Comcast Reports 2nd Quarter 2024 Results
“We grew Adjusted EPS high single digits and continued to invest aggressively in our businesses while returning
|
|
|
|
|
|
|||
|
($ in millions, except per share data) |
|
|
|
|
|||
|
|
2nd Quarter |
|
|||||
|
Consolidated Results |
2024 |
2023 |
Change |
|
|||
|
|
|
|
|
|
|||
|
Revenue |
|
|
(2.7 |
%) |
|
||
|
Net Income Attributable to Comcast |
|
|
(7.5 |
%) |
|
||
|
Adjusted Net Income1 |
|
|
0.2 |
% |
|
||
|
Adjusted EBITDA2 |
|
|
(0.7 |
%) |
|
||
|
Earnings per Share3 |
|
|
(1.3 |
%) |
|
||
|
Adjusted Earnings per Share1 |
|
|
7.0 |
% |
|
||
|
Net Cash Provided by Operating Activities |
|
|
(34.4 |
%) |
|
||
|
Free Cash Flow4 |
|
|
(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 Increased90 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
$1.0 Billion ; Best Year-Over-Year Improvement in Adjusted EBITDA for Any Quarter Since Launch in 2020
2nd Quarter Consolidated Financial Results
Revenue decreased 2.7% compared to the prior year period. Net Income Attributable to Comcast decreased 7.5%. Adjusted Net Income and Adjusted EBITDA were consistent with the prior year period.
Earnings per Share (EPS) decreased 1.3% to
Capital Expenditures decreased 8.1% to
Net Cash Provided by Operating Activities was
Dividends and Share Repurchases. Comcast paid dividends totaling
Connectivity & Platforms
|
|
|
|
|
||||||||
($ in millions) |
|
|
|
Constant Currency Change5 |
||||||||
|
2nd Quarter |
|||||||||||
|
2024 |
|
2023 |
|
Change |
|||||||
|
|
|
|
|
||||||||
Connectivity & Platforms Revenue |
|
|
|
|
||||||||
Residential Connectivity & Platforms |
|
|
|
|
(1.4 |
%) |
(1.5 |
%) |
||||
Business Services Connectivity |
2,421 |
|
2,292 |
|
5.7 |
% |
5.7 |
% |
||||
Total Connectivity & Platforms Revenue |
|
|
|
|
(0.6 |
%) |
(0.7 |
%) |
||||
|
|
|
|
|
||||||||
Connectivity & Platforms Adjusted EBITDA |
|
|
|
|
||||||||
Residential Connectivity & Platforms |
|
|
|
|
1.1 |
% |
1.1 |
% |
||||
Business Services Connectivity |
1,380 |
|
1,322 |
|
4.4 |
% |
4.4 |
% |
||||
Total Connectivity & Platforms Adjusted EBITDA |
|
|
|
|
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 |
|
|
|
|
3.0 |
% |
3.0 |
% |
|
|||
|
|
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 |
|
|
|
|
(1.4 |
%) |
(1.5 |
%) |
|
|||
|
|
|
|
|
|
|
|||||||
|
Operating Expenses |
|
|
|
|
|
|||||||
|
Programming |
|
|
|
|
(7.2 |
%) |
(7.3 |
%) |
|
|||
|
Non-Programming |
6,472 |
|
6,465 |
|
0.1 |
% |
(0.1 |
%) |
|
|||
|
Total Operating Expenses |
|
|
|
|
(2.9 |
%) |
(3.1 |
%) |
|
|||
|
|
|
|
|
|
|
|||||||
|
Adjusted EBITDA |
|
|
|
|
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 |
|
|
|
|
5.7% |
5.7% |
|
|||
|
Operating Expenses |
1,041 |
|
970 |
|
7.4% |
7.4% |
|
|||
|
Adjusted EBITDA |
|
|
|
|
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 |
|
|
|
|
2.1 |
% |
|
||
|
Studios |
2,253 |
|
3,087 |
|
(27.0 |
%) |
|
||
|
|
1,975 |
|
2,209 |
|
(10.6 |
%) |
|
||
|
Headquarters & Other |
10 |
|
13 |
|
(23.3 |
%) |
|
||
|
Eliminations |
(505 |
) |
(631 |
) |
20.0 |
% |
|
||
|
Total Content & Experiences Revenue |
|
|
|
|
(7.5 |
%) |
|
||
|
|
|
|
|
|
|||||
|
Content & Experiences Adjusted EBITDA |
|
|
|
|
|||||
|
Media |
|
|
|
|
9.0 |
% |
|
||
|
Studios |
124 |
|
255 |
|
(51.4 |
%) |
|
||
|
|
632 |
|
833 |
|
(24.1 |
%) |
|
||
|
Headquarters & Other |
(198 |
) |
(200 |
) |
0.7 |
% |
|
||
|
Eliminations |
36 |
|
56 |
|
(35.2 |
%) |
|
||
|
Total Content & Experiences Adjusted EBITDA |
|
|
|
|
(10.9 |
%) |
|
||
Revenue for Content & Experiences decreased compared to the prior year period driven by Studios and
Media
|
|
|
|
|
|
|||
|
($ in millions) |
|
|
|
|
|||
|
|
2nd Quarter |
|
|||||
|
|
2024 |
2023 |
Change |
|
|||
|
Revenue |
|
|
|
|
|||
|
|
|
|
(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 |
|
|
2.1 |
% |
|
||
|
Operating Expenses |
4,968 |
4,951 |
0.4 |
% |
|
||
|
Adjusted EBITDA |
|
|
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
Studios
|
|
|
|
|
|
|||
|
($ in millions) |
|
|
|
|
|||
|
|
2nd Quarter |
|
|||||
|
|
2024 |
2023 |
Change |
|
|||
|
Revenue |
|
|
|
|
|||
|
|
|
|
(5.9 |
%) |
|
||
|
Theatrical |
237 |
913 |
(74.1 |
%) |
|
||
|
Other |
302 |
354 |
(14.6 |
%) |
|
||
|
Total Revenue |
|
|
(27.0 |
%) |
|
||
|
Operating Expenses |
2,130 |
2,833 |
(24.8 |
%) |
|
||
|
Adjusted EBITDA |
|
|
(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
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.
|
|
|
|
|
|
||
|
($ in millions) |
|
|
|
|
||
|
|
2nd Quarter |
|
||||
|
|
2024 |
2023 |
Change |
|
||
|
|
|
|
|
|
||
|
Revenue |
|
|
(10.6%) |
|
||
|
Operating Expenses |
1,343 |
1,376 |
(2.4%) |
|
||
|
Adjusted EBITDA |
|
|
(24.1%) |
|
||
|
|
|
|
|
|
Revenue for
Adjusted EBITDA for
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
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
Corporate, Other and Eliminations
|
|
|
|
|
||||||
|
($ in millions) |
|
|
|
|
|||||
|
|
2nd Quarter |
|
|||||||
|
|
2024 |
|
2023 |
|
Change |
|
|||
|
Corporate & Other |
|
|
|
|
|||||
|
Revenue |
|
|
|
|
8.0 |
% |
|
||
|
Operating Expenses |
966 |
|
957 |
|
1.0 |
% |
|
||
|
Adjusted EBITDA |
( |
) |
( |
) |
14.1 |
% |
|
||
|
|
|
|
|
|
|||||
|
Eliminations |
|
|
|
|
|||||
|
Revenue |
( |
) |
( |
) |
(3.8 |
%) |
|
||
|
Operating Expenses |
(1,320 |
) |
(1,386 |
) |
(4.8 |
%) |
|
||
|
Adjusted EBITDA |
( |
) |
|
|
NM |
|
|||
|
NM=comparison not meaningful. |
|
|
|
|
|||||
Corporate & Other
Corporate & Other primarily includes overhead and personnel costs; our Sky-branded video services and television networks in
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
Notes: |
||
1 |
We define Adjusted Net Income and Adjusted EPS as net income attributable to |
|
2 |
We define Adjusted EBITDA as net income attributable to |
|
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 |
|
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
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
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
About
TABLE 1 | ||||||||
Condensed Consolidated Statements of Income (Unaudited) |
||||||||
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Six Months Ended |
|||||
(in millions, except per share data) |
|
|
|
|||||
|
2024 |
|
2023 |
|
2024 |
|
2023 |
|
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per common share attributable to |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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) |
|
|||
|
2024 |
|
2023 |
|
|
|
|
|
|
OPERATING ACTIVITIES |
|
|
|
|
Net income |
|
|
|
|
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 |
(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 |
|
|
|
|
|
|
|
|
TABLE 3 | ||||
Condensed Consolidated Balance Sheets (Unaudited) |
||||
|
|
|
|
|
(in millions) |
|
|
|
|
|
2024 |
|
2023 |
|
ASSETS |
|
|
|
|
|
|
|
|
|
Current Assets |
|
|
|
|
Cash and cash equivalents |
|
|
|
|
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 |
|
|
|
|
|
|
|
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 |
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND EQUITY |
|
|
|
|
|
|
|
|
|
Current Liabilities |
|
|
|
|
Accounts payable and accrued expenses related to trade creditors |
|
|
|
|
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 |
|
|
|
|
|
83,219 |
|
82,703 |
|
Noncontrolling interests |
485 |
|
523 |
|
Total equity |
83,704 |
|
83,226 |
|
|
|
|
|
|
|
|
|
|
TABLE 4 |
|
|
|||||||
Reconciliation from Net Income Attributable to |
|||||||||
|
|
|
|
||||||
Three Months Ended |
|
Six Months Ended |
|||||||
(in millions) |
2024 |
|
2023 |
|
2024 |
|
2023 |
||
Net income attributable to |
|
|
|
|
|||||
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 |
|
|
|
|
|||||
|
|
|
|
||||||
Reconciliation from Net Cash Provided by Operating Activities to Free Cash Flow (Unaudited) | |||||||||
Three Months Ended |
|
Six Months Ended |
|||||||
(in millions) |
2024 |
|
2023 |
|
2024 |
|
2023 |
||
Net cash provided by operating activities |
|
|
|
|
|||||
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 |
|
|
|
|
|||||
|
|
|
|
||||||
Alternate Presentation of Free Cash Flow (Unaudited) | |||||||||
Three Months Ended |
|
Six Months Ended |
|||||||
(in millions) |
2024 |
|
2023 |
|
2024 |
|
2023 |
||
Adjusted EBITDA |
|
|
|
|
|||||
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) |
2nd quarter and year to date 2024 Adjusted EBITDA exclude |
|||||||||
|
|
|||||||||
(2) |
2nd quarter and year to date 2024 include adjustments of |
TABLE 5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Reconciliations of Adjusted Net Income and Adjusted EPS (Unaudited) |
|||||||||||||||||
|
|
|
|
|
|||||||||||||
|
Three Months Ended |
|
|
Six Months Ended |
|||||||||||||
|
|
|
|
|
|||||||||||||
|
2024 |
|
2023 |
|
|
2024 |
|
2023 |
|||||||||
(in millions, except per share data) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
|
EPS |
|
$ |
|
EPS |
|
|
$ |
|
EPS |
|
$ |
|
EPS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
|
Six Months Ended |
|||||||
|
2024 |
|
2023 |
|
|
2024 |
|
2023 |
|||
Amortization of acquisition-related intangible assets before income taxes |
|
|
|
|
|
|
|
|
|||
Amortization of acquisition-related intangible assets, net of tax |
|
|
|
|
|
|
|
|
(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 |
|
|
Six Months Ended |
|||||||
|
2024 |
|
2023 |
|
|
2024 |
|
2023 |
|||
Realized and unrealized (gains) losses on equity securities, net |
|
|
|
|
|
|
|
|
|||
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 |
|
|
|
|
|
|
|
( |
TABLE 6 | |||||||||||||
Reconciliation of Constant Currency (Unaudited) |
|||||||||||||
|
Three Months Ended |
|
|
Six Months Ended |
|||||||||
|
|
|
|
|
|||||||||
(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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Business Services Connectivity |
2,292 |
|
— |
|
2,292 |
|
|
4,575 |
|
— |
|
4,575 |
|
Total Connectivity & Platforms Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Connectivity and Platforms Adjusted EBITDA |
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential Connectivity & Platforms |
|
|
|
|
|
|
|
|
|
|
|
|
|
Business Services Connectivity |
1,322 |
|
— |
|
1,322 |
|
|
2,654 |
|
— |
|
2,654 |
|
Total Connectivity & Platforms Adjusted EBITDA |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|||||||||
|
|
|
|
|
|||||||||
(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 |
|
|
$— |
|
|
|
|
|
|
$— |
|
|
|
Domestic wireless |
869 |
|
— |
|
869 |
|
|
1,727 |
|
— |
|
1,727 |
|
International connectivity |
1,002 |
|
8 |
|
1,010 |
|
|
1,900 |
|
45 |
|
1,945 |
|
Total residential connectivity |
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
Programming |
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-Programming |
6,465 |
|
12 |
|
6,477 |
|
|
12,973 |
|
86 |
|
13,059 |
|
Total Operating Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA |
|
|
|
|
|
|
|
|
|
|
|
|
|
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:
Press Contacts:
Source: