Financhill
Sell
48

CMCSA Quote, Financials, Valuation and Earnings

Last price:
$33.8900
Seasonality move :
7.68%
Day range:
$31.4400 - $33.3500
52-week range:
$31.4400 - $45.3100
Dividend yield:
3.8%
P/E ratio:
8.00x
P/S ratio:
1.05x
P/B ratio:
1.47x
Volume:
43.6M
Avg. volume:
27.8M
1-year change:
-17.46%
Market cap:
$125.5B
Revenue:
$123.7B
EPS (TTM):
$4.15
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $103.6B $116.4B $121.4B $121.6B $123.7B
Revenue Growth (YoY) -4.94% 12.38% 4.33% 0.12% 1.78%
 
Cost of Revenues $33.1B $38.5B $38.2B $36.8B $37B
Gross Profit $70.4B $77.9B $83.2B $84.8B $86.7B
Gross Profit Margin 68.02% 66.96% 68.53% 69.76% 70.08%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6.7B $7.7B $8.5B $8B $8.1B
Other Inc / (Exp) $1.2B $2.6B -$9.4B $1.3B -$491M
Operating Expenses $53B $57.1B $60.6B $61.5B $63.4B
Operating Income $17.5B $20.8B $22.6B $23.3B $23.3B
 
Net Interest Expenses $4.6B $4.3B $3.9B $4.1B $4.1B
EBT. Incl. Unusual Items $14.1B $19.1B $9.3B $20.5B $18.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.4B $5.3B $4.4B $5.4B $2.8B
Net Income to Company $10.7B $13.8B $4.9B $15.1B $15.9B
 
Minority Interest in Earnings -$167M $325M $445M $282M $315M
Net Income to Common Excl Extra Items $10.5B $14.2B $5.4B $15.4B $16.2B
 
Basic EPS (Cont. Ops) $2.30 $3.09 $1.22 $3.73 $4.17
Diluted EPS (Cont. Ops) $2.28 $3.04 $1.21 $3.71 $4.14
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 $31.8B $37.2B $27B $38.9B $37.6B
EBIT $18.7B $23.4B $13.2B $24.6B $22.8B
 
Revenue (Reported) $103.6B $116.4B $121.4B $121.6B $123.7B
Operating Income (Reported) $17.5B $20.8B $22.6B $23.3B $23.3B
Operating Income (Adjusted) $18.7B $23.4B $13.2B $24.6B $22.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $27.7B $30.3B $30.6B $31.3B $31.9B
Revenue Growth (YoY) -2.43% 9.49% 0.72% 2.29% 2.12%
 
Cost of Revenues $9.4B $9.9B $9.8B $10.3B $10B
Gross Profit $18.3B $20.5B $20.7B $21B $21.9B
Gross Profit Margin 65.94% 67.43% 67.91% 67.18% 68.58%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2B $2.2B $2.2B $2B $2.1B
Other Inc / (Exp) $1.5B $182M $115M $578M -$351M
Operating Expenses $14.4B $15.6B $16.2B $16.5B $16.9B
Operating Income $3.9B $4.8B $4.5B $4.5B $5B
 
Net Interest Expenses $1B $1.1B $974M $1B $1.1B
EBT. Incl. Unusual Items $4.4B $3.9B $3.7B $4B $3.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $979M $905M $797M $890M -$1.1B
Net Income to Company $3.4B $3B $2.9B $3.2B $4.7B
 
Minority Interest in Earnings -$57M $76M $150M $107M $93M
Net Income to Common Excl Extra Items $3.4B $3.1B $3B $3.3B $4.8B
 
Basic EPS (Cont. Ops) $0.74 $0.67 $0.72 $0.82 $1.26
Diluted EPS (Cont. Ops) $0.73 $0.66 $0.70 $0.81 $1.24
Weighted Average Basic Share $4.6B $4.6B $4.3B $4B $3.8B
Weighted Average Diluted Share $4.6B $4.6B $4.3B $4B $3.8B
 
EBITDA $8.7B $8.6B $8.1B $8.6B $8.5B
EBIT $5.5B $5B $4.6B $5.1B $4.6B
 
Revenue (Reported) $27.7B $30.3B $30.6B $31.3B $31.9B
Operating Income (Reported) $3.9B $4.8B $4.5B $4.5B $5B
Operating Income (Adjusted) $5.5B $5B $4.6B $5.1B $4.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $103.6B $116.4B $121.4B $121.6B $123.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $33.1B $38.5B $38.2B $36.8B $37B
Gross Profit $70.4B $77.9B $83.2B $84.8B $86.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6.7B $7.7B $8.5B $8B $8.1B
Other Inc / (Exp) $1.2B $2.6B -$9.4B $1.3B -$490M
Operating Expenses $53B $57.1B $60.6B $61.5B $63.4B
Operating Income $17.5B $20.8B $22.6B $23.3B $23.3B
 
Net Interest Expenses $4.6B $4.3B $3.9B $4.1B $4.1B
EBT. Incl. Unusual Items $14.1B $19.1B $9.3B $20.5B $18.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.4B $5.3B $4.4B $5.4B $2.8B
Net Income to Company $10.7B $13.8B $4.9B $15.1B $15.9B
 
Minority Interest in Earnings -$167M $325M $446M $282M $314M
Net Income to Common Excl Extra Items $10.5B $14.2B $5.4B $15.4B $16.2B
 
Basic EPS (Cont. Ops) $2.30 $3.09 $1.22 $3.73 $4.18
Diluted EPS (Cont. Ops) $2.28 $3.03 $1.19 $3.72 $4.15
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $31.8B $37.2B $27B $38.9B $37.6B
EBIT $18.7B $23.4B $13.2B $24.6B $22.8B
 
Revenue (Reported) $103.6B $116.4B $121.4B $121.6B $123.7B
Operating Income (Reported) $17.5B $20.8B $22.6B $23.3B $23.3B
Operating Income (Adjusted) $18.7B $23.4B $13.2B $24.6B $22.8B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $116.4B $121.4B $121.6B $123.7B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $38.5B $38.2B $36.8B $37B --
Gross Profit $77.9B $83.2B $84.8B $86.7B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $7.7B $8.5B $8B $8.1B --
Other Inc / (Exp) $2.6B -$9.4B $1.3B -$490M --
Operating Expenses $57.1B $60.6B $61.5B $63.4B --
Operating Income $20.8B $22.6B $23.3B $23.3B --
 
Net Interest Expenses $4.3B $3.9B $4.1B $4.1B --
EBT. Incl. Unusual Items $19.1B $9.3B $20.5B $18.7B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.3B $4.4B $5.4B $2.8B --
Net Income to Company $13.8B $4.9B $15.1B $15.9B --
 
Minority Interest in Earnings $325M $446M $282M $314M --
Net Income to Common Excl Extra Items $14.2B $5.4B $15.4B $16.2B --
 
Basic EPS (Cont. Ops) $3.09 $1.22 $3.73 $4.18 --
Diluted EPS (Cont. Ops) $3.03 $1.19 $3.72 $4.15 --
Weighted Average Basic Share $18.3B $17.6B $16.5B $15.5B --
Weighted Average Diluted Share $18.6B $17.7B $16.6B $15.6B --
 
EBITDA $37.2B $27B $38.9B $37.6B --
EBIT $23.4B $13.2B $24.6B $22.8B --
 
Revenue (Reported) $116.4B $121.4B $121.6B $123.7B --
Operating Income (Reported) $20.8B $22.6B $23.3B $23.3B --
Operating Income (Adjusted) $23.4B $13.2B $24.6B $22.8B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $11.7B $8.7B $4.7B $6.2B $7.3B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $11.5B $12B $12.7B $13.8B $13.7B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $3.5B $4.1B $4.4B $4B $5.8B
Total Current Assets $26.7B $24.8B $21.8B $24B $26.8B
 
Property Plant And Equipment $52B $54B $55.5B $59.7B $62.5B
Long-Term Investments $8.3B $8.7B $7.7B $9.4B $8.6B
Goodwill $70.7B $70.2B $58.5B $59.3B $58.2B
Other Intangibles $108.1B $105.8B $101.2B $100.1B $97.5B
Other Long-Term Assets $8.1B $12.4B $12.5B $12.3B $12.5B
Total Assets $273.9B $275.9B $257.3B $264.8B $266.2B
 
Accounts Payable $11.4B $12.5B $12.5B $12.4B $11.3B
Accrued Expenses $11.3B $11.7B $11.2B $13.3B $10.7B
Current Portion Of Long-Term Debt $3.1B $2.1B $1.7B $2.1B --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -$1M --
Total Current Liabilities $28.8B $29.3B $27.9B $40.2B $39.6B
 
Long-Term Debt $105.8B $97.9B $98.2B $95B $94.2B
Capital Leases -- -- -- -- --
Total Liabilities $180.9B $177.9B $175.2B $181.3B $179.9B
 
Common Stock $54M $54M $51M $48M $47M
Other Common Equity Adj $1.9B $1.5B -$2.6B -$1.3B -$2B
Common Equity $90.3B $96.1B $80.9B $82.7B $85.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.7B $1.9B $1.1B $764M $714M
Total Equity $93B $98B $82B $83.5B $86.3B
 
Total Liabilities and Equity $273.9B $275.9B $257.3B $264.8B $266.2B
Cash and Short Terms $11.7B $8.7B $4.7B $6.2B $7.3B
Total Debt $108.9B $100B $100B $97.1B $99.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $11.7B $8.7B $4.7B $6.2B $7.3B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $11.5B $12B $12.7B $13.8B $13.7B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $3.5B $4.1B $4.4B $4B $5.8B
Total Current Assets $26.7B $24.8B $21.8B $24B $26.8B
 
Property Plant And Equipment $52B $54B $55.5B $59.7B $62.5B
Long-Term Investments $8.3B $8.7B $7.7B $9.4B $8.6B
Goodwill $70.7B $70.2B $58.5B $59.3B $58.2B
Other Intangibles $108.1B $105.8B $101.2B $100.1B $97.5B
Other Long-Term Assets $8.1B $12.4B $12.5B $12.3B $12.5B
Total Assets $273.9B $275.9B $257.3B $264.8B $266.2B
 
Accounts Payable $11.4B $12.5B $12.5B $12.4B $11.3B
Accrued Expenses $11.3B $11.7B $11.2B $13.3B $10.7B
Current Portion Of Long-Term Debt $3.1B $2.1B $1.7B $2.1B --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -$1M --
Total Current Liabilities $28.8B $29.3B $27.9B $40.2B $39.6B
 
Long-Term Debt $105.8B $97.9B $98.2B $95B $94.2B
Capital Leases -- -- -- -- --
Total Liabilities $180.9B $177.9B $175.2B $181.3B $179.9B
 
Common Stock $54M $54M $51M $48M $47M
Other Common Equity Adj $1.9B $1.5B -$2.6B -$1.3B -$2B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.7B $1.9B $1.1B $764M $714M
Total Equity $93B $98B $82B $83.5B $86.3B
 
Total Liabilities and Equity $273.9B $275.9B $257.3B $264.8B $266.2B
Cash and Short Terms $11.7B $8.7B $4.7B $6.2B $7.3B
Total Debt $108.9B $100B $100B $97.1B $99.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $10.7B $13.8B $4.9B $15.1B $15.9B
Depreciation & Amoritzation $13.1B $13.8B $13.8B $14.3B $14.8B
Stock-Based Compensation $1.2B $1.3B $1.3B $1.2B $1.3B
Change in Accounts Receivable -$20M -$1.3B -$1.3B -$996M $136M
Change in Inventories -- -- -- -- --
Cash From Operations $24.7B $29.1B $26.4B $28.5B $27.7B
 
Capital Expenditures $11.6B $12.1B $13.8B $15.5B $15.1B
Cash Acquisitions $608M -$1.7B $1.7B $524M $655M
Cash From Investing -$12B -$13.4B -$14.1B -$7.2B -$15.7B
 
Dividends Paid (Ex Special Dividend) -$4.1B -$4.5B -$4.7B -$4.8B -$4.8B
Special Dividend Paid
Long-Term Debt Issued $18.6B $2.6B $2.7B $6.1B $6.3B
Long-Term Debt Repaid -$18.8B -$11.5B -$2.3B -$9.2B -$3.6B
Repurchase of Common Stock -$534M -$4.7B -$13.3B -$11.3B -$9.1B
Other Financing Activities -$1.7B -$544M $787M $5M $339M
Cash From Financing -$6.5B -$18.6B -$16.2B -$19.9B -$10.9B
 
Beginning Cash (CF) $5.6B $11.8B $8.8B $4.8B $6.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.2B -$2.9B -$3.9B $1.5B $1.1B
Ending Cash (CF) $11.8B $8.8B $4.8B $6.3B $7.4B
 
Levered Free Cash Flow $13.1B $17.1B $12.6B $13B $12.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $3.4B $3B $2.9B $3.2B $4.7B
Depreciation & Amoritzation $3.3B $3.6B $3.5B $3.5B $3.8B
Stock-Based Compensation $271M $296M $347M $286M $305M
Change in Accounts Receivable -$1B -$615M -$753M -$970M $62M
Change in Inventories -- -- -- -- --
Cash From Operations $5B $7.7B $5.9B $5.9B $8.1B
 
Capital Expenditures $3.5B $3.9B $4.6B $4.2B $4.8B
Cash Acquisitions -$180M -$1.2B $679M $233M $77M
Cash From Investing -$4.1B -$5B -$4B $4.6B -$5.1B
 
Dividends Paid (Ex Special Dividend) -$1.1B -$1.1B -$1.2B -$1.2B -$1.2B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $305M $113M $2.6B $6M --
Long-Term Debt Repaid -$2B -$2.5B -$2B -$6.1B -$1.1B
Repurchase of Common Stock -$105M -$2.1B -$3.5B -$3.5B -$2.2B
Other Financing Activities -$62M -$128M $567M $130M $89M
Cash From Financing -$2.9B -$5.7B -$2.9B -$10.7B -$4.4B
 
Beginning Cash (CF) $13.7B $11.9B $5.7B $6.5B $8.9B
Foreign Exchange Rate Adjustment -$15M -$56M $36M $27M -$47M
Additions / Reductions -$2B -$3B -$983M -$234M -$1.5B
Ending Cash (CF) $11.8B $8.8B $4.8B $6.3B $7.4B
 
Levered Free Cash Flow $1.5B $3.8B $1.3B $1.7B $3.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $10.7B $13.8B $4.9B $15.1B $15.9B
Depreciation & Amoritzation $13.1B $13.8B $13.8B $14.3B $14.8B
Stock-Based Compensation $1.2B $1.3B $1.3B $1.2B $1.3B
Change in Accounts Receivable -$20M -$1.3B -$1.3B -$996M $136M
Change in Inventories -- -- -- -- --
Cash From Operations $24.7B $29.1B $26.4B $28.5B $27.7B
 
Capital Expenditures $11.6B $12.1B $13.8B $15.5B $15.1B
Cash Acquisitions $608M -$1.7B $1.7B $524M $655M
Cash From Investing -$12B -$13.4B -$14.1B -$7.2B -$15.7B
 
Dividends Paid (Ex Special Dividend) -$4.1B -$4.5B -$4.7B -$4.8B -$4.8B
Special Dividend Paid
Long-Term Debt Issued $18.6B $2.6B $2.7B $6.1B $6.3B
Long-Term Debt Repaid -$18.8B -$11.5B -$2.3B -$9.2B -$3.6B
Repurchase of Common Stock -$534M -$4.7B -$13.3B -$11.3B -$9.1B
Other Financing Activities -$1.7B -$544M $787M $5M $339M
Cash From Financing -$6.5B -$18.6B -$16.2B -$19.9B -$10.9B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.2B -$2.9B -$3.9B $1.5B $1.1B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $13.1B $17.1B $12.6B $13B $12.5B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $13.8B $4.9B $15.1B $15.9B --
Depreciation & Amoritzation $13.8B $13.8B $14.3B $14.8B --
Stock-Based Compensation $1.3B $1.3B $1.2B $1.3B --
Change in Accounts Receivable -$1.3B -$1.3B -$996M $136M --
Change in Inventories -- -- -- -- --
Cash From Operations $29.1B $26.4B $28.5B $27.7B --
 
Capital Expenditures $12.1B $13.8B $15.5B $15.1B --
Cash Acquisitions -$1.7B $1.7B $524M $655M --
Cash From Investing -$13.4B -$14.1B -$7.2B -$15.7B --
 
Dividends Paid (Ex Special Dividend) -$4.5B -$4.7B -$4.8B -$4.8B --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.6B $2.7B $6.1B $6.3B --
Long-Term Debt Repaid -$11.5B -$2.3B -$9.2B -$3.6B --
Repurchase of Common Stock -$4.7B -$13.3B -$11.3B -$9.1B --
Other Financing Activities -$544M $787M $5M $339M --
Cash From Financing -$18.6B -$16.2B -$19.9B -$10.9B --
 
Beginning Cash (CF) $51B $30.3B $24.1B $27.9B --
Foreign Exchange Rate Adjustment -$71M -$86M $9M -$26M --
Additions / Reductions -$2.9B -$3.9B $1.5B $1.1B --
Ending Cash (CF) $48B $26.3B $25.6B $29B --
 
Levered Free Cash Flow $17.1B $12.6B $13B $12.5B --

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

GET BETTER TRADE IDEAS

Popular

Is Netflix a Must-own Stock?
Is Netflix a Must-own Stock?

The early months of 2025 have been very hard on…

Why Did Bill Ackman Buy Uber Stock?
Why Did Bill Ackman Buy Uber Stock?

In February, Pershing Square manager Bill Ackman revealed that his…

Should You Buy Alibaba Stock Despite the Risks?
Should You Buy Alibaba Stock Despite the Risks?

Markets rebounded slightly after U.S. President Donald Trump announced a…

Stock Ideas

Buy
59
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 34x

Buy
54
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $2.6T
P/E Ratio: 36x

Alerts

Sell
48
FI alert for Apr 25

Fiserv [FI] is up 0.33% over the past day.

Buy
66
FARO alert for Apr 25

Faro Technologies [FARO] is up 0.93% over the past day.

Buy
55
PI alert for Apr 25

Impinj [PI] is up 2.15% over the past day.

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

Show me the best stock