Comcast Reports 1st Quarter 2023 Results
"We delivered strong first quarter results as our team executed exceptionally well," said
|
|
|
|
|
|
||||||||
|
($ in millions, except per share data) |
|
|
|
|
||||||||
|
|
1st Quarter |
|
||||||||||
|
Consolidated Results |
2023 |
2022 |
Change |
|
||||||||
|
|
|
|
|
|
||||||||
|
Revenue |
|
|
(4.3 |
%) |
|
|||||||
|
Net Income Attributable to Comcast |
|
|
8.0 |
% |
|
|||||||
|
Adjusted Net Income1 |
|
|
(0.6 |
%) |
|
|||||||
|
Adjusted EBITDA2 |
|
|
2.9 |
% |
|
|||||||
|
Earnings per Share3 |
|
|
16.7 |
% |
|
|||||||
|
Adjusted Earnings per Share1 |
|
|
7.0 |
% |
|
|||||||
|
Net Cash Provided by Operating Activities |
|
|
(0.4 |
%) |
|
|||||||
|
Free Cash Flow4 |
|
|
(20.2 |
%) |
|
|||||||
|
|
|
|
|
|
For additional detail on segment revenue and expenses, customer metrics, capital expenditures, and free cash flow, please refer to the trending schedule on Comcast’s Investor Relations website at www.cmcsa.com.
1st Quarter 2023 Highlights:
- Consolidated Adjusted EBITDA Increased 2.9% to
$9.4 Billion ; Adjusted EPS Increased 7.0% to$0.92 ; Generated Free Cash Flow of$3.8 Billion - Returned
$3.2 Billion to Shareholders Through a Combination of$1.2 Billion in Dividend Payments and$2.0 Billion in Share Repurchases - Connectivity & Platforms Adjusted EBITDA Increased 3.2% to
$8.1 Billion , Driven by Growth in Residential Connectivity Revenue and Business Services Connectivity Revenue and Lower Operating Expenses. Excluding the Impact of Foreign Currency, Connectivity & Platforms Adjusted EBITDA Increased 3.9% and Adjusted EBITDA Margin Increased160 Basis Points to 40.2% - Domestic Broadband Average Rate Per Customer Increased 4.5% and Drove Domestic Broadband Revenue Growth of 4.8% to
$6.3 Billion - Peacock Paid Subscribers in the
U.S. Increased More Than 60% Compared to the Prior Year Period to 22 Million. Peacock Revenue Increased 45% to$685 Million - Theme Parks Adjusted EBITDA Increased 46% to
$658 Million .Opened Super Nintendo World at Universal Studios Hollywood in February, in Advance of the Record-Breaking Theatrical Performance of The SuperMario Bros . Movie in April
Consolidated Financial Results
Revenue decreased 4.3%, reflecting an unfavorable comparison to the prior year period, which included our broadcasts of the
Earnings per Share (EPS) increased 16.7% to
Capital Expenditures increased 43.5% to
Net Cash Provided by Operating Activities was
Dividends and Share Repurchases. Comcast paid dividends totaling
Connectivity & Platforms
|
|
|
|
|
|
|
|||||||||||||
|
($ in millions) |
|
|
|
Constant |
|
|||||||||||||
|
|
1st Quarter |
|
||||||||||||||||
|
|
2023 |
|
20228 |
|
Change |
|
||||||||||||
|
|
|
|
|
|
|
|||||||||||||
|
Connectivity & Platforms Revenue |
|
|
|
|
|
|||||||||||||
|
Residential Connectivity & Platforms |
|
|
|
|
(2.6 |
%) |
(0.7 |
%) |
|
|||||||||
|
Business Services Connectivity |
2,283 |
|
2,172 |
|
5.1 |
% |
5.2 |
% |
|
|||||||||
|
Total Connectivity & Platforms Revenue |
|
|
|
|
(1.8 |
%) |
(0.1 |
%) |
|
|||||||||
|
|
|
|
|
|
|
|||||||||||||
|
Connectivity & Platforms Adjusted EBITDA |
|
|
|
|
|
|||||||||||||
|
Residential Connectivity & Platforms |
|
|
|
|
2.3 |
% |
3.2 |
% |
|
|||||||||
|
Business Services Connectivity |
1,332 |
|
1,233 |
|
8.0 |
% |
7.9 |
% |
|
|||||||||
|
Total Connectivity & Platforms Adjusted EBITDA |
|
|
|
|
3.2 |
% |
3.9 |
% |
|
|||||||||
|
|
|
|
|
|
|
|||||||||||||
|
Connectivity & Platforms Adjusted EBITDA Margin |
|
|
|
|
|
|||||||||||||
|
Residential Connectivity & Platforms |
37.8 |
% |
36.0 |
% |
180 bps |
140 bps |
|
|||||||||||
|
Business Services Connectivity |
58.3 |
% |
56.8 |
% |
150 bps |
150 bps |
|
|||||||||||
|
Total Connectivity & Platforms Adjusted EBITDA Margin |
40.2 |
% |
38.2 |
% |
200 bps |
160 bps |
|
|||||||||||
|
|
|
|
|
|
|
Change percentages represent year/year growth rates. Change in Adjusted EBITDA margin is presented as year/year basis point changes.
Revenue for Connectivity & Platforms decreased compared to the prior year period. Excluding the impact of foreign currency, revenue was consistent with the prior year period. Adjusted EBITDA increased due to growth in Residential Connectivity & Platforms Adjusted EBITDA and Business Services Connectivity Adjusted EBITDA. Adjusted EBITDA margin increased to 40.2%.
|
|
|
|
|
|
|
|
||||||||||
|
(in thousands) |
|
|
|
Net Additions / |
|
|||||||||||
|
|
|
|
|
|||||||||||||
|
|
|
|
|
1st Quarter |
|
|||||||||||
|
|
1Q23 |
1Q229 |
|
2023 |
|
20229 |
|
|
||||||||
|
Customer Relationships |
|
|
|
|
|
|
||||||||||
|
Domestic Residential Connectivity & Platforms Customer Relationships |
31,826 |
31,993 |
|
(34 |
) |
184 |
|
|
||||||||
|
International Residential Connectivity & Platforms Customer Relationships |
18,051 |
17,908 |
|
111 |
|
(122 |
) |
|
||||||||
|
Business Services Connectivity Customer Relationships |
2,630 |
2,592 |
|
5 |
|
19 |
|
|
||||||||
|
Total Connectivity & Platforms Customer Relationships |
52,507 |
52,494 |
|
82 |
|
81 |
|
|
||||||||
|
|
|
|
|
|
|
|
||||||||||
|
Domestic Broadband |
|
|
|
|
|
|
||||||||||
|
Residential Customers |
29,815 |
29,836 |
|
3 |
|
253 |
|
|
||||||||
|
Business Customers |
2,508 |
2,485 |
|
2 |
|
12 |
|
|
||||||||
|
Total Domestic Broadband Customers |
32,324 |
32,320 |
|
5 |
|
264 |
|
|
||||||||
|
|
|
|
|
|
|
|
||||||||||
|
Total Domestic Wireless Lines |
5,668 |
4,298 |
|
355 |
|
318 |
|
|
||||||||
|
|
|
|
|
|
|
|
||||||||||
|
Total Domestic Video Customers |
15,528 |
17,664 |
|
(614 |
) |
(512 |
) |
|
||||||||
|
|
|
|
|
|
|
|
Total Customer Relationships for Connectivity & Platforms increased by 82,000 to 52.5 million. Increases in international residential connectivity & platforms customer relationships and business services connectivity customer relationships were partially offset by a decrease in domestic residential connectivity & platforms customer relationships. Total domestic broadband customer net additions were 5,000, total domestic wireless line net additions were 355,000 and total domestic video customer net losses were 614,000.
Residential Connectivity & Platforms
|
|
|
|
|
|
|
|||||||||||||
|
($ in millions) |
|
|
|
Constant |
|
|||||||||||||
|
|
1st Quarter |
|
||||||||||||||||
|
|
2023 |
|
20228 |
|
Change |
|
||||||||||||
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|||||||||||||
|
Revenue |
|
|
|
|
|
|||||||||||||
|
Domestic Broadband |
|
|
|
|
4.8 |
% |
4.8 |
% |
|
|||||||||
|
|
858 |
|
677 |
|
26.7 |
% |
26.7 |
% |
|
|||||||||
|
International Connectivity |
897 |
|
840 |
|
6.8 |
% |
17.8 |
% |
|
|||||||||
|
Total Residential Connectivity |
8,099 |
|
7,568 |
|
7.0 |
% |
8.1 |
% |
|
|||||||||
|
Video |
7,382 |
|
8,002 |
|
(7.7 |
%) |
(5.5 |
%) |
|
|||||||||
|
Advertising |
907 |
|
1,073 |
|
(15.5 |
%) |
(12.7 |
%) |
|
|||||||||
|
Other |
1,482 |
|
1,698 |
|
(12.7 |
%) |
(10.5 |
%) |
|
|||||||||
|
Total Revenue |
|
|
|
|
(2.6 |
%) |
(0.7 |
%) |
|
|||||||||
|
|
|
|
|
|
|
|||||||||||||
|
Operating Expenses |
|
|
|
|
|
|||||||||||||
|
Programming |
|
|
|
|
(5.8 |
%) |
(3.8 |
%) |
|
|||||||||
|
Non-Programming |
6,508 |
|
6,846 |
|
(4.9 |
%) |
(2.3 |
%) |
|
|||||||||
|
Total Operating Expenses |
|
|
|
|
(5.3 |
%) |
(2.9 |
%) |
|
|||||||||
|
|
|
|
|
|
|
|||||||||||||
|
Adjusted EBITDA |
|
|
|
|
2.3 |
% |
3.2 |
% |
|
|||||||||
|
Adjusted EBITDA Margin |
37.8 |
% |
36.0 |
% |
180 bps |
140 bps |
|
|||||||||||
|
|
|
|
|
|
|
Change percentages represent year/year growth rates. Change in Adjusted EBITDA margin is presented as year/year basis point changes.
Revenue for Residential Connectivity & Platforms decreased in the first quarter, but was consistent with the prior year period when excluding the impact of foreign currency. Residential connectivity revenue increased, driven by growth in domestic broadband revenue, domestic wireless revenue and international connectivity revenue. Domestic broadband revenue increased primarily due to an increase in average rates. Domestic wireless revenue increased due to an increase in the number of customer lines and device sales. International connectivity revenue increased due to an increase in wireless revenue, reflecting higher sales of devices and wireless services, and an increase in broadband revenue, partially offset by the negative impact of foreign currency. The growth in residential connectivity was offset by a decrease in video revenue, other revenue and advertising revenue. Video revenue decreased due to a decline in the number of video customers and the negative impact of foreign currency, partially offset by an increase in average rates. Other revenue decreased primarily due to lower voice revenue, driven by a decline in the number of residential wireline voice customers and the negative impact of foreign currency. Advertising revenue decreased primarily due to overall market weakness, the negative impact of foreign currency and a decline in domestic political advertising.
Adjusted EBITDA for Residential Connectivity & Platforms increased due to lower operating expenses. Programming expenses decreased primarily driven by a decline in the number of domestic video customers and the impact of foreign currency, partially offset by domestic contractual rate increases and an increase in programming expenses for international sports channels. Non-programming expenses decreased primarily due to the impact of foreign currency, lower spending on marketing and promotion, lower technical and support costs and lower fees paid to third-party channels relating to advertising sales. These decreases were partially offset by increased direct product costs associated with our wireless phone service, resulting from increases in device sales and the number of customers receiving the service. Adjusted EBITDA margin increased to 37.8%.
Business Services Connectivity
|
|
|
|
|
|
||||||||||
|
($ in millions) |
|
|
|
|
||||||||||
|
|
1st Quarter |
|
||||||||||||
|
|
2023 |
|
20228 |
|
Change |
|
||||||||
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
||||||||||
|
Revenue |
|
|
|
|
5.1 |
% |
|
|||||||
|
Operating Expenses |
952 |
|
938 |
|
1.4 |
% |
|
|||||||
|
Adjusted EBITDA |
|
|
|
|
8.0 |
% |
|
|||||||
|
Adjusted EBITDA Margin |
58.3 |
% |
56.8 |
% |
150 bps |
|
||||||||
|
|
|
|
|
|
Change percentages represent year/year growth rates. Change in Adjusted EBITDA margin is presented as year/year basis point changes.
Revenue for Business Services Connectivity increased due to an increase in revenue from small business customers, driven by higher average rates, and an increase in revenue from medium-sized and enterprise customers.
Adjusted EBITDA for Business Services Connectivity increased due to higher revenue, partially offset by higher operating expenses. The increase in operating expenses was primarily due to higher direct product costs. Adjusted EBITDA margin increased to 58.3%.
Content & Experiences
|
|
|
|
|
|
||||||||||
|
($ in millions) |
|
|
|
|
||||||||||
|
|
1st Quarter |
|
||||||||||||
|
|
2023 |
|
20228 |
|
Change |
|
||||||||
|
Content & Experiences Revenue |
|
|
|
|
||||||||||
|
Media |
|
|
|
|
(20.7 |
%) |
|
|||||||
|
Excluding |
6,152 |
|
6,276 |
|
(2.0 |
%) |
|
|||||||
|
Studios |
2,956 |
|
2,907 |
|
1.7 |
% |
|
|||||||
|
|
1,949 |
|
1,560 |
|
24.9 |
% |
|
|||||||
|
Headquarters & Other |
19 |
|
16 |
|
16.3 |
% |
|
|||||||
|
Eliminations |
(817 |
) |
(901 |
) |
9.4 |
% |
|
|||||||
|
Total Content & Experiences Revenue |
|
|
|
|
(9.5 |
%) |
|
|||||||
|
|
|
|
|
|
||||||||||
|
Content & Experiences Adjusted EBITDA |
|
|
|
|
||||||||||
|
Media |
|
|
|
|
(25.5 |
%) |
|
|||||||
|
Studios |
277 |
|
245 |
|
13.3 |
% |
|
|||||||
|
|
658 |
|
451 |
|
46.0 |
% |
|
|||||||
|
Headquarters & Other |
(232 |
) |
(191 |
) |
(21.3 |
%) |
|
|||||||
|
Eliminations |
24 |
|
(62 |
) |
NM |
|
|
|||||||
|
Total Content & Experiences Adjusted EBITDA |
|
|
|
|
(1.0 |
%) |
|
|||||||
|
NM=comparison not meaningful. |
|
|
|
|
Revenue for Content & Experiences decreased due to an unfavorable comparison to the prior year period, which included
Adjusted EBITDA for Content & Experiences decreased due to lower revenue, which more than offset lower operating expenses. The decrease in operating expenses was primarily due to lower programming and production costs in Media, driven by lower costs associated with our broadcasts of the
Media
|
|
|
|
|
|
||||||||
|
($ in millions) |
|
|
|
|
||||||||
|
|
1st Quarter |
|
||||||||||
|
|
2023 |
20228 |
Change |
|
||||||||
|
Revenue |
|
|
|
|
||||||||
|
|
|
|
(38.8 |
%) |
|
|||||||
|
Excluding |
2,025 |
2,156 |
(6.1 |
%) |
|
|||||||
|
Domestic Distribution |
2,709 |
2,938 |
(7.8 |
%) |
|
|||||||
|
Excluding |
2,709 |
2,611 |
3.8 |
% |
|
|||||||
|
International Networks |
1,008 |
995 |
1.3 |
% |
|
|||||||
|
Other |
410 |
515 |
(20.5 |
%) |
|
|||||||
|
Total Revenue |
|
|
(20.7 |
%) |
|
|||||||
|
Excluding |
6,152 |
6,276 |
(2.0 |
%) |
|
|||||||
|
Operating Expenses |
5,272 |
6,577 |
(19.8 |
%) |
|
|||||||
|
Adjusted EBITDA |
|
|
(25.5 |
%) |
|
|||||||
|
|
|
|
|
|
Revenue for Media decreased primarily due to lower domestic advertising revenue and domestic distribution revenue, reflecting the comparison to the
Adjusted EBITDA for Media decreased due to lower revenue, which more than offset lower operating expenses. The decrease in operating expenses was primarily due to lower programming and production costs, reflecting lower costs associated with our broadcast of the
Studios
|
|
|
|
|
|
|||||||
|
($ in millions) |
|
|
|
|
|||||||
|
|
1st Quarter |
|
|||||||||
|
|
2023 |
20228 |
Change |
|
|||||||
|
Revenue |
|
|
|
|
|||||||
|
|
|
|
(3.5%) |
|
|||||||
|
Theatrical |
319 |
168 |
90.1% |
|
|||||||
|
Other |
292 |
310 |
(5.6%) |
|
|||||||
|
Total Revenue |
|
|
1.7% |
|
|||||||
|
Operating Expenses |
2,678 |
2,662 |
0.6% |
|
|||||||
|
Adjusted EBITDA |
|
|
13.3% |
|
|||||||
|
|
|
|
|
|
Revenue for Studios increased primarily due to higher theatrical revenue, which reflected the successful performance of recent releases, including Puss in Boots: The Last Wish and M3GAN, partially offset by lower content licensing revenue, driven by the timing of when content was made available by our film and television studios.
Adjusted EBITDA for Studios increased due to higher revenue and consistent operating expenses. The consistent operating expenses reflected an increase in marketing and promotion expenses due to higher spending on recent and upcoming theatrical film releases, offset by lower other expenses and lower programming and production expenses, which was primarily due to lower costs associated with content licensing sales.
|
|
|
|
|
|
|||||||
|
($ in millions) |
|
|
|
|
|||||||
|
|
1st Quarter |
|
|||||||||
|
|
2023 |
2022 |
Change |
|
|||||||
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|||||||
|
Revenue |
|
|
24.9% |
|
|||||||
|
Operating Expenses |
1,291 |
1,109 |
16.4% |
|
|||||||
|
Adjusted EBITDA |
|
|
46.0% |
|
|||||||
|
|
|
|
|
|
Revenue for
Adjusted EBITDA for
Headquarters & Other
Content & Experiences Headquarters & Other includes overhead, personnel costs and costs associated with corporate initiatives. Headquarters & Other Adjusted EBITDA loss in the first quarter was
Eliminations
Amounts represent eliminations of transactions between our Content & Experiences segments, the most significant being content licensing between the Studios and Media segments, which are affected by the timing of recognition of content licenses. Revenue eliminations were consistent with the prior year period and Adjusted EBITDA eliminations were a benefit of
Corporate, Other and Eliminations
|
|
|
|
|
|
||||||||||
|
($ in millions) |
|
|
|
|
||||||||||
|
|
1st Quarter |
|
||||||||||||
|
|
2023 |
|
20228 |
|
Change |
|
||||||||
|
Corporate & Other |
|
|
|
|
||||||||||
|
Revenue |
|
|
|
|
(0.9 |
%) |
|
|||||||
|
Operating Expenses |
995 |
|
948 |
|
5.0 |
% |
|
|||||||
|
Adjusted EBITDA |
( |
) |
( |
) |
(22.9 |
%) |
|
|||||||
|
|
|
|
|
|
||||||||||
|
Eliminations |
|
|
|
|
||||||||||
|
Revenue |
( |
) |
( |
) |
(8.2 |
%) |
|
|||||||
|
Operating Expenses |
(1,430 |
) |
(1,472 |
) |
(2.8 |
%) |
|
|||||||
|
Adjusted EBITDA |
|
|
( |
) |
NM |
|
|
|||||||
|
NM=comparison not meaningful. |
|
|
|
|
Corporate & Other
Corporate & Other primarily includes overhead and personnel costs; Sky operations outside of the Connectivity & Platforms markets; Comcast Spectacor, which owns the
Adjusted EBITDA loss for Corporate & Other increased, reflecting consistent revenue and higher operating expenses. Operating expenses increased primarily due to costs related to Xumo.
Eliminations
Amounts represent eliminations of transactions between Connectivity & Platforms, Content & Experiences and other businesses, the most significant being distribution of television network programming between the Media and Residential Connectivity & Platforms segments. Revenue eliminations were
Notes: | ||
1 |
We define Adjusted Net Income and Adjusted EPS as net income attributable to |
|
2 |
We define Adjusted EBITDA as net income attributable to |
|
3 |
All earnings per share amounts are presented on a diluted basis. |
|
4 |
We define Free Cash Flow as net cash provided by operating activities (as stated in our Consolidated Statement of Cash Flows) reduced by capital expenditures and cash paid for intangible assets. From time to time, we may exclude from Free Cash Flow the impact of certain cash receipts or payments (such as significant legal settlements) that affect period-to-period comparability. Cash payments related to certain capital or intangible assets, such as the construction of |
|
5 |
From time to time, we may present adjusted information (e.g., Adjusted Revenues) to exclude the impact of certain events, gains, losses or other charges affecting period-to-period comparability of our operating performance. See Table 7 for reconciliations of non-GAAP financial measures. |
|
6 |
Adjusted EBITDA is the measure of profit or loss for our segments. From time to time, we may present Adjusted EBITDA for components of our reportable segments, such as Peacock. We believe these measures are useful to evaluate our financial results and provide a basis of comparison to others, although our definition of Adjusted EBITDA may not be directly comparable to similar measures used by other companies. Adjusted EBITDA for components are generally presented on a consistent basis with the respective segments and include direct revenue and operating costs and expenses attributed to the component operations. |
|
7 |
Constant currency growth rates are calculated by comparing the results for each comparable prior year period adjusted to reflect the average exchange rates from each current period presented, rather than the actual exchange rates that were in effect during the respective periods. See Table 6 for reconciliations of non-GAAP financial measures. |
|
8 |
Beginning in the first quarter of 2023, we changed our presentation of segment operating results around our two primary businesses, Connectivity & Platforms and Content & Experiences. We have updated certain historical information as a result of these changes, including: (1) presentation of |
|
9 |
Customer metrics for 2022 have been updated to reflect the new segment presentation, and to align methodologies for counting business customer metrics to: (1) include locations receiving our services outside of our distribution system and (2) now count certain customers based on the number of locations receiving services, including arrangements whereby third parties provide connectivity services leveraging our distribution system. These changes in methodology were not material to any period presented. Previously reported total Sky customer relationships of approximately 23 million as of |
|
Numerical information is presented on a rounded basis using actual amounts. Minor differences in totals and percentage calculations may exist due to rounding. |
Conference Call and Other Information
From time to time, we post information that may be of interest to investors on our website at www.cmcsa.com and on our corporate website, www.comcastcorporation.com. To automatically receive Comcast financial news by email, please visit www.cmcsa.com and subscribe to email alerts.
Caution Concerning Forward-Looking Statements
This press release includes statements that may constitute forward-looking statements. In evaluating these statements, readers should consider various factors, including the risks and uncertainties we describe in the “Risk Factors” sections of our most recent Annual Report on Form 10-K, our most recent Quarterly Report on Form 10-Q and other reports filed with the
Non-GAAP Financial Measures
In this discussion, we sometimes refer to financial measures that are not presented according to generally accepted accounting principles in the
About
TABLE 1 | |||
Condensed Consolidated Statement of Income (Unaudited) | |||
|
|
|
|
|
Three Months Ended |
||
(in millions, except per share data) |
|
||
|
2023 |
|
2022 |
Revenue |
|
|
|
|
|
|
|
Costs and expenses |
|
|
|
Programming and production |
9,004 |
|
10,570 |
Marketing and promotion |
1,963 |
|
2,062 |
Other operating and administrative |
9,301 |
|
9,260 |
Depreciation |
2,264 |
|
2,213 |
Amortization |
1,513 |
|
1,335 |
|
24,045 |
|
25,440 |
|
|
|
|
Operating income |
5,646 |
|
5,569 |
|
|
|
|
Interest expense |
(1,010) |
|
(993) |
|
|
|
|
Investment and other income (loss), net |
|
|
|
Equity in net income (losses) of investees, net |
485 |
|
133 |
Realized and unrealized gains (losses) on equity securities, net |
(6) |
|
117 |
Other income (loss), net |
128 |
|
(62) |
|
607 |
|
188 |
|
|
|
|
Income before income taxes |
5,243 |
|
4,764 |
|
|
|
|
Income tax expense |
(1,476) |
|
(1,288) |
|
|
|
|
Net income |
3,767 |
|
3,476 |
|
|
|
|
Less: Net income (loss) attributable to noncontrolling interests |
(67) |
|
(73) |
|
|
|
|
Net income attributable to |
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per common share attributable to |
|
|
|
|
|
|
|
Diluted weighted-average number of common shares |
4,227 |
|
4,558 |
|
|
|
|
TABLE 2 | ||||
Consolidated Statement of Cash Flows (Unaudited) |
||||
|
|
|
|
|
|
Three Months Ended |
|||
(in millions) |
|
|||
|
2023 |
|
2022 |
|
|
|
|
|
|
OPERATING ACTIVITIES |
|
|
|
|
Net income |
|
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
Depreciation and amortization |
3,777 |
|
3,548 |
|
Share-based compensation |
359 |
|
376 |
|
Noncash interest expense (income), net |
78 |
|
93 |
|
Net (gain) loss on investment activity and other |
(517) |
|
(113) |
|
Deferred income taxes |
82 |
|
106 |
|
Changes in operating assets and liabilities, net of effects of acquisitions and divestitures: |
|
|
|
|
Current and noncurrent receivables, net |
363 |
|
(527) |
|
Film and television costs, net |
13 |
|
363 |
|
Accounts payable and accrued expenses related to trade creditors |
(651) |
|
314 |
|
Other operating assets and liabilities |
(43) |
|
(379) |
|
|
|
|
|
|
Net cash provided by operating activities |
7,228 |
|
7,257 |
|
|
|
|
|
|
INVESTING ACTIVITIES |
|
|
|
|
Capital expenditures |
(2,664) |
|
(1,856) |
|
Cash paid for intangible assets |
(765) |
|
(641) |
|
Construction of |
(87) |
|
(147) |
|
Proceeds from sales of businesses and investments |
343 |
|
69 |
|
Purchases of investments |
(149) |
|
(66) |
|
Other |
(48) |
|
44 |
|
|
|
|
|
|
Net cash provided by (used in) investing activities |
(3,370) |
|
(2,597) |
|
|
|
|
|
|
FINANCING ACTIVITIES |
|
|
|
|
Proceeds from (repayments of) short-term borrowings, net |
(660) |
|
— |
|
Proceeds from borrowings |
1,059 |
|
117 |
|
Repurchases and repayments of debt |
(49) |
|
(104) |
|
Repurchases of common stock under repurchase program and employee plans |
(2,176) |
|
(3,223) |
|
Dividends paid |
(1,174) |
|
(1,166) |
|
Other |
(82) |
|
(114) |
|
|
|
|
|
|
Net cash provided by (used in) financing activities |
(3,082) |
|
(4,490) |
|
|
|
|
|
|
Impact of foreign currency on cash, cash equivalents and restricted cash |
20 |
|
(35) |
|
|
|
|
|
|
Increase (decrease) in cash, cash equivalents and restricted cash |
796 |
|
135 |
|
|
|
|
|
|
Cash, cash equivalents and restricted cash, beginning of period |
