Comcast Reports 4th Quarter and Full Year 2018 Results
Full Year 2018 Highlights:
- Consolidated Revenue Increased 11.1%; Net Income Attributable to Comcast Decreased 48.4%; On an Adjusted Basis, Net Income Attributable to Comcast Increased 22.0%; Adjusted EBITDA Increased 7.9%
- Net Cash Provided by Operating Activities was
$24.3 Billion ; Free Cash Flow was$12.6 Billion - Earnings per Share Decreased 46.7% to
$2.53 ; On an Adjusted Basis, Earnings per Share Increased 25.6% to$2.55 - Cable Communications Revenue Increased 3.9%; Adjusted EBITDA Increased 6.5%
- Cable Communications Customer Relationships Increased by 1.0 Million to 30.3 Million; Over 1 Million High-Speed Internet Customer Net Additions for the 13th Consecutive Year
- NBCUniversal Revenue Increased 8.9%; Adjusted EBITDA Increased 4.6%
4th Quarter 2018 Highlights:
- Consolidated Revenue Increased 26.1%; Net Income Attributable to Comcast Decreased 83.3%; On an Adjusted Basis, Net Income Attributable to Comcast Increased 31.8%; Adjusted EBITDA Increased 21.6%
- Net Cash Provided by Operating Activities was
$5.8 Billion ; Free Cash Flow was$2.1 Billion - Earnings per Share Decreased 82.6% to
$0.55 ; On an Adjusted Basis, Earnings per Share Increased 36.2% to$0.64 - Cable Communications Revenue Increased 5.2%; Adjusted EBITDA Increased 7.3%
- Cable Communications Customer Relationship Net Additions were 258,000; High-Speed Internet Customer Net Additions were 351,000
- NBCUniversal Revenue Increased 7.1%; Adjusted EBITDA Increased 12.3%
- Successfully Closed Our Acquisition of Sky; Sky Customer Relationship Net Additions were 164,000, Bringing Second Half Net Additions to a Record 590,000 and Total Customer Relationships to 23.6 Million
Dividends and Share Repurchases:
- Dividends and Share Repurchases Totaled
$8.4 Billion in 2018; Increased Dividend by 10% to$0.84 per Share on an Annualized Basis for 2019
Consolidated Financial Results |
||||||||||||||||||||
4th Quarter | Full Year | |||||||||||||||||||
($ in millions) |
2017 3 |
2018 4 |
Growth |
2017 3 |
2018 4 |
Growth | ||||||||||||||
Revenue | $22,075 | $27,846 | 26.1 | % | $85,029 | $94,507 | 11.1 | % | ||||||||||||
Net Income Attributable to Comcast | $14,999 | $2,511 | (83.3 | %) | $22,735 | $11,731 | (48.4 | %) | ||||||||||||
Excluding Adjustments (see Table 5) | $2,223 | $2,931 | 31.8 | % | $9,709 | $11,844 | 22.0 | % | ||||||||||||
Adjusted EBITDA1 | $6,738 | $8,191 | 21.6 | % | $27,956 | $30,165 | 7.9 | % | ||||||||||||
Earnings per Share2 | $3.17 | $0.55 | (82.6 | %) | $4.75 | $2.53 | (46.7 | %) | ||||||||||||
Excluding Adjustments (see Table 5) | $0.47 | $0.64 | 36.2 | % | $2.03 | $2.55 | 25.6 | % | ||||||||||||
For additional detail on segment revenue and expenses, customer metrics, capital expenditures, and free cash flow, please refer to the trending schedules on Comcast’s Investor Relations website at www.cmcsa.com.
Consolidated results for 2018 include Sky results from
Consolidated Revenue for the fourth quarter of 2018 increased 26.1% to
For the twelve months ended
Earnings per Share (EPS) for the fourth quarter of 2018 was
For the twelve months ended
Capital Expenditures increased 16.8% to
For the twelve months ended
Net Cash Provided by Operating Activities was
For the twelve months ended
Dividends and Share Repurchases. During the fourth quarter of 2018,
As previously announced,
Today
Consolidated Pro Forma Financial Results
Pro forma results are presented as if the Sky transaction occurred on
Consolidated Pro Forma Revenue for the fourth quarter of 2018 increased 5.2% to
For the twelve months ended
Cable Communications |
||||||||||||||||||||||||
4th Quarter | Full Year | |||||||||||||||||||||||
($ in millions) | 2017 3 | 2018 | Growth | 2017 3 | 2018 | Growth | ||||||||||||||||||
Cable Communications Revenue | ||||||||||||||||||||||||
High-Speed Internet | $3,999 | $4,404 | 10.1 | % | $15,681 | $17,144 | 9.3 | % | ||||||||||||||||
Video | 5,668 | 5,577 | (1.6 | %) | 22,874 | 22,455 | (1.8 | %) | ||||||||||||||||
Voice | 1,009 | 978 | (3.0 | %) | 4,090 | 3,960 | (3.2 | %) | ||||||||||||||||
Business Services | 1,680 | 1,839 | 9.5 | % | 6,437 | 7,129 | 10.7 | % | ||||||||||||||||
Advertising | 676 | 863 | 27.7 | % | 2,450 | 2,795 | 14.1 | % | ||||||||||||||||
Other | 392 | 467 | 19.1 | % | 1,538 | 1,660 | 7.9 | % | ||||||||||||||||
Cable Communications Revenue | $13,424 | $14,128 | 5.2 | % | $53,070 | $55,143 | 3.9 | % | ||||||||||||||||
Cable Communications Adjusted EBITDA | $5,385 | $5,779 | 7.3 | % | $21,068 | $22,447 | 6.5 | % | ||||||||||||||||
Adjusted EBITDA Margin | 40.1 | % | 40.9 | % | 39.7 | % | 40.7 | % | ||||||||||||||||
Cable Communications Capital Expenditures | $2,154 | $2,318 | 7.6 | % | $7,952 | $7,716 | (3.0 | %) | ||||||||||||||||
Percent of Cable Communications Revenue | 16.0 | % | 16.4 | % | 15.0 | % | 14.0 | % | ||||||||||||||||
Revenue for
For the twelve months ended
Total Customer Relationships increased by 258,000 to 30.3millionin the fourth quarter of 2018. Residential customer relationships increased by 229,000 and business customer relationships increased by 29,000. At the end of the fourth quarter, 67.6% of our residential customers received at least two Xfinity products. Total high-speed internet customer net additions were 351,000, total video customer net losses were 29,000, total voice customer net additions were 2,000 and total security and automation customer net additions were 39,000.
For the year ended
Customers | Net Additions | ||||||||||||||||||||||
(in thousands) | YE17 | YE18 | 4Q17 | 4Q18 | 2017 | 2018 | |||||||||||||||||
Customer Relationships | |||||||||||||||||||||||
Residential Customer Relationships | 27,168 | 28,046 | 211 | 229 | 635 | 878 | |||||||||||||||||
Business Services Customer Relationships | 2,179 | 2,303 | 33 | 29 | 135 | 123 | |||||||||||||||||
Total Customer Relationships | 29,347 | 30,349 | 243 | 258 | 770 | 1,002 | |||||||||||||||||
Residential Customer Relationships Mix | |||||||||||||||||||||||
Single Product Residential Customers | 8,196 | 9,074 | 140 | 162 | 439 | 878 | |||||||||||||||||
Double Product Residential Customers | 9,056 | 9,092 | 73 | 47 | 259 | 36 | |||||||||||||||||
Triple and Quad Product Residential Customers | 9,916 | 9,880 | (3 | ) | 20 | (64 | ) | (36 | ) | ||||||||||||||
Residential High-Speed Internet Customers | 23,863 | 25,097 | 318 | 323 | 1,036 | 1,234 | |||||||||||||||||
Business Services High-Speed Internet Customers | 2,006 | 2,125 | 32 | 28 | 132 | 120 | |||||||||||||||||
Total High-Speed Internet Customers | 25,869 | 27,222 | 350 | 351 | 1,168 | 1,353 | |||||||||||||||||
Residential Video Customers | 21,303 | 20,959 | (38 | ) | (19 | ) | (186 | ) | (344 | ) | |||||||||||||
Business Services Video Customers | 1,054 | 1,027 | 5 | (10 | ) | 35 | (27 | ) | |||||||||||||||
Total Video Customers | 22,357 | 21,986 | (33 | ) | (29 | ) | (151 | ) | (370 | ) | |||||||||||||
Residential Voice Customers | 10,316 | 10,153 | (35 | ) | (12 | ) | (231 | ) | (163 | ) | |||||||||||||
Business Services Voice Customers | 1,236 | 1,297 | 22 | 14 | 96 | 60 | |||||||||||||||||
Total Voice Customers | 11,552 | 11,449 | (13 | ) | 2 | (135 | ) | (103 | ) | ||||||||||||||
Total Security and Automation Customers | 1,131 | 1,317 | 52 | 39 | 239 | 186 | |||||||||||||||||
Adjusted EBITDA for
For the twelve months ended
NBCUniversal |
||||||||||||||||||||||||
4th Quarter | Full Year | |||||||||||||||||||||||
($ in millions) | 2017 3 | 2018 3 | Growth | 2017 3 | 2018 3 | Growth | ||||||||||||||||||
NBCUniversal Revenue | ||||||||||||||||||||||||
Cable Networks | $2,654 | $2,892 | 8.9 | % | $10,497 | $11,773 | 12.2 | % | ||||||||||||||||
Excluding Olympics (see Table 6) | 10,497 | 11,395 | 8.6 | % | ||||||||||||||||||||
Broadcast Television | 2,989 | 3,099 | 3.7 | % | 9,563 | 11,439 | 19.6 | % | ||||||||||||||||
Excluding Olympics and Super Bowl (see Table 6) | 9,563 | 10,246 | 7.1 | % | ||||||||||||||||||||
Filmed Entertainment | 1,733 | 1,976 | 14.0 | % | 7,595 | 7,152 | (5.8 | %) | ||||||||||||||||
Theme Parks | 1,461 | 1,513 | 3.5 | % | 5,443 | 5,683 | 4.4 | % | ||||||||||||||||
Headquarters, other and eliminations | (63 | ) | (85 | ) | NM | (262 | ) | (286 | ) | NM | ||||||||||||||
NBCUniversal Revenue | $8,774 | $9,395 | 7.1 | % | $32,836 | $35,761 | 8.9 | % | ||||||||||||||||
NBCUniversal Adjusted EBITDA | ||||||||||||||||||||||||
Cable Networks | $997 | $1,039 | 4.3 | % | $4,053 | $4,428 | 9.3 | % | ||||||||||||||||
Broadcast Television | 197 | 412 | 109.3 | % | 1,251 | 1,657 | 32.5 | % | ||||||||||||||||
Filmed Entertainment | 235 | 179 | (23.6 | %) | 1,276 | 734 | (42.5 | %) | ||||||||||||||||
Theme Parks | 661 | 666 | 0.7 | % | 2,384 | 2,455 | 3.0 | % | ||||||||||||||||
Headquarters, other and eliminations | (201 | ) | (176 | ) | NM | (746 | ) | (676 | ) | NM | ||||||||||||||
NBCUniversal Adjusted EBITDA | $1,889 | $2,120 | 12.3 | % | $8,218 | $8,598 | 4.6 | % | ||||||||||||||||
NM=comparison not meaningful. | ||||||||||||||||||||||||
Revenue for
For the twelve months ended
Cable Networks
Cable Networks revenue increased 8.9% to
For the twelve months ended
Broadcast Television
Broadcast Television revenue increased 3.7% to
For the twelve months ended
For the twelve months ended
Theme Parks
Theme Parks revenue increased 3.5% to
For the twelve months ended
Headquarters, Other and Eliminations
NBCUniversal Headquarters, Other and Eliminations include overhead and eliminations among the
For the twelve months ended
Sky
Pro forma results are presented as if the Sky transaction occurred on
4th Quarter | Full Year | |||||||||||||||||||||||||||||||
($ in millions) (pro forma) | 2017 | 2018 | Growth |
Constant Currency Growth6 |
2017 | 2018 | Growth |
Constant Currency Growth6 |
||||||||||||||||||||||||
Sky Revenue | ||||||||||||||||||||||||||||||||
Direct-to-Consumer | $3,944 | $3,976 | 0.8 | % | 4.0 | % | $14,899 | $16,077 | 7.9 | % | 3.9 | % | ||||||||||||||||||||
Content | 277 | 363 | 31.6 | % | 35.7 | % | 1,040 | 1,248 | 20.1 | % | 16.5 | % | ||||||||||||||||||||
