CMCSA Comcast Corporation

Comcast Corporation (NASDAQ: CMCSA) today reported results for the quarter ended June 30, 2024.

“We grew Adjusted EPS high single digits and continued to invest aggressively in our businesses while returning $3.4 billion to shareholders," said Brian L. Roberts, Chairman and Chief Executive Officer of Comcast Corporation. "Broadband ARPU increased by 3.6% and we delivered 6% revenue growth in our connectivity businesses, while expanding our Adjusted EBITDA margin across Connectivity & Platforms to a record-high 41.9%. Media returned to Adjusted EBITDA growth, driven by Peacock, which delivered the best year-over-year improvement for any quarter since its launch in 2020. In Studios and Theme Parks, we faced difficult comparisons to last year, but our upcoming film and TV content and the debut of Epic Universe bode very well for the future. More broadly, I am excited about the growth opportunities ahead, as our teams innovate and collaborate to connect our customers, viewers and guests to the moments that matter. The Paris Summer Olympics is a perfect example of this, where starting this Friday our company will be leveraging our most advanced technology and expertise in storytelling to provide millions of households in the U.S. with the finest, most expansive television and streaming coverage in media history for an Olympics or perhaps any televised event… and even more important, an experience they hopefully will never forget."

 

 

 

 

 

 

 

($ in millions, except per share data)

 

 

 

 

 

 

2nd Quarter

 

 

Consolidated Results

2024

2023

Change

 

 

 

 

 

 

 

 

Revenue

$29,688

$30,513

(2.7

%)

 

 

Net Income Attributable to Comcast

$3,929

$4,248

(7.5

%)

 

 

Adjusted Net Income1

$4,735

$4,723

0.2

%

 

 

Adjusted EBITDA2

$10,171

$10,244

(0.7

%)

 

 

Earnings per Share3

$1.00

$1.02

(1.3

%)

 

 

Adjusted Earnings per Share1

$1.21

$1.13

7.0

%

 

 

Net Cash Provided by Operating Activities

$4,724

$7,197

(34.4

%)

 

 

Free Cash Flow4

$1,338

$3,421

(60.9

%)

 

 

 

 

 

 

 

 

For additional detail on segment revenue and expenses, customer metrics, capital expenditures, and free cash flow, please refer to the trending schedule on Comcast’s Investor Relations website at www.cmcsa.com.

2nd Quarter 2024 Highlights:

• Adjusted EPS Increased 7.0% to $1.21; Generated Free Cash Flow of $1.3 Billion, Including a Tax Payment Related to the Previously Announced Hulu Transaction and Other Tax Related Matters
• Return of Capital to Shareholders Totaled $3.4 Billion Through a Combination of $1.2 Billion in Dividend Payments and $2.2 Billion in Share Repurchases
• Connectivity & Platforms Adjusted EBITDA Increased 1.6% to $8.5 Billion and Adjusted EBITDA Margin Increased 90 Basis Points to 41.9%, Its Highest on Record
• Continued the Successful Execution of Our Domestic Network Expansion and Upgrade Strategy; Expanded Deployment of Mid-Split Technology to 42% of Our Footprint; And Added 302,000 New Homes and Businesses Passed in the Second Quarter
• Domestic Broadband Average Rate Per Customer Increased 3.6%, Driving Domestic Broadband Revenue Growth of 3.0% to $6.6 Billion
• Domestic Wireless Customer Lines Increased 20% Compared to the Prior Year Period to 7.2 Million, Including Net Additions of 322,000 in the Second Quarter
• Business Services Connectivity Adjusted EBITDA Increased 4.4% to $1.4 Billion and Adjusted EBITDA Margin Was 57.0%
• Media Adjusted EBITDA Increased 9.0% to $1.4 Billion, Driven by Improved Performance at Peacock
• Peacock Paid Subscribers Increased 38.0% Compared to the Prior Year Period to 33 Million; Peacock Revenue Increased 28% to $1.0 Billion; Best Year-Over-Year Improvement in Adjusted EBITDA for Any Quarter Since Launch in 2020

2nd Quarter Consolidated Financial Results

Revenue decreased 2.7% compared to the prior year period. Net Income Attributable to Comcast decreased 7.5%. Adjusted Net Income and Adjusted EBITDA were consistent with the prior year period.

Earnings per Share (EPS) decreased 1.3% to $1.00. Adjusted EPS increased 7.0% to $1.21.

Capital Expenditures decreased 8.1% to $2.7 billion. Connectivity & Platforms’ capital expenditures decreased 12.9% to $1.9 billion, reflecting lower spending on customer premise equipment and scalable infrastructure, partially offset by higher investment in line extensions and support capital. Content & Experiences' capital expenditures increased 4.4% to $845 million, primarily driven by investment in Theme Parks, which continues to reflect significant spending due to the construction of Epic Universe theme park in Orlando, which is scheduled to open in 2025.

Net Cash Provided by Operating Activities was $4.7 billion. Free Cash Flow was $1.3 billion, including a tax payment during the quarter related to the previously announced Hulu transaction and other tax related matters.

Dividends and Share Repurchases. Comcast paid dividends totaling $1.2 billion and repurchased 56.4 million of its shares for $2.2 billion, resulting in a total return of capital to shareholders of $3.4 billion.

