Comcast Reports 4th Quarter and Year End 2010 Results
Strong Financial and Operating Momentum
Revenue Increased 7%, Operating Cash Flow Increased 9% and Operating Income Increased 11%
Free Cash Flow Increased 46% to
Share Repurchases to Increase by 75% to
Planned Annual Dividend to Increase by 19% to
"Now that we have completed the NBCUniversal transaction, we are uniquely positioned, with scale in distribution and content, to drive product leadership and innovation even further and to expand the entertainment choices we offer consumers.
"We have the right strategic mix of assets, strong momentum and many
opportunities to build value for our shareholders. To underscore our
optimism in our new company, we are increasing the dividend by 19% and
accelerating our stock repurchases to
Consolidated Financial Results
Fourth quarter and full-year 2010 results are consistent with historical
reporting for
Revenue increased 7.2% in the fourth quarter of 2010 to
For the year ended
For additional detail on revenue and operating expenses, customer metrics, and capital expenditures, please refer to the trending schedules on Comcast's Investor Relations website at www.cmcsa.com or www.cmcsk.com.
($ in millions) |
4th Quarter |
Full Year |
||||||||||||||||||||||
2009 |
2010 |
Growth |
2009 |
2010 |
Growth |
|||||||||||||||||||
Revenue |
||||||||||||||||||||||||
Cable | $8,564 | $9,155 | 6.9 | % | $33,867 | $35,762 | 5.6 | % | ||||||||||||||||
Programming | 368 | 419 | 13.6 | % | 1,496 | 1,674 | 11.8 | % | ||||||||||||||||
Corporate & Other | 135 | 147 | 10.5 | % | 393 | 501 | 27.8 | % | ||||||||||||||||
Total Consolidated Revenue |
$9,067 |
$9,721 |
7.2 |
% |
$35,756 |
$37,937 |
6.1 |
% |
||||||||||||||||
Operating Cash Flow (OCF) |
||||||||||||||||||||||||
Cable | $3,471 | $3,775 | 8.7 | % | $13,686 | $14,561 | 6.4 | % | ||||||||||||||||
Programming | 46 | 46 | 1.6 | % | 389 | 469 | 20.6 | % | ||||||||||||||||
Corporate & Other (1) |
(108 | ) | (105 | ) | 3.0 | % | (361 | ) | (434 | ) | (20.1 | %) | ||||||||||||
Total Consolidated OCF |
$3,409 |
$3,716 |
9.0 |
% |
$13,714 |
$14,596 |
6.4 |
% |
||||||||||||||||
(1) Includes NBCUniversal transaction expenses of
Earnings per Share1 (EPS) for
the quarter ended
EPS for the year ended
Capital Expenditures for the quarter ended
Free Cash Flow (excluding any impact from the Economic
Stimulus packages) increased 46.0% to
($ in millions) |
4th Quarter |
Full Year |
||||||||||||||||||||||
2009 |
2010 |
Growth |
2009 |
2010 |
Growth |
|||||||||||||||||||
Net Cash Provided by Operating Activities | $2,556 | $3,447 | 34.9 | % | $10,281 | $11,179 | 8.7 | % | ||||||||||||||||
Capital Expenditures | (1,609 | ) | (1,532 | ) | (4.8 | %) | (5,117 | ) | (4,961 | ) | (3.0 | %) | ||||||||||||
Cash Paid for Capitalized Software | (106 | ) | (136 | ) | 28.3 | % | (393 | ) | (413 | ) | 5.1 | % | ||||||||||||
Cash Paid for Other Intangible Assets | (33 | ) | (28 | ) | (15.2 | %) | (129 | ) | (123 | ) | (4.7 | %) | ||||||||||||
Adjustments for Nonoperating Items | 49 | (61 | ) | NM | 115 | 7 | NM | |||||||||||||||||
FCF (Including Economic Stimulus Packages) | $857 | $1,690 | 97.2 | % | $4,757 | $5,689 | 19.6 | % | ||||||||||||||||
Impact from Economic Stimulus Packages | (89 | ) | (569 | ) | NM | (341 | ) | (301 | ) | NM | ||||||||||||||
Free Cash Flow |
$768 |
$1,121 |
46.0 |
% |
$4,416 |
$5,388 |
22.0 |
% |
||||||||||||||||
Note: The definition of Free Cash Flow remains unchanged and specifically excludes any impact from the 2008-2010 Economic Stimulus packages.
Cable Segment Results
For the quarter ended
For the year ended
For the quarter ended
For the year ended
Customers. As of
(in thousands) |
Customers |
Net Adds |
||||||||||||||||||||
YE 09 |
YE 10 |
4Q09 |
4Q10 |
2009 |
2010 |
|||||||||||||||||
Video Customers | 23,559 | 22,802 | (199 | ) | (135 | ) | (623 | ) | (757 | ) | ||||||||||||
High-Speed Internet Customers | 15,930 | 16,988 | 247 | 292 | 1,002 | 1,058 | ||||||||||||||||
Voice Customers | 7,622 | 8,610 | 243 | 257 | 1,149 | 988 | ||||||||||||||||
Combined Video, HSI and Voice Customers | 47,112 | 48,401 | 290 | 414 | 1,528 | 1,289 | ||||||||||||||||
Digital Video Customers | 18,415 | 19,740 | 410 | 283 | 1,411 | 1,324 | ||||||||||||||||
Total Revenue Generating Units | 65,527 | 68,140 | 701 | 698 | 2,939 | 2,613 | ||||||||||||||||
Programming Segment Results
For the quarter ended
For the year ended
Corporate and Other
Corporate and Other includes corporate overhead, Comcast Interactive
Media (CIM), Comcast-Spectacor, and other operations and eliminations
between
For the year ended
Share Repurchase and Dividend
During the fourth quarter of 2010,
Today,
In addition,
Notes:
1 Earnings per share amounts are presented on a diluted basis.
All percentages are calculated on whole numbers. Minor differences may exist due to rounding.
Conference Call Information
Caution Concerning Forward-Looking Statements
This press release contains forward-looking statements. Readers are
cautioned that such forward-looking statements 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. Readers are directed to Comcast's periodic 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 U.S. (GAAP). Certain of these measures are considered "non-GAAP
financial measures" under the
About
TABLE 1 | ||||||||||||
Condensed Consolidated Statement of Operations (Unaudited) | ||||||||||||
Three Months Ended | Twelve Months Ended | |||||||||||
(in millions, except per share data) | December 31, | December 31, | ||||||||||
2009 | 2010 | 2009 | 2010 | |||||||||
Revenue | $9,067 | $9,721 | $35,756 | $37,937 | ||||||||
Operating expenses | 3,677 | 3,899 | 14,380 | 15,250 | ||||||||
Selling, general and administrative expenses | 1,981 | 2,106 | 7,662 | 8,091 | ||||||||
5,658 | 6,005 | 22,042 | 23,341 | |||||||||
Operating cash flow | 3,409 | 3,716 | 13,714 | 14,596 | ||||||||
Depreciation expense | 1,335 | 1,372 | 5,483 | 5,539 | ||||||||
Amortization expense | 257 | 331 | 1,017 | 1,077 | ||||||||
1,592 | 1,703 | 6,500 | 6,616 | |||||||||
Operating income | 1,817 | 2,013 | 7,214 | 7,980 | ||||||||
Other income (expense) | ||||||||||||
Interest expense | (520 | ) | (544 | ) | (2,348 | ) | (2,156 | ) | ||||
Investment income (loss), net | 64 | 78 | 282 | 288 | ||||||||
Equity in net income (losses) of affiliates, net | (20 | ) | (43 | ) | (64 | ) | (141 | ) | ||||
Other income (expense) | 9 | 202 | 22 | 133 | ||||||||
(467 | ) | (307 | ) | (2,108 | ) | (1,876 | ) | |||||
Income before income taxes | 1,350 | 1,706 | 5,106 | 6,104 | ||||||||
Income tax expense | (390 | ) | (673 | ) | (1,478 | ) | (2,436 | ) | ||||
Net income from consolidated operations | 960 | 1,033 | 3,628 | 3,668 | ||||||||
Net (income) loss attributable to noncontrolling interests | (5 | ) | (15 | ) | 10 | (33 | ) | |||||
Net income attributable to Comcast Corporation | $955 | $1,018 | $3,638 | $3,635 | ||||||||
Diluted earnings per common share attributable to Comcast Corporation shareholders | $0.33 | $0.36 | $1.26 | $1.29 | ||||||||
Dividends declared per common share attributable to Comcast Corporation shareholders | $0.0945 | $0.0945 | $0.297 | $0.378 | ||||||||
Diluted weighted-average number of common shares | 2,862 | 2,800 | 2,885 | 2,820 |
TABLE 2 | ||||
Condensed Consolidated Balance Sheet (Unaudited) | ||||
(in millions) | December 31, | December 31, | ||
2009 | 2010 | |||
ASSETS | ||||
Current Assets | ||||
Cash and cash equivalents | $671 | $5,984 | ||
Investments | 50 | 81 | ||
Accounts receivable, net | 1,711 | 1,855 | ||
Other current assets | 791 | 966 | ||
Total current assets | 3,223 | 8,886 | ||
Investments | 5,947 | 6,670 | ||
Property and equipment, net | 23,855 | 23,515 | ||
Franchise rights | 59,452 | 59,442 | ||
Goodwill | 14,933 | 14,958 | ||
Other intangible assets, net | 4,105 | 3,602 | ||
Other noncurrent assets, net | 1,218 | 1,461 | ||
$112,733 | $118,534 | |||
LIABILITIES AND EQUITY | ||||
Current Liabilities | ||||
Accounts payable and accrued expenses related to trade creditors | $3,094 | $3,291 | ||
Accrued expenses and other current liabilities | 2,999 | 3,143 | ||
Current portion of long-term debt | 1,156 | 1,800 | ||
Total current liabilities | 7,249 | 8,234 | ||
Long-term debt, less current portion | 27,940 | 29,615 | ||
Deferred income taxes | 27,800 | 28,246 | ||
Other noncurrent liabilities | 6,767 | 7,862 | ||
Redeemable noncontrolling interests | 166 | 143 | ||
Equity | ||||
Comcast Corporation shareholders' equity | 42,721 | 44,354 | ||
Noncontrolling interests | 90 | 80 | ||
Total Equity | 42,811 | 44,434 | ||
$112,733 | $118,534 |
TABLE 3 | ||||||
Consolidated Statement of Cash Flows (Unaudited) | ||||||
(in millions) | Twelve Months Ended | |||||
December 31, | ||||||
2009 | 2010 | |||||
OPERATING ACTIVITIES | ||||||
Net income from consolidated operations | $3,628 | $3,668 | ||||
Adjustments to reconcile net income from consolidated operations to net cash provided by operating activities: | ||||||
Depreciation | 5,483 | 5,539 | ||||
Amortization | 1,017 | 1,077 | ||||
Share-based compensation | 257 | 300 | ||||
Noncash interest expense (income), net | 160 | 141 | ||||
Equity in net (income) losses of affiliates, net | 64 | 141 | ||||
(Gains) losses on investments and noncash other (income) expense, net | (201 | ) | (267 | ) | ||
Deferred income taxes | 832 | 549 | ||||
Changes in operating assets and liabilities, net of effects of acquisitions and divestitures: | ||||||
Change in accounts receivable, net | (84 | ) | (131 | ) | ||
Change in accounts payable and accrued expenses related to trade creditors | (136 | ) | 37 | |||
Change in other operating assets and liabilities | (739 | ) | 125 | |||
Net cash provided by operating activities | 10,281 | 11,179 | ||||
INVESTING ACTIVITIES | ||||||
Capital expenditures | (5,117 | ) | (4,961 | ) | ||
Cash paid for software and other intangible assets | (522 | ) | (536 | ) | ||
Acquisitions, net of cash acquired | (88 | ) | (183 | ) | ||
Proceeds from sales of investments | 102 | 99 | ||||
Purchases of investments | (346 | ) | (260 | ) | ||
Other | 74 | 130 | ||||
Net cash provided by (used in) investing activities | (5,897 | ) | (5,711 | ) | ||
FINANCING ACTIVITIES | ||||||
Proceeds from borrowings | 1,564 | 3,420 | ||||
Repurchases and repayments of debt | (4,738 | ) | (1,153 | ) | ||
Repurchases of common stock | (765 | ) | (1,200 | ) | ||
Dividends paid | (761 | ) | (1,064 | ) | ||
Other | (208 | ) | (158 | ) | ||
Net cash provided by (used in) financing activities | (4,908 | ) | (155 | ) | ||
Increase (decrease) in cash and cash equivalents | (524 | ) | 5,313 | |||
Cash and cash equivalents, beginning of period | 1,195 | 671 | ||||
Cash and cash equivalents, end of period | $671 | $5,984 |
TABLE 4 | |||||||||||||
Supplemental Information | |||||||||||||
Alternate Presentation of Net Cash Provided by Operating Activities (Unaudited) | |||||||||||||
Three Months Ended | Twelve Months Ended | ||||||||||||
December 31, | December 31, | ||||||||||||
(in millions) | 2009 | 2010 | 2009 | 2010 | |||||||||
Operating income | $1,817 | $2,013 | $7,214 | $7,980 | |||||||||
Depreciation and amortization | 1,592 | 1,703 | 6,500 | 6,616 | |||||||||
Operating income before depreciation and amortization | 3,409 | 3,716 | 13,714 | 14,596 | |||||||||
Noncash share-based compensation expense | 65 | 74 | 257 | 300 | |||||||||
Changes in operating assets and liabilities | (211 | ) | (10 | ) | (450 | ) | (20 | ) | |||||
Cash basis operating income | 3,263 | 3,780 | 13,521 | 14,876 | |||||||||
Payments of interest | (362 | ) | (353 | ) | (2,040 | ) | (1,983 | ) | |||||
Payments of income taxes | (363 | ) | (70 | ) | (1,303 | ) | (1,864 | ) | |||||
Proceeds from interest, dividends and other | |||||||||||||
nonoperating items | 18 | 91 | 103 | 154 | |||||||||
Excess tax benefit under share-based compensation | |||||||||||||
presented in financing activities | - | (1 | ) | - | (4 | ) | |||||||
Net Cash Provided by Operating Activities | $2,556 | $3,447 | $10,281 | $11,179 |
Reconciliation of Operating Cash Flow excluding Operating Expenses related to the NBCUniversal Transaction (Unaudited) |
|||||||||||||||||||||
Three Months Ended | Twelve Months Ended | ||||||||||||||||||||
December 31, | December 31, | ||||||||||||||||||||
(in millions) | 2009 | 2010 | Growth % | Margin % | 2009 | 2010 | Growth % | Margin % | |||||||||||||
Operating Cash Flow | $3,409 | $3,716 | 9.0 | % | 38.2 | % | $13,714 | $14,596 | 6.4 | % | 38.5 | % | |||||||||
Operating Expenses related to the | |||||||||||||||||||||
NBCUniversal Transaction | 20 | 23 | 20 | 80 | |||||||||||||||||
Operating Cash Flow excluding | |||||||||||||||||||||
Operating Expenses related to the | |||||||||||||||||||||
NBC Universal Transaction |
$3,429 | $3,739 | 9.1 | % | 38.5 | % | $13,734 | $14,676 | 6.9 | % | 38.7 | % | |||||||||
Reconciliation of EPS Excluding Costs of the NBCUniversal Transaction and Non-Recurring Transactions (Unaudited) |
|||||||||||||||||||||||||
Three Months Ended | Twelve Months Ended | ||||||||||||||||||||||||
December 31, | December 31, | ||||||||||||||||||||||||
2009 | 2010 | 2009 | 2010 | ||||||||||||||||||||||
(in millions, except per share data) | |||||||||||||||||||||||||
$ | EPS (1) | $ | EPS (1) | $ | EPS (1) | $ | EPS (1) | ||||||||||||||||||
Net Income attributable to Comcast Corporation | $955 | $0.33 | $1,018 | $ 0.36 | $3,638 | $1.26 | $3,635 | $1.29 | |||||||||||||||||
Growth % | 6.6 | % | 9.1 | % | (0.1 | %) | 2.4 | % | |||||||||||||||||
Favorable income tax adjustments (2) | (130 | ) | (0.04 | ) | - | - | (566 | ) | (0.19 | ) | - | - | |||||||||||||
Financing charges, net of tax (3) | - | - | - | - | 113 | 0.04 | - | - | |||||||||||||||||
Costs related to the NBCUniversal Transaction, net of tax (4) | 14 | 0.00 | 37 | 0.01 | 14 | 0.00 | 130 | 0.04 | |||||||||||||||||
Goodwill impairment charges (5) | - | - | 76 | 0.03 | - | - | 76 | 0.03 | |||||||||||||||||
Gain on sale of an equity method investment (6) | - | - | (88 | ) | (0.03 | ) | - | - | (88 | ) | (0.03 | ) | |||||||||||||
Recoveries in connection with the resolution of a contingency of an | |||||||||||||||||||||||||
acquired company (7) | - | - | (68 | ) | (0.02 | ) | - | - | (68 | ) | (0.02 | ) | |||||||||||||
Net Income attributable to Comcast Corporation | |||||||||||||||||||||||||
(excluding costs related to the NBCUniversal Transaction and | |||||||||||||||||||||||||
Non-Recurring Transactions) | $839 | $0.29 | $975 | $0.35 | $3,199 | $1.11 | $3,685 | $1.31 | |||||||||||||||||
Growth % | 16.2 | % | 20.7 | % | 15.2 | % | 18.0 | % | |||||||||||||||||
(1) | Based on diluted weighted-average number of common shares for the respective periods as presented in Table 1. | |
(2) | 2009 Net Income attributable to Comcast Corporation includes favorable income tax adjustments related to the settlement of uncertain tax positions and related interest. | |
(3) | 3rd quarter 2009 Net Income attributable to Comcast Corporation includes financing charges of $180 million in total, $113 million net of tax. | |
(4) | 4th quarter 2009 Net Income attributable to Comcast Corporation includes $20 million of operating expenses in total, $14 million net of tax. 4th quarter 2010 Net Income attributable to Comcast Corporation includes $23 million of operating expense, $1 million of interest expense and $38 million of other expense ($62 million in total, $37 million net of tax) related to the NBCUniversal Transaction. 2010 year to date Net Income attributable to Comcast Corporation includes $80 million of operating expense, $7 million of interest expense and $129 million of other expense ($216 million in total, $130 million net of tax) related to the NBCUniversal Transaction. | |
(5) | 4th quarter 2010 Net income attributable to Comcast Corporation includes goodwill impairment charges of $76 million. | |
(6) | 4th quarter 2010 Net Income attributable to Comcast Corporation includes a gain on sale of an equity method investment of $141 million in total, $88 million net of tax. | |
(7) | 4th quarter 2010 Net Income attributable to Comcast Corporation includes recoveries in connection with the resolution of a contingency of an acquired company of $108 million in total, $68 million net of tax. | |
Note: Minor differences may exist due to rounding. |
Investor Contacts:
Marlene S.
Dooner, (215) 286-7392
or
or
or
Press Contacts:
D'Arcy
Rudnay, (215) 286-8582
or
Source:
News Provided by Acquire Media