Financhill
Sell
49

CMCSA Quote, Financials, Valuation and Earnings

Last price:
$37.8900
Seasonality move :
5.93%
Day range:
$37.3100 - $38.3100
52-week range:
$36.4300 - $47.1100
Dividend yield:
3.19%
P/E ratio:
10.27x
P/S ratio:
1.23x
P/B ratio:
1.71x
Volume:
58.5M
Avg. volume:
20.6M
1-year change:
-13.53%
Market cap:
$146.3B
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

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,…

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

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

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is down 1.23% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 4.25% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 5.65% over the past day.

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

Show me the best stock