Comcast
CMCSA
#181
Rank
A$168.72 B
Marketcap
A$42.81
Share price
1.74%
Change (1 day)
-19.29%
Change (1 year)

Comcast - 10-Q quarterly report FY2012 Q1


Text size:
Table of Contents

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

(Mark One)

x

Quarterly Report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

For the quarterly period ended March 31, 2012

OR

 

¨

Transition Report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

For the Transition Period from                      to                     

Commission File Number 001-32871

 

 

 

LOGO

COMCAST CORPORATION

(Exact name of registrant as specified in its charter)

 

PENNSYLVANIA 27-0000798
(State or other jurisdiction of
incorporation or organization)
 (I.R.S. Employer
Identification No.)
One Comcast Center, Philadelphia, PA 19103-2838
(Address of principal executive offices) (Zip Code)

Registrant’s telephone number, including area code: (215) 286-1700

 

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding twelve months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.

Yes x No ¨

 

 

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such period that the registrant was required to submit and post such files).

Yes x No ¨

Indicate by check mark whether the Registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.

Large accelerated filer x        Accelerated filer ¨        Non-accelerated filer ¨        Smaller reporting company ¨

Indicate by check mark whether the Registrant is a shell company (as defined in Rule 12b-2 of the Act).

Yes ¨ No x

As of March 31, 2012, there were 2,109,694,188 shares of our Class A common stock, 577,031,322 shares of our Class A Special common stock and 9,444,375 shares of our Class B common stock outstanding.

 

 

 


Table of Contents

TABLE OF CONTENTS

       Page
Number
 
PART I. FINANCIAL INFORMATION  

Item 1.

 Financial Statements    1  
 Condensed Consolidated Balance Sheet as of March 31, 2012 and December 31, 2011 (Unaudited)    1  
 Condensed Consolidated Statement of Income for the Three Months Ended March 31, 2012
and 2011 (Unaudited)
   2  
 Condensed Consolidated Statement of Comprehensive Income for the Three Months Ended
March 31, 2012 and 2011 (Unaudited)
   3  
 Condensed Consolidated Statement of Cash Flows for the Three Months Ended March 31, 2012 and 2011 (Unaudited)    4  
 Condensed Consolidated Statement of Changes in Equity for the Three Months Ended March 31, 2012 and 2011 (Unaudited)    5  
 Notes to Condensed Consolidated Financial Statements (Unaudited)    6  

Item 2.

 Management’s Discussion and Analysis of Financial Condition and Results of Operations    26  

Item 3.

 Quantitative and Qualitative Disclosures About Market Risk    35  

Item 4.

 Controls and Procedures    35  
PART II. OTHER INFORMATION  

Item 1.

 Legal Proceedings    36  

Item 1A.

 Risk Factors    36  

Item 2.

 Unregistered Sales of Equity Securities and Use of Proceeds    36  

Item 6.

 Exhibits    37  
SIGNATURES     38  

 

 

This Quarterly Report on Form 10-Q is for the three months ended March 31, 2012. This Quarterly Report modifies and supersedes documents filed prior to this Quarterly Report. The Securities and Exchange Commission (“SEC”) allows us to “incorporate by reference” information that we file with it, which means that we can disclose important information to you by referring you directly to those documents. Information incorporated by reference is considered to be part of this Quarterly Report. In addition, information that we file with the SEC in the future will automatically update and supersede information contained in this Quarterly Report. Throughout this Quarterly Report, we refer to Comcast Corporation as “Comcast;” Comcast and its consolidated subsidiaries, including NBCUniversal, as “we,” “us” and “our;” and Comcast Holdings Corporation as “Comcast Holdings.”

You should carefully review the information contained in this Quarterly Report and particularly consider any risk factors set forth in this Quarterly Report and in other reports or documents that we file from time to time with the SEC. In this Quarterly Report, we state our beliefs of future events and of our future financial performance. In some cases, you can identify these so-called “forward-looking statements” by words such as “may,” “will,” “should,” “expects,” “believes,” “estimates,” “potential,” or “continue,” or the negative of those words, and other comparable words. You should be aware that those statements are only our predictions. In evaluating those statements, you should specifically consider various factors, including the risks outlined below and in other reports we file with the SEC. Actual events or our actual results may differ materially from any of our forward-looking statements. We undertake no obligation to update any forward-looking statements.

Our businesses may be affected by, among other things, the following:

 

  

our businesses currently face a wide range of competition, and our businesses and results of operations could be adversely affected if we do not compete effectively

 

 

  

changes in consumer behavior driven by new technologies may adversely affect our competitive position, businesses and results of operations

 

 

  

programming expenses for our video services are increasing, which could adversely affect our future results of operations

 

 

  

we are subject to regulation by federal, state, local and foreign authorities, which may impose additional costs and restrictions on our businesses

 

 

  

weak economic conditions may have a negative impact on our businesses, results of operations and financial condition

 

 

  

a decline in advertising expenditures or changes in advertising markets could negatively impact our results of operations

 

 

  

NBCUniversal’s success depends on consumer acceptance of its content, which is difficult to predict, and our results of operations may be adversely affected if our content fails to achieve sufficient consumer acceptance or our costs to acquire content increase

 

 

  

the loss of our programming distribution agreements, or the renewal of these agreements on less favorable terms, could adversely affect our businesses and results of operations

 

 

  

our businesses depend on keeping pace with technological developments

 

 

  

our businesses depend on using and protecting certain intellectual property rights and on not infringing the intellectual property rights of others

 

 

  

sales of DVDs have been declining

 

 

  

we rely on network and information systems and other technologies, as well as key properties, and a disruption, cyber attack, failure or destruction of such networks, systems, technologies or properties may disrupt our businesses

 

 

  

we may be unable to obtain necessary hardware, software and operational support

 

 

  

labor disputes, whether involving employees or sports organizations, may disrupt our operations and adversely affect our businesses

 

 

  

we face risks arising from the outcome of various litigation matters

 

 

  

acquisitions and other strategic transactions present many risks, and we may not realize the financial and strategic goals that were contemplated at the time of any transaction

 

 

  

the loss of key management personnel or popular on-air and creative talent could have an adverse effect on our businesses

 

 

  

we face risks relating to doing business internationally that could adversely affect our businesses

 

 

  

our Class B common stock has substantial voting rights and separate approval rights over several potentially material transactions, and our Chairman and CEO has considerable influence over our company through his beneficial ownership of our Class B common stock

 


Table of Contents

PART I: FINANCIAL INFORMATION

ITEM 1: FINANCIAL STATEMENTS

Condensed Consolidated Balance Sheet

(Unaudited)

 

(in millions, except share data) March 31,
2012
  December 31,
2011
 

Assets

  

Current Assets:

  

Cash and cash equivalents

 $2,207   $1,620  

Receivables, net

  4,379    4,351  

Programming rights

  1,011    987  

Other current assets

  1,758    1,615  

Total current assets

  9,355    8,573  

Film and television costs

  5,112    5,227  

Investments

  10,149    9,854  

Property and equipment, net of accumulated depreciation of $37,275 and $36,528

  26,962    27,559  

Franchise rights

  59,364    59,376  

Goodwill

  26,803    26,874  

Other intangible assets, net of accumulated amortization of $6,978 and $6,665

  18,001    18,165  

Other noncurrent assets, net

  2,203    2,190  

Total assets

 $157,949   $157,818  

Liabilities and Equity

  

Current Liabilities:

  

Accounts payable and accrued expenses related to trade creditors

 $5,763   $5,705  

Accrued participations and residuals

  1,394    1,255  

Accrued expenses and other current liabilities

  5,770    4,914  

Current portion of long-term debt

  2,705    1,367  

Total current liabilities

  15,632    13,241  

Long-term debt, less current portion

  35,080    37,942  

Deferred income taxes

  29,812    29,932  

Other noncurrent liabilities

  13,446    13,034  

Commitments and contingencies (Note 14)

  

Redeemable noncontrolling interests

  16,158    16,014  

Equity:

  

Preferred stock—authorized, 20,000,000 shares; issued, zero

        

Class A common stock, $0.01 par value—authorized, 7,500,000,000 shares; issued, 2,475,154,938 and 2,460,937,253; outstanding, 2,109,694,188 and 2,095,476,503

  25    25  

Class A Special common stock, $0.01 par value—authorized, 7,500,000,000 shares; issued, 647,966,086 and 671,947,577; outstanding, 577,031,322 and 601,012,813

  6    7  

Class B common stock, $0.01 par value—authorized, 75,000,000 shares; issued and outstanding, 9,444,375

        

Additional paid-in capital

  40,893    40,940  

Retained earnings

  14,217    13,971  

Treasury stock, 365,460,750 Class A common shares and 70,934,764 Class A Special common shares

  (7,517  (7,517

Accumulated other comprehensive income (loss)

  (148  (152

Total Comcast Corporation shareholders’ equity

  47,476    47,274  

Noncontrolling interests

  345    381  

Total equity

  47,821    47,655  

Total liabilities and equity

 $157,949   $157,818  

See accompanying notes to condensed consolidated financial statements.

 

1


Table of Contents

Condensed Consolidated Statement of Income

(Unaudited)

 

  Three Months Ended
March 31
 
(in millions, except per share data)     2012          2011     

Revenue

 $14,878   $12,128  

Costs and Expenses:

  

Operating costs and expenses

  10,190    8,062  

Depreciation

  1,529    1,486  

Amortization

  401    356  
   12,120    9,904  

Operating income

  2,758    2,224  

Other Income (Expense):

  

Interest expense

  (640  (605

Investment income (loss), net

  92    89  

Equity in net income (losses) of investees, net

  3    (37

Other income (expense), net

  (16  (36
   (561  (589

Income before income taxes

  2,197    1,635  

Income tax expense

  (750  (596

Net income

  1,447    1,039  

Net (income) loss attributable to noncontrolling interests

  (223  (96

Net income attributable to Comcast Corporation

 $1,224   $943  

Basic earnings per common share attributable to Comcast Corporation shareholders

 $0.45   $0.34  

Diluted earnings per common share attributable to Comcast Corporation shareholders

 $0.45   $0.34  

Dividends declared per common share attributable to Comcast Corporation shareholders

 $0.1625   $0.1125  

See accompanying notes to condensed consolidated financial statements.

 

2


Table of Contents

Condensed Consolidated Statement of Comprehensive Income

(Unaudited)

 

   Three Months Ended
March 31
 
(in millions)      2012          2011     

Net income

  $1,447   $1,039  

Unrealized gains (losses) on marketable securities, net of deferred taxes of $— and $(3)

       5  

Deferred gains (losses) on cash flow hedges, net of deferred taxes of $(11) and $(6)

   20    11  

Amounts reclassified to net income:

   

Realized (gains) losses on marketable securities, net of deferred taxes of $— and $4

       (7

Realized (gains) losses on cash flow hedges, net of deferred taxes of $9 and $7

   (16  (12

Employee benefit obligations, net of deferred taxes of $— and $(2)

   (2  3  

Currency translation adjustments, net of deferred taxes of $— and $—

   2    4  

Comprehensive income

   1,451    1,043  

Net (income) loss attributable to noncontrolling interests

   (223  (96

Other comprehensive (income) loss attributable to noncontrolling interests

       (2

Comprehensive income attributable to Comcast Corporation

  $1,228   $945  

See accompanying notes to condensed consolidated financial statements.

 

3


Table of Contents

Condensed Consolidated Statement of Cash Flows

(Unaudited)

 

  Three Months Ended
March 31
 
(in millions)     2012          2011     

Net cash provided by (used in) operating activities

 $4,393   $ 3,468  

Investing Activities

  

Capital expenditures

  (1,174  (1,106

Cash paid for intangible assets

  (184  (123

Acquisitions, net of cash acquired

      (5,658

Proceeds from sales of businesses and investments

  35    18  

Purchases of investments

  (62  (16

Other

  36    (2

Net cash provided by (used in) investing activities

  (1,349  (6,887

Financing Activities

  

Proceeds from (repayments of) short-term borrowings, net

  (407  1,677  

Repurchases and repayments of debt

  (1,125  (1,759

Repurchases and retirements of common stock

  (750  (525

Dividends paid

  (304  (261

Issuances of common stock

  150    129  

Distributions to noncontrolling interests

  (58  (46

Other

  37    42  

Net cash provided by (used in) financing activities

  (2,457  (743

Increase (decrease) in cash and cash equivalents

  587    (4,162

Cash and cash equivalents, beginning of period

  1,620    5,984  

Cash and cash equivalents, end of period

 $2,207   $1,822  

See accompanying notes to condensed consolidated financial statements.

 

4


Table of Contents

Condensed Consolidated Statement of Changes in Equity

(Unaudited)

 

  Redeemable
Non-
controlling
Interests
    Common Stock  Additional
Paid-In
Capital
  Retained
Earnings
  Treasury
Stock at
Cost
  Accumulated
Other
Comprehensive
Income (Loss)
  Non-
controlling
Interests
  Total
Equity
 
(in millions)     A  A Special  B       

Balance, January 1, 2011

 $143     $24   $8   $   $39,780   $12,158   $(7,517 $(99 $80   $44,434  

Stock compensation plans

        182    (22     160  

Repurchase and retirement of common stock

      (1   (261  (263     (525

Employee stock purchase plan

        14        14  

Dividends declared

         (312     (312

Other comprehensive income (loss)

  2            2     2  

NBCUniversal transaction

  15,166         1,692       188    1,880  

Contributions from (distributions to) noncontrolling interests, net

  (126           (31  (31

Net income (loss)

  54                      943            42    985  

Balance, March 31, 2011

 $15,239     $24   $7   $   $41,407   $12,504   $(7,517 $(97 $279   $46,607  

Balance, January 1, 2012

 $16,014     $25   $7   $   $40,940   $13,971   $(7,517 $(152 $381   $47,655  

Stock compensation plans

        224    (82     142  

Repurchase and retirement of common stock

      (1   (292  (457     (750

Employee stock purchase plan

        19        19  

Dividends declared

         (439     (439

Other comprehensive income (loss)

           4     4  

Contributions from (distributions to) noncontrolling interests, net

  (8           (39  (39

Purchase of subsidiary shares from noncontrolling interest

  (44       2        2  

Other

            (24  (24

Net income (loss)

  196                      1,224            27    1,251  

Balance, March 31, 2012

 $16,158     $25   $6   $ —   $40,893   $14,217   $(7,517 $(148 $345   $47,821  

See accompanying notes to condensed consolidated financial statements.

 

5


Table of Contents

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

Note 1: Condensed Consolidated Financial Statements

Basis of Presentation

We have prepared these unaudited condensed consolidated financial statements based on Securities and Exchange Commission (“SEC”) rules that permit reduced disclosure for interim periods. These financial statements include all adjustments that are necessary for a fair presentation of our consolidated results of operations, financial condition and cash flows for the periods shown, including normal, recurring accruals and other items. The consolidated results of operations for the interim periods presented are not necessarily indicative of results for the full year.

The year-end condensed consolidated balance sheet was derived from audited financial statements but does not include all disclosures required by generally accepted accounting principles in the United States (“GAAP”). For a more complete discussion of our accounting policies and certain other information, refer to our consolidated financial statements included in our 2011 Annual Report on Form 10-K.

On January 28, 2011, we closed the NBCUniversal transaction in which we acquired control of the businesses of NBC Universal, Inc. (“NBCUniversal”), and on July 1, 2011, we closed the Universal Orlando transaction in which we acquired the remaining 50% equity interest in Universal City Development Partners, Ltd. (“Universal Orlando”) that we did not already own. NBCUniversal’s and Universal Orlando’s results of operations have been consolidated with our results following their respective acquisition dates. For a more complete discussion of the NBCUniversal and Universal Orlando transactions, refer to our consolidated financial statements included in our 2011 Annual Report on Form 10-K.

Reclassifications have been made to the condensed consolidated financial statements for the prior year to conform to classifications used in the current period.

Note 2: Earnings Per Share

Basic earnings per common share attributable to Comcast Corporation shareholders (“basic EPS”) is computed by dividing net income attributable to Comcast Corporation by the weighted-average number of common shares outstanding during the period.

Our potentially dilutive securities include potential common shares issuable under our outstanding stock options and our restricted share units (“RSUs”). Diluted earnings per common share attributable to Comcast Corporation shareholders (“diluted EPS”) considers the impact of potentially dilutive securities using the treasury stock method. Diluted EPS excludes the impact of potential common shares issuable under our outstanding stock options in periods in which the option exercise price is greater than the average market price of our Class A common stock or our Class A Special common stock, as applicable.

Diluted EPS for the three months ended March 31, 2012 and 2011 excludes approximately 26 million and 32 million, respectively, of potential common shares related to our share-based compensation plans, because the inclusion of the potential common shares would have had an antidilutive effect.

 

6


Table of Contents

Computation of Diluted EPS

 

  Three Months Ended March 31 
  2012   2011 
(in millions, except per share data) Net Income
Attributable to
Comcast
Corporation
   Shares   Per Share
Amount
   Net Income
Attributable to
Comcast
Corporation
   Shares   Per Share
Amount
 

Basic EPS attributable to Comcast Corporation shareholders

 $1,224     2,708    $0.45    $943     2,772    $0.34  

Effect of dilutive securities:

           

Assumed exercise or issuance of shares relating to stock plans

       36               33       

Diluted EPS attributable to Comcast Corporation shareholders

 $1,224     2,744    $0.45    $943     2,805    $0.34  

Note 3: Film and Television Costs

 

(in millions) March 31,
2012
   December 31,
2011
 

Film Costs:

   

Released, less amortization

 $1,440    $1,428  

Completed, not released

  328     148  

In-production and in-development

  1,079     1,374  
  2,847     2,950  

Television Costs:

   

Released, less amortization

  1,019     1,002  

In-production and in-development

  143     201  
  1,162     1,203  

Programming rights, less amortization

  2,114     2,061  
  6,123     6,214  

Less: Current portion of programming rights

  1,011     987  

Film and television costs

 $5,112    $5,227  

 

7


Table of Contents

Note 4: Investments

 

(in millions)   March 31,
2012
   December 31,
2011
 

Fair value method

  $3,544    $3,028  

Equity Method:

    

A&E Television Networks

   2,019     2,021  

SpectrumCo

   1,414     1,417  

The Weather Channel

   464     463  

MSNBC.com

   175     174  

Clearwire LLC

   25     69  

Other

   736     736  
   4,833     4,880  

Cost Method:

    

AirTouch

   1,527     1,523  

Other

   473     477  
   2,000     2,000  

Total investments

   10,377     9,908  

Less: Current investments(a)

   228     54  

Noncurrent investments

  $10,149    $9,854  

 

(a)

Current investments are included in other current assets in our condensed consolidated balance sheet.

Fair Value Method

As of March 31, 2012, we held as collateral $3.5 billion of fair value method equity securities related to our obligations under prepaid forward sale agreements. As of March 31, 2012, our prepaid forward sale obligations were recorded at $2.9 billion and had an estimated fair value of approximately $3.0 billion. The estimated fair values are based on Level 2 inputs using pricing models whose inputs are derived primarily from or corroborated by observable market data through correlation or other means for substantially the full term of the financial instrument.

Equity Method

On March 26, 2012, NBCUniversal exercised an option that requires A&E Television Networks LLC (“A&E Television Networks”) to redeem a substantial portion of NBCUniversal’s equity interest in A&E Television Networks. We expect the transaction to close during the second half of 2012, upon the agreement by all parties as to the value of NBCUniversal’s equity interest. Under the terms of our existing shareholder agreement, NBCUniversal is required to provide a last dollar guarantee of indebtedness that A&E Television Networks may incur to finance the purchase of NBCUniversal’s equity interest.

Cost Method

We hold two series of preferred stock of AirTouch Communications, Inc. (“AirTouch”), a subsidiary of Vodafone, which are redeemable in April 2020. As of March 31, 2012, the estimated fair value of the AirTouch preferred stock and the associated liability related to redeemable preferred shares issued by one of our consolidated subsidiaries was approximately $1.8 billion. The estimated fair values are primarily based on Level 2 inputs using pricing models whose inputs are derived from or corroborated by observable market data through correlation or other means for substantially the full term of the financial instrument.

 

8


Table of Contents

Components of Investment Income (Loss), Net

 

   Three Months Ended
March 31
 
(in millions)      2012          2011     

Gains on sales and exchanges of investments, net

  $7   $14  

Investment impairment losses

   (12    

Unrealized gains (losses) on securities underlying prepaid forward sale agreements

   516    309  

Mark to market adjustments on derivative component of prepaid forward sale agreements and indexed debt instruments

   (470  (261

Interest and dividend income

   29    26  

Other, net

   22    1  

Investment income (loss), net

  $92   $89  

Note 5: Goodwill

 

     NBCUniversal        
(in millions) Cable
Communications
  Cable
Networks
   Broadcast
Television
  Filmed
Entertainment
   Theme
Parks
  Corporate
and Other
   Total 

Balance, December 31, 2011

 $12,208   $12,744    $772   $1    $1,140   $9    $26,874  

Dispositions

  (1                         (1

Adjustments

           (9       (61       (70

Balance, March 31, 2012

 $12,207   $12,744    $763   $1    $1,079   $9    $26,803  

There have been no significant changes during the three months ended March 31, 2012 to our preliminary allocation of purchase price for the Universal Orlando transaction from what was disclosed in our 2011 Annual Report on Form 10-K. The estimated fair values are not yet final and are subject to change. We will finalize the amounts recognized as we obtain the information necessary to complete the analysis, but no later than June 30, 2012.

Note 6: Long-Term Debt

As of March 31, 2012, our debt had an estimated fair value of $43.5 billion. The estimated fair value of our publicly traded debt is based on quoted market values for the debt. To estimate the fair value of debt for which there are no quoted market prices, we use interest rates available to us for debt with similar terms and remaining maturities.

Repayments

In February 2012, we redeemed $563 million principal amount of the $1.1 billion aggregate principal amount outstanding of our 7% senior notes due 2055 and repaid at maturity $553 million principal amount of our 9.8% senior notes due 2012.

In April 2012, we redeemed the remaining $563 million principal amount of our 7% senior notes due 2055. The carrying amount of these senior notes was recorded in current portion of long-term debt in our condensed consolidated balance sheet as of March 31, 2012.

Commercial Paper Program

During the three months ended March 31, 2012, net repayments of commercial paper by NBCUniversal were $400 million.

Note 7: Derivative Financial Instruments

We use derivative financial instruments to manage our exposure to the risks associated with fluctuations in interest rates, foreign exchange rates and equity prices.

We manage our exposure to fluctuations in interest rates by using derivative financial instruments such as interest rate exchange agreements (“swaps”), interest rate lock agreements (“rate locks”) and interest rate collars

 

9


Table of Contents

(“collars”). We sometimes enter into rate locks or collars to hedge the risk that the cash flows related to the interest payments on an anticipated issuance or assumption of fixed-rate debt may be adversely affected by interest rate fluctuations.

We manage our exposure to fluctuations in foreign exchange rates by using foreign exchange contracts such as forward contracts and currency options, as well as cross-currency swaps for our foreign currency denominated borrowings.

We manage our exposure to and benefits from price fluctuations in the common stock of some of our investments by using equity derivative financial instruments embedded in other contracts, such as prepaid forward sale agreements, whose values, in part, are derived from the market value of certain publicly traded common stock.

We manage the credit risks associated with our derivative financial instruments through diversification and the evaluation and monitoring of the creditworthiness of the counterparties. Although we may be exposed to losses in the event of nonperformance by the counterparties, we do not expect such losses, if any, to be significant. We have agreements with certain counterparties that include collateral provisions. These provisions require a party with an aggregate unrealized loss position in excess of certain thresholds to post cash collateral for the amount in excess of the threshold. The threshold levels in our collateral agreements are based on our and the counterparties’ credit ratings. As of March 31, 2012, neither we nor any of the counterparties were required to post collateral under the terms of the agreements.

During the three months ended March 31, 2012, there were no significant changes in the composition of any of our derivative financial instruments or their classification in our condensed consolidated balance sheet. In addition, the impact of our derivative financial instruments to our condensed consolidated financial statements was not material for the three months ended March 31, 2012 and 2011.

See Note 8 for additional information on the fair value of our derivative financial instruments as of March 31, 2012 and December 31, 2011.

 

10


Table of Contents

Note 8: Fair Value Measurements

The accounting guidance related to financial assets and financial liabilities (“financial instruments”) establishes a hierarchy that prioritizes fair value measurements based on the types of inputs used for the various valuation techniques (market approach, income approach and cost approach). Level 1 consists of financial instruments whose values are based on quoted market prices for identical financial instruments in an active market. Level 2 consists of financial instruments that are valued using models or other valuation methodologies. These models use inputs that are observable either directly or indirectly. Level 3 consists of financial instruments whose values are determined using pricing models that use significant inputs that are primarily unobservable, discounted cash flow methodologies or similar techniques, as well as instruments for which the determination of fair value requires significant management judgment or estimation. Our financial instruments that are accounted for at fair value on a recurring basis are presented in the table below.

Recurring Fair Value Measures

 

  Fair Value as of 
  March 31, 2012   December 31,
2011
 
(in millions) Level 1   Level 2   Level 3   Total   Total 

Assets

         

Trading securities

 $3,401    $    $    $3,401    $2,895  

Interest rate swap agreements

       234          234     246  

Available-for-sale securities

  100     20     21     141     131  

Foreign exchange contracts

       13          13     10  

Equity warrants

            2     2     2  
  $3,501    $267    $23    $3,791    $3,284  

Liabilities

         

Derivative component of prepaid forward sale agreements

and indexed debt instruments

 $    $1,704    $    $1,704    $1,234  

Contractual obligations

            984     984     1,004  

Contingent consideration

            579     579     583  

Cross-currency swap agreements

       35          35     69  

Foreign exchange contracts

       13          13     8  
  $    $1,752    $1,563    $3,315    $2,898  

The determinations of the fair values of the contractual obligations and contingent consideration in the table above are primarily based on certain expected future discounted cash flows, which involves the use of significant unobservable inputs. The most significant unobservable input we use is our estimate of the future revenue we expect to generate from certain NBCUniversal entities related to our contractual obligations and future payments to GE that are related to contingent consideration. The discount rates used in the measurements of fair value ranged between 5.6% and 13.0% and are based on the underlying risk associated with our estimate of future revenue, as well as the terms of the respective contracts, and the uncertainty in the timing of our payments to GE. Fair value adjustments to these liabilities are recorded in other income (expense), net in our condensed consolidated statement of income.

Changes in Contractual Obligations and Contingent Consideration

 

(in millions) Contractual
Obligations
  Contingent
Consideration
 

Balance, December 31, 2011

 $1,004   $583  

Acquisition accounting adjustments

  (20    

Fair value adjustments

  19    8  

Payments

  (19  (12

Balance, March 31, 2012

 $984   $579  

 

11


Table of Contents

Note 9: Noncontrolling Interests

Certain of the subsidiaries that we consolidate are not wholly owned. Some of the agreements with the minority partners of these subsidiaries contain redemption features whereby interests held by the minority partners, including GE’s 49% interest in NBCUniversal, are redeemable either (i) at the option of the holder or (ii) upon the occurrence of an event that is not solely within our control. If interests were to be redeemed under these agreements, we would generally be required to purchase the interest at fair value on the date of redemption. These interests are presented on the balance sheet outside of equity under the caption “Redeemable noncontrolling interests.” Noncontrolling interests that do not contain such redemption features are presented in equity.

The table below presents the changes in equity resulting from net income attributable to Comcast Corporation and transfers to or from noncontrolling interests.

 

  Three Months Ended
March 31
 
(in millions)     2012           2011     

Net income attributable to Comcast Corporation

 $1,224    $943  

Transfers from (to) noncontrolling interests:

   

Increase in Comcast Corporation additional paid-in capital resulting from the issuance of noncontrolling equity interest

       1,692  

Increase in Comcast Corporation additional paid-in capital resulting from the purchase of noncontrolling interest

  2       

Changes in equity resulting from net income attributable to Comcast Corporation and transfers from (to) noncontrolling interests

 $1,226    $2,635  

Note 10: Pension Plans and Postretirement Benefits

The table below presents the components of net periodic benefit expense related to our active pension plans and postretirement benefit plans.

 

  Three Months Ended
March 31, 2012
   Three Months Ended
March 31, 2011
 
(in millions) Pension
Benefits
  Postretirement
Benefits
   Pension
Benefits
   Postretirement
Benefits
 

Service cost

 $32   $8    $18    $7  

Interest cost

  4    7     2     7  

Prior service cost

                (13

Other

  (1              

Total benefits expense

 $35   $15    $20    $1  

In April 2012, NBCUniversal provided initial funding to its qualified defined benefit plan of $76 million. The expected return on the plan assets of this plan is 5%.

Note 11: Share-Based Compensation

Our approach to long-term incentive compensation includes awarding stock options and RSUs to certain employees and directors. We grant these awards under various plans. Additionally, through our employee stock purchase plans, employees are able to purchase shares of Comcast Class A common stock at a discount through payroll deductions.

In March 2012, we granted 21.8 million stock options and 5.7 million RSUs related to our annual management grant program. The weighted-average fair values associated with these grants were $7.38 per stock option and $27.43 per RSU.

 

12


Table of Contents

Recognized Share-Based Compensation Expense

 

  Three Months Ended
March 31
 
(in millions)     2012           2011     

Stock options

 $29    $22  

Restricted share units

  35     40  

Employee stock purchase plans

  5     3  

Total

 $69    $65  

As of March 31, 2012, we had unrecognized pretax compensation expense related to nonvested stock options and nonvested RSUs of $417 million and $439 million, respectively.

For the three months ended March 31, 2012 and 2011, the employee cost associated with participation in the employee stock purchase plans was satisfied with payroll deductions of $18 million and $15 million, respectively.

Note 12: Supplemental Financial Information

Receivables

 

(in millions) March 31,
2012
   December 31,
2011
 

Receivables, gross

 $4,880    $4,978  

Less: Allowance for returns and customer incentives

  333     425  

Less: Allowance for doubtful accounts

  168     202  

Receivables, net

 $4,379    $4,351  

Accumulated Other Comprehensive Income (Loss)

 

(in millions) March 31,
2012
  March 31,
2011
 

Unrealized gains (losses) on marketable securities

 $22   $24  

Deferred gains (losses) on cash flow hedges

  (107  (106

Unrecognized gains (losses) on employee benefit obligations

  (58  (16

Cumulative translation adjustments

  (5  1  

Accumulated other comprehensive income (loss), net of deferred taxes

 $(148 $(97

Operating Costs and Expenses

 

  Three Months Ended
March 31
 
(in millions) 2012   2011 

Programming and production

 $4,737    $3,271  

Cable Communications technical labor

  588     593  

Cable Communications customer service

  494     469  

Advertising, marketing and promotion

  1,203     980  

Other

  3,168     2,749  

Operating costs and expenses (excluding depreciation and amortization)

 $10,190    $8,062  

 

13


Table of Contents

Net Cash Provided by Operating Activities

 

  Three Months Ended
March 31
 
(in millions) 2012  2011 

Net income

 $1,447   $1,039  

Adjustments to reconcile net income to net cash provided by operating activities:

  

Depreciation and amortization

  1,930    1,842  

Amortization of film and television costs

  2,153    1,184  

Share-based compensation

  89    84  

Noncash interest expense (income), net

  48    40  

Equity in net (income) losses of investees, net

  (3  37  

Cash received from investees

  73    98  

Net (gain) loss on investment activity and other

  (74  (85

Deferred income taxes

  (59  130  

Changes in operating assets and liabilities, net of effects of acquisitions and divestitures:

  

Change in receivables, net

  (30  725  

Change in film and television costs

  (2,061  (1,466

Change in accounts payable and accrued expenses related to trade creditors

  169    (131

Change in other operating assets and liabilities

  711    (29

Net cash provided by operating activities

 $4,393   $3,468  

Cash Payments for Interest and Income Taxes

 

  Three Months Ended
March 31
 
(in millions)     2012           2011     

Interest

 $614    $657  

Income taxes

 $118    $74  

Noncash Investing and Financing Activities

During the three months ended March 31, 2012, we:

 

  

acquired $476 million of property and equipment and intangible assets that were accrued but unpaid, which is a noncash investing activity

 

 

  

recorded a liability of $439 million for a quarterly cash dividend of $0.1625 per common share paid in April 2012, which is a noncash financing activity

 

Unaudited Actual and Pro Forma Information

The following unaudited pro forma information has been presented as if both the NBCUniversal transaction and the Universal Orlando transaction occurred on January 1, 2010. This information is based on historical results of operations, adjusted for the allocation of purchase price and other acquisition accounting adjustments, and is not necessarily indicative of what our results would have been had we operated the businesses since January 1, 2010. No pro forma adjustments have been made for our incremental transaction-related expenses.

 

  Three Months Ended
March 31
 
  Actual   Pro Forma 
(in millions except per share amounts) 2012   2011 

Revenue

 $14,878    $13,580  

Net income

 $1,447    $1,000  

Net income attributable to Comcast Corporation

 $1,224    $916  

Basic earnings per common share attributable to Comcast Corporation shareholders

 $0.45    $0.33  

Diluted earnings per common share attributable to Comcast Corporation shareholders

 $0.45    $0.33  

 

14


Table of Contents

Note 13: Receivables Monetization

NBCUniversal monetizes certain of its accounts receivable under programs with a syndicate of banks. We account for receivables monetized through these programs as sales in accordance with the appropriate accounting guidance. We receive deferred consideration from the assets sold in the form of a receivable, which is funded by residual cash flows after the senior interests have been fully paid. The deferred consideration is recorded in receivables, net at its initial fair value, which reflects the net cash flows we expect to receive related to these interests. The accounts receivable we sold that underlie the deferred consideration are generally short-term in nature and, therefore, the fair value of the deferred consideration approximated its carrying value as of March 31, 2012.

NBCUniversal is responsible for servicing the receivables and remitting collections to the purchasers under the monetization programs. NBCUniversal performs this service for a fee that is equal to the prevailing market rate for such services. As a result, no servicing asset or liability has been recorded in our condensed consolidated balance sheet as of March 31, 2012. The servicing fees are a component of net loss (gain) on sale, which is presented in the table below.

Effect on Income from Receivables Monetization and Cash Flows on Transfers

 

  Three Months Ended
March 31
 
(in millions)      2012          2011     

Interest expense

 $3   $  

Net (loss) gain on sale(a)

 $(1 $(8

Net cash proceeds (payments) on transfers(b)

 $(90 $(424

 

(a)

Net (loss) gain on sale is included in other income (expense), net in our condensed consolidated statement of income.

 

(b)

Net cash proceeds (payments) on transfers are included within net cash provided by operating activities in our condensed consolidated statement of cash flows.

Receivables Monetized and Deferred Consideration

 

(in millions) March 31,
2012
   December 31,
2011
 

Monetized receivables sold

 $808    $961  

Deferred consideration

 $278    $268  

In addition to the amounts presented above, we had $855 million and $781 million payable to our monetization programs as of March 31, 2012 and December 31, 2011, respectively. These amounts represent cash receipts that have not yet been remitted to the monetization programs as of the balance sheet date and are recorded to accounts payable and accrued expenses related to trade creditors.

 

 

15


Table of Contents

Note 14: Commitments and Contingencies

Contingencies

Antitrust Cases

We are defendants in two purported class actions originally filed in December 2003 in the United States District Courts for the District of Massachusetts and the Eastern District of Pennsylvania. The potential class in the Massachusetts case, which has been transferred to the Eastern District of Pennsylvania, is our customer base in the “Boston Cluster” area, and the potential class in the Pennsylvania case is our customer base in the “Philadelphia and Chicago Clusters,” as those terms are defined in the complaints. In each case, the plaintiffs allege that certain customer exchange transactions with other cable providers resulted in unlawful horizontal market restraints in those areas and seek damages under antitrust statutes, including treble damages.

Classes of Chicago Cluster and Philadelphia Cluster customers were certified in October 2007 and January 2010, respectively. We appealed the class certification in the Philadelphia Cluster case to the Third Circuit Court of Appeals, which affirmed the class certification in August 2011 and denied our petition for a rehearing en banc in September 2011. While we have given notice to the class, we filed a writ of certiorari with the U.S. Supreme Court asking that it review the Third Circuit Court of Appeals’ ruling. In March 2010, we moved for summary judgment dismissing all of the plaintiffs’ claims in the Philadelphia Cluster. In April 2012, the District Court issued a decision dismissing some of the plaintiffs’ claims, but allowing two claims to proceed to trial. A trial for the Philadelphia Cluster case has been set for September 2012. The plaintiffs’ claims concerning the other two clusters are stayed pending determination of the Philadelphia Cluster claims.

We also are among the defendants in a purported class action filed in the United States District Court for the Central District of California in September 2007. The potential class is comprised of all persons residing in the United States who have subscribed to an expanded basic level of video service provided by one of the defendants. The plaintiffs allege that the defendants who produce video programming have entered into agreements with the defendants who distribute video programming via cable and satellite (including us), which preclude the distributor defendants from reselling channels to customers on an “unbundled” basis in violation of federal antitrust laws. The plaintiffs seek treble damages and injunctive relief requiring each distributor defendant to resell certain channels to its customers on an “unbundled” basis. In October 2009, the Central District of California issued an order dismissing the plaintiffs’ complaint with prejudice. In March 2012, a panel of the Ninth Circuit Court of Appeals affirmed the District Court’s order, and in April 2012, the plaintiffs filed a petition for a rehearing.

In addition, we are the defendant in 22 purported class actions filed in federal district courts throughout the country. All of these actions have been consolidated by the Judicial Panel on Multidistrict Litigation in the United States District Court for the Eastern District of Pennsylvania for pre-trial proceedings. In a consolidated complaint filed in November 2009 on behalf of all plaintiffs in the multidistrict litigation, the plaintiffs allege that we improperly “tie” the rental of set-top boxes to the provision of premium cable services in violation of Section 1 of the Sherman Antitrust Act, various state antitrust laws and unfair/deceptive trade practices acts in California, Illinois and Alabama. The plaintiffs also allege a claim for unjust enrichment and seek relief on behalf of a nationwide class of our premium cable customers and on behalf of subclasses consisting of premium cable customers from California, Alabama, Illinois, Pennsylvania and Washington. In January 2010, we moved to compel arbitration of the plaintiffs’ claims for unjust enrichment and violations of the unfair/deceptive trade practices acts of Illinois and Alabama. In September 2010, the plaintiffs filed an amended complaint alleging violations of additional state antitrust laws and unfair/deceptive trade practices acts on behalf of new subclasses in Connecticut, Florida, Minnesota, Missouri, New Jersey, New Mexico and West Virginia. In the amended complaint, plaintiffs omitted their unjust enrichment claim, as well as their state law claims on behalf of the Alabama, Illinois and Pennsylvania subclasses. In June 2011, the plaintiffs filed another amended complaint alleging only violations of Section 1 of the Sherman Antitrust Act, antitrust law in Washington and unfair/deceptive trade practices acts in California and Washington. The plaintiffs seek relief on behalf of a nationwide class of our premium cable customers and on behalf of subclasses consisting of premium cable customers from California and Washington. In July 2011, we moved to compel arbitration of certain claims and to stay the remaining claims pending arbitration.

 

 

16


Table of Contents

The West Virginia Attorney General also filed a complaint in West Virginia state court in July 2009 alleging that we improperly “tie” the rental of set-top boxes to the provision of digital cable services in violation of the West Virginia Antitrust Act and the West Virginia Consumer Credit and Protection Act. The Attorney General also alleges a claim for unjust enrichment/restitution. We removed the case to the United States District Court for West Virginia, and it was subsequently transferred to the United States District Court for the Eastern District of Pennsylvania and consolidated with the multidistrict litigation described above. In March 2010, the Eastern District of Pennsylvania denied the Attorney General’s motion to remand the case back to West Virginia state court. In June 2010, the Attorney General moved to sever and remand the portion of the claims seeking civil penalties and injunctive relief back to West Virginia state court. We filed a brief in opposition to the motion in July 2010.

We believe the claims in each of the pending actions described above in this item are without merit and intend to defend the actions vigorously. We cannot predict the outcome of any of the actions described above, including a range of possible loss, or how the final resolution of any such actions would impact our results of operations or cash flows for any one period or our consolidated financial position. In addition, as any action nears a trial, there is an increased possibility that the action may be settled by the parties. Nevertheless, the final disposition of any of the above actions is not expected to have a material adverse effect on our consolidated financial position, but could possibly be material to our consolidated results of operations or cash flows for any one period.

Other

We are a defendant in several unrelated lawsuits claiming infringement of various patents relating to various aspects of our businesses. In certain of these cases other industry participants are also defendants, and also in certain of these cases we expect that any potential liability would be in part or in whole the responsibility of our equipment and technology vendors under applicable contractual indemnification provisions. We are also subject to other legal proceedings and claims that arise in the ordinary course of our business. While the amount of ultimate liability with respect to such actions is not expected to materially affect our financial position, results of operations or cash flows, any litigation resulting from any such legal proceedings or claims could be time consuming, costly and injure our reputation.

Note 15: Financial Data by Business Segment

We present our operations in five reportable business segments:

 

  

Cable Communications: Provides video, high-speed Internet and voice services (“cable services”) to residential and business customers in 39 states and the District of Columbia.

 

 

  

Cable Networks: Consists primarily of our national cable television networks, our regional sports and news networks, our international cable networks, our cable television production studio, and our related digital media properties.

 

 

  

Broadcast Television: Consists primarily of our NBC and Telemundo broadcast networks, our NBC and Telemundo owned local television stations, our broadcast television production operations, and our related digital media properties.

 

 

  

Filmed Entertainment: Consists of the operations of Universal Pictures, which produces, acquires, markets and distributes filmed entertainment and stage plays worldwide.

 

 

  

Theme Parks: Consists primarily of our Universal theme parks in Orlando and Hollywood.

 

 

17


Table of Contents

In evaluating the profitability of our operating segments, the components of net income (loss) below operating income (loss) before depreciation and amortization are not separately evaluated by our management. Our financial data by business segment is presented in the tables below.

 

     Three Months Ended March 31, 2012 
(in millions)  Revenue(f)  Operating Income (Loss)
Before Depreciation and
Amortization(g)
  Depreciation and
Amortization
  Operating Income
(Loss)
  Capital
Expenditures
 

Cable Communications(a)

 $9,599   $3,955   $1,602   $2,353   $1,056  

NBCUniversal

     

Cable Networks

   2,138    805    178    627    9  

Broadcast Television

   1,851    (10)    21    (31  8  

Filmed Entertainment

   1,192    6    4    2    1  

Theme Parks

   412    157    62    95    47  

Headquarters and Other(d)

   12    (146)    48    (194  46  

Eliminations(e)

    (133)    1    (1  2      

NBCUniversal

  5,472    813    312    501    111  

Corporate and Other

  174    (64)    14    (78  7  

Eliminations(e)

  (367)    (16)    2    (18    

Comcast Consolidated

 $14,878   $4,688   $1,930   $2,758   $1,174  
     Three Months Ended March 31, 2011 
(in millions)  Revenue(f)  Operating Income (Loss)
Before Depreciation and
Amortization(g)
  Depreciation and
Amortization
  Operating Income
(Loss)
  Capital
Expenditures
 

Cable Communications(a)

 $9,084   $3,749   $1,621   $2,128   $1,053  

NBCUniversal

     

Cable Networks(b)

   1,632    665    153    512    12  

Broadcast Television

   888    35    21    14    5  

Filmed Entertainment

   622    (143)    4    (147  1  

Theme Parks(c)

   275    97    28    69    12  

Headquarters and Other(d)

   11    (96)    22    (118  17  

Eliminations(e)

    (285)    (100)    (22  (78    

NBCUniversal

  3,143    458    206    252    47  

Corporate and Other

  188    (141)    16    (157  6  

Eliminations(e)

  (287)        (1  1      

Comcast Consolidated

 $12,128   $4,066   $1,842   $2,224   $1,106  

 

(a)

For the three months ended March 31, 2012 and 2011, Cable Communications segment revenue was derived from the following sources:

 

   Three Months Ended
March 31
 
        2012          2011     

Residential:

   

Video

   51.8  53.8

High-speed Internet

   24.2  23.2

Voice

   9.1  9.5

Business services

   5.6  4.3

Advertising

   5.0  5.0

Other

   4.3  4.2

Total

   100  100

Subscription revenue received from customers who purchase bundled services at a discounted rate is allocated proportionally to each service based on the individual service’s price on a stand-alone basis. For both the three months ended March 31, 2012 and 2011, 2.8% of Cable Communications revenue was derived from franchise and other regulatory fees.

 

(b)

For the three months ended March 31, 2011, our Cable Networks segment included the results of operations of the businesses we contributed to NBCUniversal, as well as the results of operations of the NBCUniversal contributed cable networks for the period January 29, 2011 through March 31, 2011.

 

18


Table of Contents
(c)

For the three months ended March 31, 2011, our Theme Parks segment included the results of operations for Universal Orlando for the period January 29, 2011 through March 31, 2011 to reflect our measure of operating performance for our Theme Parks segment.

 

(d)

NBCUniversal Headquarters and Other activities included costs and expenses associated with overhead, employee benefits and headquarter initiatives.

 

(e)

NBCUniversal eliminations for the three months ended March 31, 2011 included the elimination of the results of operations for Universal Orlando for the period January 29, 2011 through March 31, 2011. These results were not included in our consolidated results of operations for the period January 29, 2011 through March 31, 2011 because we recorded Universal Orlando as an equity method investment.

Also included in Eliminations are transactions that our segments enter into with one another. The most common types of transactions are the following:

 

  

our Cable Networks and Broadcast Television segments generate revenue by selling programming to our Cable Communications segment, which represents a substantial majority of the revenue elimination amount

 

 

  

our Cable Communications segment receives incentives offered by our Cable Networks segment in connection with its distribution of the Cable Networks’ content, which are recorded as a reduction to programming expenses

 

 

  

our Cable Communications segment generates revenue by selling advertising and by selling the use of satellite feeds to our Cable Networks segment

 

 

  

our Filmed Entertainment and Broadcast Television segments generate revenue by licensing content to our Cable Networks segment

 

 

(f)

No single customer accounted for a significant amount of our revenue in any period.

 

(g)

We use operating income (loss) before depreciation and amortization, excluding impairment charges related to fixed and intangible assets and gains or losses from the sale of assets, if any, as the measure of profit or loss for our operating segments. This measure eliminates the significant level of noncash depreciation and amortization expense that results from the capital-intensive nature of certain of our businesses and from intangible assets recognized in business combinations. Additionally, it is unaffected by our capital structure or investment activities. We use this measure to evaluate our consolidated operating performance and the operating performance of our operating segments and to allocate resources and capital to our operating segments. It is also a significant performance measure in our annual incentive compensation programs. We believe that this measure is useful to investors because it is one of the bases for comparing our operating performance with other companies in our industries, although our measure may not be directly comparable to similar measures used by other companies. This measure should not be considered a substitute for operating income (loss), net income attributable to Comcast Corporation, net cash provided by operating activities, or other measures of performance or liquidity we have reported in accordance with GAAP.

 

19


Table of Contents

Note 16: Condensed Consolidating Financial Information

Comcast Corporation and four of our 100% owned cable holding company subsidiaries, Comcast Cable Communications, LLC (“CCCL Parent”), Comcast MO Group, Inc. (“Comcast MO Group”), Comcast Cable Holdings, LLC (“CCH”) and Comcast MO of Delaware, LLC (“Comcast MO of Delaware”), have fully and unconditionally guaranteed each other’s debt securities. Comcast MO Group, CCH and Comcast MO of Delaware are collectively referred to as the “Combined CCHMO Parents.”

Comcast Corporation provides an unconditional subordinated guarantee of the $185 million principal amount currently outstanding of Comcast Holdings’ ZONES due October 2029 and the $202 million principal amount currently outstanding of Comcast Holdings’ 10 5/8% senior subordinated debentures due 2012. Comcast Corporation does not guarantee the $62 million principal amount currently outstanding of Comcast Holdings’ ZONES due November 2029.

Condensed Consolidating Balance Sheet

March 31, 2012

 

(in millions) 

Comcast

Parent

  

CCCL

Parent

  

Combined

CCHMO

Parents

  

Comcast

Holdings

  

Non-

Guarantor

Subsidiaries

  

Elimination

and

Consolidation

Adjustments

  

Consolidated

Comcast

Corporation

 

Assets

       

Cash and cash equivalents

 $   $   $   $   $2,207   $   $2,207  

Receivables, net

                  4,379        4,379  

Programming rights

                  1,011        1,011  

Other current assets

  169    20    1        1,568        1,758  

Total current assets

  169    20    1        9,165        9,355  

Film and television costs

                  5,112        5,112  

Investments

                  10,149        10,149  

Investments in and amounts due from subsidiaries eliminated upon consolidation

  71,062    94,024    47,950    85,926    40,567    (339,529    

Property and equipment, net

  255                26,707        26,962  

Franchise rights

                  59,364        59,364  

Goodwill

                  26,803        26,803  

Other intangible assets, net

  9                17,992        18,001  

Other noncurrent assets, net

  882    10    5    148    1,818    (660  2,203  

Total assets

 $72,377   $94,054   $47,956   $86,074   $197,677   $(340,189 $157,949  

Liabilities and Equity

       

Accounts payable and accrued expenses related to trade creditors

 $11   $   $   $   $5,752   $   $5,763  

Accrued participations and residuals

                  1,394        1,394  

Accrued expenses and other current liabilities

  1,132    287    24    267    4,060        5,770  

Current portion of long-term debt

  589    1,733        202    181        2,705  

Total current liabilities

  1,732    2,020    24    469    11,387        15,632  

Long-term debt, less current portion

  21,345    2,216    1,762    112    9,645        35,080  

Deferred income taxes

              734    29,595    (517  29,812  

Other noncurrent liabilities

  1,824                11,765    (143  13,446  

Redeemable noncontrolling interests

                  16,158        16,158  

Equity:

       

Common stock

  31                        31  

Other shareholders’ equity

  47,445    89,818    46,170    84,759    118,782    (339,529  47,445  

Total Comcast Corporation shareholders’ equity

  47,476    89,818    46,170    84,759    118,782    (339,529  47,476  

Noncontrolling interests

                  345        345  

Total equity

  47,476    89,818    46,170    84,759    119,127    (339,529  47,821  

Total liabilities and equity

 $72,377   $94,054   $47,956   $86,074   $197,677   $(340,189 $157,949  

 

20


Table of Contents

Condensed Consolidating Balance Sheet

December 31, 2011

 

(in millions) 

Comcast

Parent

   

CCCL

Parent

   

Combined

CCHMO

Parents

   

Comcast

Holdings

   

Non-

Guarantor

Subsidiaries

   

Elimination

and

Consolidation

Adjustments

  

Consolidated

Comcast

Corporation

 

Assets

            

Cash and cash equivalents

 $    $    $    $    $1,620    $   $1,620  

Receivables, net

                      4,351         4,351  

Programming rights

                      987         987  

Other current assets

  235     8     3          1,369         1,615  

Total current assets

  235     8     3          8,327         8,573  

Film and television costs

                      5,227         5,227  

Investments

                      9,854         9,854  

Investments in and amounts due from subsidiaries eliminated upon consolidation

  71,222     89,568     45,725     88,336     36,949     (331,800    

Property and equipment, net

  262                    27,297         27,559  

Franchise rights

                      59,376         59,376  

Goodwill

                      26,874         26,874  

Other intangible assets, net

  9                    18,156         18,165  

Other noncurrent assets, net

  912     30     5     148     1,761     (666  2,190  

Total assets

 $72,640    $89,606    $45,733    $88,484    $193,821    $(332,466 $157,818  

Liabilities and Equity

            

Accounts payable and accrued expenses related to trade creditors

 $10    $    $    $    $5,695    $   $5,705  

Accrued participations and residuals

                      1,255         1,255  

Accrued expenses and other current liabilities

  1,030     189     77     272     3,346         4,914  

Current portion of long-term debt

  26          554     202     585         1,367  

Total current liabilities

  1,066     189     631     474     10,881         13,241  

Long-term debt, less current portion

  22,451     3,953     1,764     111     9,663         37,942  

Deferred income taxes

                 727     29,728     (523  29,932  

Other noncurrent liabilities

  1,849                    11,328     (143  13,034  

Redeemable noncontrolling interests

                      16,014         16,014  

Equity:

            

Common stock

  32                             32  

Other shareholders’ equity

  47,242     85,464     43,338     87,172     115,826     (331,800  47,242  

Total Comcast Corporation shareholders’ equity

  47,274     85,464     43,338     87,172     115,826     (331,800  47,274  

Noncontrolling interests

                      381         381  

Total equity

  47,274     85,464     43,338     87,172     116,207     (331,800  47,655  

Total liabilities and equity

 $72,640    $89,606    $45,733    $88,484    $193,821    $(332,466 $157,818  

 

21


Table of Contents

Condensed Consolidating Statement of Income

For the Three Months Ended March 31, 2012

 

(in millions) 

Comcast

Parent

  

CCCL

Parent

  

Combined

CCHMO

Parents

  

Comcast

Holdings

  

Non-

Guarantor

Subsidiaries

  

Elimination

and

Consolidation

Adjustments

  

Consolidated

Comcast

Corporation

 

Revenue:

       

Service revenue

 $   $   $   $   $14,878   $   $14,878  

Management fee revenue

  204    200    125            (529    
   204    200    125        14,878    (529  14,878  

Costs and Expenses:

       

Operating costs and expenses

  92    200    125        10,302    (529  10,190  

Depreciation

  7                1,522        1,529  

Amortization

  1                400        401  
   100    200    125        12,224    (529  12,120  

Operating income (loss)

  104                2,654        2,758  

Other Income (Expense):

       

Interest expense

  (367  (82  (36  (8  (147      (640

Investment income (loss), net

  1                91        92  

Equity in net income (losses) of investees, net

  1,394    1,543    1,049    1,504    3    (5,490  3  

Other income (expense), net

                  (16      (16
   1,028    1,461    1,013    1,496    (69  (5,490  (561

Income (loss) before income taxes

  1,132    1,461    1,013    1,496    2,585    (5,490  2,197  

Income tax (expense) benefit

  92    29    13    3    (887      (750

Net income (loss)

  1,224    1,490    1,026    1,499    1,698    (5,490  1,447  

Net (income) loss attributable to noncontrolling interests

                  (223      (223

Net income (loss) attributable to Comcast Corporation

 $1,224   $1,490   $1,026   $1,499   $1,475   $(5,490 $1,224  

Comprehensive income attributable to Comcast Corporation

 $1,227   $1,492   $1,026   $1,499   $1,474   $(5,490 $1,228  

 

22


Table of Contents

Condensed Consolidating Statement of Income

For the Three Months Ended March 31, 2011

 

(in millions) 

Comcast

Parent

  

CCCL

Parent

  

Combined

CCHMO

Parents

  

Comcast

Holdings

  

Non-

Guarantor

Subsidiaries

  

Elimination

and

Consolidation

Adjustments

  

Consolidated

Comcast

Corporation

 

Revenue:

       

Service revenue

 $   $   $   $   $12,128   $   $12,128  

Management fee revenue

  198    185    115            (498    
   198    185    115        12,128    (498  12,128  

Costs and Expenses:

       

Operating costs and expenses

  148    185    115    5    8,107    (498  8,062  

Depreciation

  7                1,479        1,486  

Amortization

  1                355        356  
   156    185    115    5    9,941    (498  9,904  

Operating income (loss)

  42            (5  2,187        2,224  

Other Income (Expense):

       

Interest expense

  (361  (91  (43  (8  (102      (605

Investment income (loss), net

  1            4    84        89  

Equity in net income (losses) of investees, net

  1,161    1,323    794    1,292    (37  (4,570  (37

Other income (expense), net

  (17          1    (20      (36
   784    1,232    751    1,289    (75  (4,570  (589

Income (loss) before income taxes

  826    1,232    751    1,284    2,112    (4,570  1,635  

Income tax (expense) benefit

  117    32    15    3    (763      (596

Net income (loss)

  943    1,264    766    1,287    1,349    (4,570  1,039  

Net (income) loss attributable to noncontrolling interests

                  (96      (96

Net income (loss) attributable to Comcast Corporation

 $943   $1,264   $766   $1,287   $1,253   $(4,570 $943  

Comprehensive income attributable to Comcast Corporation

 $941   $1,266   $766   $1,287   $1,255   $(4,570 $945  

 

23


Table of Contents

Condensed Consolidating Statement of Cash Flows

For the Three Months Ended March 31, 2012

 

(in millions) 

Comcast

Parent

  

CCCL

Parent

  

Combined

CCHMO

Parents

  

Comcast

Holdings

  

Non-

Guarantor

Subsidiaries

  

Elimination

and

Consolidation

Adjustments

   

Consolidated

Comcast

Corporation

 

Net cash provided by (used in) operating activities

 $(242 $53   $(77 $(9 $4,668   $    $4,393  

Investing Activities:

        

Net transactions with affiliates

  1,639    (53  630    9    (2,225         

Capital expenditures

  (2              (1,172       (1,174

Cash paid for intangible assets

  (1              (183       (184

Proceeds from sales of businesses and investments

                  35         35  

Purchases of investments

                  (62       (62

Other

                  36         36  

Net cash provided by (used in) investing activities

  1,636    (53  630    9    (3,571       (1,349

Financing Activities:

        

Proceeds from (repayments of) short-term borrowings, net

                  (407       (407

Repurchases and repayments of debt

  (563      (553      (9       (1,125

Repurchases and retirements of common stock

  (750                       (750

Dividends paid

  (304                       (304

Issuances of common stock

  150                         150  

Distributions to noncontrolling interests

                  (58       (58

Other

  73                (36       37  

Net cash provided by (used in) financing activities

  (1,394      (553      (510       (2,457

Increase (decrease) in cash and cash equivalents

                  587         587  

Cash and cash equivalents, beginning of period

                  1,620         1,620  

Cash and cash equivalents, end of period

 $   $   $   $   $2,207   $    $2,207  

 

24


Table of Contents

Condensed Consolidating Statement of Cash Flows

For the Three Months Ended March 31, 2011

 

(in millions) 

Comcast

Parent

  

CCCL

Parent

  

Combined

CCHMO

Parents

  

Comcast

Holdings

  

Non-

Guarantor

Subsidiaries

  

Elimination

and

Consolidation

Adjustments

   

Consolidated

Comcast

Corporation

 

Net cash provided by (used in) operating activities

 $(210 $24   $(75 $(15 $3,744   $ —    $3,468  

Investing Activities:

        

Net transactions with affiliates

  (102  976    75    15    (964         

Capital expenditures

  (2              (1,104       (1,106

Cash paid for intangible assets

                  (123       (123

Acquisitions, net of cash acquired

                  (5,658       (5,658

Proceeds from sales of businesses and investments

                  18         18  

Purchases of investments

                  (16       (16

Other

                  (2       (2

Net cash provided by (used in) investing activities

  (104  976    75    15    (7,849       (6,887

Financing Activities:

        

Proceeds from (repayments of) short-term borrowings, net

  1,688                (11       1,677  

Repurchases and repayments of debt

  (750  (1,000          (9       (1,759

Repurchases and retirements of common stock

  (525                       (525

Dividends paid

  (261                       (261

Issuances of common stock

  129                         129  

Distributions to noncontrolling interests

                  (46       (46

Other

  33                9         42  

Net cash provided by (used in) financing activities

  314    (1,000          (57       (743

Increase (decrease) in cash and cash equivalents

                  (4,162       (4,162

Cash and cash equivalents, beginning of period

                  5,984         5,984  

Cash and cash equivalents, end of period

 $   $   $   $   $1,822   $    $1,822  

 

25


Table of Contents

ITEM 2: MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Overview

We are a leading provider of entertainment, information and communication products and services. On January 28, 2011, we closed the NBCUniversal transaction in which we acquired control of the businesses of NBC Universal, Inc. (“NBCUniversal”), and on July 1, 2011, we closed the Universal Orlando transaction in which we acquired the remaining 50% equity interest in Universal City Development Partners, Ltd. (“Universal Orlando”) that we did not already own. We report our operations as the following five reportable business segments.

Cable Communications

We are one of the nation’s leading providers of video, high-speed Internet and voice services to residential and business customers. As of March 31, 2012, our cable systems served 22.3 million video customers, 18.6 million high-speed Internet customers and 9.5 million voice customers and passed more than 52 million homes and businesses in 39 states and the District of Columbia. Our Cable Communications segment generates revenue primarily from subscriptions to our cable services, which we market individually and in packages, and from the sale of advertising. During the three months ended March 31, 2012, our Cable Communications segment generated 64% of our consolidated revenue and over 80% of our operating income (loss) before depreciation and amortization.

NBCUniversal

NBCUniversal is a leading media and entertainment company that develops, produces and distributes entertainment, news and information, sports and other content for global audiences.

Cable Networks

Our Cable Networks segment consists primarily of our national cable networks, which provide entertainment, news and information, and sports programming, our regional sports and news networks, our international cable networks, our cable television production studio, and our related digital media properties. Our Cable Networks segment generates revenue primarily from the distribution of our cable network programming to multichannel video providers, the sale of advertising and the licensing and sale of our owned programming.

Broadcast Television

Our Broadcast Television segment consists primarily of the NBC and Telemundo broadcast networks, our NBC and Telemundo owned local television stations, our broadcast television production operations, and our related digital media properties. Our Broadcast Television segment generates revenue primarily from the sale of advertising and the licensing and sale of our owned programming.

Filmed Entertainment

Our Filmed Entertainment segment consists of the operations of Universal Pictures, including Focus Features, which produces, acquires, markets and distributes filmed entertainment worldwide in various media formats for theatrical, home entertainment, television and other distribution platforms. We also develop, produce and license stage plays. Our Filmed Entertainment segment generates revenue primarily from the worldwide theatrical release of our owned and acquired films, content licensing and home entertainment.

Theme Parks

Our Theme Parks segment consists primarily of our Universal theme parks in Orlando and Hollywood. We also receive fees related to intellectual property licenses and other services from third parties that own and operate Universal Studios Japan and Universal Studios Singapore. Our Theme Parks segment generates revenue primarily from theme park attendance and per capita spending, as well as from licensing and other fees. Per capita spending includes ticket price and in-park spending on food, beverage and merchandise.

 

26


Table of Contents

Other

Our other business interests primarily include Comcast Spectacor, which owns the Philadelphia Flyers and the Wells Fargo Center, a large, multipurpose arena in Philadelphia. Comcast Spectacor also owns Global Spectrum, which provides facilities management services, and Ovations Food Services, which provides food services for sporting events, concerts and other events.

Consolidated Operating Results

 

  Three Months Ended
March 31
  

Increase/

(Decrease)

 
(in millions)     2012          2011         

Revenue

 $14,878   $12,128    22.7

Costs and Expenses:

   

Operating costs and expenses

  10,190    8,062    26.4  

Depreciation

  1,529    1,486    2.9  

Amortization

  401    356    12.3  

Operating income

  2,758    2,224    24.0  

Other income (expense) items, net

  (561  (589  (4.8

Income before income taxes

  2,197    1,635    34.4  

Income tax expense

  (750  (596  26.0  

Net income

  1,447    1,039    39.3  

Net (income) loss attributable to noncontrolling interests

  (223  (96  134.4  

Net income attributable to Comcast Corporation

 $1,224   $943    29.7

All percentages are calculated based on actual amounts. Minor differences may exist due to rounding.

The comparability of our consolidated results of operations was impacted by the NBCUniversal transaction, which closed on January 28, 2011, and the Universal Orlando transaction, which closed on July 1, 2011. NBCUniversal’s and Universal Orlando’s results of operations are included in our consolidated financial statements following their respective acquisition dates.

We also incurred significant transaction costs directly related to the NBCUniversal transaction during the three months ended March 31, 2011. Incremental expenses were primarily related to legal, accounting and valuation services and investment banking fees. In addition, NBCUniversal incurred transaction-related costs associated with severance and other related compensation charges. Total transaction-related expenses incurred during the three months ended March 31, 2011 were $123 million.

For a more complete discussion of the NBCUniversal and Universal Orlando transactions, refer to our consolidated financial statements included in our 2011 Annual Report on Form 10-K.

Each of our businesses is subject to seasonal and cyclical variations. Revenue and operating costs and expenses in our Broadcast Television segment are cyclical as a result of our periodic broadcasts of the Olympic Games and Super Bowl games. During the three months ended March 31, 2012, we broadcast the 2012 Super Bowl. Our advertising revenue increased as a result of increased demand for advertising time and our operating costs and expenses also increased as a result of our production costs and amortization of the related rights fees.

Consolidated Revenue

Our Cable Communications segment and the NBCUniversal segments accounted for substantially all of the increase in consolidated revenue for the three months ended March 31, 2012. The remaining changes in consolidated revenue related to our other business activities, primarily Comcast Spectacor. Revenue for our Cable Communications and NBCUniversal segments is discussed separately under the heading “Segment Operating Results.”

 

27


Table of Contents

Consolidated Operating Costs and Expenses

Our Cable Communications segment and the NBCUniversal segments accounted for substantially all of the increase in consolidated operating costs and expenses for the three months ended March 31, 2012. The remaining changes in consolidated operating costs and expenses related to our other business activities, primarily Comcast Spectacor. Operating costs and expenses for our Cable Communications and NBCUniversal segments are discussed separately under the heading “Segment Operating Results.”

Consolidated Depreciation and Amortization

Consolidated depreciation and amortization increased for the three months ended March 31, 2012 primarily due to the NBCUniversal and Universal Orlando transactions.

Segment Operating Results

Our segment operating results are presented based on how we assess operating performance and internally report financial information. We use operating income (loss) before depreciation and amortization, excluding impairment charges related to fixed and intangible assets and gains or losses from the sale of assets, if any, as the measure of profit or loss for our operating segments. This measure eliminates the significant level of noncash depreciation and amortization expense that results from the capital-intensive nature of certain of our businesses and from intangible assets recognized in business combinations. Additionally, it is unaffected by our capital structure or investment activities. We use this measure to evaluate our consolidated operating performance and the operating performance of our operating segments and to allocate resources and capital to our operating segments. It is also a significant performance measure in our annual incentive compensation programs. We believe that this measure is useful to investors because it is one of the bases for comparing our operating performance with other companies in our industries, although our measure may not be directly comparable to similar measures used by other companies. Because we use operating income (loss) before depreciation and amortization to measure our segment profit or loss, we reconcile it to operating income, the most directly comparable financial measure calculated and presented in accordance with generally accepted accounting principles in the United States (“GAAP”), in Note 15 to our condensed consolidated financial statements. This measure should not be considered a substitute for operating income (loss), net income attributable to Comcast Corporation, net cash provided by operating activities, or other measures of performance or liquidity we have reported in accordance with GAAP.

Cable Communications Segment—Results of Operations

 

  Three Months Ended
March 31
   Increase/
(Decrease)
 
(in millions)     2012           2011           $          %     

Revenue

      

Residential:

      

Video

 $4,969    $4,891    $78    1.6

High-speed Internet

  2,323     2,106     217    10.3  

Voice

  878     860     18    2.0  

Business services

  541     394     147    37.0  

Advertising

  476     455     21    4.8  

Other

  412     378     34    8.9  

Total revenue

  9,599     9,084     515    5.7  

Operating costs and expenses

      

Programming

  2,076     1,969     107    5.5  

Technical labor

  588     593     (5  (0.9

Customer service

  494     469     25    5.2  

Marketing

  630     564     66    11.7  

Other

  1,856     1,740     116    6.6  

Total operating costs and expenses

  5,644     5,335     309    5.8  

Operating income before depreciation and amortization

 $3,955    $3,749    $206    5.5

 

28


Table of Contents

Customer Metrics

 

  Total Customers       Net Additional Customers 
             Three Months Ended 
(in thousands) March 31, 2012   March 31, 2011           March 31, 2012     

Video customers

  22,294     22,751       (37)  

High-speed Internet customers

  18,582     17,403       439   

Voice customers

  9,506     8,870        164   

Customer data include residential and business customers.

Cable Communications Segment—Revenue

Our average monthly total revenue per video customer for the three months ended March 31, 2012 increased to $143 from $133 for the three months ended March 31, 2011. The increase in average monthly total revenue per video customer was primarily due to increases in the number of residential customers receiving multiple services, rate adjustments, higher contributions from business services and declines in the total number of video customers.

Video

Our video revenue increased for the three months ended March 31, 2012 compared to the same period in 2011 primarily due to rate adjustments, offset by declines in the number of residential video customers. For the three months ended March 31, 2012, the number of video customers decreased primarily due to competitive pressures in our service areas. We expect further declines in the number of residential video customers during the remainder of 2012. As of March 31, 2012, 54% of our digital video customers subscribed to at least one of our high-definition television (“HDTV”) and digital video recorder (“DVR”) services.

High-Speed Internet

Our high-speed Internet revenue increased for the three months ended March 31, 2012 compared to the same period in 2011 primarily due to increases in the number of residential customers, rate adjustments and additional customers receiving higher levels of service.

Voice

Our voice revenue increased for the three months ended March 31, 2012 compared to the same period in 2011 primarily due to increases in the number of residential customers.

Business Services

Our business services revenue increased for the three months ended March 31, 2012 compared to the same period in 2011 primarily due to increases in the number of customers.

Advertising

Our advertising revenue increased for the three months ended March 31, 2012 compared to the same period in 2011 primarily due to improvements in the local advertising market.

Other

Our other revenue increased for the three months ended March 31, 2012 compared to the same period in 2011 primarily due to an increase in franchise and other regulatory fees.

Cable Communications Segment—Operating Costs and Expenses

Programming expenses increased for the three months ended March 31, 2012 compared to the same period in 2011 primarily due to increases in rates and additional programming options offered to our customers. Technical labor expenses remained relatively flat for the three months ended March 31, 2012 compared to the same period in 2011. Customer service expenses increased for the three months ended March 31, 2012 compared to the same period in 2011 primarily due to an increase in personnel costs associated with higher levels of customer service activity. Marketing expenses increased for the three months ended March 31, 2012 compared to the same

 

29


Table of Contents

period in 2011 primarily due to increases in sales employees and media spending for residential and business services. Other operating costs and expenses increased for the three months ended March 31, 2012 compared to the same period in 2011 primarily due to an increase in activity related to business services and an increase in franchise and other regulatory fees.

NBCUniversal Segments Overview

The discussion below compares the NBCUniversal segments’ actual results for the three months ended March 31, 2012 to pro forma combined results for the three months ended March 31, 2011. Management believes reviewing our operating results by combining actual and pro forma results for the NBCUniversal segments for 2011 is more useful in identifying trends in, or reaching conclusions regarding, the overall operating performance of these segments for the current period. Our pro forma amounts presented in the tables below include adjustments as if the NBCUniversal and Universal Orlando transactions had occurred on January 1, 2010. Our pro forma data was also adjusted for the effects of acquisition accounting and the elimination of costs and expenses directly related to the transactions but does not include adjustments for costs related to integration activities, cost savings or synergies that have been or may be achieved by the combined businesses. Pro forma amounts are not necessarily indicative of what our results would have been had we operated the NBCUniversal contributed businesses or Universal Orlando since January 1, 2010, nor of our future results.

The operating results of the NBCUniversal segments for the three months ended March 31, 2012 and 2011 are presented in the table below.

 

  2012    2011          
  Actual(a)    Actual(a)  Pro Forma(b)  Pro Forma
Combined
    Increase/
(Decrease)
 
(in millions) Three Months Ended
March 31
    Three Months Ended
March 31
  NBCUniversal
Businesses
  Three Months Ended
March 31
    $  % 

Revenue

        

Cable Networks

 $2,138    $1,632   $388   $2,020    $118    5.8

Broadcast Television

  1,851     888    464    1,352     499    36.9  

Filmed Entertainment

  1,192     622    353    975     217    22.3  

Theme Parks

  412     275    115    390     22    5.7  

Headquarters, other and eliminations

  (121   (274  176    (98   (23  (23.4

Total revenue

 $5,472    $3,143   $1,496   $4,639    $833    18.0

Operating Income Before Depreciation and Amortization

        

Cable Networks

 $805    $665   $152   $817    $(12  (1.4)% 

Broadcast Television

  (10   35    (15  20     (30  (149.4

Filmed Entertainment

  6     (143  (3  (146   152    104.3  

Theme Parks

  157     97    37    134     23    17.1  

Headquarters, other and eliminations

  (145   (196  (24  (220   75    33.6  

Total operating income before depreciation and amortization

 $813    $458   $147   $605    $208    34.3

 

(a)

Actual amounts include the results of operations of the businesses we contributed to NBCUniversal for the three months ended March 31, 2012 and 2011, as well as the results of operations for the NBCUniversal acquired businesses and Universal Orlando for the three months ended March 31, 2012 and for the period January 29, 2011 through March 31, 2011. Headquarters, other and eliminations includes the elimination of the results of operations for Universal Orlando for the period January 29, 2011 through March 31, 2011 in order to reconcile to our condensed consolidated financial statements because Universal Orlando was recorded as an equity method investment during that period.

 

(b)

Pro forma amounts include the results of operations for the NBCUniversal acquired businesses and Universal Orlando for the period January 1, 2011 through January 28, 2011 and other pro forma adjustments that include the effects of acquisition accounting.

 

30


Table of Contents

Cable Networks Segment—Actual and Pro Forma Results of Operations

 

  2012     2011         
  Actual(a)    Actual(a)  Pro Forma(b)  Pro Forma
Combined
    Increase/
(Decrease)
 
  Three Months Ended    Three Months Ended  NBCUniversal  Three Months Ended         
(in millions) March 31     March 31   Businesses   March 31         $          %     

Revenue

        

Distribution

 $1,143    $913   $188   $1,101    $42    3.8

Advertising

  814     607    162    769     45    5.9  

Other

  181     112    38    150     31    20.5  

Total revenue

  2,138     1,632    388    2,020     118    5.8  

Operating costs and expenses

  1,333     967    236    1,203     130    10.7  

Operating income before depreciation and amortization

 $805    $665   $152   $817    $(12  (1.4)% 

 

(a)

Actual amounts include the results of operations for the Comcast Content Business for the three months ended March 31, 2012 and 2011, and the results of operations for the NBCUniversal acquired businesses for the three months ended March 31, 2012 and for the period January 29, 2011 through March 31, 2011.

 

(b)

Pro forma amounts include the results of operations for the NBCUniversal acquired businesses for the period January 1, 2011 through January 28, 2011 and other pro forma adjustments that include the effects of acquisition accounting and the elimination of operating costs and expenses directly related to the transaction.

Cable Networks Segment—Revenue

Our Cable Networks revenue increased for the three months ended March 31, 2012 compared to the same period in 2011 due to increases in distribution, advertising and other revenue. The increase in distribution revenue was primarily due to rate increases, and the increase in advertising revenue was primarily due to an increase in the price of advertising units sold. Other revenue increased primarily due to an increase in the licensing of our owned content from our cable production studio.

For the three months ended March 31, 2012 and 2011, 13% and 14%, respectively, of our total Cable Networks segment revenue was generated from our Cable Communications segment. These amounts are eliminated in our condensed consolidated financial statements but are included in the amounts presented above.

Cable Networks Segment—Operating Costs and Expenses

Our operating costs and expenses increased for the three months ended March 31, 2012 compared to the same period in 2011 primarily due to higher programming and production expenses, including an increase in rights costs associated with additional NBA games in the current period compared to the prior year period, resulting from the condensed NBA schedule following the lockout at the beginning of the 2011-12 season.

Broadcast Television Segment—Actual and Pro Forma Results of Operations

 

  2012     2011          
  Actual(a)     Actual(a)  Pro Forma(b)  Pro Forma
Combined
     Increase/
(Decrease)
 
(in millions) Three Months
Ended
March 31
     For the Period
January 29
through
March 31
  NBCUniversal
Businesses
  Three Months
Ended
March 31
         $          %     

Revenue

          

Advertising

 $1,266     $595   $315   $910     $356    39.2

Content licensing

  457      219    111    330      127    38.5  

Other

  128      74    38    112      16    13.2  

Total revenue

  1,851      888    464    1,352      499    36.9  

Operating costs and expenses

  1,861      853    479    1,332      529    39.6  

Operating income (loss) before depreciation and amortization

 $(10   $35   $(15 $20     $(30  (149.4)% 

 

(a)

Actual amounts include the results of operations for the NBCUniversal acquired businesses for the three months ended March 31, 2012 and for the period January 29, 2011 through March 31, 2011.

 

31


Table of Contents
(b)

Pro forma amounts include the results of operations for the NBCUniversal acquired businesses for the period January 1, 2011 through January 28, 2011 and other pro forma adjustments that include the effects of acquisition accounting.

Broadcast Television Segment—Revenue

Our Broadcast Television revenue increased for the three months ended March 31, 2012 compared to the same period in 2011 primarily due to increases in both advertising and content licensing revenue. The increase in advertising revenue was primarily due to $259 million associated with the broadcast of the 2012 Super Bowl, as well as increases in the price of advertising units sold and increases in our primetime ratings. The increase in content licensing revenue was primarily due to content made available under licensing agreements that were not in effect in the prior year period.

Broadcast Television Segment—Operating Costs and Expenses

Our operating costs and expenses increased for the three months ended March 31, 2012 compared to the same period in 2011 primarily due to higher programming and production expenses associated with our broadcast of the 2012 Super Bowl. We also incurred higher programming, production and advertising costs associated with our mid-season primetime schedule.

Filmed Entertainment Segment—Actual and Pro Forma Results of Operations

 

  2012     2011           
  Actual(a)     Actual(a)  Pro Forma(b)  Pro Forma
Combined
     Increase/
(Decrease)
 
(in millions) 

Three Months
Ended

March 31

     For the Period
January 29
through
March 31
  NBCUniversal
Businesses
  Three Months
Ended
March 31
         $           %     

Revenue

           

Theatrical

 $301     $119   $58   $177     $124     70.1

Content licensing

  401      218    171    389      12     3.1  

Home entertainment

  380      207    96    303      77     25.3  

Other

  110      78    28    106      4     4.4  

Total revenue

  1,192      622    353    975      217     22.3  

Operating costs and expenses

  1,186      765    356    1,121      65     5.8  

Operating income (loss) before depreciation and amortization

 $6     $(143 $(3 $(146   $152     104.3

 

(a)

Actual amounts include the results of operations for the NBCUniversal acquired businesses for the three months ended March 31, 2012 and for the period January 29, 2011 through March 31, 2011.

 

(b)

Pro forma amounts include the results of operations for the NBCUniversal acquired businesses for the period January 1, 2011 through January 28, 2011 and other pro forma adjustments that include the effects of acquisition accounting.

Filmed Entertainment Segment—Revenue

Our Filmed Entertainment revenue increased for the three months ended March 31, 2012 compared to the same period in 2011 primarily due to increases in theatrical and home entertainment revenue. The increase in theatrical revenue was primarily due to the release of Dr. Seuss’ The Lorax and Safe House. The increase in home entertainment revenue was primarily due to an increase in the number of titles released, which included Hop and Tower Heist.

