Financhill
Sell
49

CMCSA Quote, Financials, Valuation and Earnings

Last price:
$38.3900
Seasonality move :
4.72%
Day range:
$37.6700 - $38.2100
52-week range:
$36.4300 - $47.1100
Dividend yield:
3.21%
P/E ratio:
10.21x
P/S ratio:
1.22x
P/B ratio:
1.69x
Volume:
16M
Avg. volume:
20.4M
1-year change:
-13.68%
Market cap:
$145.3B
Revenue:
$121.6B
EPS (TTM):
$3.72
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $108.9B $103.6B $116.4B $121.4B $121.6B
Revenue Growth (YoY) 15.27% -4.94% 12.38% 4.33% 0.12%
 
Cost of Revenues $34.4B $33.1B $38.5B $38.2B $36.8B
Gross Profit $74.5B $70.4B $77.9B $83.2B $84.8B
Gross Profit Margin 68.39% 68.02% 66.96% 68.53% 69.76%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $7.6B $6.7B $7.7B $8.5B $8B
Other Inc / (Exp) $438M $1.2B $2.6B -$9.4B $1.3B
Operating Expenses $53.4B $53B $57.1B $60.6B $61.5B
Operating Income $21.1B $17.5B $20.8B $22.6B $23.3B
 
Net Interest Expenses $4.6B $4.6B $4.3B $3.9B $4.1B
EBT. Incl. Unusual Items $17B $14.1B $19.1B $9.3B $20.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.7B $3.4B $5.3B $4.4B $5.4B
Net Income to Company $13.3B $10.7B $13.8B $4.9B $15.1B
 
Minority Interest in Earnings -$266M -$167M $325M $445M $282M
Net Income to Common Excl Extra Items $13.1B $10.5B $14.2B $5.4B $15.4B
 
Basic EPS (Cont. Ops) $2.87 $2.30 $3.09 $1.22 $3.73
Diluted EPS (Cont. Ops) $2.83 $2.28 $3.04 $1.21 $3.71
Weighted Average Basic Share $4.5B $4.6B $4.6B $4.4B $4.1B
Weighted Average Diluted Share $4.6B $4.6B $4.7B $4.4B $4.1B
 
EBITDA $34.5B $31.8B $37.2B $27B $38.9B
EBIT $21.6B $18.7B $23.4B $13.2B $24.6B
 
Revenue (Reported) $108.9B $103.6B $116.4B $121.4B $121.6B
Operating Income (Reported) $21.1B $17.5B $20.8B $22.6B $23.3B
Operating Income (Adjusted) $21.6B $18.7B $23.4B $13.2B $24.6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $25.5B $30.3B $29.8B $30.1B $32.1B
Revenue Growth (YoY) -4.83% 18.67% -1.48% 0.89% 6.49%
 
Cost of Revenues $8.6B $10.4B $9B $8.7B $10.2B
Gross Profit $17B $19.9B $20.9B $21.5B $21.9B
Gross Profit Margin 66.45% 65.69% 70.02% 71.27% 68.15%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.5B $2B $2.1B $1.9B $2B
Other Inc / (Exp) -$86M $767M -$8.8B $50M -$3M
Operating Expenses $12.9B $14.5B $14.7B $15B $16B
Operating Income $4.1B $5.4B $6.2B $6.5B $5.9B
 
Net Interest Expenses $1.2B $1.1B $960M $1.1B $1B
EBT. Incl. Unusual Items $2.8B $5.2B -$3.7B $5.5B $4.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $739M $1.2B $1B $1.5B $1.2B
Net Income to Company $2B $3.9B -$4.7B $4B $3.6B
 
Minority Interest in Earnings -$12M $104M $68M $49M $53M
Net Income to Common Excl Extra Items $2B $4B -$4.6B $4B $3.6B
 
Basic EPS (Cont. Ops) $0.44 $0.88 -$1.05 $0.98 $0.94
Diluted EPS (Cont. Ops) $0.44 $0.86 -$1.05 $0.98 $0.94
Weighted Average Basic Share $4.6B $4.6B $4.4B $4.1B $3.9B
Weighted Average Diluted Share $4.6B $4.7B $4.4B $4.1B $3.9B
 
EBITDA $7.3B $9.7B $641M $10B $9.7B
EBIT $4B $6.2B -$2.7B $6.5B $5.9B
 
Revenue (Reported) $25.5B $30.3B $29.8B $30.1B $32.1B
Operating Income (Reported) $4.1B $5.4B $6.2B $6.5B $5.9B
Operating Income (Adjusted) $4B $6.2B -$2.7B $6.5B $5.9B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $104.3B $113.8B $121.2B $120.9B $123.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $33B $38B $38.3B $36.3B $37.3B
Gross Profit $71.3B $75.7B $82.9B $84.6B $85.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6.7B $7.4B $8.6B $8.1B $8B
Other Inc / (Exp) -$455M $3.9B -$9.4B $787M $439M
Operating Expenses $52.4B $55.8B $60B $61.2B $63B
Operating Income $18.8B $19.9B $22.9B $23.4B $22.8B
 
Net Interest Expenses $4.7B $4.2B $4B $4B $4.1B
EBT. Incl. Unusual Items $13.7B $19.6B $9.5B $20.1B $19.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.2B $5.3B $4.5B $5.3B $4.8B
Net Income to Company $10.5B $14.3B $5B $14.8B $14.3B
 
Minority Interest in Earnings -$148M $192M $372M $325M $328M
Net Income to Common Excl Extra Items $10.3B $14.5B $5.4B $15.2B $14.7B
 
Basic EPS (Cont. Ops) $2.25 $3.16 $1.17 $3.63 $3.74
Diluted EPS (Cont. Ops) $2.23 $3.10 $1.15 $3.61 $3.72
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $31.4B $37.3B $27.5B $38.4B $37.7B
EBIT $18.4B $23.8B $13.5B $24.1B $23.2B
 
Revenue (Reported) $104.3B $113.8B $121.2B $120.9B $123.1B
Operating Income (Reported) $18.8B $19.9B $22.9B $23.4B $22.8B
Operating Income (Adjusted) $18.4B $23.8B $13.5B $24.1B $23.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $75.9B $86B $90.9B $90.3B $91.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $23.7B $28.6B $28.4B $26.5B $27B
Gross Profit $52.2B $57.5B $62.5B $63.8B $64.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.8B $5.5B $6.3B $5.9B $5.9B
Other Inc / (Exp) -$382M $2.4B -$9.6B $672M -$139M
Operating Expenses $38.6B $41.5B $44.4B $45B $46.5B
Operating Income $13.6B $16B $18.1B $18.8B $18.3B
 
Net Interest Expenses $3.5B $3.2B $2.9B $3.1B $3.1B
EBT. Incl. Unusual Items $9.6B $15.2B $5.6B $16.4B $15.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.4B $4.4B $3.6B $4.5B $3.9B
Net Income to Company $7.3B $10.9B $2.1B $12B $11.2B
 
Minority Interest in Earnings -$110M $249M $296M $175M $221M
Net Income to Common Excl Extra Items $7.2B $11.1B $2.3B $12.1B $11.4B
 
Basic EPS (Cont. Ops) $1.56 $2.42 $0.50 $2.91 $2.92
Diluted EPS (Cont. Ops) $1.55 $2.37 $0.49 $2.91 $2.91
Weighted Average Basic Share $13.7B $13.8B $13.3B $12.5B $11.7B
Weighted Average Diluted Share $13.9B $14B $13.4B $12.6B $11.8B
 
EBITDA $23B $28.6B $18.9B $30.3B $29.1B
EBIT $13.2B $18.4B $8.5B $19.5B $18.2B
 
Revenue (Reported) $75.9B $86B $90.9B $90.3B $91.8B
Operating Income (Reported) $13.6B $16B $18.1B $18.8B $18.3B
Operating Income (Adjusted) $13.2B $18.4B $8.5B $19.5B $18.2B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $5.5B $11.7B $8.7B $4.7B $6.2B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $11.3B $11.5B $12B $12.7B $13.8B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $8.6B $3.5B $4.1B $4.4B $4B
Total Current Assets $25.4B $26.7B $24.8B $21.8B $24B
 
Property Plant And Equipment $48.3B $52B $54B $55.5B $59.7B
Long-Term Investments $7.7B $8.3B $8.7B $7.7B $9.4B
Goodwill $68.7B $70.7B $70.2B $58.5B $59.3B
Other Intangibles $104.4B $108.1B $105.8B $101.2B $100.1B
Other Long-Term Assets $8.9B $8.1B $12.4B $12.5B $12.3B
Total Assets $263.4B $273.9B $275.9B $257.3B $264.8B
 
Accounts Payable $10.8B $11.4B $12.5B $12.5B $12.4B
Accrued Expenses $12.2B $11.3B $11.7B $11.2B $13.3B
Current Portion Of Long-Term Debt $4.5B $3.1B $2.1B $1.7B $2.1B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- -$1M
Total Current Liabilities $30.3B $28.8B $29.3B $27.9B $40.2B
 
Long-Term Debt $102.9B $105.8B $97.9B $98.2B $95B
Capital Leases -- -- -- -- --
Total Liabilities $178.2B $180.9B $177.9B $175.2B $181.3B
 
Common Stock $54M $54M $54M $51M $48M
Other Common Equity Adj $1B $1.9B $1.5B -$2.6B -$1.3B
Common Equity $82.7B $90.3B $96.1B $80.9B $82.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.5B $2.7B $1.9B $1.1B $764M
Total Equity $85.2B $93B $98B $82B $83.5B
 
Total Liabilities and Equity $263.4B $273.9B $275.9B $257.3B $264.8B
Cash and Short Terms $5.5B $11.7B $8.7B $4.7B $6.2B
Total Debt $107.4B $108.9B $100B $100B $97.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $13.7B $11.8B $5.7B $6.4B $8.8B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $10.3B $12B $11.9B $12.8B $14B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $3.4B $3.6B $5.8B $4.9B $4.3B
Total Current Assets $27.4B $27.4B $23.4B $24.1B $27.2B
 
Property Plant And Equipment $50.5B $52.8B $53.6B $58.2B $61.8B
Long-Term Investments $7.1B $9.7B $7.9B $8.4B $9B
Goodwill $68.9B $69.6B $56.4B $58.1B $60.1B
Other Intangibles $106.6B $105.4B $100.7B $100.3B $99.1B
Other Long-Term Assets $8.5B $12.1B $12.4B $12B $12.7B
Total Assets $268.9B $277.1B $254.3B $261.1B $269.9B
 
Accounts Payable $11B $12B $12.2B $12.2B $11.8B
Accrued Expenses $11.2B $10.9B $11B $10.5B $10.5B
Current Portion Of Long-Term Debt $4.4B $695M $2B $8.2B --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -$1M -- -- -$1M
Total Current Liabilities $29.5B $26.7B $28B $34.5B $37.8B
 
Long-Term Debt $105.2B $101.7B $95.6B $94.4B $98.8B
Capital Leases -- -- -- -- --
Total Liabilities $180.1B $179.2B $173B $177.7B $183.3B
 
Common Stock $54M $54M $52M $49M $47M
Other Common Equity Adj $212M $1.3B -$4.6B -$2.5B -$8M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.6B $2B $1B $768M $768M
Total Equity $88.8B $97.8B $81.3B $83.4B $86.5B
 
Total Liabilities and Equity $268.9B $277.1B $254.3B $261.1B $269.9B
Cash and Short Terms $13.7B $11.8B $5.7B $6.4B $8.8B
Total Debt $109.6B $102.4B $97.6B $102.5B $101.4B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $13.3B $10.7B $13.8B $4.9B $15.1B
Depreciation & Amoritzation $13B $13.1B $13.8B $13.8B $14.3B
Stock-Based Compensation $1B $1.2B $1.3B $1.3B $1.2B
Change in Accounts Receivable -$57M -$20M -$1.3B -$1.3B -$996M
Change in Inventories -- -- -- -- --
Cash From Operations $25.7B $24.7B $29.1B $26.4B $28.5B
 
Capital Expenditures $12.4B $11.6B $12.1B $13.8B $15.5B
Cash Acquisitions -$600M $608M -$1.7B $1.6B $524M
Cash From Investing -$14.8B -$12B -$13.4B -$14.1B -$7.2B
 
Dividends Paid (Ex Special Dividend) -$3.7B -$4.1B -$4.5B -$4.7B -$4.8B
Special Dividend Paid
Long-Term Debt Issued $10.7B $18.6B $2.6B $2.7B $6.1B
Long-Term Debt Repaid -$14.4B -$18.8B -$11.5B -$2.3B -$9.2B
Repurchase of Common Stock -$504M -$534M -$4.7B -$13.3B -$11.3B
Other Financing Activities $46M -$1.7B -$544M $787M $5M
Cash From Financing -$9.2B -$6.5B -$18.6B -$16.2B -$19.9B
 
Beginning Cash (CF) $3.9B $5.6B $11.8B $8.8B $4.8B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.7B $6.2B -$2.9B -$3.9B $1.5B
Ending Cash (CF) $5.6B $11.8B $8.8B $4.8B $6.3B
 
Levered Free Cash Flow $13.3B $13.1B $17.1B $12.6B $13B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $2B $3.9B -$4.7B $4B $3.6B
Depreciation & Amoritzation $3.3B $3.5B $3.3B $3.5B $3.9B
Stock-Based Compensation $301M $308M $314M $287M $294M
Change in Accounts Receivable $82M -$857M -$236M $66M -$676M
Change in Inventories -- -- -- -- --
Cash From Operations $5.2B $6.1B $6.9B $8.2B $7B
 
Capital Expenditures $2.9B $2.9B $3.6B $4.1B $3.6B
Cash Acquisitions -$348M -$16M $1B $26M $130M
Cash From Investing -$3.5B -$2.8B -$3.4B -$4.2B -$3.7B
 
Dividends Paid (Ex Special Dividend) -$1.1B -$1.2B -$1.2B -$1.2B -$1.2B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $4.7B $2.1B -- $2M $3B
Long-Term Debt Repaid -$6.1B -$3.3B -$47M -$40M -$522M
Repurchase of Common Stock -$160M -$1.7B -$3.5B -$3.5B -$2B
Other Financing Activities $484M $59M $103M $136M $74M
Cash From Financing -$2.1B -$3.9B -$4.7B -$4.6B -$642M
 
Beginning Cash (CF) $14B $12.4B $6.9B $7.2B $6.1B
Foreign Exchange Rate Adjustment $94M -$3M -$46M -$32M $38M
Additions / Reductions -$333M -$557M -$1.1B -$681M $2.7B
Ending Cash (CF) $13.7B $11.9B $5.7B $6.5B $8.9B
 
Levered Free Cash Flow $2.3B $3.2B $3.4B $4B $3.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $10.5B $14.3B $5B $14.8B $14.3B
Depreciation & Amoritzation $13B $13.5B $13.9B $14.3B $14.5B
Stock-Based Compensation $1.2B $1.3B $1.3B $1.3B $1.3B
Change in Accounts Receivable $565M -$1.7B -$1.2B -$779M -$896M
Change in Inventories -- -- -- -- --
Cash From Operations $25.9B $26.5B $28.2B $28.5B $25.5B
 
Capital Expenditures $12B $11.7B $13.1B $15.9B $14.5B
Cash Acquisitions $897M -$672M -$198M $958M $811M
Cash From Investing -$11.9B -$12.5B -$15.2B -$15.7B -$6B
 
Dividends Paid (Ex Special Dividend) -$4B -$4.4B -$4.7B -$4.8B -$4.8B
Special Dividend Paid
Long-Term Debt Issued $23.3B $2.8B $279M $8.6B $6.3B
Long-Term Debt Repaid -$21.2B -$11B -$2.8B -$5B -$8.6B
Repurchase of Common Stock -$501M -$2.7B -$11.9B -$11.3B -$10.4B
Other Financing Activities -$1.6B -$478M $92M $442M $380M
Cash From Financing -$3.9B -$15.9B -$19B -$12B -$17.2B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $10.1B -$1.8B -$6B $742M $2.3B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $13.9B $14.8B $15.1B $12.6B $11B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $7.3B $10.9B $2.1B $12B $11.2B
Depreciation & Amoritzation $9.8B $10.2B $10.3B $10.8B $11B
Stock-Based Compensation $922M $1B $989M $955M $983M
Change in Accounts Receivable $982M -$720M -$574M -$26M $74M
Change in Inventories -- -- -- -- --
Cash From Operations $19.7B $21.5B $20.5B $22.6B $19.6B
 
Capital Expenditures $8.1B $8.2B $9.2B $11.3B $10.3B
Cash Acquisitions $788M -$492M $976M $291M $578M
Cash From Investing -$8B -$8.4B -$10.2B -$11.7B -$10.6B
 
Dividends Paid (Ex Special Dividend) -$3.1B -$3.4B -$3.6B -$3.6B -$3.6B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $18.3B $2.5B $166M $6B $6.3B
Long-Term Debt Repaid -$16.8B -$9B -$301M -$3B -$2.4B
Repurchase of Common Stock -$429M -$2.6B -$9.8B -$7.8B -$6.9B
Other Financing Activities -$1.6B -$416M $220M -$125M $250M
Cash From Financing -$3.6B -$12.9B -$13.3B -$9.1B -$6.5B
 
Beginning Cash (CF) $28.2B $39.2B $24.6B $17.6B $19B
Foreign Exchange Rate Adjustment $17M -$15M -$122M -$18M $21M
Additions / Reductions $8.1B $105M -$2.9B $1.7B $2.6B
Ending Cash (CF) $36.3B $39.3B $21.5B $19.3B $21.6B
 
Levered Free Cash Flow $11.6B $13.3B $11.3B $11.3B $9.3B

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is Alphabet an Undervalued Growth Stock to Buy?
Is Alphabet an Undervalued Growth Stock to Buy?

Alphabet (NASDAQ:GOOGL) is easily one of the most successful companies…

Is Tesla Going to Buy Uber?
Is Tesla Going to Buy Uber?

Tesla has always been in the habit of making large,…

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
52
TSLL alert for Dec 24

Direxion Daily TSLA Bull 2X Shares [TSLL] is up 19.46% over the past day.

Buy
73
PSIX alert for Dec 24

Power Solutions International [PSIX] is up 27.42% over the past day.

Sell
31
SOXL alert for Dec 24

Direxion Daily Semiconductor Bull 3X Shares [SOXL] is up 11.87% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock