Comcast Reports 4th Quarter and Full Year 2019 Results
Brian L. Roberts, Chairman and Chief Executive Officer of
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
($ in millions, except per share data) |
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
4th Quarter |
|
|
|
|
Full Year |
|
|||||||||||||||
|
Consolidated Results |
2018 5 |
|
2019 |
|
Growth |
|
|
|
|
2018 5 |
|
2019 |
|
Growth |
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Revenue |
$27,846 |
|
$28,398 |
|
2.0 |
% |
|
|
$94,507 |
|
$108,942 |
|
15.3 |
% |
|
|||||||
|
Net Income Attributable to Comcast |
$2,511 |
|
$3,162 |
|
25.9 |
% |
|
|
$11,731 |
|
$13,057 |
|
11.3 |
% |
|
|||||||
|
Adjusted EBITDA1 |
$8,191 |
|
$8,436 |
|
3.0 |
% |
|
|
$30,165 |
|
$34,258 |
|
13.6 |
% |
|
|||||||
|
Earnings per Share2 |
$0.55 |
|
$0.68 |
|
23.6 |
% |
|
|
$2.53 |
|
$2.83 |
|
11.9 |
% |
|
|||||||
|
Earnings per Share, Adjusted Basis3 (see Table 5) |
$0.72 |
|
$0.79 |
|
9.7 |
% |
|
|
$2.73 |
|
$3.13 |
|
14.7 |
% |
|
|||||||
|
Net Cash Provided by Operating Activities |
$5,790 |
|
$6,235 |
|
7.7 |
% |
|
|
$24,297 |
|
$25,697 |
|
5.8 |
% |
|
|||||||
|
Free Cash Flow4 |
$2,063 |
|
$2,484 |
|
20.4 |
% |
|
|
$12,588 |
|
$13,394 |
|
6.4 |
% |
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
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. |
Full Year 2019 Highlights:
- Consolidated Adjusted EBITDA Increased 13.6%; Earnings per Share Increased 14.7% to
$3.13 , on an Adjusted Basis; Generated Free Cash Flow of$13.4 Billion - Cable Communications Adjusted EBITDA Increased 7.3% and Adjusted EBITDA per Customer Relationship Increased 3.5%
- Cable Communications Total Customer Relationships Increased by 1.1 Million, the Best Result on Record; Total High-Speed Internet Customers Increased by 1.4 Million, the Best Result in 12 Years
- NBCUniversal Filmed Entertainment Adjusted EBITDA Increased 13.5%
- Sky Adjusted EBITDA Increased 7.1% on a Pro Forma Basis to
$3.1 Billion ; Excluding the Impact of Currency, Adjusted EBITDA Increased 12.2% on a Pro Forma Basis
4th Quarter 2019 Highlights:
- Consolidated Adjusted EBITDA Increased 3.0%; Earnings per Share Increased 9.7% to
$0.79 , on an Adjusted Basis; Generated Free Cash Flow of$2.5 Billion - Cable Communications Adjusted EBITDA Increased 5.4%
- Cable Communications Total Customer Relationship Net Additions were 372,000, the Best Quarterly Net Additions on Record; Total High-Speed Internet Customer Net Additions were 442,000
- NBCUniversal Broadcast Television Adjusted EBITDA Increased 14.2%
- Sky Total Customer Relationships Increased 1.7% Year-Over-Year to 24.0 Million, Including Net Additions of 77,000 in the Quarter
Dividends:
- Dividends Paid Totaled
$3.7 Billion in 2019; Increased Dividend by 10% to$0.92 per Share on an Annualized Basis for 2020
Consolidated Financial Results
The comparability of our consolidated results was impacted by the fourth quarter 2018 Sky transaction. Sky’s results of operations are included in our consolidated financial statements following the acquisition date.
Consolidated Revenue for the fourth quarter of 2019 increased 2.0% to
For the twelve months ended
Earnings per Share (EPS) for the fourth quarter of 2019 was
For the twelve months ended
Capital Expenditures decreased 2.5% to
For the twelve months ended
Net Cash Provided by Operating Activities was
For the twelve months ended
Dividends paid during the fourth quarter of 2019 totaled
Today
Consolidated Pro Forma Financial Results
Pro forma results are presented as if the Sky transaction occurred on
Consolidated Pro Forma Revenue for the fourth quarter of 2019 was consistent with the prior year period at
For the twelve months ended
|
|
|
|
|
|
|
|
|
|||||||||||
|
($ in millions) |
|
|
|
|
|
|
|
|
|
|||||||||
|
|
4th Quarter |
|
|
|
|
Full Year |
|
|||||||||||
|
|
2018 6 |
|
2019 |
|
Growth |
|
|
|
|
2018 6 |
|
2019 |
|
Growth |
|
|||
|
Cable Communications Revenue |
|
|
|
|
|
|
|
|
|
|||||||||
|
High-Speed Internet |
$4,404 |
$4,791 |
8.8 |
% |
|
|
$17,144 |
$18,752 |
9.4 |
% |
|
|||||||
|
Video |
5,577 |
5,507 |
(1.2 |
%) |
|
|
22,455 |
22,270 |
(0.8 |
%) |
|
|||||||
|
Voice |
978 |
944 |
(3.6 |
%) |
|
|
3,960 |
3,879 |
(2.1 |
%) |
|
|||||||
|
Wireless |
267 |
372 |
39.4 |
% |
|
|
890 |
1,167 |
31.2 |
% |
|
|||||||
|
Business Services |
1,839 |
2,000 |
8.8 |
% |
|
|
7,129 |
7,795 |
9.3 |
% |
|
|||||||
|
Advertising |
863 |
699 |
(19.1 |
%) |
|
|
2,795 |
2,465 |
(11.8 |
%) |
|
|||||||
|
Other |
467 |
455 |
(2.3 |
%) |
|
|
1,660 |
1,754 |
5.7 |
% |
|
|||||||
|
Cable Communications Revenue |
$14,395 |
$14,768 |
2.6 |
% |
|
|
$56,033 |
$58,082 |
3.7 |
% |
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Cable Communications Adjusted EBITDA |
$5,581 |
$5,883 |
5.4 |
% |
|
|
$21,681 |
$23,266 |
7.3 |
% |
|
|||||||
|
Adjusted EBITDA Margin |
38.8% |
39.8% |
|
|
|
38.7% |
40.1% |
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Cable Communications Capital Expenditures |
$2,320 |
$2,138 |
(7.8 |
%) |
|
|
$7,723 |
$6,909 |
(10.5 |
%) |
|
|||||||
|
Percent of Cable Communications Revenue |
16.1% |
14.5% |
|
|
|
13.8% |
11.9% |
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
Beginning in the first quarter of 2019, Cable Communications results include our wireless phone service and certain other business development initiatives which were previously presented in Corporate and Other. Prior periods have been adjusted to reflect this presentation. |
Revenue for
For the twelve months ended
Total Customer Relationships increased by 372,000 to 31.5 million in the fourth quarter of 2019. Residential customer relationships increased by 352,000 and business customer relationships increased by 20,000. Total high-speed internet customer net additions were 442,000, total video customer net losses were 149,000, total voice customer net losses were 2,000 and total security and automation customer net additions were 10,000. In addition,
For the year ended
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
(in thousands) |
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
|
|
|
|
Net Additions |
||||||||||||||||||||
|
|
YE18 6 |
|
YE19 |
|
|
4Q18 6 |
|
4Q19 |
|
|
|
|
2018 6 |
|
2019 |
|||||||||
|
Customer Relationships |
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Residential Customer Relationships |
28,109 |
|
29,149 |
|
|
240 |
|
352 |
|
|
|
925 |
|
1,040 |
|
|||||||||
|
Business Services Customer Relationships |
2,303 |
|
2,396 |
|
|
29 |
|
20 |
|
|
|
123 |
|
94 |
|
|||||||||
|
Total Customer Relationships |
30,412 |
|
31,545 |
|
|
269 |
|
372 |
|
|
|
1,048 |
|
1,134 |
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Residential Customer Relationships Mix |
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
One Product Residential Customers |
9,015 |
|
10,247 |
|
|
151 |
|
342 |
|
|
|
840 |
|
1,232 |
|
|||||||||
|
Two Product Residential Customers |
8,992 |
|
8,923 |
|
|
34 |
|
8 |
|
|
|
(25 |
) |
(69 |
) |
|||||||||
|
Three or More Product Residential Customers |
10,102 |
|
9,979 |
|
|
55 |
|
2 |
|
|
|
110 |
|
(123 |
) |
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Residential High-Speed Internet Customers |
25,097 |
|
26,414 |
|
|
323 |
|
424 |
|
|
|
1,234 |
|
1,317 |
|
|||||||||
|
Business Services High-Speed Internet Customers |
2,125 |
|
2,215 |
|
|
28 |
|
18 |
|
|
|
120 |
|
89 |
|
|||||||||
|
Total High-Speed Internet Customers |
27,222 |
|
28,629 |
|
|
351 |
|
442 |
|
|
|
1,353 |
|
1,406 |
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Residential Video Customers |
20,959 |
|
20,288 |
|
|
(19 |
) |
(133 |
) |
|
|
(344 |
) |
(671 |
) |
|||||||||
|
Business Services Video Customers |
1,027 |
|
966 |
|
|
(10 |
) |
(17 |
) |
|
|
(27 |
) |
(61 |
) |
|||||||||
|
Total Video Customers |
21,986 |
|
21,254 |
|
|
(29 |
) |
(149 |
) |
|
|
(370 |
) |
(733 |
) |
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Residential Voice Customers |
10,153 |
|
9,934 |
|
|
(12 |
) |
(10 |
) |
|
|
(163 |
) |
(218 |
) |
|||||||||
|
Business Services Voice Customers |
1,297 |
|
1,342 |
|
|
14 |
|
9 |
|
|
|
60 |
|
46 |
|
|||||||||
|
Total Voice Customers |
11,449 |
|
11,276 |
|
|
2 |
|
(2 |
) |
|
|
(103 |
) |
(173 |
) |
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Total Security and Automation Customers |
1,317 |
|
1,375 |
|
|
39 |
|
10 |
|
|
|
186 |
|
59 |
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Total Wireless Lines |
1,236 |
|
2,052 |
|
|
227 |
|
261 |
|
|
|
854 |
|
816 |
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA for
For the twelve months ended
Capital Expenditures for
For the twelve months ended
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
($ in millions) |
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
4th Quarter |
|
|
|
|
Full Year |
|
|||||||||||||||
|
|
2018 6 |
|
2019 |
|
Growth |
|
|
|
|
2018 6 |
|
2019 |
Growth |
|
||||||||
|
NBCUniversal Revenue |
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Cable Networks |
$2,892 |
|
$2,927 |
|
1.2 |
% |
|
|
$11,773 |
|
$11,513 |
|
(2.2 |
%) |
|
|||||||
|
Excluding Olympics (see Table 6) |
|
|
|
|
|
11,395 |
|
11,513 |
|
1.0 |
% |
|
||||||||||
|
Broadcast Television |
3,099 |
|
3,162 |
|
2.1 |
% |
|
|
11,439 |
|
10,261 |
|
(10.3 |
%) |
|
|||||||
|
Excluding Olympics and Super Bowl (see Table 6) |
|
|
|
|
|
10,246 |
|
10,261 |
|
0.1 |
% |
|
||||||||||
|
Filmed Entertainment |
1,976 |
|
1,562 |
|
(21.0 |
%) |
|
|
7,152 |
|
6,493 |
|
(9.2 |
%) |
|
|||||||
|
Theme Parks |
1,513 |
|
1,562 |
|
3.2 |
% |
|
|
5,683 |
|
5,933 |
|
4.4 |
% |
|
|||||||
|
Headquarters, other and eliminations |
(85 |
) |
(60 |
) |
NM |
|
|
(286 |
) |
(233 |
) |
NM |
|
|||||||||
|
NBCUniversal Revenue |
$9,395 |
|
$9,153 |
|
(2.6 |
%) |
|
|
$35,761 |
|
$33,967 |
|
(5.0 |
%) |
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
NBCUniversal Adjusted EBITDA |
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Cable Networks |
$1,039 |
|
$1,026 |
|
(1.4 |
%) |
|
|
$4,428 |
|
$4,444 |
|
0.4 |
% |
|
|||||||
|
Broadcast Television |
412 |
|
471 |
|
14.2 |
% |
|
|
1,657 |
|
1,730 |
|
4.4 |
% |
|
|||||||
|
Filmed Entertainment |
179 |
|
91 |
|
(48.9 |
%) |
|
|
734 |
|
833 |
|
13.5 |
% |
|
|||||||
|
Theme Parks |
666 |
|
636 |
|
(4.5 |
%) |
|
|
2,455 |
|
2,455 |
|
— |
% |
|
|||||||
|
Headquarters, other and eliminations |
(176 |
) |
(204 |
) |
NM |
|
|
(676 |
) |
(690 |
) |
NM |
|
|||||||||
|
NBCUniversal Adjusted EBITDA |
$2,120 |
|
$2,020 |
|
(4.7 |
%) |
|
|
$8,598 |
|
$8,772 |
|
2.0 |
% |
|
|||||||
|
NM=comparison not meaningful. |
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
Revenue for
For the twelve months ended
Cable Networks
Cable Networks revenue increased 1.2% to
For the twelve months ended
Broadcast Television
Broadcast Television revenue increased 2.1% to
For the twelve months ended
For the twelve months ended
Theme Parks
Theme Parks revenue increased 3.2% to
For the twelve months ended
Headquarters, Other and Eliminations
NBCUniversal Headquarters, Other and Eliminations include overhead and eliminations among the
For the twelve months ended
Sky
Pro forma results are presented as if the Sky transaction occurred on
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
($ in millions) (pro forma) |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
|
4th Quarter |
|
|
|
|
Full Year |
|
|||||||||||||||||||||
|
|
2018 |
|
2019 |
|
Growth |
|
Constant |
|
|
|
|
2018 |
|
2019 |
|
Growth |
|
Constant |
|
|||||||||
|
Sky Revenue |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
Direct-to-Consumer |
$3,976 |
$4,022 |
1.1 |
% |
2.3 |
% |
|
|
$16,077 |
$15,538 |
(3.4 |
%) |
1.4 |
% |
|
|||||||||||||
|
Content |
363 |
371 |
2.1 |
% |
2.7 |
% |
|
|
1,248 |
1,432 |
14.7 |
% |
19.7 |
% |
|
|||||||||||||
|
Advertising |
682 |
647 |
(5.1 |
%) |
(4.1 |
%) |
|
|
2,489 |
2,249 |
(9.6 |
%) |
(5.4 |
%) |
|
|||||||||||||
|
Sky Revenue |
$5,021 |
$5,040 |
0.4 |
% |
1.4 |
% |
|
|
$19,814 |
$19,219 |
(3.0 |
%) |
1.7 |
% |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
Sky Operating Costs and Expenses |
$4,256 |
$4,275 |
0.4 |
% |
1.6 |
% |
|
|
$16,920 |
$16,120 |
(4.7 |
%) |
(0.1 |
%) |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
Sky Adjusted EBITDA |
$765 |
$765 |
— |
% |
0.4 |
% |
|
|
$2,894 |
$3,099 |
7.1 |
% |
12.2 |
% |
|
|||||||||||||
|
Adjusted EBITDA Margin |
15.2 |
% |
15.2 |
% |
|
|
|
|
14.6 |
% |
16.1 |
% |
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
Pro Forma Revenue for Sky of
For the twelve months ended
Pro Forma Total Customer Relationships increased by 77,000 to 24.0 million in the fourth quarter of 2019. For the twelve months ended
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
(in thousands) (pro forma) |
|
|
|
|
|
|
|
|
|
||||||||||
|
|
Customers |
|
|
Net Additions |
|||||||||||||||
|
|
YE18 |
|
YE19 |
|
|
4Q18 |
|
4Q19 |
|
|
2018 |
|
2019 |
||||||
|
Total Customer Relationships |
23,600 |
|
|
23,994 |
|
|
|
164 |
|
77 |
|
|
735 |
|
394 |
||||
|
|
|
|
|
|
|
|
|
|
|
Pro Forma Adjusted EBITDA for Sky of
For the twelve months ended
Corporate, Other and Eliminations
Corporate, Other and Eliminations primarily relate to corporate operations and Comcast Spectacor, as well as eliminations among
For the twelve months ended
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 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 |
In first quarter 2019, we changed our presentation of Adjusted EPS to also exclude amortization expense for acquisition-related intangible assets. Adjusted EPS is a non-GAAP financial measure that is defined as our diluted earnings per common share attributable to Comcast Corporation shareholders 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 reconciliation of non-GAAP financial measures. |
|
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 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. See Table 4 for reconciliation of non-GAAP financial measures. |
|
5 |
Consolidated financial results include Sky results for periods following the acquisition on October 9, 2018. |
|
6 |
Beginning in the first quarter of 2019, Comcast Cable's wireless phone service and certain other Cable-related business development initiatives are now presented in the Cable Communications segment. Results were previously presented in Corporate and Other. Prior periods have been adjusted to reflect this presentation. To be consistent with our current management reporting presentation, certain 2018 operating results were reclassified related to certain NBCUniversal businesses now presented in the Sky segment. |
|
7 |
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 website, www.comcastcorporation.com. 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
Visit www.comcastcorporation.com for more information.
TABLE 1 |
|
|
|
|
|
|
|
||||||||||||
Condensed Consolidated Statement of Income (Unaudited) |
|
|
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
|
|
||||||||||||
|
Three Months Ended |
|
Twelve Months Ended |
||||||||||||||||
(in millions, except per share data) |
December 31, |
|
December 31, |
||||||||||||||||
|
2018 |
|
2019 |
|
2018 |
|
2019 |
||||||||||||
Revenue |
$27,846 |
|
|
$28,398 |
|
|
$94,507 |
|
|
$108,942 |
|
||||||||
|
|
|
|
|
|
|
|
||||||||||||
Programming and production |
9,252 |
|
|
9,300 |
|
|
29,692 |
|
|
34,440 |
|
||||||||
Other operating and administrative |
8,782 |
|
|
8,731 |
|
|
28,094 |
|
|
32,807 |
|
||||||||
Advertising, marketing and promotion |
2,101 |
|
|
1,943 |
|
|
7,036 |
|
|
7,617 |
|
||||||||
Adjustments(1) |
(480 |
) |
|
(12 |
) |
|
(480 |
) |
|
(180 |
) |
||||||||
|
19,655 |
|
|
19,962 |
|
|
64,342 |
|
|
74,684 |
|
||||||||
|
|
|
|
|
|
|
|
||||||||||||
Adjusted EBITDA(1) |
8,191 |
|
|
8,436 |
|
|
30,165 |
|
|
34,258 |
|
||||||||
|
|
|
|
|
|
|
|
||||||||||||
Adjustments(1) |
480 |
|
|
12 |
|
|
480 |
|
|
180 |
|
||||||||
Depreciation expense |
2,211 |
|
|
2,102 |
|
|
8,281 |
|
|
8,663 |
|
||||||||
Amortization expense |
986 |
|
|
1,075 |
|
|
2,736 |
|
|
4,290 |
|
||||||||
Other operating gains |
— |
|
|
— |
|
|
(341 |
) |
|
— |
|
||||||||
|
3,677 |
|
|
3,189 |
|
|
11,156 |
|
|
13,133 |
|
||||||||
|
|
|
|
|
|
|
|
||||||||||||
Operating income |
4,514 |
|
|
5,247 |
|
|
19,009 |
|
|
21,125 |
|
||||||||
|
|
|
|
|
|
|
|
||||||||||||
Interest expense |
(1,129 |
) |
|
(1,113 |
) |
|
(3,542 |
) |
|
(4,567 |
) |
||||||||
|
|
|
|
|
|
|
|
||||||||||||
Investment and other income (loss), net |
|
|
|
|
|
|
|
||||||||||||
Equity in net income (losses) of investees, net |
(308 |
) |
|
(210 |
) |
|
(364 |
) |
|
(505 |
) |
||||||||
Realized and unrealized gains (losses) on equity securities, net |
(137 |
) |
|
74 |
|
|
(187 |
) |
|
656 |
|
||||||||
Other income (loss), net |
128 |
|
|
63 |
|
|
326 |
|
|
287 |
|
||||||||
|
(317 |
) |
|
(73 |
) |
|
(225 |
) |
|
438 |
|
||||||||
|
|
|
|
|
|
|
|
||||||||||||
Income before income taxes |
3,068 |
|
|
4,061 |
|
|
15,242 |
|
|
16,996 |
|
||||||||
|
|
|
|
|
|
|
|
||||||||||||
Income tax expense |
(486 |
) |
|
(861 |
) |
|
(3,380 |
) |
|
(3,673 |
) |
||||||||
|
|
|
|
|
|
|
|
||||||||||||
Net income |
2,582 |
|
|
3,200 |
|
|
11,862 |
|
|
13,323 |
|
||||||||
|
|
|
|
|
|
|
|
||||||||||||
Less: Net income (loss) attributable to noncontrolling interests and redeemable subsidiary preferred stock |
71 |
|
|
38 |
|
|
131 |
|
|
266 |
|
||||||||
|
|
|
|
|
|
|
|
||||||||||||
Net income attributable to Comcast Corporation |
$2,511 |
|
|
$3,162 |
|
|
$11,731 |
|
|
$13,057 |
|
||||||||
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
|
|
||||||||||||
Diluted earnings per common share attributable to Comcast Corporation shareholders |
$0.55 |
|
|
$0.68 |
|
|
$2.53 |
|
|
$2.83 |
|
||||||||
|
|
|
|
|
|
|
|
||||||||||||
Diluted weighted-average number of common shares |
4,596 |
|
|
4,623 |
|
|
4,640 |
|
|
4,610 |
|
||||||||
(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, |
||||||||||||
|
2018 |
|
2019 |
||||||||||
|
|
|
|
||||||||||
OPERATING ACTIVITIES |
|
|
|
||||||||||
Net income |
$11,862 |
|
|
$13,323 |
|
||||||||
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
||||||||||
Depreciation, amortization and other operating gains |
10,676 |
|
|
12,953 |
|
||||||||
Share-based compensation |
826 |
|
|
1,021 |
|
||||||||
Noncash interest expense (income), net |
364 |
|
|
417 |
|
||||||||
Net (gain) loss on investment activity and other |
576 |
|
|
(20 |
) |
||||||||
Deferred income taxes |
290 |
|
|
563 |
|
||||||||
Changes in operating assets and liabilities, net of effects of acquisitions and divestitures: |
|
|
|
||||||||||
Current and noncurrent receivables, net |
(802 |
) |
|
(57 |
) |
||||||||
Film and television costs, net |
(395 |
) |
|
(929 |
) |
||||||||
Accounts payable and accrued expenses related to trade creditors |
(394 |
) |
|
(347 |
) |
||||||||
Other operating assets and liabilities |
1,294 |
|
|
(1,227 |
) |
||||||||
|
|
|
|
||||||||||
Net cash provided by operating activities |
24,297 |
|
|
25,697 |
|
||||||||
|
|
|
|
||||||||||
INVESTING ACTIVITIES |
|
|
|
||||||||||
Capital expenditures |
(9,774 |
) |
|
(9,953 |
) |
||||||||
Cash paid for intangible assets |
(1,935 |
) |
|
(2,475 |
) |
||||||||
Acquisitions and construction of real estate properties |
(143 |
) |
|
(54 |
) |
||||||||
Construction of Universal Beijing Resort |
(460 |
) |
|
(1,116 |
) |
||||||||
Acquisitions, net of cash acquired |
(38,219 |
) |
|
(370 |
) |
||||||||
Proceeds from sales of businesses and investments |
141 |
|
|
886 |
|
||||||||
Purchases of investments |
(1,257 |
) |
|
(1,899 |
) |
||||||||
Other |
793 |
|
|
140 |
|
||||||||
|
|
|
|
||||||||||
Net cash provided by (used in) investing activities |
(50,854 |
) |
|
(14,841 |
) |
||||||||
|
|
|
|
||||||||||
FINANCING ACTIVITIES |
|
|
|
||||||||||
Proceeds from (repayments of) short-term borrowings, net |
379 |
|
|
(1,288 |
) |
||||||||
Proceeds from borrowings |
44,781 |
|
|
5,479 |
|
||||||||
Proceeds from collateralized obligation |
— |
|
|
5,175 |
|
||||||||
Repurchases and repayments of debt |
(8,798 |
) |
|
(14,354 |
) |
||||||||
Repurchases of common stock under repurchase program and employee plans |
(5,320 |
) |
|
(504 |
) |
||||||||
Dividends paid |
(3,352 |
) |
|
(3,735 |
) |
||||||||
Distributions to noncontrolling interests and dividends for redeemable subsidiary preferred stock |
(277 |
) |
|
(311 |
) |
||||||||
Other |
(273 |
) |
|
357 |
|
||||||||
|
|
|
|
||||||||||
Net cash provided by (used in) financing activities |
27,140 |
|
|
(9,181 |
) |
||||||||
|
|
|
|
||||||||||
Impact of foreign currency on cash, cash equivalents and restricted cash |
(245 |
) |
|
5 |
|
||||||||
|
|
|
|
||||||||||
Increase (decrease) in cash, cash equivalents and restricted cash |
338 |
|
|
1,680 |
|
||||||||
|
|
|
|
||||||||||
Cash, cash equivalents and restricted cash, beginning of period |
3,571 |
|
|
3,909 |
|
||||||||
|
|
|
|
||||||||||
Cash, cash equivalents and restricted cash, end of period |
$3,909 |
|
|
$5,589 |
|
TABLE 3 |
|
|
|
|
|||||||||
Condensed Consolidated Balance Sheet (Unaudited) |
|
|
|
|
|||||||||
|
|
|
|
||||||||||
(in millions) |
December 31, |
|
December 31, |
||||||||||
|
2018 |
|
2019 |
||||||||||
ASSETS |
|
|
|
||||||||||
|
|
|
|
||||||||||
Current Assets |
|
|
|
||||||||||
Cash and cash equivalents |
$3,814 |
|
|
$5,500 |
|
||||||||
Receivables, net |
11,104 |
|
|
11,292 |
|
||||||||
Programming rights |
3,746 |
|
|
3,877 |
|
||||||||
Other current assets |
3,184 |
|
|
4,723 |
|
||||||||
Total current assets |
21,848 |
|
|
25,392 |
|
||||||||
|
|
|
|
||||||||||
Film and television costs |
7,837 |
|
|
8,933 |
|
||||||||
|
|
|
|
||||||||||
Investments |
7,883 |
|
|
6,989 |
|
||||||||
|
|
|
|
||||||||||
Investment securing collateralized obligation |
— |
|
|
694 |
|
||||||||
|
|
|
|
||||||||||
Property and equipment, net |
44,437 |
|
|
48,322 |
|
||||||||
|
|
|
|
||||||||||
Goodwill |
66,154 |
|
|
68,725 |
|
||||||||
|
|
|
|
||||||||||
Franchise rights |
59,365 |
|
|
59,365 |
|
||||||||
|
|
|
|
||||||||||
Other intangible assets, net |
38,358 |
|
|
36,128 |
|
||||||||
|
|
|
|
||||||||||
Other noncurrent assets, net |
5,802 |
|
|
8,866 |
|
||||||||
|
|
|
|
||||||||||
|
$251,684 |
|
|
$263,414 |
|
||||||||
|
|
|
|
||||||||||
LIABILITIES AND EQUITY |
|
|
|
||||||||||
|
|
|
|
||||||||||
Current Liabilities |
|
|
|
||||||||||
Accounts payable and accrued expenses related to trade creditors |
$8,494 |
|
|
$10,826 |
|
||||||||
Accrued participations and residuals |
1,808 |
|
|
1,730 |
|
||||||||
Deferred revenue |
2,182 |
|
|
2,768 |
|
||||||||
Accrued expenses and other current liabilities |
10,721 |
|
|
10,516 |
|
||||||||
Current portion of long-term debt |
4,398 |
|
|
4,452 |
|
||||||||
Total current liabilities |
27,603 |
|
|
30,292 |
|
||||||||
|
|
|
|
||||||||||
Long-term debt, less current portion |
107,345 |
|
|
97,765 |
|
||||||||
|
|
|
|
||||||||||
Collateralized obligation |
— |
|
|
5,166 |
|
||||||||
|
|
|
|
||||||||||
Deferred income taxes |
27,589 |
|
|
28,180 |
|
||||||||
|
|
|
|
||||||||||
Other noncurrent liabilities |
15,329 |
|
|
16,765 |
|
||||||||
|
|
|
|
||||||||||
Redeemable noncontrolling interests and redeemable subsidiary preferred stock |
1,316 |
|
|
1,372 |
|
||||||||
|
|
|
|
||||||||||
Equity |
|
|
|
||||||||||
Comcast Corporation shareholders' equity |
71,613 |
|
|
82,726 |
|
||||||||
Noncontrolling interests |
889 |
|
|
1,148 |
|
||||||||
Total equity |
72,502 |
|
|
83,874 |
|
||||||||
|
|
|
|
||||||||||
|
$251,684 |
|
|
$263,414 |
|
TABLE 4 |
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
||||||||||
Reconciliation from Net Income Attributable to Comcast Corporation to Adjusted EBITDA (Unaudited) |
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Three Months Ended |
|
|
|
|
Twelve Months Ended |
||||||||||
|
|
|
|
|
||||||||||||
(in millions) |
2018 |
|
2019 |
|
|
|
|
2018 |
|
2019 |
||||||
Net income attributable to Comcast Corporation |
$2,511 |
|
|
$3,162 |
|
|
|
$11,731 |
|
|
$13,057 |
|
||||
Net income (loss) attributable to noncontrolling interests and redeemable subsidiary preferred stock |
71 |
|
|
38 |
|
|
|
131 |
|
|
266 |
|
||||
Income tax expense |
486 |
|
|
861 |
|
|
|
3,380 |
|
|
3,673 |
|
||||
Interest expense |
1,129 |
|
|
1,113 |
|
|
|
3,542 |
|
|
4,567 |
|
||||
Investment and other (income) loss, net |
317 |
|
|
73 |
|
|
|
225 |
|
|
(438 |
) |
||||
Depreciation, amortization and other operating gains |
3,197 |
|
|
3,177 |
|
|
|
10,676 |
|
|
12,953 |
|
||||
Adjustments (1) |
480 |
|
|
12 |
|
|
|
480 |
|
|
180 |
|
||||
Adjusted EBITDA |
$8,191 |
|
|
$8,436 |
|
|
|
$30,165 |
|
|
$34,258 |
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Reconciliation from Net Cash Provided by Operating Activities to Free Cash Flow (Unaudited) |
||||||||||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Three Months Ended |
|
|
|
|
Twelve Months Ended |
||||||||||
|
|
|
|
|
||||||||||||
(in millions) |
2018 |
|
2019 |
|
|
|
|
2018 |
|
2019 |
||||||
Net cash provided by operating activities |
$5,790 |
|
|
$6,235 |
|
|
|
$24,297 |
|
|
$25,697 |
|
||||
Capital expenditures |
(3,167 |
) |
|
(3,087 |
) |
|
|
(9,774 |
) |
|
(9,953 |
) |
||||
Cash paid for capitalized software and other intangible assets |
(560 |
) |
|
(789 |
) |
|
|
(1,935 |
) |
|
(2,475 |
) |
||||
Adjustments (2) |
— |
|
|
125 |
|
|
|
— |
|
|
125 |
|
||||
Total Free Cash Flow |
$2,063 |
|
|
$2,484 |
|
|
|
$12,588 |
|
|
$13,394 |
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Alternate Presentation of Free Cash Flow (Unaudited) |
||||||||||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Three Months Ended |
|
|
Twelve Months Ended |
||||||||||||
|
|
|
||||||||||||||
(in millions) |
2018 |
|
2019 |
|
|
|
|
2018 |
|
2019 |
||||||
Adjusted EBITDA |
$8,191 |
|
|
$8,436 |
|
|
|
$30,165 |
|
|
$34,258 |
|
||||
Capital expenditures |
(3,167 |
) |
|
(3,087 |
) |
|
|
(9,774 |
) |
|
(9,953 |
) |
||||
Cash paid for capitalized software and other intangible assets |
(560 |
) |
|
(789 |
) |
|
|
(1,935 |
) |
|
(2,475 |
) |
||||
Cash interest expense |
(657 |
) |
|
(1,087 |
) |
|
|
(2,897 |
) |
|
(4,254 |
) |
||||
Cash taxes |
(822 |
) |
|
(741 |
) |
|
|
(2,355 |
) |
|
(3,231 |
) |
||||
Changes in operating assets and liabilities |
(802 |
) |
|
(665 |
) |
|
|
(1,313 |
) |
|
(2,335 |
) |
||||
Noncash share-based compensation |
219 |
|
|
231 |
|
|
|
826 |
|
|
1,021 |
|
||||
Other (3) |
(339 |
) |
|
61 |
|
|
|
(129 |
) |
|
238 |
|
||||
Adjustments (2) |
— |
|
|
125 |
|
|
|
— |
|
|
125 |
|
||||
Total Free Cash Flow |
$2,063 |
|
|
$2,484 |
|
|
|
$12,588 |
|
|
$13,394 |
|
(1) |
4th quarter and year to date 2019 Adjusted EBITDA excludes $12 million and $180 million of other operating and administrative expense, respectively, related to the Sky transaction. 4th quarter and year to date 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. |
|||||||||
|
|
|
|
|
|
|
|
|
|
|
(2) |
4th quarter and year to date 2019 adjustments for this presentation include a $125 million payment related to a legal settlement. |
|||||||||
|
|
|||||||||
(3) |
4th quarter and year to date 2019 include decreases of $12 million and $180 million of costs related to the Sky transaction, respectively, as these amounts are excluded from Adjusted EBITDA. 4th quarter 2018 includes decreases of $355 million and $125 million related to the Sky transaction and a legal settlement, respectively, as these amounts are excluded from Adjusted EBITDA. |
|||||||||
|
|
|
|
|
|
|
|
|
|
|
Note: Minor differences may exist due to rounding. |
TABLE 5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Reconciliation of EPS Excluding Adjustments (Unaudited) |
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
|
|
|
|
|||||||||||||||||||||||
|
Three Months Ended |
|
|
|
|
Twelve Months Ended |
|||||||||||||||||||||
|
|
|
|
|
|||||||||||||||||||||||
|
2018 |
|
2019 |
|
|
|
|
2018 |
|
2019 |
|||||||||||||||||
(in millions, except per share data) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
$ |
|
EPS |
|
$ |
|
EPS |
|
|
|
|
$ |
|
EPS |
|
$ |
|
EPS |
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net income attributable to Comcast Corporation |
$2,511 |
|
$0.55 |
|
$3,162 |
|
$0.68 |
|
|
$11,731 |
|
$2.53 |
|
$13,057 |
|
$2.83 |
|||||||||||
Growth % |
|
|
|
|
25.9 |
% |
|
23.6 |
% |
|
|
|
|
|
|
11.3 |
% |
|
11.9 |
% |
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Amortization of acquisition-related intangible assets (1) |
361 |
|
|
0.08 |
|
|
401 |
|
0.09 |
|
|
836 |
|
|
0.18 |
|
|
1,581 |
|
0.35 |
|||||||
Investments (2) |
291 |
|
|
0.06 |
|
|
90 |
|
0.02 |
|
|
162 |
|
|
0.03 |
|
|
(227) |
|
(0.05) |
|||||||
Items affecting period-over-period comparability: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Income tax adjustments (3) |
(244 |
) |
|
(0.05 |
) |
|
— |
|
— |
|
|
(224 |
) |
|
(0.05 |
) |
|
(125) |
|
(0.03) |
|||||||
Gains and losses related to businesses and investments (4) |
— |
|
|
— |
|
|
— |
|
— |
|
|
(301 |
) |
|
(0.06 |
) |
|
(96) |
|
(0.02) |
|||||||
Loss on early redemption of debt (5) |
— |
|
|
— |
|
|
— |
|
— |
|
|
— |
|
|
— |
|
|
42 |
|
0.01 |
|||||||
Costs related to Sky transaction and Twenty-First Century Fox offer (6) |
280 |
|
|
0.06 |
|
|
10 |
|
— |
|
|
383 |
|
|
0.08 |
|
|
146 |
|
0.03 |
|||||||
Purchase accounting adjustments (7) |
— |
|
|
— |
|
|
— |
|
— |
|
|
— |
|
|
— |
|
|
39 |
|
0.01 |
|||||||
Legal settlement (8) |
93 |
|
|
0.02 |
|
|
— |
|
— |
|
|
93 |
|
|
0.02 |
|
|
— |
|
— |
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net income attributable to Comcast Corporation (excluding adjustments) |
$3,292 |
|
$0.72 |
|
$3,663 |
|
$0.79 |
|
|
$12,680 |
|
$2.73 |
|
$14,417 |
|
$3.13 |
|||||||||||
Growth % |
|
|
|
|
11.3 |
% |
|
9.7 |
% |
|
|
|
|
|
|
13.7 |
% |
|
14.7 |
% |
(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 EPS. |
|
Three Months Ended |
|
|
Twelve Months Ended |
||||||
|
2018 |
|
2019 |
|
|
2018 |
|
2019 |
||
Amortization of acquisition-related intangible assets before income taxes |
$465 |
|
$503 |
|
|
$1,104 |
|
$1,992 |
||
Amortization of acquisition-related intangible assets, net of tax |
$361 |
|
$401 |
|
|
$836 |
|
$1,581 |
(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 our investments in Atairos and Hulu (following May 2019 transaction). |
|
Three Months Ended |
|
|
Twelve Months Ended |
||||||||||
|
2018 |
|
2019 |
|
|
2018 |
|
2019 |
||||||
Realized and unrealized (gains) losses on equity securities, net |
$137 |
|
($74 |
) |
|
|
$187 |
|
($656 |
) |
||||
Equity in net (income) losses of investees, net |
255 |
|
192 |
|
|
|
31 |
|
347 |
|
||||
Investments before income taxes |
392 |
|
118 |
|
|
|
218 |
|
(309 |
) |
||||
Investments, net of tax |
$291 |
|
$90 |
|
|
|
$162 |
|
($227 |
) |
(3) |
2019 year to date net income attributable to Comcast Corporation includes $125 million of income tax benefits recorded in the 3rd quarter 2019 related to the impact of certain state tax law adjustments. 4th quarter 2018 net income attributable to Comcast Corporation includes a $244 million income tax benefit related to a reduction of our net deferred tax liabilities as a result 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. |
|
(4) |
2019 year to date net income attributable to Comcast Corporation includes a gain of $219 million in other income, $163 million net of tax, related to our investment in Hulu and $90 million of other losses, $67 million net of tax, related to an impairment of an equity method investment. 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. |
|
(5) |
2019 year to date net income attributable to Comcast Corporation includes $56 million of interest expense, $42 million net of tax, resulting from the early redemption of debt. |
|
(6) |
4th quarter and year to date 2019 net income attributable to Comcast Corporation includes $12 million and $180 million of operating costs and expenses, $10 million and $146 million net of tax, respectively, related to the Sky transaction, primarily relating to the replacement of share-based compensation awards and costs related to integration activities. 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) |
2019 year to date net income attributable to Comcast Corporation includes $53 million of depreciation and amortization expense, $39 million net of tax, related to the 4th quarter 2018, as a result of adjustments to the purchase price allocation of Sky, primarily related to intangible assets and property and equipment. |
|
(8) |
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. |
|
Note: Minor differences may exist due to rounding. |
TABLE 6 |
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Reconciliation of Cable Networks Revenue Excluding 2018 Olympics (Unaudited) |
|||||||||||||||||
|
Three Months Ended |
|
|
Twelve Months Ended |
|||||||||||||
|
|
|
|||||||||||||||
(in millions) |
2018 |
|
2019 |
|
Growth % |
|
|
2018 |
|
2019 |
|
Growth % |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Revenue |
$2,892 |
|
|
$2,927 |
|
|
1.2% |
|
|
$11,773 |
|
|
$11,513 |
|
|
(2.2%) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
2018 Olympics |
— |
|
|
— |
|
|
|
|
|
(378 |
) |
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Revenue excluding 2018 Olympics |
$2,892 |
|
|
$2,927 |
|
|
1.2% |
|
|
$11,395 |
|
|
$11,513 |
|
|
1.0% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Reconciliation of Broadcast Television Revenue Excluding 2018 Olympics and 2018 Super Bowl (Unaudited) |
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Three Months Ended |
|
|
Twelve Months Ended |
|||||||||||||
|
|
|
|||||||||||||||
(in millions) |
2018 |
|
2019 |
|
Growth % |
|
|
2018 |
|
2019 |
|
Growth % |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Revenue |
$3,099 |
|
|
$3,162 |
|
|
2.1% |
|
|
$11,439 |
|
|
$10,261 |
|
|
(10.3%) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
2018 Olympics |
— |
|
|
— |
|
|
|
|
|
(770 |
) |
|
— |
|
|
|
|
2018 Super Bowl |
— |
|
|
— |
|
|
|
|
|
(423 |
) |
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Revenue excluding 2018 Olympics and 2018 Super Bowl |
$3,099 |
|
|
$3,162 |
|
|
2.1% |
|
|
$10,246 |
|
|
$10,261 |
|
|
0.1% |
|
Note: Minor differences may exist due to rounding. |
|
|
|
|
|
|
|
|
|
|
|
|
TABLE 7 |
|
|
|
||||||||||||||||||||||||
Reconciliation of As Reported to Pro Forma(1) Financial Information (Unaudited) |
|
|
|
||||||||||||||||||||||||
|
|
|
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, 2018 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Revenue |
$4,587 |
|
$434 |
|
|
$5,021 |
|
|
$27,846 |
|
|
$433 |
|
$28,279 |
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Operating costs and expenses and other |
3,895 |
|
361 |
|
|
4,256 |
|
|
19,655 |
|
|
361 |
|
20,016 |
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Adjusted EBITDA |
$692 |
|
$73 |
|
|
$765 |
|
|
$8,191 |
|
|
$72 |
|
$8,263 |
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Three Months Ended December 31, 2019 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Revenue |
$5,040 |
|
$— |
|
|
$5,040 |
|
|
|
$28,398 |
|
|
$— |
|
$28,398 |
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Operating costs and expenses and other |
4,275 |
|
— |
|
|
4,275 |
|
|
|
19,962 |
|
|
— |
|
19,962 |
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Adjusted EBITDA |
$765 |
|
$— |
|
|
$765 |
|
|
|
$8,436 |
|
|
$— |
|
$8,436 |
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Growth Rates |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Revenue |
9.9% |
|
|
|
|
0.4% |
|
|
2.0% |
|
|
|
|
0.4% |
|||||||||||||
Operating costs and expenses and other |
9.7% |
|
|
|
|
0.4% |
|
|
1.6% |
|
|
|
|
(0.3%) |
|||||||||||||
Adjusted EBITDA |
10.6% |
|
|
|
|
—% |
|
|
3.0% |
|
|
|
|
2.1% |
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Twelve Months Ended December 31, 2018 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Revenue |
$4,587 |
|
$15,227 |
|
|
$19,814 |
|
|
$94,507 |
|
|
$15,011 |
|
$109,518 |
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Operating costs and expenses and other |
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 |
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Twelve Months Ended December 31, 2019 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Revenue |
$19,219 |
|
$— |
|
|
$19,219 |
|
|
$108,942 |
|
|
$— |
|
$108,942 |
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Operating costs and expenses and other |
16,120 |
|
— |
|
|
16,120 |
|
|
74,684 |
|
|
— |
|
74,684 |
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Adjusted EBITDA |
$3,099 |
|
$— |
|
|
$3,099 |
|
|
$34,258 |
|
|
$— |
|
$34,258 |
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Growth Rates |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Revenue |
NM |
|
|
|
|
(3.0%) |
|
|
15.3% |
|
|
|
|
(0.5%) |
|||||||||||||
Operating costs and expenses and other |
NM |
|
|
|
|
(4.7%) |
|
|
16.1% |
|
|
|
|
(3.2%) |
|||||||||||||
Adjusted EBITDA |
NM |
|
|
|
|
7.1% |
|
|
13.6% |
|
|
|
|
5.9% |
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
NM=comparison not meaningful. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
Pro forma information is presented as if the Sky transaction occurred January 1, 2017. Our pro forma information is based on historical results of operations and are primarily 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. |
|
|
|
|
Note: Minor differences may exist due to rounding. |
TABLE 8 |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Reconciliation of Sky Constant Currency Growth (Unaudited) |
|||||||||||||||||||
|
Three Months Ended |
|
|
Twelve Months Ended |
|||||||||||||||
|
|
|
|||||||||||||||||
(in millions) |
2018(1) |
|
2019 |
|
Growth % |
|
|
|
|
2018(1) |
|
2019 |
|
Growth % |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Direct-to-Consumer |
$3,932 |
|
|
$4,022 |
|
|
2.3% |
|
|
$15,326 |
|
|
$15,538 |
|
|
1.4% |
|||
Content |
361 |
|
|
371 |
|
|
2.7% |
|
|
1,196 |
|
|
1,432 |
|
|
19.7% |
|||
Advertising |
675 |
|
|
647 |
|
|
(4.1%) |
|
|
2,376 |
|
|
2,249 |
|
|
(5.4%) |
|||
Revenue |
$4,968 |
|
|
$5,040 |
|
|
1.4% |
|
|
$18,898 |
|
|
$19,219 |
|
|
1.7% |
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Operating costs and expenses |
$4,206 |
|
|
$4,275 |
|
|
1.6% |
|
|
$16,134 |
|
|
$16,120 |
|
|
(0.1%) |
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Adjusted EBITDA |
$762 |
|
|
$765 |
|
|
0.4% |
|
|
$2,764 |
|
|
$3,099 |
|
|
12.2% |
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
2018 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.
|
|
Note: Minor differences may exist due to rounding.
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20200123005366/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