Filmed Entertainment Segment—Operating Costs and Expenses

Our operating costs and expenses increased for the three months ended March 31, 2012 compared to the same period in 2011 primarily due to higher amortization of film costs resulting from the corresponding increase in theatrical revenue.

 

32


Table of Contents

Theme Parks Segment—Actual and Pro Forma Results of Operations

 

  2012     2011          
  Actual(a)     Actual(a)  Pro Forma(b)  Pro Forma
Combined
     Increase/
(Decrease)
 
(in millions) 

Three Months
Ended

March 31

     For the Period
January 29
through
March 31
  NBCUniversal
Businesses
  

Three Months
Ended

March 31

         $          %     

Revenue

 $412     $275   $115   $390     $22    5.7

Operating costs and expenses

  255      178    78    256      (1  (0.3

Operating income before depreciation and amortization

 $157     $97   $37   $134     $23    17.1

 

(a)

Actual amounts include the results of operations for the NBCUniversal acquired businesses and Universal Orlando for the three months ended March 31, 2012 and for the period January 29, 2011 through March 31, 2011. The results of operations for Universal Orlando for the period January 29, 2011 through March 31, 2011 are included in our segment results but are not included in our consolidated results because Universal Orlando was recorded as an equity method investment during that period.

 

(b)

Pro forma amounts include the results of operations for the NBCUniversal acquired businesses and Universal Orlando for the period January 1, 2011 through January 28, 2011 and other pro forma adjustments that include the effects of acquisition accounting.

Theme Parks Segment—Revenue

Our Theme Parks segment revenue increased for the three months ended March 31, 2012 compared to the same period in 2011 primarily due to increases in per capita spending and international guest attendance at our Universal theme parks.

Theme Parks Segment—Operating Costs and Expenses

Our Theme Parks segment operating costs and expenses remained relatively flat for the three months ended March 31, 2012 compared to the same period in 2011.

Headquarters, Other and Eliminations

Headquarters and other operating costs and expenses decreased for the three months ended March 31, 2012 compared to the same period in 2011 primarily due to transaction-related costs associated with the NBCUniversal transaction, including severance and other compensation-related costs, included in the prior year period.

Eliminations include the results of operations for Universal Orlando for the period January 29, 2011 through March 31, 2011. Our Theme Parks segment includes the results of operations of Universal Orlando for this period because these amounts reflect our segment performance measure. These amounts are not included when we measure total NBCUniversal and our consolidated results of operations because we recorded Universal Orlando as an equity method investment for the period January 29, 2011 through March 31, 2011.

Consolidated Other Income (Expense) Items

 

  Three Months Ended
March 31
 
(in millions)     2012          2011     

Interest expense

 $(640 $(605

Investment income (loss), net

  92    89  

Equity in net income (losses) of investees, net

  3    (37

Other income (expense), net

  (16  (36

Total

 $(561 $(589

Interest Expense

Interest expense increased for the three months ended March 31, 2012 compared to the same period in 2011 primarily due to interest expense related to NBCUniversal and Universal Orlando.

Investment Income (Loss), Net

The components of investment income (loss), net for the three months ended March 31, 2012 and 2011 are presented in a table in Note 4 to our condensed consolidated financial statements.

 

33


Table of Contents

Consolidated Income Tax Expense

Income tax expense for the three months ended March 31, 2012 and 2011 reflects an effective income tax rate that differs from the federal statutory rate primarily due to state income taxes, interest on uncertain tax positions, the partnership structure of NBCUniversal and foreign income taxes. We expect our 2012 annual effective tax rate to be in the range of 35% to 40%.

Consolidated Net (Income) Loss Attributable to Noncontrolling Interests

Net (income) loss attributable to noncontrolling interests increased for the three months ended March 31, 2012 compared to the same period in 2011 primarily due to the increase in GE’s allocated share of the earnings of NBCUniversal.

Liquidity and Capital Resources

Our businesses generate significant cash flows from operating activities. We believe that we will be able to continue to meet our current and long-term liquidity and capital requirements, including fixed charges, as well as potential future redemptions of GE’s noncontrolling equity interest in NBCUniversal, through our cash flows from operating activities, existing cash, cash equivalents and investments, available borrowings under our existing credit facilities, and our ability to obtain future external financing.

We anticipate that we will continue to use a substantial portion of our cash flows to meet our debt repayment obligations, to fund our capital expenditures, to invest in business opportunities, and to return capital to shareholders. The cash flows generated from our Cable Communications segment and other businesses are used to invest in their respective core businesses and return capital to shareholders. The cash flows generated from NBCUniversal are used to invest in its core businesses and to fund potential future redemptions of GE’s noncontrolling interest in NBCUniversal.

Operating Activities

Components of Net Cash Provided by Operating Activities

 

  Three Months Ended
March 31
 
(in millions)     2012          2011     

Operating income

 $2,758   $2,224  

Depreciation and amortization

  1,930    1,842  

Operating income before depreciation and amortization

  4,688    4,066  

Noncash share-based compensation

  89    84  

Changes in operating assets and liabilities

  346    7  

Cash basis operating income

  5,123    4,157  

Payments of interest

  (614  (657

Payments of income taxes

  (118  (74

Proceeds from interest, dividends and other nonoperating items

  2    42  

Net cash provided by operating activities

 $4,393   $3,468  

The changes in operating assets and liabilities for the three months ended March 31, 2012 compared to the same period in 2011 primarily relate to the timing of payments of operating items, including payroll and participations and residuals, and a decrease in film and television costs.

The decrease in interest payments for the three months ended March 31, 2012 compared to the same period in 2011 was primarily due to the repayment of certain of our debt obligations.

The increase in income tax payments for the three months ended March 31, 2012 compared to the same period in 2011 was primarily due to federal tax payments made in 2012 that related to 2011.

Investing Activities

Net cash used in investing activities for the three months ended March 31, 2012 consisted primarily of capital expenditures and cash paid for intangible assets.

 

34


Table of Contents

Financing Activities

Net cash used in financing activities for the three months ended March 31, 2012 consisted primarily of repayments of debt, repurchases of our common stock, repayments of our short-term borrowings and dividend payments.

We have made, and may from time to time in the future make, optional repayments on our debt obligations, which may include repurchases of our outstanding public notes and debentures, depending on various factors, such as market conditions.

Available Borrowings Under Credit Facilities

We maintain significant availability under our lines of credit and our commercial paper programs to meet our short-term liquidity requirements. As of March 31, 2012, $6.5 billion was available under Comcast’s and Comcast Cable Communications’ revolving credit facilities and $1.3 billion was available under NBCUniversal’s revolving credit facility.

Share Repurchases and Dividends

In February 2012, our Board of Directors approved a $6.5 billion share repurchase authorization that does not have an expiration date. Under this authorization, we may repurchase shares in the open market or in private transactions. We intend to repurchase $3.0 billion during 2012, subject to market conditions. During the three months ended March 31, 2012, we repurchased 26 million shares of our Class A Special common stock for $750 million.

In February 2012, our Board of Directors approved an increase to our dividend of 44% to $0.65 per share on an annualized basis and approved our first quarter dividend of $0.1625 per share, totaling $439 million, which was paid in April 2012. We expect to continue to pay quarterly dividends, although each dividend is subject to approval by our Board of Directors.

Critical Accounting Judgments and Estimates

The preparation of our condensed consolidated financial statements requires us to make estimates that affect the reported amounts of assets, liabilities, revenue and expenses, and the related disclosure of contingent liabilities. We base our judgments on our historical experience and on various other assumptions that we believe are reasonable under the circumstances, the results of which form the basis for making estimates about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates under different assumptions or conditions.

For a more complete discussion of the accounting judgments and estimates that we have identified as critical in the preparation of our condensed consolidated financial statements, please refer to our Management’s Discussion and Analysis of Financial Condition and Results of Operations in our 2011 Annual Report on Form 10-K.

ITEM 3: QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

We have evaluated the information required under this item that was disclosed in our 2011 Annual Report on Form 10-K and there have been no significant changes to this information.

ITEM 4: CONTROLS AND PROCEDURES

Conclusions regarding disclosure controls and procedures

Our principal executive and principal financial officers, after evaluating the effectiveness of our disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended (the “Exchange Act”)) as of the end of the period covered by this report, have concluded that, based on the evaluation of these controls and procedures required by paragraph (b) of Exchange Act Rules 13a-15 or 15d-15, our disclosure controls and procedures were effective.

 

35


Table of Contents

Changes in internal control over financial reporting

There were no changes in our internal control over financial reporting identified in connection with the evaluation required by paragraph (d) of Exchange Act Rules 13a-15 or 15d-15 that occurred during our last fiscal quarter that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

PART II: OTHER INFORMATION

ITEM 1: LEGAL PROCEEDINGS

Refer to Note 14 to our condensed consolidated financial statements included in this Quarterly Report on Form 10-Q for a discussion of recent developments related to our legal proceedings.

ITEM  1A: RISK FACTORS

There have been no significant changes from the risk factors previously disclosed in Item 1A of our 2011 Annual Report on Form 10-K.

ITEM  2: UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

The table below summarizes our Class A Special common stock repurchases under our Board-authorized share repurchase program during the three months ended March 31, 2012.

Purchase of Equity Securities

 

Period Total
Number of
Shares
Purchased
   Average
Price
Per
Share
   

Total Number

of Shares

Purchased as
Part of Publicly
Announced Authorization

   Total Dollar
Amount
Purchased
Under the
Authorization
   Maximum Dollar
Value of Shares That
May Yet Be
Purchased Under the
Authorization(a)
 

January 1-31, 2012

  225,890    $24.95         $    $6,500,000,000  

February 1-29, 2012

  7,044    $28.39         $    $6,500,000,000  

March 1-31, 2012

  25,903,672    $28.95     25,903,672    $750,000,000    $5,750,000,000  

Total

  26,136,606    $28.92     25,903,672    $750,000,000    $5,750,000,000  

 

(a)

In February 2012, our Board of Directors approved a $6.5 billion share repurchase authorization that does not have an expiration date. Under this authorization, we may repurchase shares in the open market or in private transactions. We intend to repurchase $3.0 billion during 2012, subject to market conditions.

The total number of Class A Special common stock shares repurchased during the three months ended March 31, 2012 includes 232,934 shares received in the administration of employee share-based compensation plans.

 

36


Table of Contents

ITEM 6: EXHIBITS

 

Exhibit
No.
 Description

10.1*

 

Form of Restricted Stock Unit Award under the Comcast Corporation 2002 Restricted Stock Plan.

31

 

Certification of Chief Executive Officer and Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

32

 

Certification of Chief Executive Officer and Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

101

 

The following financial statements from Comcast Corporation’s Quarterly Report on Form 10-Q for the three months ended March 31, 2012, filed with the Securities and Exchange Commission on May 2, 2012, formatted in XBRL (eXtensible Business Reporting Language): (i) the Condensed Consolidated Balance Sheet; (ii) the Condensed Consolidated Statement of Income; (iii) the Condensed Consolidated Statement of Comprehensive Income; (iv) the Condensed Consolidated Statement of Cash Flows; (v) the Condensed Consolidated Statement of Changes in Equity; and (vi) the Notes to Condensed Consolidated Financial Statements.

 

*

Constitutes a management contract or compensatory plan or arrangement.

 

37


Table of Contents

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

COMCAST CORPORATION

By: /s/ LAWRENCE J. SALVA

Lawrence J. Salva

Senior Vice President, Chief Accounting Officer
and Controller
(Principal Accounting Officer)

Date: May 2, 2012

 

38