Connectivity & Platforms

 

 

 

 

 

 

($ in millions)

 

 

 

Constant

Currency

Change5

 

2nd Quarter

 

2024

 

2023

 

Change

 

 

 

 

 

Connectivity & Platforms Revenue

 

 

 

 

Residential Connectivity & Platforms

$17,824

 

$18,068

 

(1.4

%)

(1.5

%)

Business Services Connectivity

2,421

 

2,292

 

5.7

%

5.7

%

Total Connectivity & Platforms Revenue

$20,245

 

$20,360

 

(0.6

%)

(0.7

%)

 

 

 

 

 

Connectivity & Platforms Adjusted EBITDA

 

 

 

 

Residential Connectivity & Platforms

$7,103

 

$7,024

 

1.1

%

1.1

%

Business Services Connectivity

1,380

 

1,322

 

4.4

%

4.4

%

Total Connectivity & Platforms Adjusted EBITDA

$8,483

 

$8,346

 

1.6

%

1.6

%

 

 

 

 

 

Connectivity & Platforms Adjusted EBITDA Margin

 

 

 

 

Residential Connectivity & Platforms

39.9

%

38.9

%

100 bps

100 bps

Business Services Connectivity

57.0

%

57.7

%

(70) bps

(70) bps

Total Connectivity & Platforms Adjusted EBITDA Margin

41.9

%

41.0

%

90 bps

90 bps

 

 

 

 

 

 

Change percentages represent year/year growth rates. The changes in Adjusted EBITDA margins are presented as year/year basis point changes in the rounded Adjusted EBITDA margins.

Revenue for Connectivity & Platforms was consistent with the prior year period. Adjusted EBITDA increased compared to the prior year period due to growth in both Residential Connectivity & Platforms Adjusted EBITDA and Business Services Connectivity Adjusted EBITDA. Adjusted EBITDA margin increased to 41.9%.

 

 

 

 

 

 

 

 

(in thousands)

 

 

Net Additions / (Losses)

 

 

 

 

 

 

 

 

 

2nd Quarter

 

 

 

2Q24

2Q23

2024

 

2023

 

 

 

Customer Relationships

 

 

 

 

 

 

Domestic Residential Connectivity & Platforms Customer Relationships

31,426

31,761

(128

)

(65

)

 

 

International Residential Connectivity & Platforms Customer Relationships

17,638

17,884

(144

)

(167

)

 

 

Business Services Connectivity Customer Relationships

2,632

2,635

(3

)

5

 

 

 

Total Connectivity & Platforms Customer Relationships

51,696

52,280

(275

)

(228

)

 

 

 

 

 

 

 

 

 

Domestic Broadband

 

 

 

 

 

 

Residential Customers

29,583

29,796

(110

)

(20

)

 

 

Business Customers

2,485

2,509

(10

)

1

 

 

 

Total Domestic Broadband Customers

32,068

32,305

(120

)

(19

)

 

 

 

 

 

 

 

 

 

Total Domestic Wireless Lines

7,199

5,984

322

 

316

 

 

 

 

 

 

 

 

 

 

Total Domestic Video Customers

13,199

14,985

(419

)

(543

)

 

 

 

 

 

 

 

 

Total Customer Relationships for Connectivity & Platforms decreased by 275,000 to 51.7 million, primarily reflecting decreases in Residential Connectivity & Platforms customer relationships. Total domestic broadband customer net losses were 120,000, total domestic wireless line net additions were 322,000 and total domestic video customer net losses were 419,000.

Residential Connectivity & Platforms

 

 

 

 

 

 

 

 

($ in millions)

 

 

 

Constant

Currency

Change5

 

 

 

2nd Quarter

 

 

 

2024

 

2023

 

Change

 

 

 

 

 

 

 

 

 

Revenue

 

 

 

 

 

 

Domestic Broadband

$6,569

 

$6,377

 

3.0

%

3.0

%

 

 

Domestic Wireless

1,019

 

869

 

17.3

%

17.3

%

 

 

International Connectivity

1,148

 

1,002

 

14.6

%

13.7

%

 

 

Total Residential Connectivity

8,736

 

8,248

 

5.9

%

5.8

%

 

 

Video

6,781

 

7,358

 

(7.8

%)

(7.9

%)

 

 

Advertising

993

 

993

 

—

%

(0.2

%)

 

 

Other

1,313

 

1,469

 

(10.6

%)

(10.8

%)

 

 

Total Revenue

$17,824

 

$18,068

 

(1.4

%)

(1.5

%)

 

 

 

 

 

 

 

 

 

Operating Expenses

 

 

 

 

 

 

Programming

$4,248

 

$4,579

 

(7.2

%)

(7.3

%)

 

 

Non-Programming

6,472

 

6,465

 

0.1

%

(0.1

%)

 

 

Total Operating Expenses

$10,721

 

$11,044

 

(2.9

%)

(3.1

%)

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

$7,103

 

$7,024

 

1.1

%

1.1

%

 

 

Adjusted EBITDA Margin

39.9

%

38.9

%

100 bps

100 bps

 

 

 

 

 

 

 

 

 

Change percentages represent year/year growth rates. The changes in Adjusted EBITDA margins are presented as year/year basis point changes in the rounded Adjusted EBITDA margins.

Revenue for Residential Connectivity & Platforms decreased compared to the prior year period, reflecting decreases in video and other revenue, partially offset by increases in domestic broadband, domestic wireless and international connectivity revenue. Domestic broadband revenue increased due to higher average rates. Domestic wireless revenue increased primarily due to an increase in the number of customer lines. International connectivity revenue increased due to increases in broadband revenue from higher average rates and in wireless revenue, primarily reflecting higher sales of wireless services. Video revenue decreased due to a decline in the number of video customers, partially offset by an overall increase in average rates. Other revenue decreased primarily due to lower residential wireline voice revenue, driven by a decline in the number of customers. Advertising revenue was consistent primarily due to lower domestic nonpolitical advertising, offset by higher domestic political advertising.

Adjusted EBITDA for Residential Connectivity & Platforms increased due to lower operating expenses. Programming expenses decreased primarily due to a decline in the number of domestic video customers, partially offset by rate increases under our domestic programming contracts. Non-programming expenses were consistent primarily reflecting an increase in direct product costs, offset by lower marketing and promotion expenses. Adjusted EBITDA margin increased to 39.9%.

Business Services Connectivity

 

 

 

 

 

 

 

 

($ in millions)

 

 

 

Constant

Currency

Change5

 

 

 

2nd Quarter

 

 

 

2024

 

2023

 

Change

 

 

 

 

 

 

 

 

 

Revenue

$2,421

 

$2,292

 

5.7%

5.7%

 

 

Operating Expenses

1,041

 

970

 

7.4%

7.4%

 

 

Adjusted EBITDA

$1,380

 

$1,322

 

4.4%

4.4%

 

 

Adjusted EBITDA Margin

57.0

%

57.7

%

(70) bps

(70) bps

 

 

 

 

 

 

 

 

 

Change percentages represent year/year growth rates. The changes in Adjusted EBITDA margins are presented as year/year basis point changes in the rounded Adjusted EBITDA margins.

Revenue for Business Services Connectivity increased due to an increase in revenue from medium-sized and enterprise customers, and an increase in revenue from small business customers driven by higher average rates.

Adjusted EBITDA for Business Services Connectivity increased due to higher revenue, partially offset by higher operating expenses. The increase in operating expenses was primarily due to increases in direct product costs and technical and support costs. Adjusted EBITDA margin decreased to 57.0%.

Content & Experiences

 

 

 

 

 

 

 

 

($ in millions)

 

 

 

 

 

 

2nd Quarter

 

 

 

2024

 

2023

 

Change

 

 

Content & Experiences Revenue

 

 

 

 

 

Media

$6,324

 

$6,195

 

2.1

%

 

 

Studios

2,253

 

3,087

 

(27.0

%)

 

 

Theme Parks

1,975

 

2,209

 

(10.6

%)

 

 

Headquarters & Other

10

 

13

 

(23.3

%)

 

 

Eliminations

(505

)

(631

)

20.0

%

 

 

Total Content & Experiences Revenue

$10,057

 

$10,873

 

(7.5

%)

 

 

 

 

 

 

 

 

Content & Experiences Adjusted EBITDA

 

 

 

 

 

Media

$1,356

 

$1,244

 

9.0

%

 

 

Studios

124

 

255

 

(51.4

%)

 

 

Theme Parks

632

 

833

 

(24.1

%)

 

 

Headquarters & Other

(198

)

(200

)

0.7

%

 

 

Eliminations

36

 

56

 

(35.2

%)

 

 

Total Content & Experiences Adjusted EBITDA

$1,949

 

$2,187

 

(10.9

%)

 

 

Revenue for Content & Experiences decreased compared to the prior year period driven by Studios and Theme Parks, partially offset by growth at Media. Adjusted EBITDA for Content & Experiences decreased due to declines in Theme Parks and Studios, partially offset by growth at Media.

Media

 

 

 

 

 

 

 

($ in millions)

 

 

 

 

 

 

2nd Quarter

 

 

 

2024

2023

Change

 

 

Revenue

 

 

 

 

 

Domestic Advertising

$1,991

$2,027

(1.7

%)

 

 

Domestic Distribution

2,764

2,615

5.7

%

 

 

International Networks

1,102

1,035

6.5

%

 

 

Other

467

518

(9.9

%)

 

 

Total Revenue

$6,324

$6,195

2.1

%

 

 

Operating Expenses

4,968

4,951

0.4

%

 

 

Adjusted EBITDA

$1,356

$1,244

9.0

%

 

 

 

 

 

 

 

Revenue for Media increased due to higher domestic distribution and international networks revenue, partially offset by lower other and domestic advertising revenue. Domestic distribution revenue increased primarily due to higher revenue at Peacock, driven by an increase in paid subscribers compared to the prior year period. International networks revenue increased primarily reflecting an increase in revenue associated with the distribution of sports networks. Other revenue decreased primarily due to lower revenue from licensing our technology. Domestic advertising revenue decreased primarily due to lower revenue at our networks, partially offset by an increase in revenue at Peacock.

Adjusted EBITDA for Media increased due to higher revenue and consistent operating expenses. The consistent operating expenses were due to decreases in marketing and promotion costs and programming and production costs, offset by an increase in other expenses, each primarily related to Peacock. Media results include $1.0 billion of revenue and an Adjusted EBITDA6 loss of $348 million related to Peacock, compared to $820 million of revenue and an Adjusted EBITDA6 loss of $651 million in the prior year period.

Studios

 

 

 

 

 

 

 

($ in millions)

 

 

 

 

 

 

2nd Quarter

 

 

 

2024

2023

Change

 

 

Revenue

 

 

 

 

 

Content Licensing

$1,714

$1,821

(5.9

%)

 

 

Theatrical

237

913

(74.1

%)

 

 

Other

302

354

(14.6

%)

 

 

Total Revenue

$2,253

$3,087

(27.0

%)

 

 

Operating Expenses

2,130

2,833

(24.8

%)

 

 

Adjusted EBITDA

$124

$255

(51.4

%)

 

 

 

 

 

 

 

Revenue for Studios decreased primarily due to lower theatrical revenue and content licensing revenue. Theatrical revenue decreased primarily due to higher revenue from the volume and strength of theatrical releases in the prior year period, including The Super Mario Bros. Movie and Fast X. Content licensing revenue declined primarily due to the timing of when content was made available by our television studios.

Adjusted EBITDA for Studios decreased due to lower revenue, which more than offset lower operating expenses. The decrease in operating expenses primarily reflected lower programming and production expenses, mainly due to lower costs associated with theatrical releases.

Theme Parks

 

 

 

 

 

 

 

($ in millions)

 

 

 

 

 

 

2nd Quarter

 

 

 

2024

2023

Change

 

 

 

 

 

 

 

 

Revenue

$1,975

$2,209

(10.6%)

 

 

Operating Expenses

1,343

1,376

(2.4%)

 

 

Adjusted EBITDA

$632

$833

(24.1%)

 

 

 

 

 

 

 

Revenue for Theme Parks decreased primarily due to lower revenue at our domestic theme parks, driven by lower guest attendance, as well as the negative impact of foreign currency at international theme parks.

Adjusted EBITDA for Theme Parks decreased, reflecting lower revenue, which more than offset lower operating expenses.

Headquarters & Other

Content & Experiences Headquarters & Other includes overhead, personnel costs and costs associated with corporate initiatives. Headquarters & Other Adjusted EBITDA loss in the second quarter was $198 million, compared to a loss of $200 million in the prior year period.

Eliminations

Amounts represent eliminations of transactions between our Content & Experiences segments, the most significant being content licensing between the Studios and Media segments, which are affected by the timing of recognition of content licenses. Revenue eliminations were $505 million, compared to $631 million in the prior year period, and Adjusted EBITDA eliminations were a benefit of $36 million, compared to a benefit of $56 million in the prior year period.

Corporate, Other and Eliminations

 

 

 

 

 

 

 

($ in millions)

 

 

 

 

 

 

2nd Quarter

 

 

 

 

2024

 

2023

 

Change

 

 

Corporate & Other

 

 

 

 

 

Revenue

$706

 

$654

 

8.0

%

 

 

Operating Expenses

966

 

957

 

1.0

%

 

 

Adjusted EBITDA

($260

)

($303

)

14.1

%

 

 

 

 

 

 

 

 

Eliminations

 

 

 

 

 

Revenue

($1,320

)

($1,373

)

(3.8

%)

 

 

Operating Expenses

(1,320

)

(1,386

)

(4.8

%)

 

 

Adjusted EBITDA

($1

)

$14

 

NM  

 

 

NM=comparison not meaningful.

 

 

 

 

 

Corporate & Other

Corporate & Other primarily includes overhead and personnel costs; our Sky-branded video services and television networks in Germany; Comcast Spectacor, which owns the Philadelphia Flyers and the Wells Fargo Center arena in Philadelphia, Pennsylvania; and Xumo. Corporate & Other Adjusted EBITDA increased primarily due to an increase related to Sky operations in Germany.

Eliminations

Amounts represent eliminations of transactions between Connectivity & Platforms, Content & Experiences and other businesses, the most significant being distribution of television network programming between the Media and Residential Connectivity & Platforms segments. Revenue eliminations were $1.3 billion, compared to $1.4 billion in the prior year period, and Adjusted EBITDA eliminations were a loss of $1 million compared to a benefit of $14 million in the prior year period.

Notes:

1

 

We define Adjusted Net Income and Adjusted EPS as net income attributable to Comcast Corporation and diluted earnings per common share attributable to Comcast Corporation shareholders, respectively, adjusted to exclude the effects of the amortization of acquisition-related intangible assets, investments that investors may want to evaluate separately (such as based on fair value) and the impact of certain events, gains, losses or other charges that affect period-over-period comparisons. See Table 5 for reconciliations of non-GAAP financial measures.

2

 

We define Adjusted EBITDA as net income attributable to Comcast Corporation before net income (loss) attributable to noncontrolling interests, income tax expense, investment and other income (loss), net, interest expense, depreciation and amortization expense, and other operating gains and losses (such as impairment charges related to fixed and intangible assets and gains or losses on the sale of long-lived assets), if any. From time to time, we may exclude from Adjusted EBITDA the impact of certain events, gains, losses or other charges (such as significant legal settlements) that affect the period-to-period comparability of our operating performance. See Table 4 for reconciliation of non-GAAP financial measure.

3

 

All earnings per share amounts are presented on a diluted basis.

4

 

We define Free Cash Flow as net cash provided by operating activities (as stated in our Consolidated Statement of Cash Flows) reduced by capital expenditures and cash paid for intangible assets. From time to time, we may exclude from Free Cash Flow the impact of certain cash receipts or payments (such as significant legal settlements) that affect period-to-period comparability. Cash payments related to certain capital or intangible assets, such as the construction of Universal Beijing Resort, are presented separately in our Consolidated Statement of Cash Flows and are therefore excluded from capital expenditures and cash paid for intangible assets for Free Cash Flow. See Table 4 for reconciliation of non-GAAP financial measure.

5

 

Constant currency growth rates are calculated by comparing the results for each comparable prior year period adjusted to reflect the average exchange rates from each current year period presented rather than the actual exchange rates that were in effect during the respective periods. See Table 6 for reconciliations of non-GAAP financial measures.

6

 

Adjusted EBITDA is the measure of profit or loss for our segments. From time to time, we may present Adjusted EBITDA for components of our reportable segments, such as Peacock. We believe these measures are useful to evaluate our financial results and provide a basis of comparison to others, although our definition of Adjusted EBITDA may not be directly comparable to similar measures used by other companies. Adjusted EBITDA for components are generally presented on a consistent basis with the respective segments and include direct revenue and operating costs and expenses attributed to the component operations.

Numerical information is presented on a rounded basis using actual amounts, unless otherwise noted. The change in Peacock paid subscribers is calculated using rounded paid subscriber amounts. Minor differences in totals and percentage calculations may exist due to rounding.

Conference Call and Other Information

Comcast Corporation will host a conference call with the financial community today, July 23, 2024, at 8:30 a.m. Eastern Time (ET). The conference call and related materials will be broadcast live and posted on our Investor Relations website at www.cmcsa.com. A replay of the call will be available today, July 23, 2024, starting at 11:30 a.m. ET on the Investor Relations website.

From time to time, we post information that may be of interest to investors on our website at www.cmcsa.com and on our corporate website, www.comcastcorporation.com. To automatically receive Comcast financial news by email, please visit www.cmcsa.com and subscribe to email alerts.

Caution Concerning Forward-Looking Statements

This press release includes statements that may constitute forward-looking statements. In evaluating these statements, readers should consider various factors, including the risks and uncertainties we describe in the “Risk Factors” sections of our most recent Annual Report on Form 10-K, our most recent Quarterly Report on Form 10-Q and other reports filed with the Securities and Exchange Commission (SEC). Factors that could cause our actual results to differ materially from these forward-looking statements include changes in and/or risks associated with: the competitive environment; consumer behavior; the advertising market; consumer acceptance of our content; programming costs; key distribution and/or licensing agreements; use and protection of our intellectual property; our reliance on third-party hardware, software and operational support; keeping pace with technological developments; cyber attacks, security breaches or technology disruptions; weak economic conditions; acquisitions and strategic initiatives; operating businesses internationally; natural disasters, severe weather-related and other uncontrollable events; loss of key personnel; labor disputes; laws and regulations; adverse decisions in litigation or governmental investigations; and other risks described from time to time in reports and other documents we file with the SEC. Readers are cautioned not to place undue reliance on forward-looking statements, which speak only as of the date they are made, and involve risks and uncertainties that could cause actual events or our actual results to differ materially from those expressed in any such forward-looking statements. We undertake no obligation to update or revise publicly any forward-looking statements, whether because of new information, future events or otherwise. The amount and timing of any dividends and share repurchases are subject to business, economic and other relevant factors.

Non-GAAP Financial Measures

In this discussion, we sometimes refer to financial measures that are not presented according to generally accepted accounting principles in the U.S. (GAAP). Certain of these measures are considered “non-GAAP financial measures” under the SEC regulations; those rules require the supplemental explanations and reconciliations that are in Comcast’s Form 8-K (Quarterly Earnings Release) furnished to the SEC.

About Comcast Corporation

Comcast Corporation (Nasdaq: CMCSA) is a global media and technology company. From the connectivity and platforms we provide, to the content and experiences we create, our businesses reach hundreds of millions of customers, viewers, and guests worldwide. We deliver world-class broadband, wireless, and video through Xfinity, Comcast Business, and Sky; produce, distribute, and stream leading entertainment, sports, and news through brands including NBC, Telemundo, Universal, Peacock, and Sky; and bring incredible theme parks and attractions to life through Universal Destinations & Experiences. Visit www.comcastcorporation.com for more information.

TABLE 1

Condensed Consolidated Statements of Income (Unaudited)

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Six Months Ended

(in millions, except per share data)

June 30,

 

June 30,

 

2024

 

2023

 

2024

 

2023

Revenue

$29,688

 

$30,513

 

$59,746

 

$60,205

 

 

 

 

 

 

 

 

Costs and expenses

 

 

 

 

 

 

 

Programming and production

7,961

 

8,849

 

16,784

 

17,853

Marketing and promotion

1,922

 

2,100

 

3,940

 

4,063

Other operating and administrative

9,630

 

9,317

 

19,487

 

18,618

Depreciation

2,153

 

2,195

 

4,328

 

4,459

Amortization

1,387

 

1,343

 

2,762

 

2,856

 

23,053

 

23,804

 

47,301

 

47,849

 

 

 

 

 

 

 

 

Operating income

6,635

 

6,709

 

12,445

 

12,355

 

 

 

 

 

 

 

 

Interest expense

(1,026)

 

(998)

 

(2,028)

 

(2,007)

 

 

 

 

 

 

 

 

Investment and other income (loss), net

 

 

 

 

 

 

 

Equity in net income (losses) of investees, net

(444)

 

(80)

 

(286)

 

405

Realized and unrealized gains (losses) on equity securities, net

(89)

 

(38)

 

(141)

 

(44)

Other income (loss), net

99

 

133

 

290

 

261

 

(434)

 

15

 

(137)

 

622

 

 

 

 

 

 

 

 

Income before income taxes

5,175

 

5,726

 

10,280

 

10,970

 

 

 

 

 

 

 

 

Income tax expense

(1,336)

 

(1,537)

 

(2,663)

 

(3,013)

 

 

 

 

 

 

 

 

Net income

3,839

 

4,189

 

7,616

 

7,957

 

 

 

 

 

 

 

 

Less: Net income (loss) attributable to noncontrolling interests

(89)

 

(59)

 

(169)

 

(126)

 

 

 

 

 

 

 

 

Net income attributable to Comcast Corporation

$3,929

 

$4,248

 

$7,785

 

$8,082

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per common share attributable to Comcast Corporation shareholders

$1.00

 

$1.02

 

$1.97

 

$1.92

 

 

 

 

 

 

 

 

Diluted weighted-average number of common shares

3,920

 

4,183

 

3,956

 

4,205

 

 

 

 

 

 

 

 

TABLE 2

Consolidated Statements of Cash Flows (Unaudited)

 

 

 

 

 

Six Months Ended

(in millions)

June 30,

 

2024

 

2023

 

 

 

 

OPERATING ACTIVITIES

 

 

 

Net income

$7,616

 

$7,957

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

 

 

 

Depreciation and amortization

7,091

 

7,315

Share-based compensation

689

 

668

Noncash interest expense (income), net

218

 

140

Net (gain) loss on investment activity and other

391

 

(354)

Deferred income taxes

240

 

296

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

 

 

 

Current and noncurrent receivables, net

750

 

(92)

Film and television costs, net

23

 

58

Accounts payable and accrued expenses related to trade creditors

(648)

 

(718)

Other operating assets and liabilities

(3,798)

 

(843)

 

 

 

 

Net cash provided by operating activities

12,572

 

14,426

 

 

 

 

INVESTING ACTIVITIES

 

 

 

Capital expenditures

(5,354)

 

(5,627)

Cash paid for intangible assets

(1,341)

 

(1,577)

Construction of Universal Beijing Resort

(109)

 

(104)

Proceeds from sales of businesses and investments

557

 

369

Purchases of investments

(706)

 

(593)

Other

73

 

6

 

 

 

 

Net cash (used in) investing activities

(6,879)

 

(7,528)

 

 

 

 

FINANCING ACTIVITIES

 

 

 

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

—

 

(660)

Proceeds from borrowings

3,266

 

6,044

Repurchases and repayments of debt

(1,911)

 

(3,001)

Repurchases of common stock under repurchase program and employee plans

(4,930)

 

(4,227)

Dividends paid

(2,418)

 

(2,387)

Other

175

 

(260)

 

 

 

 

Net cash (used in) financing activities

(5,817)

 

(4,492)

 

 

 

 

Impact of foreign currency on cash, cash equivalents and restricted cash

(17)

 

14

 

 

 

 

Increase (decrease) in cash, cash equivalents and restricted cash

(141)

 

2,420

 

 

 

 

Cash, cash equivalents and restricted cash, beginning of period

6,282

 

4,782

 

 

 

 

Cash, cash equivalents and restricted cash, end of period

$6,141

 

$7,202

 

 

 

 

TABLE 3

Condensed Consolidated Balance Sheets (Unaudited)

 

 

 

 

(in millions)

June 30,

 

December 31,

 

2024

 

2023

ASSETS

 

 

 

 

 

 

 

Current Assets

 

 

 

Cash and cash equivalents

$6,065

 

$6,215

Receivables, net

13,167

 

13,813

Other current assets

4,220

 

3,959

Total current assets

23,452

 

23,987

 

 

 

 

Film and television costs

12,853

 

12,920

 

 

 

 

Investments

9,171

 

9,385

 

 

 

 

Property and equipment, net

60,507

 

59,686

 

 

 

 

Goodwill

58,376

 

59,268

 

 

 

 

Franchise rights

59,365

 

59,365

 

 

 

 

Other intangible assets, net

26,363

 

27,867

 

 

 

 

Other noncurrent assets, net

12,468

 

12,333

 

 

 

 

 

$262,555

 

$264,811

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

Current Liabilities

 

 

 

Accounts payable and accrued expenses related to trade creditors

$11,736

 

$12,437

Accrued participations and residuals

1,520

 

1,671

Deferred revenue

3,943

 

3,242

Accrued expenses and other current liabilities

7,955

 

11,613

Current portion of debt

1,021

 

2,069

Advance on sale of investment

9,167

 

9,167

Total current liabilities

35,342

 

40,198

 

 

 

 

Noncurrent portion of debt

97,107

 

95,021

 

 

 

 

Deferred income taxes

26,252

 

26,003

 

 

 

 

Other noncurrent liabilities

19,914

 

20,122

 

 

 

 

Redeemable noncontrolling interests

236

 

241

 

 

 

 

Equity

 

 

 

Comcast Corporation shareholders' equity

83,219

 

82,703

Noncontrolling interests

485

 

523

Total equity

83,704

 

83,226

 

 

 

 

 

$262,555

 

$264,811

TABLE 4

 

 

Reconciliation from Net Income Attributable to Comcast Corporation to Adjusted EBITDA (Unaudited)

 

 

 

 

Three Months Ended

June 30,

 

Six Months Ended

June 30,

(in millions)

2024

 

2023

 

2024

 

2023

Net income attributable to Comcast Corporation

$3,929

$4,248

$7,785

$8,082

Net income (loss) attributable to noncontrolling interests

(89)

(59)

(169)

(126)

Income tax expense

1,336

1,537

2,663

3,013

Interest expense

1,026

998

2,028

2,007

Investment and other (income) loss, net

434

(15)

137

(622)

Depreciation

2,153

2,195

4,328

4,459

Amortization

1,387

1,343

2,762

2,856

Adjustments (1)

(3)

(3)

(9)

(11)

Adjusted EBITDA

$10,171

$10,244

$19,526

$19,659

 

 

 

 

Reconciliation from Net Cash Provided by Operating Activities to Free Cash Flow (Unaudited)  

Three Months Ended

June 30,

 

Six Months Ended

June 30,

(in millions)

2024

 

2023

 

2024

 

2023

Net cash provided by operating activities

$4,724

$7,197

$12,572

$14,426

Capital expenditures

(2,724)

(2,963)

(5,354)

(5,627)

Cash paid for capitalized software and other intangible assets

(662)

(813)

(1,341)

(1,577)

Free Cash Flow

$1,338

$3,421

$5,877

$7,221

 

 

 

 

Alternate Presentation of Free Cash Flow (Unaudited)  

Three Months Ended

June 30,

 

Six Months Ended

June 30,

(in millions)

2024

 

2023

 

2024

 

2023

Adjusted EBITDA

$10,171

$10,244

$19,526

$19,659

Capital expenditures

(2,724)

(2,963)

(5,354)

(5,627)

Cash paid for capitalized software and other intangible assets

(662)

(813)

(1,341)

(1,577)

Cash interest expense

(1,082)

(1,057)

(1,813)

(1,823)

Cash taxes

(4,219)

(2,236)

(4,568)

(2,384)

Changes in operating assets and liabilities

(585)

(244)

(1,526)

(1,975)

Noncash share-based compensation

316

309

689

668

Other (2)

123

181

264

279

Free Cash Flow

$1,338

$3,421

$5,877

$7,221

(1)

 

2nd quarter and year to date 2024 Adjusted EBITDA exclude $(3) and $(9) million of other operating and administrative expenses, respectively, related to our investment portfolio. 2nd quarter and year to date 2023 Adjusted EBITDA exclude $(3) and $(11) million of other operating and administrative expenses, respectively, related to our investment portfolio.

 

 

 

(2)

 

2nd quarter and year to date 2024 include adjustments of $(3) and $(9) million, respectively, related to our investment portfolio and 2nd quarter and year to date 2023 include adjustments of $(3) and $(11) million, respectively, related to our investment portfolio, as these amounts are excluded from Adjusted EBITDA.

TABLE 5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliations of Adjusted Net Income and Adjusted EPS (Unaudited)

 

 

 

 

 

 

Three Months Ended

 

 

Six Months Ended

 

June 30,

 

 

June 30,

 

2024

 

2023

 

 

2024

 

2023

(in millions, except per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

 

EPS

 

$

 

EPS

 

 

$

 

EPS

 

$

 

EPS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to Comcast Corporation and diluted earnings per share attributable to Comcast Corporation shareholders

$3,929

 

$1.00

 

$4,248

 

$1.02

 

 

$7,785

 

$1.97

 

$8,082

 

$1.92

Change

(7.5%)

 

(1.3%)

 

 

 

 

 

 

(3.7%)

 

2.4%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of acquisition-related intangible assets (1)

433

 

0.11

 

444

 

0.11

 

 

870

 

0.22

 

875

 

0.21

Investments (2)

373

 

0.10

 

31

 

0.01

 

 

250

 

0.06

 

(358)

 

(0.09)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Net income and Adjusted EPS

$4,735

 

$1.21

 

$4,723

 

$1.13

 

 

$8,906

 

$2.25

 

$8,600

 

$2.05

Change

0.2%

 

7.0%

 

 

 

 

 

 

3.6%

 

10.1%

 

 

 

 

(1)

Acquisition-related intangible assets are recognized as a result of the application of Accounting Standards Codification Topic 805, Business Combinations (such as customer relationships), and their amortization is significantly affected by the size and timing of our acquisitions. Amortization of intangible assets not resulting from business combinations (such as software and acquired intellectual property rights used in our theme parks) is included in Adjusted Net Income and Adjusted EPS.

 

 

Three Months Ended

June 30,

 

 

Six Months Ended

June 30,

 

2024

 

2023

 

 

2024

 

2023

Amortization of acquisition-related intangible assets before income taxes

$563

 

$572

 

 

$1,133

 

$1,128

Amortization of acquisition-related intangible assets, net of tax

$433

 

$444

 

 

$870

 

$875

(2)

Adjustments for investments include realized and unrealized (gains) losses on equity securities, net (as stated in Table 1), as well as the equity in net (income) losses of investees, net, for certain equity method investments, including Atairos and Hulu and costs related to our investment portfolio.

 

Three Months Ended

June 30,

 

 

Six Months Ended

June 30,

 

2024

 

2023

 

 

2024

 

2023

Realized and unrealized (gains) losses on equity securities, net

$89

 

$38

 

 

$141

 

$44

Equity in net (income) losses of investees, net and other

403

 

3

 

 

189

 

(518)

Investments before income taxes

493

 

41

 

 

329

 

(474)

Investments, net of tax

$373

 

$31

 

 

$250

 

($358)

TABLE 6

Reconciliation of Constant Currency (Unaudited)

 

 

Three Months Ended

 

 

Six Months Ended

 

June 30, 2023

 

 

June 30, 2023

(in millions)

As

Reported

 

Effects of

Foreign

Currency

 

Constant

Currency

Amounts

 

 

As

Reported

 

Effects of

Foreign

Currency

 

Constant

Currency

Amounts

Reconciliation of Connectivity & Platforms Constant Currency

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Connectivity & Platforms Revenue

 

 

 

 

 

 

 

 

 

 

 

 

Residential Connectivity & Platforms

$18,068

 

$20

 

$18,088

 

 

$35,937

 

$154

 

$36,092

Business Services Connectivity

2,292

 

—

 

2,292

 

 

4,575

 

—

 

4,575

Total Connectivity & Platforms Revenue

$20,360

 

$20

 

$20,380

 

 

$40,512

 

$155

 

$40,667

 

 

 

 

 

 

 

 

 

 

 

 

 

Connectivity and Platforms Adjusted EBITDA

 

 

 

 

 

 

 

 

 

 

 

 

Residential Connectivity & Platforms

$7,024

 

$5

 

$7,029

 

 

$13,785

 

$23

 

$13,809

Business Services Connectivity

1,322

 

—

 

1,322

 

 

2,654

 

—

 

2,654

Total Connectivity & Platforms Adjusted EBITDA

$8,346

 

$5

 

$8,351

 

 

$16,439

 

$23

 

$16,462

 

 

 

 

 

 

 

 

 

 

 

 

 

Connectivity & Platforms Adjusted EBITDA Margin

 

 

 

 

 

 

 

 

 

 

 

 

Residential Connectivity & Platforms

38.9%

 

- bps

 

38.9%

 

 

38.4%

 

(10) bps

 

38.3%

Business Services Connectivity

57.7%

 

- bps

 

57.7%

 

 

58.0%

 

- bps

 

58.0%

Total Connectivity & Platforms Adjusted EBITDA Margin

41.0%

 

- bps

 

41.0%

 

 

40.6%

 

(10) bps

 

40.5%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

Six Months Ended

 

June 30, 2023

 

 

June 30, 2023

(in millions)

As

Reported

 

Effects of

Foreign

Currency

 

Constant

Currency

Amounts

 

 

As

Reported

 

Effects of

Foreign

Currency

 

Constant

Currency

Amounts

Reconciliation of Residential Connectivity & Platforms Constant Currency

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

 

 

 

 

 

 

 

 

 

 

 

Domestic broadband

$6,377

 

$—

 

$6,377

 

 

$12,720

 

$—

 

$12,720

Domestic wireless

869

 

—

 

869

 

 

1,727

 

—

 

1,727

International connectivity

1,002

 

8

 

1,010

 

 

1,900

 

45

 

1,945

Total residential connectivity

$8,248

 

$8

 

$8,255

 

 

$16,346

 

$45

 

$16,392

Video

7,358

 

8

 

7,366

 

 

14,741

 

77

 

14,818

Advertising

993

 

2

 

995

 

 

1,900

 

14

 

1,914

Other

1,469

 

3

 

1,471

 

 

2,950

 

18

 

2,969

Total Revenue

$18,068

 

$20

 

$18,088

 

 

$35,937

 

$154

 

$36,092

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Expenses

 

 

 

 

 

 

 

 

 

 

 

 

Programming

$4,579

 

$3

 

$4,582

 

 

$9,178

 

$46

 

$9,224

Non-Programming

6,465

 

12

 

6,477

 

 

12,973

 

86

 

13,059

Total Operating Expenses

$11,044

 

$15

 

$11,059

 

 

$22,152

 

$131

 

$22,283

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

$7,024

 

$5

 

$7,029

 

 

$13,785

 

$23

 

$13,809

Adjusted EBITDA Margin

38.9%

 

- bps

 

38.9%

 

 

38.4%

 

(10) bps

 

38.3%

 

View source version on businesswire.com: https://www.businesswire.com/news/home/20240722277817/en/

Investor Contacts: Marci Ryvicker (215) 286-4781 Jane Kearns (215) 286-4794 Marc Kaplan (215) 286-6527

Press Contacts: Jennifer Khoury (215) 286-7408 John Demming (215) 286-8011