Advertising | 684 | 682 | (0.3 | %) | 2.9 | % | 2,334 | 2,489 | 6.7 | % | 2.9 | % | ||||||||||||||||||||
Sky Revenue | $4,905 | $5,021 | 2.4 | % | 5.6 | % | $18,273 | $19,814 | 8.4 | % | 4.5 | % | ||||||||||||||||||||
Sky Operating Costs and Expenses | $4,203 | $4,256 | 1.3 | % | 4.5 | % | $15,325 | $16,920 | 10.4 | % | 6.4 | % | ||||||||||||||||||||
Sky Adjusted EBITDA | $702 | $765 | 8.9 | % | 12.4 | % | $2,948 | $2,894 | (1.8 | %) | (5.3 | %) | ||||||||||||||||||||
Adjusted EBITDA Margin | 14.3 | % | 15.2 | % | 16.1 | % | 14.6 | % | ||||||||||||||||||||||||
Pro Forma Revenue for Sky increased 2.4% to
For the twelve months ended
Pro Forma Total Customer Relationships increased by 164,000 to 23.6 million in the fourth quarter of 2018. For the twelve months ended
Customers | Net Additions | ||||||||||||||||||||
(in thousands) (pro forma) | YE17 | YE18 | 4Q17 | 4Q18 | 2017 | 2018 | |||||||||||||||
Total Customer Relationships | 22,865 | 23,600 | 205 | 164 | 548 | 735 | |||||||||||||||
Pro Forma Adjusted EBITDA for Sky increased 8.9% to
For the twelve months ended
Corporate, Other and Eliminations |
||
Corporate, Other and Eliminations primarily relate to corporate operations, our new wireless initiative, Xfinity Mobile, and Comcast Spectacor, as well as eliminations among Comcast's businesses. For the quarter ended December 31, 2018, the Corporate, Other and Eliminations3 Adjusted EBITDA loss was $400 million, compared to a loss of $536 million in the fourth quarter of 2017, which included $171 million of expenses related to a special employee bonus. This quarter's results include a loss of $191 million from Xfinity Mobile, which compares to a loss of $176 million in the prior year period. In this year's fourth quarter, Xfinity Mobile reported net line additions of 227,000 in the quarter, ending the quarter with 1.2 million total lines. |
||
For the twelve months ended December 31, 2018, the Corporate, Other and Eliminations3 Adjusted EBITDA loss was $1.6 billion, compared to a loss of $1.3 billion in 2017, reflecting increased costs associated with scaling Xfinity Mobile and eliminations associated with the 2018 PyeongChang Olympics. This year's results include losses of $743 million from Xfinity Mobile, which compares to a loss of $480 million in the prior year period. |
||
Notes: | ||
1 |
We define Adjusted EBITDA as net income attributable to Comcast Corporation before net income (loss) attributable to noncontrolling interests and redeemable subsidiary preferred stock, income tax benefit (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 measures. |
|
2 |
All earnings per share amounts are presented on a diluted basis. |
|
3 |
Effective January 1, 2018, we adopted the new accounting standard related to revenue recognition. In connection with the adoption, we implemented changes in classification for our Cable Communications segment's High-Speed Internet, Video, Voice, Business Services and Other revenues and costs and expenses. In addition, the new guidance impacted the timing of recognition for Cable Communications installation revenue and commissions expense, and Cable Networks, Broadcast Television and Filmed Entertainment content licensing renewals and extensions. These changes affected Operating Income and Adjusted EBITDA for Comcast Consolidated and the Cable Communications, Cable Networks, Broadcast Television and Filmed Entertainment segments. The adoption did not impact Consolidated Free Cash Flow; however, Cash Paid for Capitalized Software and Other Intangible Assets, and Changes in Operating Assets and Liabilities were affected. We adopted the guidance using the full retrospective method and all periods presented have been adjusted. To be consistent with our current management reporting presentation, certain 2017 operating results were reclassified within the Cable Communications segment and certain 2018 and 2017 operating results were reclassified related to certain NBCUniversal businesses now presented in the Sky segment. |
|
4 |
Consolidated results for 2018 include Sky results from October 9, 2018 through December 31, 2018. |
|
5 |
Beginning in the first quarter 2018, we have implemented changes that simplify our definition of Free Cash Flow to the following: 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 for acquisitions and construction of real estate properties and the construction of Universal Beijing Resort are presented separately in our Consolidated Statement of Cash Flows and are therefore excluded from capital expenditures for Free Cash Flow. Following this change, our new definition of Free Cash Flow no longer adjusts for, among other things, the effects of economic stimulus packages, distributions to noncontrolling interests and dividends for redeemable preferred stock and certain nonoperating items. The prior period amounts have been adjusted to reflect this change. See Table 4 for reconciliation of non-GAAP financial measures. |
