Comcast Reports 1st Quarter 2019 Results

Comcast Corporation (NASDAQ: CMCSA) today reported results for the
quarter ended March 31, 2019.

Brian L. Roberts, Chairman and Chief Executive Officer of Comcast
Corporation, said, “Comcast is off to a terrific start in 2019,
financially, operationally and strategically. In the first quarter, we
delivered strong EBITDA and earnings per share growth, as well as robust
free cash flow. Comcast Cable had the best quarterly EBITDA growth in
over a decade, while NBCUniversal again posted favorable results. We
also continued to strengthen our leadership position in valuable
customer relationships and premium content. Now with the inclusion of
Sky, we grew customer relationships by 3.6% year-over-year, including
400,000 net additions in the first quarter, reaching over 54 million
relationships in total. Across all parts of the company, our teams are
executing at a high level and collaborating to drive growth and
innovation. I’m excited about this quarter’s results and the
opportunities ahead.”

Consolidated Financial Results
	1st Quarter
($ in millions)	2018 ⁴	2019	Growth
Revenue	$22,791	$26,859	17.9	%
Net Income Attributable to Comcast	$3,118	$3,553	14.0	%
Adjusted EBITDA¹	$7,244	$8,553	18.1	%
Earnings per Share²	$0.66	$0.77	16.7	%
Excluding Adjustments³ (see Table 5)	$0.65	$0.76	16.9	%

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.

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 first quarter of 2019
increased 17.9% to $26.9 billion. Consolidated Net
Income Attributable to Comcast increased 14.0% to $3.6 billion. Consolidated
Adjusted EBITDA increased 18.1% to $8.6 billion.

Earnings per Share (EPS) for the first quarter of 2019 was
$0.77, an increase of 16.7% compared to the first quarter of 2018. On an
adjusted basis, EPS increased 16.9% to $0.76 (see Table 5).

Capital Expenditures increased 6.0% to $2.1 billion in the
first quarter of 2019. Cable Communications’ capital expenditures
decreased 19.4% to $1.4 billion in the first quarter of 2019, reflecting
a lower level of spending on customer premise equipment and scalable
infrastructure. Cable capital expenditures represented 9.5% of Cable
revenue in the first quarter of 2019 compared to 12.3% in last year’s
first quarter. NBCUniversal’s capital expenditures of $453 million
increased 68.2%, reflecting continued investment at Theme Parks. Sky had
capital expenditures of $259 million, primarily reflecting investment in
customer premise equipment, including continued deployment of Sky Q.

Net Cash Provided by Operating Activities was $7.2 billion
in the first quarter of 2019. Free Cash Flow⁵
was $4.6 billion (see Table 4).

Dividends. During the first quarter of 2019, Comcast paid
dividends totaling $869 million.

Consolidated Pro Forma Financial Results

Pro forma results are presented as if the Sky transaction occurred on
January 1, 2017. The pro forma amounts are primarily based on historical
results of operations, adjusted for the allocation of purchase price and
excluding costs directly related to the transaction. These amounts are
not necessarily indicative of what our results would have been had we
operated Sky since January 1, 2017 (see Table 7 for reconciliations of
pro forma financial data).

Consolidated Pro Forma Revenue for the first quarter of
2019 decreased 3.3% to $26.9 billion. Consolidated Pro
Forma Adjusted EBITDA increased 6.4% to $8.6 billion.

Cable Communications
	1st Quarter
($ in millions)	2018 ⁶		2019		Growth
Cable Communications Revenue
High-Speed Internet	$4,157		$4,577		10.1	%
Video	5,659		5,628		(0.5	%)
Voice	1,006		990		(1.6	%)
Wireless	185		225		21.4	%
Business Services	1,726		1,891		9.5	%
Advertising	582		556		(4.5	%)
Other	388		413		7.0	%
Cable Communications Revenue	$13,703		$14,280		4.2	%

Cable Communications Adjusted EBITDA	$5,217		$5,728		9.8	%
Adjusted EBITDA Margin	38.1	%	40.1	%

Cable Communications Capital Expenditures	$1,691		$1,363		(19.4	%)
Percent of Cable Communications Revenue	12.3	%	9.5	%

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 Cable Communications increased 4.2% to $14.3
billion in the first quarter of 2019, driven primarily by increases in
high-speed internet and business services revenue. High-speed internet
revenue increased 10.1%, driven by an increase in the number of
residential high-speed internet customers and rate adjustments. Business
services revenue increased 9.5%, due to an increase in the number of
customers receiving our services and rate adjustments. Wireless revenue
increased 21.4%, reflecting an increase in the number of customer lines,
partially offset by lower device sales as more customers bring their own
device. Other revenue increased 7.0%, primarily driven by increases in
revenue from our X1 licensing agreements and our security and automation
services. Video revenue decreased 0.5%, due to a decline in the number
of residential customers, partially offset by rate adjustments.
Advertising revenue decreased 4.5%, primarily due to a decline in
political advertising revenue. Voice revenue decreased 1.6%, reflecting
a decrease in the number of residential voice customers.

Total Customer Relationships increased by 300,000 to 30.7
million in the first quarter of 2019. Residential
customer relationships increased by 276,000 and business customer
relationships increased by 25,000. At the end of the first quarter,
67.3% of our residential customers received at least two Xfinity
products. Total high-speed internet customer net additions were 375,000,
total video customer net losses were 121,000, total voice customer net
losses were 53,000 and total security and automation customer net
additions were 17,000. In addition, Cable Communications added 170,000
wireless lines in the quarter.


			Net Additions
(in thousands)	1Q18 ⁶	1Q19	1Q18 ⁶		1Q19
Customer Relationships
Residential Customer Relationships	27,436	28,385	252		276
Business Services Customer Relationships	2,208	2,327	29		25
Total Customer Relationships	29,645	30,712	281		300

Residential Customer Relationships Mix
One Product Residential Customers	8,390	9,295	215		280
Two Product Residential Customers	9,060	9,009	42		17
Three or More Product Residential Customers	9,987	10,081	(6	)	(22	)

Residential High-Speed Internet Customers	24,214	25,449	351		352
Business Services High-Speed Internet Customers	2,034	2,148	29		23
Total High-Speed Internet Customers	26,249	27,598	379		375
Residential Video Customers	21,210	20,852	(93	)	(107	)
Business Services Video Customers	1,051	1,014	(3	)	(14	)
Total Video Customers	22,261	21,865	(96	)	(121	)
Residential Voice Customers	10,245	10,089	(70	)	(63	)
Business Services Voice Customers	1,253	1,307	16		10
Total Voice Customers	11,498	11,396	(54	)	(53	)
Total Security and Automation Customers	1,176	1,333	46		17
Total Wireless Lines	577	1,405	196		170

Adjusted EBITDA for Cable Communications increased 9.8% to
$5.7 billion in the first quarter of 2019, reflecting higher revenue,
partially offset by a 0.8% increase in operating expenses. Video
programming costs increased 2.8%, primarily reflecting higher sports
programming costs and retransmission consent fees. Non-programming
expenses decreased 0.5%, reflecting decreases in other operating costs,
customer service expenses, franchise and regulatory fees and
advertising, marketing and promotion costs, partially offset by an
increase in technical and product support expenses. This quarter’s
Adjusted EBITDA per customer relationship increased 6.0%, and Adjusted
EBITDA margin was 40.1%, compared to 38.1% in the first quarter of 2018.
Cable Communications results include a loss of $103 million from our
wireless business, compared to a loss of $189 million in the prior
period.

NBCUniversal
	1st Quarter
($ in millions)	2018 ⁶		2019		Growth
NBCUniversal Revenue
Cable Networks	$3,157		$2,868		(9.2	%)
Excluding Olympics (see Table 6)	2,779		2,868		3.2	%
Broadcast Television	3,497		2,467		(29.4	%)
Excluding Olympics and Super Bowl (see Table 6)	2,304		2,467		7.1	%
Filmed Entertainment	1,647		1,768		7.4	%
Theme Parks	1,281		1,276		(0.4	%)
Headquarters, other and eliminations	(85	)	(66	)	NM
NBCUniversal Revenue	$9,497		$8,313		(12.5	%)

NBCUniversal Adjusted EBITDA
Cable Networks	$1,254		$1,262		0.7	%
Broadcast Television	507		387		(23.7	%)
Filmed Entertainment	203		364		78.7	%
Theme Parks	495		498		0.5	%
Headquarters, other and eliminations	(188	)	(174	)	NM
NBCUniversal Adjusted EBITDA	$2,271		$2,337		2.9	%
NM=comparison not meaningful.

Revenue for NBCUniversal in the first quarter of 2019
decreased 12.5% to $8.3 billion, compared to last year’s results, which
included an incremental $1.6 billion of revenue generated by the
broadcasts of the 2018 PyeongChang Olympics and the NFL’s Super Bowl LII
at our TV businesses. Adjusted EBITDA increased 2.9% to
$2.3 billion, primarily reflecting an increase at Filmed Entertainment,
partially offset by a decline at Broadcast Television due the broadcasts
of the PyeongChang Olympics and the NFL’s Super Bowl LII in the first
quarter of 2018.

Cable Networks

Cable Networks revenue decreased 9.2% to $2.9 billion in the first
quarter of 2019, primarily reflecting decreases in distribution and
advertising revenue. Excluding $378 million of revenue generated by the
broadcast of the PyeongChang Olympics in the first quarter of 2018,
revenue increased 3.2% (see Table 6). Distribution revenue decreased
6.8%, due to the broadcast of the PyeongChang Olympics in the first
quarter of 2018, partially offset by contractual rate increases and the
timing of contract renewals. Advertising revenue decreased 12.8%, due to
revenue associated with the broadcast of the PyeongChang Olympics in the
first quarter of 2018 and audience ratings declines, partially offset by
higher pricing. Content licensing and other revenue decreased 12.0% due
to the timing of content provided under licensing agreements. Adjusted
EBITDA increased 0.7% to $1.3 billion in the first quarter of 2019,
reflecting lower revenue, more than offset by a decrease in operating
costs and expenses, including programming and production costs, due to
the broadcast of the PyeongChang Olympics in the first quarter of 2018.

Broadcast Television

Broadcast Television revenue decreased 29.4% to $2.5 billion in the
first quarter of 2019, primarily reflecting lower advertising revenue.
Excluding $770 million of revenue generated by the broadcast of the
PyeongChang Olympics and $423 million of revenue generated by the
broadcast of the NFL’s Super Bowl LII in the first quarter of 2018,
revenue increased 7.1% (see Table 6). Advertising revenue decreased
44.3%, due to revenue associated with the broadcasts of the PyeongChang
Olympics and the NFL’s Super Bowl LII in the first quarter of 2018 and
audience ratings declines, partially offset by higher pricing.
Distribution and other revenue decreased 3.2%, due to the broadcast of
the PyeongChang Olympics in the first quarter of 2018, partially offset
by higher retransmission consent fees. Content licensing revenue
increased 7.2% due to the timing of content provided under licensing
agreements. Adjusted EBITDA decreased 23.7% to $387 million in the first
quarter of 2019, reflecting lower revenue, partially offset by a
decrease in programming and production costs, due to the broadcasts of
the PyeongChang Olympics and the NFL’s Super Bowl LII in the first
quarter of 2018.

Filmed Entertainment

Filmed Entertainment revenue increased 7.4% to $1.8 billion in the first
quarter of 2019, reflecting higher content licensing, theatrical and
home entertainment revenue. Content licensing revenue increased 11.5%,
driven by the timing of when content was made available under licensing
agreements. Theatrical revenue increased 5.1%, due to the performance of
films in this year’s first quarter, including How to Train Your
Dragon: The Hidden World and Us, partially offset by the
performance of Fifty Shades Freed in the first quarter of 2018.
Home Entertainment revenue increased 7.4%, primarily reflecting the
success of Dr. Seuss’ The Grinch. Adjusted EBITDA increased by
78.7% to $364 million in the first quarter of 2019, reflecting higher
revenue as well as lower operating costs.

Theme Parks

Theme Parks revenue of $1.3 billion in the first quarter of 2019 was
relatively consistent with the prior year period and, in part, reflects
the timing of spring holidays, which benefited the same period last
year. Adjusted EBITDA of $498 million was consistent with the prior year
period.

Headquarters, Other and Eliminations

NBCUniversal Headquarters, Other and Eliminations include overhead and
eliminations among the NBCUniversal businesses. For the quarter ended
March 31, 2019, NBCUniversal Headquarters, Other and Eliminations
Adjusted EBITDA loss was $174 million, compared to a loss of $188
million in the first quarter of 2018.

Sky


	1st Quarter
($ in millions) (pro forma)	2018		2019		Growth		Constant Currency Growth⁷
Sky Revenue
Direct-to-Consumer	$4,132		$3,834		(7.2	%)	(0.4	%)
Content	286		370		29.5	%	38.0	%
Advertising	631		593		(6.0	%)	0.7	%
Sky Revenue	$5,049		$4,797		(5.0	%)	1.9	%

Sky Operating Costs and Expenses	$4,250		$4,134		(2.7	%)	4.4	%

Sky Adjusted EBITDA	$799		$663		(17.0	%)	(11.3	%)
Adjusted EBITDA Margin	15.8	%	13.8	%

Pro Forma Revenue for Sky decreased 5.0% to $4.8 billion
in the first quarter of 2019. Excluding the impact of currency, revenue
increased 1.9%, primarily driven by higher content revenue, while
advertising and direct-to-consumer revenues were relatively consistent
with the prior year period. Content revenue increased 38.0% to $370
million, reflecting the wholesaling of sports programming, including
exclusive sports rights recently acquired in Italy and Germany,
increased penetration of premium sports and movie channels on third
party pay TV networks in the UK and monetization of our slate of
original programming.

Pro Forma Total Customer Relationships increased by
112,000 to 23.7 million in the first quarter of 2019.

Customers

Net Additions

(in thousands) (pro forma)

1Q18

1Q19

1Q18

1Q19

Total Customer Relationships

22,903

23,712

112

Pro Forma Adjusted EBITDA for Sky decreased 17.0% to $663
million in the first quarter of 2019. Excluding the impact of currency,
Adjusted EBITDA decreased 11.3%, reflecting a 4.4% increase in operating
expenses, partially offset by higher revenues. The higher expenses were
primarily driven by new contracts for Serie A and UEFA Champions League
soccer rights in Italy and Germany, partially offset by lower other
operating costs.


Corporate, Other and Eliminations

Corporate, Other and Eliminations primarily relate to corporate operations and Comcast Spectacor, as well as eliminations among Comcast’s businesses. For the quarter ended March 31, 2019, the Corporate, Other and Eliminations Adjusted EBITDA⁶ loss was $175 million, compared to a loss of $244 million in the first quarter of 2018, which reflected an increase in eliminations associated with the 2018 PyeongChang Olympics.


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 benefit (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 presents the earnings generated by our ongoing core operations on a per share basis. Our presentation of Adjusted EPS is our diluted earnings per common share attributable to Comcast Corporation shareholders adjusted to exclude the effects of fair value investments and amortization of acquisition-related intangible assets, as well as the impact of certain events, gains, losses or other charges (such as from the sales of investments). For Adjusted EPS, the effects of fair value investments include realized and unrealized gains and losses, net, including impairments, on equity securities not accounted for under the equity method, as well as the equity in net income (losses), net, for our investment in Atairos Group, Inc. (Atairos follows investment company accounting and records its investments at their fair values each reporting period). Acquisition-related intangible assets include those recognized as a result of the application of Accounting Standards Codification Topic 805, Business Combinations (such as customer relationships). Amortization of acquisition-related intangible assets is significantly affected by the timing and size of our acquisitions and may have no correlation to our current operating results, as the acquisitions occurred in prior periods. Amortization of intangible assets not resulting from business combinations (such as software and acquired intellectual property rights used in our theme parks) is not excluded from Adjusted EPS.

4		Consolidated financial results include Sky results for periods following the acquisition on October 9, 2018.

5		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.

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

Comcast Corporation will host a conference call with the financial
community today, April 25, 2019 at 8:30 a.m. Eastern Time (ET). The
conference call and related materials will be broadcast live and posted
on its Investor Relations website at www.cmcsa.com.
Those parties interested in participating via telephone should dial
(800) 263-8495 with the conference ID number 8973128. A replay of the
call will be available starting at 12:00 p.m. ET on April 25, 2019, on
the Investor Relations website or by telephone. To access the telephone
replay, which will be available until Thursday, May 2, 2019 at midnight
ET, please dial (855) 859-2056 and enter the conference ID number
8973128.

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 blog, www.corporate.comcast.com/comcast-voices.
To automatically receive Comcast financial news by email, please visit www.cmcsa.com
and subscribe to email alerts.

Visit Comcast Corporation’s Investor Relations website at www.cmcsa.com
to access a copy of this press release.

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 Securities and Exchange Commission (SEC) for a
description of such risks and uncertainties. We undertake no obligation
to update any forward-looking statements.

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 SEC regulations; those rules require the
supplemental explanations and reconciliations that are in Comcast’s Form
8-K (Quarterly Earnings Release) furnished to the SEC.

About Comcast Corporation

Comcast Corporation (Nasdaq: CMCSA) is a global media and technology
company with three primary businesses: Comcast Cable, NBCUniversal, and
Sky. Comcast Cable is one of the United States’ largest high-speed
internet, video, and phone providers to residential customers under the
Xfinity brand, and also provides these services to businesses. It also
provides wireless and security and automation services to residential
customers under the Xfinity brand. NBCUniversal is global and operates
news, entertainment and sports cable networks, the NBC and Telemundo
broadcast networks, television production operations, television station
groups, Universal Pictures, and Universal Parks and Resorts. Sky is one
of Europe’s leading media and entertainment companies, connecting
customers to a broad range of video content through its pay television
services. It also provides communications services, including
residential high-speed internet, phone, and wireless services. Sky
operates the Sky News broadcast network and sports and entertainment
networks, produces original content, and has exclusive content rights.
Visit
www.comcastcorporation.com
for more information.


TABLE 1
Condensed Consolidated Statement of Income (Unaudited)

	Three Months Ended
(in millions, except per share data)	March 31,
	2018		2019
Revenue	$22,791		$26,859

Programming and production	7,429		8,569
Other operating and administrative	6,514		7,900
Advertising, marketing and promotion	1,604		1,888
Adjustments⁽¹⁾	—		(51	)
	15,547		18,306

Adjusted EBITDA⁽¹⁾	7,244		8,553

Adjustments⁽¹⁾	—		51
Depreciation expense	2,011		2,240
Amortization expense	588		1,080
	2,599		3,371

Operating income	4,645		5,182

Interest expense	(777	)	(1,150	)

Investment and other income (loss), net
Equity in net income (losses) of investees, net	(49	)	262
Realized and unrealized gains (losses) on equity securities, net	28		214
Other income (loss), net	147		200
	126		676

Income before income taxes	3,994		4,708

Income tax expense	(818	)	(1,076	)

Net income	3,176		3,632

Less: Net income (loss) attributable to noncontrolling interests and redeemable subsidiary preferred stock	58		79

Net income attributable to Comcast Corporation	$3,118		$3,553


Diluted earnings per common share attributable to Comcast Corporation shareholders	$0.66		$0.77

Diluted weighted-average number of common shares	4,705		4,594

(1) See Table 4 for a reconciliation of non-GAAP financial measures.


TABLE 2 Consolidated Statement of Cash Flows (Unaudited)

	Three Months Ended
(in millions)	March 31,
	2018		2019

OPERATING ACTIVITIES
Net income	$3,176		$3,632
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization	2,599		3,320
Share-based compensation	199		245
Noncash interest expense (income), net	75		77
Net (gain) loss on investment activity and other	(74	)	(498	)
Deferred income taxes	389		271
Changes in operating assets and liabilities, net of effects of acquisitions and divestitures:
Current and noncurrent receivables, net	85		449
Film and television costs, net	(45	)	559
Accounts payable and accrued expenses related to trade creditors	200		(574	)
Other operating assets and liabilities	(1,130	)	(250	)

Net cash provided by operating activities	5,474		7,231

INVESTING ACTIVITIES
Capital expenditures	(1,973	)	(2,092	)
Cash paid for intangible assets	(419	)	(547	)
Acquisitions and construction of real estate properties	(59	)	(16	)
Construction of Universal Beijing Resort	(42	)	(220	)
Acquisitions, net of cash acquired	(89	)	(48	)
Proceeds from sales of investments	81		37
Purchases of investments	(220	)	(439	)
Other	429		99

Net cash provided by (used in) investing activities	(2,292	)	(3,226	)

FINANCING ACTIVITIES
Proceeds from (repayments of) short-term borrowings, net	(902	)	(1,288	)
Proceeds from borrowings	4,043		222
Repurchases and repayments of debt	(1,265	)	(2,084	)
Repurchases of common stock under repurchase program and employee plans	(1,729	)	(247	)
Dividends paid	(738	)	(869	)
Distributions to noncontrolling interests and dividends for redeemable subsidiary preferred stock	(79	)	(85	)
Other	94		26

Net cash provided by (used in) financing activities	(576	)	(4,325	)

Impact of foreign currency on cash, cash equivalents and restricted cash	—		8

Increase (decrease) in cash, cash equivalents and restricted cash	2,606		(312	)

Cash, cash equivalents and restricted cash, beginning of period	3,571		3,909

Cash, cash equivalents and restricted cash, end of period	$6,177		$3,597


TABLE 3 Condensed Consolidated Balance Sheet (Unaudited)

(in millions)	December 31,	March 31,
	2018	2019
ASSETS

Current Assets
Cash and cash equivalents	$3,814	$3,498
Receivables, net	11,104	10,736
Programming rights	3,746	2,942
Other current assets	3,184	3,097
Total current assets	21,848	20,273

Film and television costs	7,837	8,051

Investments	7,883	9,159

Property and equipment, net	44,437	45,721

Franchise rights	59,365	59,365

Goodwill	66,154	68,073

Other intangible assets, net	38,358	36,902

Other noncurrent assets, net	5,802	8,645

	$251,684	$256,189

LIABILITIES AND EQUITY

Current Liabilities
Accounts payable and accrued expenses related to trade creditors	$8,494	$10,232
Accrued participations and residuals	1,808	1,739
Deferred revenue	2,182	2,485
Accrued expenses and other current liabilities	10,721	8,832
Current portion of long-term debt	4,398	4,629
Total current liabilities	27,603	27,917

Long-term debt, less current portion	107,345	104,464

Deferred income taxes	27,589	27,819

Other noncurrent liabilities	15,329	18,811

Redeemable noncontrolling interests and redeemable subsidiary preferred stock	1,316	1,316

Equity
Comcast Corporation shareholders’ equity	71,613	74,959
Noncontrolling interests	889	903
Total equity	72,502	75,862

	$251,684	$256,189


TABLE 4
Reconciliation from Net Income Attributable to Comcast Corporation to Adjusted EBITDA (Unaudited)

	Three Months Ended March 31,
(in millions)	2018		2019
Net income attributable to Comcast Corporation	$3,118		$3,553
Net income (loss) attributable to noncontrolling interests and redeemable subsidiary preferred stock	58		79
Income tax expense	818		1,076
Interest expense	777		1,150
Investment and other (income) loss, net ⁽¹⁾	(126	)	(676	)
Depreciation and amortization expense	2,599		3,320
Adjustments ⁽²⁾	—		51
Adjusted EBITDA	$7,244		$8,553

Reconciliation from Net Cash Provided by Operating Activities to Free Cash Flow (Unaudited)

	Three Months Ended March 31,
(in millions)	2018		2019
Net cash provided by operating activities	$5,474		$7,231
Capital expenditures	(1,973	)	(2,092	)
Cash paid for capitalized software and other intangible assets	(419	)	(547	)
Total Free Cash Flow	$3,082		$4,592

Alternate Presentation of Free Cash Flow (Unaudited)

	Three Months Ended March 31,
(in millions)	2018		2019
Adjusted EBITDA	$7,244		$8,553
Capital expenditures	(1,973	)	(2,092	)
Cash paid for capitalized software and other intangible assets	(419	)	(547	)
Cash interest expense	(854	)	(970	)
Cash taxes	(162	)	(189	)
Changes in operating assets and liabilities	(1,005	)	(535	)
Noncash share-based compensation	199		245
Other ⁽³⁾	52		127
Total Free Cash Flow	$3,082		$4,592

(1)		Investment and other (income) loss, net, includes equity in net (income) losses of investees, net, realized and unrealized (gains) losses on equity securities, net, and other (income) loss, net.

(2)		First quarter 2019 Adjusted EBITDA excludes $51 million of other operating and administrative expense related to the Sky transaction.

(3)		Other for this presentation includes a decrease of $51 million of costs related to the Sky transaction in first quarter 2019, as these are not included in Adjusted EBITDA.

Note: Minor differences may exist due to rounding.


TABLE 5 Reconciliation of EPS Excluding Adjustments (Unaudited)

	Three Months Ended March 31,
	Three Months Ended March 31,
	2018						2019
(in millions, except per share data)
	$			EPS			$			EPS

Net income attributable to Comcast Corporation	$	3,118		$	0.66		$	3,553		$	0.77
Growth %								14.0	%		16.7	%

Fair value investments ⁽¹⁾		(47	)		(0.01	)		(438	)		(0.09	)
Amortization of acquisition-related intangible assets ⁽²⁾		152			0.03			400			0.09
Income tax adjustments ⁽³⁾		(128	)		(0.02	)		—			—
Gains related to businesses and investments⁽⁴⁾		(48	)		(0.01	)		(118	)		(0.03	)
Costs related to Sky transaction ⁽⁵⁾		—			—			41			0.01
Purchase accounting adjustments⁽⁶⁾		—			—			39			0.01

Net income attributable to Comcast Corporation (excluding adjustments)	$	3,047		$	0.65		$	3,477		$	0.76
Growth %								14.1	%		16.9	%

(1)

Fair value 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, net, for our investment in
Atairos.


	Three Months Ended March 31,
	2018		2019
Realized and unrealized (gains) losses on equity securities, net	($28	)	($214	)
Equity in net (income) losses, net for investment in Atairos	(35	)	(374	)
Fair value investments before income taxes	(63	)	(588	)
Fair value investments, net of tax	($47	)	($438	)

(2)

Acquisition-related intangible assets include those recognized as a
result of the application of Accounting Standards Codification Topic
805, Business Combinations (such as customer relationships).


	Three Months Ended March 31,
	2018		2019
Amortization of acquisition-related intangible assets before income taxes	$	205	$	504
Amortization of acquisition-related intangible assets, net of tax	$	152	$	400

(3)		1st quarter 2018 net income attributable to Comcast Corporation includes a $128 million net income tax benefit as a result of federal tax legislation enacted in 2018.

(4)		1st quarter 2019 net income attributable to Comcast Corporation includes $159 million of other income, $118 million net of tax, resulting from the recognition of a previously deferred gain related to our investment in Hulu. 1st quarter 2018 net income attributable to Comcast Corporation includes $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)		1st quarter 2019 net income attributable to Comcast Corporation includes $51 million of operating costs and expenses, $41 million net of tax, related to the Sky transaction, primarily relating to the replacement of share-based compensation awards.

(6)		1st quarter 2019 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.

Note: Minor differences may exist due to rounding.


TABLE 6 Reconciliation of Cable Networks Revenue Excluding 2018 Olympics (Unaudited)


		Three Months Ended March 31,
(in millions)	2018			2019		Growth %

Revenue		$3,157			$2,868	(9.2%)

2018 Olympics		(378	)		—

Revenue excluding 2018 Olympics		$2,779			$2,868	3.2%

Reconciliation of Broadcast Television Revenue Excluding 2018 Olympics and 2018 Super Bowl (Unaudited)


		Three Months Ended March 31,
(in millions)	2018			2019		Growth %

Revenue		$3,497			$2,467	(29.4%)

2018 Olympics		(770	)		—
2018 Super Bowl		(423	)		—

Revenue excluding 2018 Olympics and 2018 Super Bowl		$2,304			$2,467	7.1%

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 March 31, 2018

Revenue	$—	$5,049	$5,049		$22,791		$4,971	$27,762

Operating costs and expenses and other	—	4,250	4,250		15,547		4,176	19,723

Adjusted EBITDA	$—	$799	$799		$7,244		$795	$8,039


Three Months Ended March 31, 2019

Revenue	$4,797	$—	$4,797		$26,859		$—	$26,859

Operating costs and expenses and other	4,134	—	4,134		18,306		—	18,306

Adjusted EBITDA	$663	$—	$663		$8,553		$—	$8,553


Growth Rates
Revenue	NM		(5.0	)%	17.9	%		(3.3	)%
Operating costs and expenses and other	NM		(2.7	)%	17.7	%		(7.2	)%
Adjusted EBITDA	NM		(17.0	)%	18.1	%		6.4	%

NM=comparison not meaningful.

(1)		Pro forma information is presented as if the Sky transaction occurred January 1, 2017. Our pro forma information is primarily based on historical results of operations, 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.


TABLE 8 Reconciliation of Sky Constant Currency Growth (Unaudited)

	Three Months Ended March 31,
	Three Months Ended March 31,
(in millions)	2018⁽¹⁾	2019	Growth %

Direct-to-Consumer	$3,851	$3,834	(0.4	%)
Content	268	370	38.0	%
Advertising	589	593	0.7	%
Revenue	$4,708	$4,797	1.9	%

Operating costs and expenses	$3,961	$4,134	4.4	%

Adjusted EBITDA	$747	$663	(11.3	)%

(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.

View source version on businesswire.com: https://www.businesswire.com/news/home/20190425005462/en/