferred stock		-		-		-		-		-		(325)		-		(325)
	Other		51		-		-		-		(215)		5		-		(159)
	Net cash provided by (used in) financing activities		(4,093)		-		(1,000)		-		335		(1,443)		-		(6,201)
Increase (decrease) in cash and cash equivalents			-		-		-		-		238		(4,602)		-		(4,364)
Cash and cash equivalents, beginning of year			-		-		-		-		-		5,984		-		5,984
Cash and cash equivalents, end of year		$	-	$	-	$	-	$	-	$	238	$	1,382	$	-	$	1,620