|
6 |
Sky constant currency growth rates are calculated by comparing the current period results to the comparative period results in the prior year adjusted to reflect the average exchange rates from the current year period rather than the actual exchange rates in effect during the respective prior year periods. See Table 8 for reconciliation of Sky's constant currency growth. |
|
All percentages are calculated on whole numbers. Minor differences 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 blog, www.corporate.comcast.com/comcast-voices. To automatically receive
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 Income (Unaudited) | ||||||||||||||||
Three Months Ended | Twelve Months Ended | |||||||||||||||
(in millions, except per share data) | December 31, | December 31, | ||||||||||||||
2017 | 2018 | 2017 | 2018 | |||||||||||||
Revenue | $22,075 | $27,846 | $85,029 | $94,507 | ||||||||||||
Programming and production | 6,905 | 9,252 | 25,355 | 29,692 | ||||||||||||
Other operating and administrative | 6,810 | 8,782 | 25,449 | 28,094 | ||||||||||||
Advertising, marketing and promotion | 1,622 | 2,101 | 6,519 | 7,036 | ||||||||||||
Adjustments(1) | — | (480 | ) | (250 | ) | (480 | ) | |||||||||
15,337 | 19,655 | 57,073 | 64,342 | |||||||||||||
Adjusted EBITDA(1) | 6,738 | 8,191 | 27,956 | 30,165 | ||||||||||||
Adjustments(1) | — | 480 | 250 | 480 | ||||||||||||
Depreciation expense | 2,038 | 2,211 | 7,914 | 8,281 | ||||||||||||
Amortization expense | 571 | 986 | 2,216 | 2,736 | ||||||||||||
Other operating gains | — | — | (442 | ) | (341 | ) | ||||||||||
2,609 | 3,677 | 9,938 | 11,156 | |||||||||||||
Operating income | 4,129 | 4,514 | 18,018 | 19,009 | ||||||||||||
Interest expense | (807 | ) | (1,129 | ) | (3,086 | ) | (3,542 | ) | ||||||||
Investment and other income (loss), net | ||||||||||||||||
Equity in net income (losses) of investees, net | 95 | (308 | ) | 107 | (364 | ) | ||||||||||
Realized and unrealized gains (losses) on equity securities, net | (17 | ) | (137 | ) | (17 | ) | (187 | ) | ||||||||
Other income (loss), net | 44 | 128 | 331 | 326 | ||||||||||||
122 | (317 | ) | 421 | (225 | ) | |||||||||||
Income before income taxes | 3,444 | 3,068 | 15,353 | 15,242 | ||||||||||||
Income tax benefit (expense) | 11,607 | (486 | ) | 7,569 | (3,380 | ) | ||||||||||
Net income | 15,051 | 2,582 | 22,922 | 11,862 | ||||||||||||
Less: Net income (loss) attributable to noncontrolling interests and redeemable subsidiary preferred stock | 52 | 71 | 187 | 131 | ||||||||||||
Net income attributable to Comcast Corporation | $14,999 | $2,511 | $22,735 | $11,731 | ||||||||||||
Diluted earnings per common share attributable to Comcast Corporation shareholders | $3.17 | $0.55 | $4.75 | $2.53 | ||||||||||||
Dividends declared per common share | $0.1575 | $0.19 | $0.63 | $0.76 | ||||||||||||
Diluted weighted-average number of common shares | 4,729 | 4,596 | 4,786 | 4,640 | ||||||||||||
(1) See Table 4 for a reconciliation of non-GAAP financial measures. |
||||||||||||||||
TABLE 2 | ||||||||
Consolidated Statement of Cash Flows (Unaudited) | ||||||||
Twelve Months Ended | ||||||||
(in millions) | December 31, | |||||||
2017 | 2018 | |||||||
OPERATING ACTIVITIES | ||||||||
Net income | $22,922 | $11,862 | ||||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||
Depreciation, amortization and other operating gains | 9,688 | 10,676 | ||||||
Share-based compensation | 751 | 826 | ||||||
Noncash interest expense (income), net | 272 | 364 | ||||||
Net (gain) loss on investment activity and other | (194 | ) | 576 | |||||
Deferred income taxes | (10,646 | ) | 290 | |||||
Changes in operating assets and liabilities, net of effects of acquisitions and divestitures: | ||||||||
Current and noncurrent receivables, net | (869 | ) | (802 | ) | ||||
Film and television costs, net | (197 | ) | (395 | ) | ||||
Accounts payable and accrued expenses related to trade creditors | 173 | (394 | ) | |||||
Other operating assets and liabilities | (639 | ) | 1,294 | |||||
Net cash provided by operating activities | 21,261 | 24,297 | ||||||
INVESTING ACTIVITIES | ||||||||
Capital expenditures | (9,550 | ) | (9,774 | ) | ||||
Cash paid for intangible assets | (1,605 | ) | (1,935 | ) | ||||
Acquisitions and construction of real estate properties | (418 | ) | (143 | ) | ||||
Construction of Universal Beijing Resort | (71 | ) | (460 | ) | ||||
Acquisitions, net of cash acquired | (532 | ) | (38,219 | ) | ||||
Proceeds from sales of investments | 150 | 141 | ||||||
Purchases of investments | (2,292 | ) | (1,257 | ) | ||||
Other | 785 | 793 | ||||||
Net cash provided by (used in) investing activities | (13,533 | ) | (50,854 | ) | ||||
FINANCING ACTIVITIES | ||||||||
Proceeds from (repayments of) short-term borrowings, net | (1,905 | ) | 379 | |||||
Proceeds from borrowings | 11,466 | 44,781 | ||||||
Repurchases and repayments of debt | (6,364 | ) | (8,798 | ) | ||||
Repurchases of common stock under repurchase program and employee plans | (5,435 | ) | (5,320 | ) | ||||
Dividends paid | (2,883 | ) | (3,352 | ) | ||||
Purchase of Universal Studios Japan noncontrolling interests | (2,299 | ) | — | |||||
Distributions to noncontrolling interests and dividends for redeemable subsidiary preferred stock | (252 | ) | (277 | ) | ||||
Other | 100 | (273 | ) | |||||
Net cash provided by (used in) financing activities | (7,572 | ) | 27,140 | |||||
Impact of foreign currency on cash, cash equivalents and restricted cash | — | (245 | ) | |||||
Increase (decrease) in cash, cash equivalents and restricted cash | 156 | 338 | ||||||
Cash, cash equivalents and restricted cash, beginning of period | 3,415 | 3,571 | ||||||
Cash, cash equivalents and restricted cash, end of period | $3,571 |
$3,909 |
||||||
TABLE 3 | ||||||
Condensed Consolidated Balance Sheet (Unaudited) | ||||||
(in millions) | December 31, | December 31, | ||||
2017 | 2018 | |||||
ASSETS | ||||||
Current Assets | ||||||
Cash and cash equivalents | $3,428 | $3,814 | ||||
Receivables, net | 8,834 | 11,104 | ||||
Programming rights | 1,613 | 3,746 | ||||
Other current assets | 2,468 | 3,184 | ||||
Total current assets | 16,343 | 21,848 | ||||
Film and television costs | 7,087 | 7,837 | ||||
Investments | 6,931 | 7,883 | ||||
Property and equipment, net | 38,470 | 44,437 | ||||
Franchise rights | 59,364 | 59,365 | ||||
Goodwill | 36,780 | 66,154 | ||||
Other intangible assets, net | 18,133 | 38,358 | ||||
Other noncurrent assets, net | 4,354 | 5,802 | ||||
$187,462 | $251,684 | |||||
LIABILITIES AND EQUITY | ||||||
Current Liabilities | ||||||
Accounts payable and accrued expenses related to trade creditors | $6,908 | $8,494 | ||||
Accrued participations and residuals | 1,644 | 1,808 | ||||
Deferred revenue | 1,687 | 2,182 | ||||
Accrued expenses and other current liabilities | 6,620 | 10,721 | ||||
Current portion of long-term debt | 5,134 | 4,398 | ||||
Total current liabilities | 21,993 | 27,603 | ||||
Long-term debt, less current portion | 59,422 | 107,345 | ||||
Deferred income taxes | 24,259 | 27,589 | ||||
Other noncurrent liabilities | 10,972 | 15,329 | ||||
Redeemable noncontrolling interests and redeemable subsidiary preferred stock | 1,357 | 1,316 | ||||
Equity | ||||||
Comcast Corporation shareholders' equity | 68,616 | 71,613 | ||||
Noncontrolling interests | 843 | 889 | ||||
Total equity | 69,459 | 72,502 | ||||
$187,462 | $251,684 | |||||
TABLE 4 |
||||||||||||||||
Reconciliation from Net Income Attributable to Comcast Corporation to Adjusted EBITDA (Unaudited) |
||||||||||||||||
Three Months Ended December 31, |
Twelve Months Ended December 31, |
|||||||||||||||
(in millions) | 2017 | 2018 | 2017 | 2018 | ||||||||||||
Net income attributable to Comcast Corporation | $14,999 | $2,511 | $22,735 | $11,731 | ||||||||||||
Net income (loss) attributable to noncontrolling interests and redeemable subsidiary preferred stock | 52 | 71 | 187 | 131 | ||||||||||||
Income tax (benefit) expense | (11,607 | ) | 486 | (7,569 | ) | 3,380 | ||||||||||
Interest expense | 807 | 1,129 | 3,086 | 3,542 | ||||||||||||
Investment and other (income) loss, net (1) | (122 | ) | 317 | (421 | ) | 225 | ||||||||||
Depreciation and amortization expense and other operating gains | 2,609 | 3,197 | 9,688 | 10,676 | ||||||||||||
Adjustments (2) | — | 480 | 250 | 480 | ||||||||||||
Adjusted EBITDA | $6,738 | $8,191 | $27,956 | $30,165 | ||||||||||||
Reconciliation from Net Cash Provided by Operating Activities to Free Cash Flow3 (Unaudited) | ||||||||||||||||
Three Months Ended December 31, |
Twelve Months Ended December 31, |
|||||||||||||||
(in millions) | 2017 | 2018 | 2017 | 2018 | ||||||||||||
Net cash provided by operating activities | $5,404 | $5,790 | $21,261 | $24,297 | ||||||||||||
Capital expenditures | (2,711 | ) | (3,167 | ) | (9,550 | ) | (9,774 | ) | ||||||||
Cash paid for capitalized software and other intangible assets | (469 | ) | (560 | ) | (1,605 | ) | (1,935 | ) | ||||||||
Adjustments (4) | (325 | ) | — | (325 | ) | — | ||||||||||
Total free cash flow | $1,899 | $2,063 | $9,781 | $12,588 | ||||||||||||
Alternate Presentation of Free Cash Flow3 (Unaudited) | ||||||||||||||||
Three Months Ended December 31, |
Twelve Months Ended December 31, |
|||||||||||||||
(in millions) | 2017 | 2018 | 2017 | 2018 | ||||||||||||
Adjusted EBITDA | $6,738 | $8,191 | $27,956 | $30,165 | ||||||||||||
Capital expenditures | (2,711 | ) | (3,167 | ) | (9,550 | ) | (9,774 | ) | ||||||||
Cash paid for capitalized software and other intangible assets | (469 | ) | (560 | ) | (1,605 | ) | (1,935 | ) | ||||||||
Cash interest expense | (543 | ) | (657 | ) | (2,820 | ) | (2,897 | ) | ||||||||
Cash taxes | (642 | ) | (822 | ) | (4,057 | ) | (2,355 | ) | ||||||||
Changes in operating assets and liabilities | (367 | ) | (802 | ) | (546 | ) | (1,313 | ) | ||||||||
Noncash share-based compensation | 157 | 219 | 751 | 826 | ||||||||||||
Other (5) | 61 | (339 | ) | (23 | ) | (129 | ) | |||||||||
Adjustments (4) | (325 | ) | — | (325 | ) | — | ||||||||||
Total free cash flow | $1,899 | $2,063 | $9,781 | $12,588 | ||||||||||||
(1) | Investment and other (income) loss, net, includes equity in net (income) losses of investees, net, realized and unrealized (gains) losses on equity securities, net, and other (income) loss, net. | |
(2) | Fourth quarter 2018 Adjusted EBITDA excludes $355 million of other operating and administrative expense related to the Sky transaction and $125 million of other operating and administrative expense related to a legal settlement. 2017 year to date Adjusted EBITDA excludes $250 million of other operating and administrative expense related to a legal settlement. | |
(3) | Beginning in the first quarter 2018, we have implemented changes that simplify our definition of Free Cash Flow to the following: 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 for acquisitions and construction of real estate properties and the construction of Universal Beijing Resort are presented separately in our Consolidated Statement of Cash Flows and are therefore excluded from capital expenditures for Free Cash Flow. Following this change, our new definition of Free Cash Flow no longer adjusts for, among other things, the effects of economic stimulus packages, distributions to noncontrolling interests and dividends for redeemable preferred stock and certain nonoperating items. The prior period amounts have been adjusted to reflect this change. | |
(4) | 2017 year to date adjustments for this presentation include a $250 million payment in the fourth quarter related to a legal settlement and a $575 million tax benefit related to the debt exchange. | |
(5) | Other for this presentation includes a decrease of $125 million related to a legal settlement and $355 million related to Sky transaction related costs in fourth quarter 2018 and $250 million in 2017 year to date related to a legal settlement, as these are not included in Adjusted EBITDA. | |
Note: Minor differences may exist due to rounding. | ||
|
||||||||||||||||||||||||||||||||
TABLE 5 | ||||||||||||||||||||||||||||||||
Reconciliation of EPS Excluding Adjustments (Unaudited) | ||||||||||||||||||||||||||||||||
Three Months Ended December 31, |
Twelve Months Ended December 31, |
|||||||||||||||||||||||||||||||
2017 | 2018 | 2017 | 2018 | |||||||||||||||||||||||||||||
(in millions, except per share data) | ||||||||||||||||||||||||||||||||
$ | EPS | $ | EPS | $ | EPS | $ | EPS | |||||||||||||||||||||||||
Net income attributable to Comcast Corporation | $14,999 | $3.17 | $2,511 | $0.55 | $22,735 | $4.75 | $11,731 | $2.53 | ||||||||||||||||||||||||
Growth % | (83.3 | )% | (82.6 | )% | (48.4 | )% | (46.7 | )% | ||||||||||||||||||||||||
Fair value investments (1) | (97 | ) | (0.02 | ) | 291 | 0.06 | (162 | ) | (0.03 | ) | 162 | 0.03 | ||||||||||||||||||||
Gain on spectrum auction (2) | — | — | — | — | (209 | ) | (0.05 | ) | — | — | ||||||||||||||||||||||
Income tax adjustments (3) | — | — | (244 | ) | (0.05 | ) | (68 | ) | (0.01 | ) | (224 | ) | (0.05 | ) | ||||||||||||||||||
Gains on the sales of businesses and investments(4) | — | — | — | — | (65 | ) | (0.01 | ) | (301 | ) | (0.06 | ) | ||||||||||||||||||||
Legal settlement (5) | — | — | 93 | 0.02 | 157 | 0.03 | 93 | 0.02 | ||||||||||||||||||||||||
Costs related to Sky transaction and Twenty-First Century Fox offer (6) | — | — | 280 | 0.06 | — | — | 383 | 0.08 | ||||||||||||||||||||||||
2017 tax reform (7) | (12,679 | ) | (2.68 | ) | — | — | (12,679 | ) | (2.65 | ) | — | — | ||||||||||||||||||||
Net income attributable to Comcast Corporation (excluding adjustments) | $2,223 | $0.47 | $2,931 | $0.64 | $9,709 | $2.03 | $11,844 | $2.55 | ||||||||||||||||||||||||
Growth % | 31.8 | % | 36.2 | % | 22.0 | % | 25.6 | % | ||||||||||||||||||||||||
(1) | Fair value 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, net, for our investment in Atairos. | |
Three Months Ended December 31, |
Twelve Months Ended December 31, |
||||||||||||||
2017 | 2018 | 2017 | 2018 | ||||||||||||
Realized and unrealized (gains) losses on equity securities, net | $17 | $137 | $17 | $187 | |||||||||||
Equity in net (income) losses, net for investment in Atairos | (175 | ) | 255 | (281 | ) | 31 | |||||||||
Fair value investments before income taxes | (158 | ) | 392 | (264 | ) | 218 | |||||||||
Fair value investments, net of tax | ($97 | ) | $291 | ($162 | ) | $162 | |||||||||
(2) | 2017 year to date net income attributable to Comcast Corporation includes $337 million of other operating gains, $209 million net of tax, recognized in connection with NBCUniversal's relinquishment of certain spectrum rights in the FCC's spectrum auction. | |
(3) | 4th quarter 2018 net income attributable to Comcast Corporation includes a $244 million income tax benefit for the worldwide impact of the Sky transaction. 2018 year to date net income attributable to Comcast Corporation includes a $148 million income tax expense adjustment recorded in the 3rd quarter 2018 related to the impact of certain state tax law changes and federal tax reform and a $128 million net income tax benefit recorded in the 1st quarter 2018 as a result of federal tax legislation enacted in 2018. 2017 year to date net income attributable to Comcast Corporation includes $68 million of income tax adjustments related to an internal legal reorganization offset by the impact of certain state tax law changes. | |
(4) | 2018 year to date net income attributable to Comcast Corporation includes $141 million of other operating gains, $105 million net of tax, related to the sale of a business in our Filmed Entertainment segment, $200 million of other operating gains, $148 million net of tax, resulting from the sale of a controlling interest in our arena management-related businesses and $64 million of other income, $48 million net of tax, resulting from a gain on the sale of our investment in The Weather Channel. 2017 year to date net income attributable to Comcast Corporation includes $105 million of other operating gains, $65 million net of tax, resulting from the sale of a business. | |
(5) | 4th quarter 2018 net income attributable to Comcast Corporation includes $125 million of other operating and administrative expense, $93 million net of tax, related to a legal settlement. 2017 year to date net income attributable to Comcast Corporation includes $250 million of other operating and administrative expense, $157 million net of tax, related to a legal settlement. | |
(6) | 4th quarter 2018 net income attributable to Comcast Corporation includes $355 million of operating costs and expenses, $18 million of interest expense and $64 million of income in other (income) loss, net,($309 million in total, $280 million net of tax) related to the Sky transaction. 2018 year to date net income attributable to Comcast Corporation includes $389 million of operating costs and expenses, $63 million of interest expense and $4 million of income in other (income) loss, net, ($448 million in total, $383 million net of tax) related to the Sky transaction and the Twenty-First Century Fox offer. | |
(7) | 4th quarter 2017 net income attributable to Comcast Corporation includes $12.7 billion of net income tax benefits as a result of the enactment of the 2017 tax reform legislation, primarily due to a reduction of our net deferred tax liabilities. | |
Note: Minor differences may exist due to rounding. |
TABLE 6 | |||||||||||||||||||||
Reconciliation of Cable Networks Revenue Excluding 2018 Olympics (Unaudited) | |||||||||||||||||||||
Three Months Ended December 31, |
Twelve Months Ended December 31, |
||||||||||||||||||||
(in millions) | 2017 | 2018 | Growth % | 2017 | 2018 | Growth % | |||||||||||||||
Revenue | $2,654 | $2,892 | 8.9 | % | $10,497 | $11,773 | 12.2 | % | |||||||||||||
2018 Olympics | — | — | — | (378 | ) | ||||||||||||||||
Revenue excluding 2018 Olympics | $2,654 | $2,892 | 8.9 | % | $10,497 | $11,395 | 8.6 | % | |||||||||||||
Reconciliation of Broadcast Television Revenue Excluding 2018 Olympics and 2018 Super Bowl (Unaudited) | |||||||||||||||||||||
Three Months Ended December 31, |
Twelve Months Ended December 31, |
||||||||||||||||||||
(in millions) | 2017 | 2018 | Growth % | 2017 | 2018 | Growth % | |||||||||||||||
Revenue | $2,989 | $3,099 | 3.7 | % | $9,563 | $11,439 | 19.6 | % | |||||||||||||
2018 Olympics | — | — | — | (770 | ) | ||||||||||||||||
2018 Super Bowl | — | — | — | (423 | ) | ||||||||||||||||
Revenue excluding 2018 Olympics and 2018 Super Bowl | $2,989 | $3,099 | 3.7 | % | $9,563 | $10,246 | 7.1 | % | |||||||||||||
Note: Minor differences may exist due to rounding. |
|||||||||||||||||||||
TABLE 7 | |||||||||||||||||||||
|
|||||||||||||||||||||
Sky | Comcast | ||||||||||||||||||||
(in millions) | |||||||||||||||||||||
Pro Forma | Pro Forma | Pro Forma | Pro Forma | ||||||||||||||||||
As Reported | Adjustments(1) | Sky | As Reported | Adjustments(1) | Comcast | ||||||||||||||||
Three Months Ended December 31, 2017 |
|||||||||||||||||||||
Revenue | $— | $4,905 | $4,905 | $22,075 | $4,816 | $26,891 | |||||||||||||||
Operating costs and expenses | — | 4,203 | 4,203 | 15,337 | 4,117 | 19,454 | |||||||||||||||
Adjusted EBITDA | $— | $702 | $702 | $6,738 | $699 | $7,437 | |||||||||||||||
Three Months Ended December 31, 2018 |
|||||||||||||||||||||
Revenue | $4,587 | $434 | $5,021 | $27,846 | $433 | $28,279 | |||||||||||||||
Operating costs and expenses | 3,895 | 361 | 4,256 | 19,655 | 361 | 20,016 | |||||||||||||||
Adjusted EBITDA | $692 | $73 | $765 | $8,191 | $72 | $8,263 | |||||||||||||||
Growth Rates |
|||||||||||||||||||||
Revenue | NM | 2.4 | % | 26.1 | % | 5.2 | % | ||||||||||||||
Operating costs and expenses | NM | 1.3 | % | 28.1 | % | 2.9 | % | ||||||||||||||
Adjusted EBITDA | NM | 8.9 | % | 21.6 | % | 11.1 | % | ||||||||||||||
Twelve Months Ended December 31, 2017 |
|||||||||||||||||||||
Revenue | $— | $18,273 | $18,273 | $85,029 | $17,942 | $102,971 | |||||||||||||||
Operating costs and expenses | — | 15,325 | 15,325 | 57,073 | 15,017 | 72,090 | |||||||||||||||
Adjusted EBITDA | $— | $2,948 | $2,948 | $27,956 | $2,925 | $30,881 | |||||||||||||||
Twelve Months Ended December 31, 2018 |
|||||||||||||||||||||
Revenue | $4,587 | $15,227 | $19,814 | $94,507 | $15,011 | $109,518 | |||||||||||||||
Operating costs and expenses | 3,895 | 13,025 | 16,920 | 64,342 | 12,814 | 77,156 | |||||||||||||||
Adjusted EBITDA | $692 | $2,202 | $2,894 | $30,165 | $2,197 | $32,362 | |||||||||||||||
Growth Rates |
|||||||||||||||||||||
Revenue | NM | 8.4 | % | 11.1 | % | 6.4 | % | ||||||||||||||
Operating costs and expenses | NM | 10.4 | % | 12.7 | % | 7.0 | % | ||||||||||||||
Adjusted EBITDA | NM | (1.8 | )% | 7.9 | % | 4.8 | % | ||||||||||||||
NM=comparison not meaningful. | |||||||||||||||||||||
(1) | Pro Forma information is presented as if the Sky transaction occurred January 1, 2017. Our pro forma information is primarily based on historical results of operations, adjusted for the effects of acquisition accounting and the elimination of costs and expenses directly attributable to the transaction, 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. Our pro forma information is not necessarily indicative of future results or what our results would have been had we operated Sky since January 1, 2017. Pro forma adjustments have been made for the purpose of providing pro forma financial information based on current estimates and currently available information, and are subject to revision based on final determination of fair value and the final allocation of the purchase price to the assets and liabilities of Sky, and the revisions could be material. | |
TABLE 8 | |||||||||||||||||||||
|
|||||||||||||||||||||
Three Months Ended December 31, |
Twelve Months Ended December 31, |
||||||||||||||||||||
(in millions) |
2017(1) |
2018 | Growth % |
2017(1) |
2018 | Growth % | |||||||||||||||
Direct-to-Consumer | $3,824 | $3,976 | 4.0 | % | $15,470 | $16,077 | 3.9 | % | |||||||||||||
Content | 267 | 363 | 35.7 | % | 1,074 | 1,248 | 16.5 | % | |||||||||||||
Advertising | 663 | 682 | 2.9 | % | 2,419 | 2,489 | 2.9 | % | |||||||||||||
Revenue | $4,754 | $5,021 | 5.6 | % | $18,963 | $19,814 | 4.5 | % | |||||||||||||
Operating costs and expenses | $4,073 | $4,256 | 4.5 | % | $15,905 | $16,920 | 6.4 | % | |||||||||||||
Adjusted EBITDA | $681 | $765 | 12.4 | % | $3,058 | $2,894 | (5.3 | )% | |||||||||||||
(1) | 2017 results for entities reporting in currencies other than United States dollars are converted into United States dollars using the average exchange rates from the current period rather than the actual exchange rates in effect during the respective periods. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20190123005396/en/
Source:
Investor Contacts:
Jason Armstrong (215) 286-7972
Jane Kearns (215) 286-4794
Press Contacts:
D’Arcy Rudnay (215) 286-8582
John Demming (215) 286-8011