PHILADELPHIA, Oct. 30 /BusinessWire/ --
Comcast Corporation (NASDAQ:CMCSA) today reported results for the quarter ended September 30, 2025.
"We're making steady progress as we reposition the company for long-term, sustained growth," said Brian L. Roberts, Chairman and Chief Executive Officer of Comcast Corporation. "In Connectivity, we're taking deliberate steps to strengthen our broadband foundation and accelerate wireless as a meaningful growth engine, adding a record 414,000 wireless lines this quarter - clear evidence of the value of our converged offerings. In addition, Business Services delivered another solid performance, with mid-single digit revenue and Adjusted EBITDA growth. In Content & Experiences, we're building momentum across NBC and Peacock as we head into one of the most exciting stretches of live sports in our history, including robust NBA coverage which just began last week. The early success of Epic Universe contributed to 19% revenue growth at our Theme Parks, reflecting the strength of our newest attractions and the enduring appeal of the Universal brand. We generated $4.9 billion of free cash flow this quarter and $14.9 billion year-to-date despite significant investment we're making in repositioning our company, a testament to both the durability and resilience of our underlying business."
($ in millions, except per share data)
3rd Quarter
Consolidated Results
2025
2024
Change
Revenue
$31,198
$32,070
(2.7
%)
Net Income Attributable to Comcast
$3,332
$3,629
(8.2
%)
Adjusted Net Income1
$4,125
$4,337
(4.9
%)
Adjusted EBITDA2
$9,669
$9,735
(0.7
%)
Earnings per Share3
$0.90
$0.94
(3.4
%)
Adjusted Earnings per Share1
$1.12
$1.12
-
%
Net Cash Provided by Operating Activities
$8,693
$7,021
23.8
%
Free Cash Flow4
$4,945
$3,406
45.2
%
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.
3rd Quarter 2025 Highlights:
Generated Consolidated Adjusted EBITDA of $9.7 Billion, Adjusted EPS of $1.12, and Free Cash Flow of $4.9 Billion
Returned $2.8 Billion to Shareholders Through a Combination of $1.2 Billion in Dividend Payments and $1.5 Billion in Share Repurchases, Reducing Shares Outstanding by 5% Compared to the Prior Year Period
At Connectivity & Platforms, Connectivity Revenue Increased 4.2% to $11.5 Billion, Primarily Reflecting Growth in Domestic Wireless, International Connectivity and Business Services Connectivity
Continued to Invest in Our New Go-to-Market Strategy and Tactics, Including National Internet Plans with Everyday Pricing and Everything Included; a 5-Year Internet Price Guarantee; a Free Xfinity Unlimited Mobile Line Included for 1-Year; and a Premium Unlimited Wireless Plan That Delivers Gigabit Speeds, Upgraded Features, and Significant Savings
Domestic Wireless Customer Line Net Additions Were 414,000, the Best Quarterly Result on Record; Surpassed 14% Penetration of Our Domestic Residential Broadband Customers with a Total of 8.9 Million Lines
Business Services Connectivity Revenue Increased 6.2% to $2.6 Billion, EBITDA Increased 4.5% to $1.5 Billion and EBITDA Margin Was 56.4%
Media EBITDA Increased 28.0% to $832 Million, Driven by Peacock. Peacock EBITDA Losses of $217 Million Improved by $219 Million Compared to the Prior Year Period
Jurassic World Rebirth Premiered in July and Grossed Nearly $900 Million in Worldwide Box Office Year-to-Date, Pushing the Jurassic Franchise's Cumulative Total to $7 Billion
Theme Parks EBITDA Increased 13.1% to $958 Million; Fueled by the Opening of Epic Universe in Orlando in May
3rd Quarter Consolidated Financial Results
Revenue decreased 2.7% reflecting an unfavorable comparison to the prior year period, which included incremental revenue from the Paris Olympics. Net Income Attributable to Comcast decreased 8.2%. Adjusted Net Income decreased 4.9%. Adjusted EBITDA was consistent with the prior year period.
Earnings per Share (EPS) decreased to 3.4% to $0.90. Adjusted EPS of $1.12 was consistent with the prior year period.
Capital Expenditures increased 5.4% to $3.1 billion. Connectivity & Platforms' capital expenditures increased 19.5% to $2.3 billion, primarily reflecting higher spending on scalable infrastructure and customer premise equipment. Content & Experiences' capital expenditures decreased 19.9% to $714 million, reflecting the opening of Epic Universe in May 2025.
Net Cash Provided by Operating Activities was $8.7 billion. Free Cash Flow was $4.9 billion.
Dividends and Share Repurchases. Comcast paid dividends totaling $1.2 billion and repurchased 46.0 million of its shares for $1.5 billion, resulting in a total return of capital to shareholders of $2.8 billion.
Connectivity & Platforms
($ in millions)
Constant
Currency
Change5
3rd Quarter
2025
2024
Change
Connectivity & Platforms Revenue
Residential Connectivity & Platforms
$17,601
$17,866
(1.5
%)
(2.4
%)
Business Services Connectivity
2,576
2,425
6.2
%
6.2
%
Total Connectivity & Platforms Revenue
$20,176
$20,291
(0.6
%)
(1.4
%)
Connectivity & Platforms Adjusted EBITDA
Residential Connectivity & Platforms
$6,554
$6,904
(5.1
%)
(5.4
%)
Business Services Connectivity
1,454
1,391
4.5
%
4.5
%
Total Connectivity & Platforms Adjusted EBITDA
$8,008
$8,295
(3.5
%)
(3.7
%)
Connectivity & Platforms Adjusted EBITDA Margin
Residential Connectivity & Platforms
37.2
%
38.6
%
(140) bps
(120) bps
Business Services Connectivity
56.4
%
57.4
%
(100) bps
(90) bps
Total Connectivity & Platforms Adjusted EBITDA Margin
39.7
%
40.9
%
(120) bps
(100) bps
Change percentages represent year/year growth rates. The changes in Adjusted EBITDA margins are presented as year/year basis point changes in the rounded Adjusted EBITDA margins.
Revenue for Connectivity & Platforms was consistent with the prior year but decreased when excluding the impact of foreign currency. Adjusted EBITDA decreased due to declines in Residential Connectivity & Platforms Adjusted EBITDA, partially offset by growth in Business Services Adjusted EBITDA. Residential Connectivity & Platforms revenue and Adjusted EBITDA reflect the investment in our new go-to-market strategy. Adjusted EBITDA margin was 39.7%.
International Residential Connectivity & Platforms Customer Relationships
17,603
17,716
(95
)
78
Business Services Connectivity Customer Relationships
2,702
2,627
(11
)
(4
)
Total Connectivity & Platforms Customer Relationships
50,947
51,667
(210
)
(29
)
Domestic Broadband
Residential Customers
28,897
29,504
(91
)
(79
)
Business Customers
2,538
2,477
(13
)
(8
)
Total Domestic Broadband Customers
31,436
31,981
(104
)
(87
)
Total Domestic Wireless Lines
8,941
7,519
414
319
Total Domestic Video Customers
11,515
12,834
(257
)
(365
)
Total Customer Relationships for Connectivity & Platforms decreased by 210,000 to 50.9 million, primarily reflecting decreases in Residential Connectivity & Platforms customer relationships. Total domestic broadband customer net losses were 104,000, total domestic wireless line net additions were 414,000 and total domestic video customer net losses were 257,000.
Residential Connectivity & Platforms
($ in millions)
Constant
Currency
Change5
3rd Quarter
2025
2024
Change
Revenue
Domestic Broadband
$6,433
$6,400
0.5
%
0.5
%
Domestic Wireless
1,246
1,093
14.0
%
14.0
%
International Connectivity
1,275
1,150
10.8
%
6.7
%
Total Residential Connectivity
8,954
8,644
3.6
%
3.1
%
Video
6,591
6,938
(5.0
%)
(6.3
%)
Advertising
864
987
(12.5
%)
(13.6
%)
Other
1,192
1,298
(8.2
%)
(9.1
%)
Total Revenue
$17,601
$17,866
(1.5
%)
(2.4
%)
Operating Expenses
Programming
$3,952
$4,102
(3.7
%)
(4.9
%)
Non-Programming
7,095
6,860
3.4
%
2.1
%
Total Operating Expenses
$11,047
$10,962
0.8
%
(0.5
%)
Adjusted EBITDA
$6,554
$6,904
(5.1
%)
(5.4
%)
Adjusted EBITDA Margin
37.2
%
38.6
%
(140) bps
(120) bps
Change percentages represent year/year growth rates. The changes in Adjusted EBITDA margins are presented as year/year basis point changes in the rounded Adjusted EBITDA margins.
Beginning in the first quarter of 2025, commission revenue from the sale of certain direct to consumer ("DTC") streaming services and revenue related to certain equipment are presented in video revenue. Previously, these amounts were presented in domestic broadband and international connectivity. Prior periods have been reclassified to reflect the current year presentation.
Revenue for Residential Connectivity & Platforms decreased compared to the prior year period, primarily reflecting decreases in video, advertising and other revenue, partially offset by increases in domestic wireless and international connectivity revenue. Domestic broadband revenue was consistent due to higher average rates, offset by a decline in the number of domestic broadband customers. Domestic wireless revenue increased due to an increase in the number of customer lines and device sales. International connectivity revenue increased due to increases in broadband revenue from higher average rates and in wireless revenue, reflecting higher sales of wireless services, which includes the positive impact of foreign currency. Video revenue decreased due to a decline in the number of video customers, partially offset by an overall increase in average rates and the positive impact of foreign currency. Advertising revenue decreased primarily due to lower domestic political and nonpolitical advertising. Other revenue decreased primarily due to lower residential wireline voice revenue, driven by a decline in the number of customers.
Adjusted EBITDA for Residential Connectivity & Platforms decreased due to lower revenue and consistent operating expenses. Programming expenses decreased primarily due to a decline in the number of domestic video customers, partially offset by rate increases under our domestic programming contracts, an increase in programming expenses for our international sports networks and the impact of foreign currency. Non-programming expenses increased primarily due to an increase in direct product costs mainly due to higher mobile device sales, the impact of foreign currency and higher marketing and promotion costs driven by our new broadband and mobile offers introduced in April 2025, partially offset by lower fees paid to third-party channels relating to advertising sales. Adjusted EBITDA margin was 37.2%.
Business Services Connectivity
($ in millions)
Constant
Currency
Change5
3rd Quarter
2025
2024
Change
Revenue
$2,576
$2,425
6.2%
6.2%
Operating Expenses
1,122
1,034
8.5%
8.4%
Adjusted EBITDA
$1,454
$1,391
4.5%
4.5%
Adjusted EBITDA Margin
56.4
%
57.4
%
(100) bps
(90) bps
Change percentages represent year/year growth rates. The changes in Adjusted EBITDA margins are presented as year/year basis point changes in the rounded Adjusted EBITDA margins.
Revenue for Business Services Connectivity increased primarily due to an increase in revenue from enterprise solutions offerings, including the results from a recent acquisition.
Adjusted EBITDA for Business Services Connectivity increased due to higher revenue, partially offset by higher operating expenses. The increase in operating expenses was primarily due to increases in direct product costs, which include the results from a recent acquisition. Adjusted EBITDA margin was 56.4%.
Content & Experiences
($ in millions)
3rd Quarter
2025
2024
Change
Content & Experiences Revenue
Media
$6,589
$8,231
(19.9
%)
Excluding Olympics7
6,589
6,325
4.2
%
Studios
3,000
2,826
6.1
%
Theme Parks
2,717
2,289
18.7
%
Headquarters & Other
15
11
40.9
%
Eliminations
(580
)
(758
)
23.4
%
Total Content & Experiences Revenue
$11,742
$12,599
(6.8
%)
Content & Experiences Adjusted EBITDA
Media
$832
$650
28.0
%
Studios
365
468
(21.9
%)
Theme Parks
958
847
13.1
%
Headquarters & Other
(271
)
(200
)
(35.5
%)
Eliminations
69
38
81.8
%
Total Content & Experiences Adjusted EBITDA
$1,953
$1,802
8.4
%
Revenue for Content & Experiences decreased due to an unfavorable comparison to the prior year period, which included $1.9 billion of incremental revenue from the Paris Olympics included in the Media segment. Adjusted EBITDA for Content & Experiences increased primarily due to growth in Media and Theme Parks, partially offset by a decline in Studios.
Media
($ in millions)
3rd Quarter
2025
2024
Change
Revenue
Domestic Advertising
$1,964
$3,347
(41.3
%)
Excluding Olympics7
1,964
1,915
2.6
%
Domestic Distribution
2,841
3,272
(13.1
%)
Excluding Olympics7
2,841
2,798
1.5
%
International Networks
1,252
1,070
17.0
%
Other
532
542
(1.8
%)
Total Revenue
$6,589
$8,231
(19.9
%)
Excluding Olympics7
6,589
6,325
4.2
%
Operating Expenses
5,758
7,581
(24.1
%)
Adjusted EBITDA
$832
$650
28.0
%
Revenue for Media decreased primarily due to lower domestic advertising and domestic distribution revenue, reflecting the comparison to the Paris Olympics in the prior year period. Excluding $1.9 billion of incremental revenue from this event, Media revenue increased 4.2%. Domestic advertising revenue decreased primarily reflecting the Paris Olympics in the prior year period. Excluding the incremental revenue from this event, domestic advertising revenue increased 2.6%, primarily due to an increase in revenue at Peacock. Domestic distribution revenue decreased primarily reflecting the Paris Olympics in the prior year period. Excluding the incremental revenue from this event, domestic distribution revenue increased 1.5%, primarily due to higher revenue at Peacock, partially offset by lower revenue at our linear television networks. International networks revenue increased primarily due to an increase in revenue associated with the distribution of sports networks and the positive impact of foreign currency.
Adjusted EBITDA for Media increased due to lower operating expenses, which more than offset lower revenue. The decrease in operating expenses was primarily due to lower sports programming costs associated with the Paris Olympics in the prior year period and a decrease in other sports programming costs for our domestic television networks, mainly reflecting lower sports volumes compared to the prior year period, partially offset by an increase in sports costs for our international networks. Media results include $1.4 billion of revenue and an Adjusted EBITDA6 loss of $217 million related to Peacock, compared to $1.5 billion of revenue and an Adjusted EBITDA6 loss of $436 million in the prior year period, which included amounts attributable to the Paris Olympics.
Studios
($ in millions)
3rd Quarter
2025
2024
Change
Revenue
Content Licensing
$2,035
$1,865
9.1
%
Theatrical
639
611
4.6
%
Other
326
350
(6.9
%)
Total Revenue
$3,000
$2,826
6.1
%
Operating Expenses
2,635
2,359
11.7
%
Adjusted EBITDA
$365
$468
(21.9
%)
Revenue for Studios increased primarily due to higher content licensing revenue. Content licensing revenue increased primarily due to the timing of when content was made available by our television studios, partially offset by the timing of when content was made available by our film studios. Theatrical revenue increased primarily due to higher revenue from an increased number of releases in the current quarter, including the successful release of Jurassic World Rebirth.
Adjusted EBITDA for Studios decreased due to higher operating expenses, which more than offset higher revenue. The increase in operating expenses was primarily driven by higher programming and production expenses, mainly due to higher costs associated with content licensing sales, and higher marketing and promotion expenses due to increased spending on recent and upcoming theatrical film releases.
Theme Parks
($ in millions)
3rd Quarter
2025
2024
Change
Revenue
$2,717
$2,289
18.7%
Operating Expenses
1,759
1,442
22.0%
Adjusted EBITDA
$958
$847
13.1%
Revenue for Theme Parks increased primarily due to higher revenue at domestic theme parks, driven by the successful opening of Epic Universe in May 2025.
Adjusted EBITDA for Theme Parks increased, reflecting higher revenue, which more than offset higher operating expenses. The increase in operating expenses was primarily due to operating costs associated with Epic Universe.
Headquarters & Other
Content & Experiences Headquarters & Other includes overhead, personnel costs and costs associated with corporate initiatives. Headquarters & Other Adjusted EBITDA loss in the third quarter was $271 million, compared to a loss of $200 million in the prior year period.
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 $580 million, compared to $758 million in the prior year period, and Adjusted EBITDA eliminations were a benefit of $69 million, compared to a benefit of $38 million in the prior year period.
Corporate, Other and Eliminations
($ in millions)
3rd Quarter
2025
2024
Change
Corporate & Other
Revenue
$736
$675
9.0
%
Operating Expenses
1,009
978
3.2
%
Adjusted EBITDA
($273
)
($302
)
9.8
%
Eliminations
Revenue
($1,456
)
($1,495
)
(2.6
%)
Operating Expenses
(1,437
)
(1,436
)
-
%
Adjusted EBITDA
($19
)
($59
)
(67.3
%)
Corporate & Other
Corporate & Other primarily includes overhead and personnel costs; our Sky-branded video services and television networks in Germany; Comcast Spectacor, which owns the Philadelphia Flyers and the Xfinity Mobile Arena in Philadelphia, Pennsylvania; and Xumo. Corporate & Other Adjusted EBITDA increased primarily due to decreased marketing associated with the Paris Olympics in the prior year period.
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 $1.5 billion, consistent with the prior year period, and Adjusted EBITDA eliminations were a loss of $19 million compared to a loss of $59 million in the prior year period. Prior year amounts reflect an increase in eliminations associated with the Paris Olympics.
Notes:
1
We define Adjusted Net Income and Adjusted EPS as net income attributable to Comcast Corporation and diluted earnings per common share attributable to Comcast Corporation shareholders, respectively, adjusted to exclude the effects of the amortization of acquisition-related intangible assets, investments that investors may want to evaluate separately (such as based on fair value) and the impact of certain events, gains, losses or other charges that affect period-over-period comparisons. See Table 5 for reconciliations of non-GAAP financial measures.
2
We define Adjusted EBITDA as net income attributable to Comcast Corporation before net income (loss) attributable to noncontrolling interests, income tax 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 measure.
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 Universal Beijing Resort, are presented separately in our Consolidated Statement of Cash Flows and are therefore excluded from capital expenditures and cash paid for intangible assets for Free Cash Flow. See Table 4 for reconciliation of non-GAAP financial measure.
5
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 year 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.
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 presented on a consistent basis with the respective segments and disaggregated in accordance with GAAP.
7
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.
Numerical information is presented on a rounded basis using actual amounts, unless otherwise noted. The change in Peacock paid subscribers is calculated using rounded paid subscriber amounts. Minor differences in totals and percentage calculations may exist due to rounding.
Conference Call and Other Information
Comcast Corporation will host a conference call with the financial community today, October 30, 2025, at 8:30 a.m. Eastern Time (ET). The conference call and related materials will be broadcast live and posted on our Investor Relations website at www.cmcsa.com. A replay of the call will be available today, October 30, 2025, starting at 11:30 a.m. ET on the Investor Relations website.
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 Securities and Exchange Commission (SEC). Factors that could cause our actual results to differ materially from these forward-looking statements include changes in and/or risks associated with: the competitive environment; consumer behavior; the advertising market; consumer acceptance of our content; programming costs; key distribution and/or licensing agreements; use and protection of our intellectual property; our reliance on third-party hardware, software and operational support; keeping pace with technological developments; cyber attacks, security breaches or technology disruptions; weak economic conditions; acquisitions and strategic initiatives; operating businesses internationally; natural disasters, severe weather-related and other uncontrollable events; loss of key personnel; labor disputes; laws and regulations; adverse decisions in litigation or governmental investigations; and other risks described from time to time in reports and other documents we file with the SEC. Readers are cautioned not to place undue reliance on forward-looking statements, which speak only as of the date they are made, and 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. We undertake no obligation to update or revise publicly any forward-looking statements, whether because of new information, future events or otherwise. The amount and timing of any dividends and share repurchases are subject to business, economic and other relevant factors.
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. From the connectivity and platforms we provide, to the content and experiences we create, our businesses reach hundreds of millions of customers, viewers, and guests worldwide. We deliver world-class broadband, wireless, and video through Xfinity, Comcast Business, and Sky; produce, distribute, and stream leading entertainment, sports, and news through brands including NBC, Telemundo, Universal, Peacock, and Sky; and bring incredible theme parks and attractions to life through Universal Destinations & Experiences. Visit www.comcastcorporation.com for more information.
TABLE 1
Condensed Consolidated Statements of Income (Unaudited)
Three Months Ended
Nine Months Ended
(in millions, except per share data)
September 30,
September 30,
2025
2024
2025
2024
Revenue
$31,198
$32,070
$91,397
$91,817
Costs and expenses
Programming and production
8,655
10,216
24,646
27,000
Marketing and promotion
2,196
1,989
6,435
5,929
Other operating and administrative
10,795
10,128
31,109
29,615
Depreciation
2,353
2,219
6,934
6,548
Amortization
1,666
1,659
5,089
4,421
25,665
26,211
74,213
73,512
Operating income
5,534
5,859
17,184
18,304
Interest expense
(1,128)
(1,037)
(3,283)
(3,065)
Investment and other income (loss), net
Equity in net income (losses) of investees, net
(90)
(152)
(312)
(438)
Realized and unrealized gains (losses) on equity securities, net
(60)
(22)
52
(163)
Other income (loss), net
212
171
9,966
461
61
(3)
9,705
(140)
Income before income taxes
4,468
4,819
23,607
15,099
Income tax expense
(1,218)
(1,243)
(6,017)
(3,906)
Net income
3,249
3,576
17,590
11,192
Less: Net income (loss) attributable to noncontrolling interests
(83)
(53)
(241)
(222)
Net income attributable to Comcast Corporation
$3,332
$3,629
$17,830
$11,415
Diluted earnings per common share attributable to Comcast Corporation shareholders
$0.90
$0.94
$4.78
$2.90
Diluted weighted-average number of common shares
3,689
3,880
3,733
3,930
TABLE 2
Consolidated Statements of Cash Flows (Unaudited)
Nine Months Ended
(in millions)
September 30,
2025
2024
OPERATING ACTIVITIES
Net income
$17,590
$11,192
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization
12,023
10,969
Share-based compensation
1,014
983
Noncash interest expense (income), net
359
331
Net (gain) loss on investment activity and other
(9,282)
620
Deferred income taxes
3,250
123
Changes in operating assets and liabilities, net of effects of acquisitions and divestitures:
Current and noncurrent receivables, net
716
74
Film and television costs, net
(168)
(287)
Accounts payable and accrued expenses related to trade creditors
(135)
(906)
Other operating assets and liabilities
(566)
(3,505)
Net cash provided by operating activities
24,802
19,593
INVESTING ACTIVITIES
Capital expenditures
(8,001)
(8,267)
Cash paid for intangible assets
(1,934)
(2,043)
Construction of Universal Beijing Resort
(3)
(111)
Acquisitions, net of cash acquired
(1,279)
-
Proceeds from sales of businesses and investments
644
689
Purchases of investments
(1,226)
(934)
Other
80
108
Net cash (used in) investing activities
(11,720)
(10,559)
FINANCING ACTIVITIES
Proceeds from borrowings
2,494
6,268
Repurchases and repayments of debt
(4,366)
(2,433)
Repurchases of common stock under repurchase program and employee plans
(5,618)
(6,920)
Dividends paid
(3,685)
(3,624)
Other
51
250
Net cash (used in) financing activities
(11,124)
(6,459)
Impact of foreign currency on cash, cash equivalents and restricted cash
35
21
Increase (decrease) in cash, cash equivalents and restricted cash
1,994
2,596
Cash, cash equivalents and restricted cash, beginning of period
7,377
6,282
Cash, cash equivalents and restricted cash, end of period
$9,371
$8,878
TABLE 3
Condensed Consolidated Balance Sheets (Unaudited)
(in millions)
September 30,
December 31,
2025
2024
ASSETS
Current Assets
Cash and cash equivalents
$9,325
$7,322
Receivables, net
13,214
13,661
Other current assets
6,319
5,817
Total current assets
28,857
26,801
Film and television costs
12,959
12,541
Investments
8,324
8,647
Property and equipment, net
64,773
62,548
Goodwill
61,406
58,209
Franchise rights
59,365
59,365
Other intangible assets, net
23,379
25,599
Other noncurrent assets, net
13,932
12,501
$272,995
$266,211
LIABILITIES AND EQUITY
Current Liabilities
Accounts payable and accrued expenses related to trade creditors
$11,689
$11,321
Deferred revenue
4,218
3,507
Accrued expenses and other current liabilities
10,942
10,679
Current portion of debt
5,852
4,907
Advance on sale of investment
-
9,167
Total current liabilities
32,702
39,581
Noncurrent portion of debt
93,211
94,186
Deferred income taxes
28,357
25,227
Other noncurrent liabilities
21,089
20,942
Redeemable noncontrolling interests
220
237
Equity
Comcast Corporation shareholders' equity
97,081
85,560
Noncontrolling interests
335
477
Total equity
97,416
86,038
$272,995
$266,211
TABLE 4
Reconciliation from Net Income Attributable to Comcast Corporation to Adjusted EBITDA (Unaudited)
Three Months Ended
Nine Months Ended
September 30,
September 30,
(in millions)
2025
2024
2025
2024
Net income attributable to Comcast Corporation
$3,332
$3,629
$17,830
$11,415
Net income (loss) attributable to noncontrolling interests
(83)
(53)
(241)
(222)
Income tax expense
1,218
1,243
6,017
3,906
Interest expense
1,128
1,037
3,283
3,065
Investment and other (income) loss, net
(61)
3
(9,705)
140
Depreciation
2,353
2,219
6,934
6,548
Amortization
1,666
1,659
5,089
4,421
Adjustments (1)
116
(2)
277
(11)
Adjusted EBITDA
$9,669
$9,735
$29,484
$29,261
Reconciliation from Net Cash Provided by Operating Activities to Free Cash Flow (Unaudited)
Three Months Ended
September 30,
Nine Months Ended
September 30,
(in millions)
2025
2024
2025
2024
Net cash provided by operating activities
$8,693
$7,021
$24,802
$19,593
Capital expenditures
(3,071)
(2,913)
(8,001)
(8,267)
Cash paid for capitalized software and other intangible assets
(677)
(702)
(1,934)
(2,043)
Free Cash Flow
$4,945
$3,406
$14,866
$9,283
Alternate Presentation of Free Cash Flow (Unaudited)
Three Months Ended
September 30,
Nine Months Ended
September 30,
(in millions)
2025
2024
2025
2024
Adjusted EBITDA
$9,669
$9,735
$29,484
$29,261
Capital expenditures
(3,071)
(2,913)
(8,001)
(8,267)
Cash paid for capitalized software and other intangible assets
(677)
(702)
(1,934)
(2,043)
Cash interest expense
(879)
(690)
(2,682)
(2,503)
Cash taxes
(293)
(1,420)
(2,378)
(5,988)
Changes in operating assets and liabilities
(169)
(1,126)
(783)
(2,652)
Noncash share-based compensation
311
294
1,014
983
Other (2)
54
228
146
492
Free Cash Flow
$4,945
$3,406
$14,866
$9,283
(1)
Adjusted EBITDA excludes transaction and transaction-related costs associated with the proposed separation of Versant, as well as other operating and administrative expenses related to our investment portfolio. Transaction costs are incremental costs directly related to effectuating the proposed separation and primarily include legal, audit and advisory fees as well as legal entity separation costs. Transaction-related costs are incremental costs incurred in anticipation of the separation, including costs that reflect strategic decisions about how the standalone Versant business will be structured or operated, which may be different than if it remained part of Comcast. Transaction-related costs primarily include certain separation-related employee compensation, severance and retention bonuses; IT separation and implementation costs; and other one-time costs.
Three Months Ended
September 30,
Nine Months Ended
September 30,
2025
2024
2025
2024
Transaction-related costs
$90
$-
$166
$-
Transaction costs
26
-
82
-
Costs related to our investment portfolio
-
(2)
29
(11)
Total
$116
($2)
$277
($11)
(2)
3rd quarter and year to date 2025 includes adjustments of $(116) and $(248) million, respectively, of transaction and transaction-related costs associated with the proposed separation of Versant and $- and $(29) million, respectively, of other operating and administrative expenses related to our investment portfolio, as these amounts are excluded from Adjusted EBITDA. 3rd quarter and year to date 2024 includes adjustments of $2 and $11 million, respectively, of other operating and administrative expenses related to our investment portfolio, as these amounts are excluded from Adjusted EBITDA.
TABLE 5
Reconciliations of Adjusted Net Income and Adjusted EPS (Unaudited)
Three Months Ended
September 30,
Nine Months Ended
September 30,
2025
2024
2025
2024
(in millions, except per share data)
$
EPS
$
EPS
$
EPS
$
EPS
Net income attributable to Comcast Corporation and diluted earnings per share attributable to Comcast Corporation shareholders
$3,332
$0.90
$3,629
$0.94
$17,830
$4.78
$11,415
$2.90
Change
(8.2%)
(3.4%)
56.2%
64.5%
Amortization of acquisition-related intangible assets (1)
633
0.17
624
0.16
1,861
0.50
1,494
0.38
Investments (2)
43
0.01
83
0.02
79
0.02
333
0.08
Items affecting period-over-period comparability:
Gain related to investment(3)
15
-
-
-
(7,057)
(1.89)
-
-
Tax benefit from internal corporate reorganization (4)
-
-
-
-
(177)
(0.05)
-
-
Long-lived asset impairments(5)
-
-
-
-
155
0.04
-
-
Transaction-related costs(6)
79
0.02
-
-
146
0.04
-
-
Transaction costs(7)
23
0.01
-
-
72
0.02
-
-
Adjusted Net income and Adjusted EPS
$4,125
$1.12
$4,337
$1.12
$12,909
$3.46
$13,243
$3.37
Change
(4.9%)
-%
(2.5%)
2.6%
(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
September 30,
Nine Months Ended
September 30,
2025
2024
2025
2024
Amortization of acquisition-related intangible assets before income taxes
$824
$817
$2,424
$1,949
Amortization of acquisition-related intangible assets, net of tax
$633
$624
$1,861
$1,494
(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
September 30,
Nine Months Ended
September 30,
2025
2024
2025
2024
Realized and unrealized (gains) losses on equity securities, net
$60
$22
($52)
$163
Equity in net (income) losses of investees, net and other
(4)
87
152
275
Investments before income taxes
57
109
101
438
Investments, net of tax
$43
$83
$79
$333
(3)
Year to date 2025 net income attributable to Comcast Corporation includes a $9.4 billion pre-tax gain in other income (loss), net, $7.1 billion net of tax, related to the sale of our interest in Hulu, net of an adjustment for related transaction and other costs of $20 million, $15 million net of tax, recognized in the 3rd quarter of 2025.
(4)
Year to date 2025 net income attributable to Comcast Corporation includes a $177 million income tax benefit due to an internal corporate reorganization.
(5)
Year to date 2025 net income attributable to Comcast Corporation includes $155 million of long-lived asset impairments.
(6)
3rd quarter and year to date 2025 net income attributable to Comcast Corporation includes $90 and $166 million, $79 and $146 million net of tax, respectively, of transaction-related costs related to the proposed separation of Versant. Transaction-related costs are incremental costs incurred in anticipation of the separation, including costs that reflect strategic decisions about how the standalone Versant business will be structured or operated, which may be different than if it remained part of Comcast. Transaction-related costs primarily include certain separation-related employee compensation, severance and retention bonuses; IT separation and implementation costs; and other one-time costs.
(7)
3rd quarter and year to date 2025 net income attributable to Comcast Corporation includes $26 and $82 million, $23 and $72 million net of tax, respectively, of transaction costs related to the proposed separation of Versant. Transaction costs are incremental costs directly related to effectuating the proposed separation and primarily include legal, audit and advisory fees, and legal entity separation costs.
TABLE 6
Reconciliation of Constant Currency (Unaudited)
Three Months Ended
Nine Months Ended
September 30, 2024
September 30, 2024
Effects of
Constant
Effects of
Constant
As
Foreign
Currency
As
Foreign
Currency
(in millions)
Reported
Currency
Amounts
Reported
Currency
Amounts
Reconciliation of Connectivity & Platforms Constant Currency
Connectivity & Platforms Revenue
Residential Connectivity & Platforms
$17,866
$167
$18,033
$53,558
$340
$53,898
Business Services Connectivity
2,425
1
2,425
7,253
2
7,255
Total Connectivity & Platforms Revenue
$20,291
$168
$20,458
$60,812
$342
$61,153
Connectivity and Platforms Adjusted EBITDA
Residential Connectivity & Platforms
$6,904
$24
$6,928
$20,859
$55
$20,914
Business Services Connectivity
1,391
-
1,391
4,137
(1)
4,136
Total Connectivity & Platforms Adjusted EBITDA
$8,295
$23
$8,318
$24,996
$55
$25,050
Connectivity & Platforms Adjusted EBITDA Margin
Residential Connectivity & Platforms
38.6%
(20) bps
38.4%
38.9%
(10) bps
38.8%
Business Services Connectivity
57.4%
(10) bps
57.3%
57.0%
- bps
57.0%
Total Connectivity & Platforms Adjusted EBITDA Margin
40.9%
(20) bps
40.7%
41.1%
(10) bps
41.0%
Three Months Ended
Nine Months Ended
September 30, 2024
September 30, 2024
Effects of
Constant
Effects of
Constant
As
Foreign
Currency
As
Foreign
Currency
(in millions)
Reported
Currency
Amounts
Reported
Currency
Amounts
Reconciliation of Residential Connectivity & Platforms Constant Currency
Revenue
Domestic broadband
$6,400
$-
$6,400
$19,276
$-
$19,276
Domestic wireless
1,093
-
1,093
3,084
-
3,084
International connectivity
1,150
44
1,194
3,240
95
3,334
Total residential connectivity
$8,644
$44
$8,688
$25,599
$95
$25,694
Video
6,938
97
7,034
21,055
187
21,242
Advertising
987
12
999
2,931
29
2,959
Other
1,298
14
1,312
3,973
30
4,003
Total Revenue
$17,866
$167
$18,033
$53,558
$340
$53,898
Operating Expenses
Programming
$4,102
$53
$4,156
$12,756
$105
$12,862
Non-Programming
6,860
90
6,950
19,943
179
20,123
Total Operating Expenses
$10,962
$143
$11,105
$32,699
$285
$32,984
Adjusted EBITDA
$6,904
$24
$6,928
$20,859
$55
$20,914
Adjusted EBITDA Margin
38.6%
(20) bps
38.4%
38.9%
(10) bps
38.8%
Table 7
Reconciliation of Media Revenue Excluding Olympics (Unaudited)
Three Months Ended September 30,
Nine Months Ended
September 30,
(in millions)
2025
2024
Change
2025
2024
Change
Revenue
$6,589
$8,231
(19.9%)
$19,470
$20,926
(7.0%)
Paris Olympics
-
1,906
-
1,906
Revenue excluding Olympics
$6,589
$6,325
4.2%
$19,470
$19,020
2.4%
Reconciliation of Media Domestic Advertising Revenue Excluding Olympics (Unaudited)
Three Months Ended September 30,
Nine Months Ended
September 30,
(in millions)
2025
2024
Change
2025
2024
Change
Revenue
$1,964
$3,347
(41.3%)
$5,698
$7,363
(22.6%)
Paris Olympics
-
1,432
-
1,432
Revenue excluding Olympics
$1,964
$1,915
2.6%
$5,698
$5,931
(3.9)%
Reconciliation of Media Domestic Distribution Revenue Excluding Olympics (Unaudited)