4,782 |
|
8,778 |
|
|
|
|
|
|
Cash, cash equivalents and restricted cash, end of period |
|
|
|
|
|
|
|
|
TABLE 3 | ||||
Condensed Consolidated Balance Sheet (Unaudited) | ||||
|
|
|
|
|
(in millions) |
|
|
|
|
|
2023 |
|
2022 |
|
ASSETS |
|
|
|
|
|
|
|
|
|
Current Assets |
|
|
|
|
Cash and cash equivalents |
|
|
|
|
Receivables, net |
12,287 |
|
12,672 |
|
Other current assets |
4,555 |
|
4,406 |
|
Total current assets |
22,377 |
|
21,826 |
|
|
|
|
|
|
Film and television costs |
12,612 |
|
12,560 |
|
|
|
|
|
|
Investments |
7,834 |
|
7,250 |
|
|
|
|
|
|
Investment securing collateralized obligation |
464 |
|
490 |
|
|
|
|
|
|
Property and equipment, net |
56,279 |
|
55,485 |
|
|
|
|
|
|
|
58,960 |
|
58,494 |
|
|
|
|
|
|
Franchise rights |
59,365 |
|
59,365 |
|
|
|
|
|
|
Other intangible assets, net |
29,004 |
|
29,308 |
|
|
|
|
|
|
Other noncurrent assets, net |
12,535 |
|
12,497 |
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND EQUITY |
|
|
|
|
|
|
|
|
|
Current Liabilities |
|
|
|
|
Accounts payable and accrued expenses related to trade creditors |
|
|
|
|
Accrued participations and residuals |
1,641 |
|
1,770 |
|
Deferred revenue |
2,663 |
|
2,380 |
|
Accrued expenses and other current liabilities |
9,648 |
|
9,450 |
|
Current portion of long-term debt |
1,130 |
|
1,743 |
|
Collateralized obligation |
5,173 |
|
— |
|
Total current liabilities |
32,415 |
|
27,887 |
|
|
|
|
|
|
Long-term debt, less current portion |
94,403 |
|
93,068 |
|
|
|
|
|
|
Collateralized obligation |
— |
|
5,172 |
|
|
|
|
|
|
Deferred income taxes |
28,804 |
|
28,714 |
|
|
|
|
|
|
Other noncurrent liabilities |
20,353 |
|
20,395 |
|
|
|
|
|
|
Redeemable noncontrolling interests |
422 |
|
411 |
|
|
|
|
|
|
Equity |
|
|
|
|
|
82,421 |
|
80,943 |
|
Noncontrolling interests |
612 |
|
684 |
|
Total equity |
83,033 |
|
81,627 |
|
|
|
|
|
|
|
|
|
|
TABLE 4 |
|
|
||
Reconciliation from Net Income Attributable to |
||||
|
|
|
|
|
|
Three Months Ended |
|||
|
||||
(in millions) |
2023 |
|
2022 |
|
Net income attributable to |
|
|
|
|
Net income (loss) attributable to noncontrolling interests |
(67) |
|
(73) |
|
Income tax expense |
1,476 |
|
1,288 |
|
Interest expense |
1,010 |
|
993 |
|
Investment and other (income) loss, net |
(607) |
|
(188) |
|
Depreciation |
2,264 |
|
2,213 |
|
Amortization |
1,513 |
|
1,335 |
|
Adjustments (1) |
(8) |
|
33 |
|
Adjusted EBITDA |
|
|
|
|
|
|
|
|
Reconciliation from Net Cash Provided by Operating Activities to Free Cash Flow (Unaudited) |
||||
|
|
|||
|
Three Months Ended |
|||
|
|
|||
(in millions) |
2023 |
2022 |
||
Net cash provided by operating activities |
|
|
||
Capital expenditures |
(2,664) |
(1,856) |
||
Cash paid for capitalized software and other intangible assets |
(765) |
(641) |
||
Free Cash Flow |
|
|
||
|
|
|
||
Alternate Presentation of Free Cash Flow (Unaudited) |
||||
|
|
|||
|
Three Months Ended |
|||
|
|
|||
(in millions) |
2023 |
2022 |
||
Adjusted EBITDA |
|
|
||
Capital expenditures |
(2,664) |
(1,856) |
||
Cash paid for capitalized software and other intangible assets |
(765) |
(641) |
||
Cash interest expense |
(766) |
(747) |
||
Cash taxes |
(148) |
(90) |
||
Changes in operating assets and liabilities |
(1,731) |
(1,475) |
||
Noncash share-based compensation |
359 |
376 |
||
Other (2) |
99 |
42 |
||
Free Cash Flow |
|
|
(1) |
1st quarter 2023 and 2022 Adjusted EBITDA excludes |
|
(2) |
1st quarter 2023 and 2022 include decreases of |
|
TABLE 5 |
||||||||
Reconciliations of Adjusted Net Income and Adjusted EPS (Unaudited) |
||||||||
|
|
|||||||
|
Three Months Ended |
|||||||
|
|
|||||||
|
2023 |
|
2022 |
|||||
(in millions, except per share data) |
|
|
|
|
|
|
|
|
|
$ |
|
EPS |
|
$ |
|
EPS |
|
|
|
|
|
|
|
|
|
|
Net income attributable to |
|
|
|
|
|
|
|
|
Change |
8.0% |
|
16.7% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of acquisition-related intangible assets (1) |
431 |
|
0.10 |
|
481 |
|
0.11 |
|
Investments (2) |
(389) |
|
(0.09) |
|
(130) |
|
(0.03) |
|
|
|
|
|
|
|
|
|
|
Adjusted Net income and Adjusted EPS |
|
|
|
|
|
|
|
|
Change |
(0.6%) |
|
7.0% |
|
|
|
|
(1) |
Acquisition-related intangible assets are recognized as a result of the application of Accounting Standards Codification Topic 805, Business Combinations (such as customer relationships), and their amortization is significantly affected by the size and timing of our acquisitions. Amortization of intangible assets not resulting from business combinations (such as software and acquired intellectual property rights used in our theme parks) is included in Adjusted Net Income and Adjusted EPS. |
|
Three Months Ended |
||||
|
2023 |
|
2022 |
||
Amortization of acquisition-related intangible assets before income taxes |
|
|
|
||
Amortization of acquisition-related intangible assets, net of tax |
|
|
|
(2) |
Adjustments for investments include realized and unrealized (gains) losses on equity securities, net (as stated in Table 1), as well as the equity in net (income) losses of investees, net, for certain equity method investments, including Atairos and Hulu and costs related to our investment portfolio. |
|
Three Months Ended |
||||
|
2023 |
|
2022 |
||
Realized and unrealized (gains) losses on equity securities, net |
|
|
( |
||
Equity in net (income) losses of investees, net and other |
(521) |
|
(55) |
||
Investments before income taxes |
(515) |
|
(172) |
||
Investments, net of tax |
( |
|
( |
||
TABLE 6 | ||||||
Reconciliation of Constant Currency (Unaudited) | ||||||
|
|
|
|
|
|
|
|
Three Months Ended |
|||||
|
||||||
(in millions, except per customer data) |
As |
|
Effects of |
|
Constant |
|
Reconciliation of Connectivity & Platforms Constant Currency |
|
|
|
|
|
|
|
|
|
|
|
|
|
Connectivity & Platforms Revenue |
|
|
|
|
|
|
Residential Connectivity & Platforms |
|
|
( |
|
|
|
Business Services Connectivity |
2,172 |
|
(1) |
|
2,171 |
|
Total Connectivity & Platforms Revenue |
|
|
( |
|
|
|
|
|
|
|
|
|
|
Connectivity and Platforms Adjusted EBITDA |
|
|
|
|
|
|
Residential Connectivity & Platforms |
|
|
( |
|
|
|
Business Services Connectivity |
1,233 |
|
1 |
|
1,234 |
|
Total Connectivity & Platforms Adjusted EBITDA |
|
|
( |
|
|
|
|
|
|
|
|
|
|
Connectivity & Platforms Adjusted EBITDA Margin |
|
|
|
|
|
|
Residential Connectivity & Platforms |
36.0% |
|
40 bps |
|
36.4% |
|
Business Services Connectivity |
56.8% |
|
— |
|
56.8% |
|
Total Connectivity & Platforms Adjusted EBITDA Margin |
38.2% |
|
40 bps |
|
38.6% |
|
|
|
|
|
|
|
|
|
Three Months Ended |
|||||
|
||||||
(in millions, except per customer data) |
As |
|
Effects of |
|
Constant |
|
Reconciliation of Residential Connectivity & Platforms Constant Currency |
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue |
|
|
|
|
|
|
Domestic broadband |
|
|
$— |
|
|
|
Domestic wireless |
677 |
|
— |
|
677 |
|
International connectivity |
840 |
|
(78) |
|
762 |
|
Total residential connectivity |
|
|
( |
|
|
|
Video |
8,002 |
|
(191) |
|
7,811 |
|
Advertising |
1,073 |
|
(35) |
|
1,038 |
|
Other |
1,698 |
|
(43) |
|
1,655 |
|
Total Revenue |
|
|
( |
|
|
|
|
|
|
|
|
|
|
Operating Expenses |
|
|
|
|
|
|
Programming |
|
|
( |
|
|
|
Non-Programming |
6,846 |
|
(187) |
|
6,659 |
|
Total Operating Expenses |
|
|
( |
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA |
|
|
( |
|
|
|
Adjusted EBITDA Margin |
36.0% |
|
40 bps |
|
36.4% |
|
TABLE 7 | |||||||
Reconciliation of Media Revenue Excluding Olympics and 2022 |
|||||||
|
|
|
|
|
|
||
|
Three Months Ended |
||||||
|
|||||||
(in millions) |
2023 |
|
2022 |
|
Growth % |
||
|
|
|
|
|
|
||
Revenue |
|
|
|
|
(20.7%) |
||
|
|
|
|
|
|
||
|
— |
|
963 |
|
|
||
2022 |
— |
|
519 |
|
|
||
|
|
|
|
|
|
||
Revenue excluding |
|
|
|
|
(2.0%) |
||
|
|
|
|
|
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20230425006038/en/
Investor Contacts:
(215) 286-4781
(215) 286-4794
(215) 286-6527
Press Contacts:
(215) 286-7408
(215) 286-8011
Source: