Disclaimer

The SEC Filings on this page are provided by EDGAR (www.sec.gov), the Electronic Data Gathering, Analysis, and Retrieval System of the U.S. Securities and Exchange Commission (SEC). EDGAR performs automated collection, validation, indexing, acceptance, and forwarding of submissions by companies and others who are required by law to file forms with the SEC. The information here is provided for your convenience only. Comcast has no control over the information provided by EDGAR and cannot guarantee the sequence, accuracy, or completeness of any information or data displayed through EDGAR. Accordingly, Comcast does not accept any responsibility for the content or use of any information obtained through EDGAR.

Consult Your Tax Advisor

The information in this document represents our understanding of federal income tax laws and regulations, but does not constitute personal tax advice based on your specific situation. It does not purport to be complete or to describe the consequences that may apply to you given your particular taxes. You should consult your own tax advisor regarding the applicability of any state, local and foreign tax laws.

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C.  20549

 


 

FORM 8-K

 

CURRENT REPORT
Pursuant to Section 13 OR 15(d) of
The S
ecurities Exchange Act of 1934

 

Date of report (Date of earliest event reported):  January 28, 2014

 

Comcast Corporation

(Exact Name of Registrant
as Specified in its Charter)

 

Pennsylvania

(State or Other Jurisdiction of Incorporation)

 

001-32871

 

27-0000798

(Commission File Number)

 

(IRS Employer Identification No.)

 

 

 

One Comcast Center
Philadelphia, PA

 

19103-2838

(Address of Principal Executive Offices)

 

(Zip Code)

 

 

Registrant’s telephone number, including area code: (215) 286-1700

 

 

(Former Name or Former Address, if Changed Since Last Report)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

 

£               Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

£               Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

£               Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

£               Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 



 

Item 2.02. Results of Operations and Financial Condition

 

On January 28, 2014, Comcast Corporation (“Comcast”) issued a press release reporting the results of its operations for the three and twelve months ended December 31, 2013.  The press release is attached hereto as Exhibit 99.1. Exhibit 99.2 sets forth the reasons Comcast believes that presentation of the non-GAAP financial measures contained in the press release provides useful information to investors regarding Comcast’s financial condition and results of operations. To the extent material, Exhibit 99.2 also discloses the additional purposes, if any, for which Comcast’s management uses these non-GAAP financial measures.  A reconciliation of these non-GAAP financial measures with the most directly comparable GAAP financial measures is included in the press release itself.  Comcast does not intend for this Item 2.02 or Exhibit 99.1 or Exhibit 99.2 to be treated as “filed” under the Securities Exchange Act of 1934, as amended, or incorporated by reference into its filings under the Securities Act of 1933, as amended.

 

 

 

Item 9.01. Exhibits

 

Exhibit
Number

 

Description

 

 

 

99.1

 

Comcast Corporation press release dated January 28, 2014.

99.2

 

Explanation of Non-GAAP and Other Financial Measures.

 



 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

 

 

COMCAST CORPORATION

 

 

 

 

 

 

Date:   January 28, 2014

By:

/s/ Lawrence J. Salva

 

 

Lawrence J. Salva

 

 

Senior Vice President, Chief Accounting Officer
and Controller

 

 

(Principal Accounting Officer)

 


Exhibit 99.1

 

 

PRESS RELEASE

 

 

 

COMCAST REPORTS 4th QUARTER AND YEAR END 2013 RESULTS

 

 

2013 Highlights:

 

·                  Consolidated Revenue Increased 5.8% and Operating Cash Flow Increased 8.3%, Excluding the 2012 London Olympics, 2012 Super Bowl and 2013 Pension Termination Costs

 

·                  Consolidated Revenue Increased 3.3%, Operating Cash Flow Increased 7.3% and Operating Income Increased 11.4%

 

·                  Free Cash Flow Increased 6.9% to $8.5 Billion

 

4th Quarter 2013 Highlights:

 

·                  Consolidated Revenue Increased 6.2%, Operating Cash Flow Increased 7.0% and Operating Income Increased 10.7%

 

·                  Earnings per Share Increased 28.6% to $0.72; Excluding Favorable Tax Adjustments, EPS Increased 26.9% to $0.66

 

·                  Cable Communications Revenue Increased 5.2% and Operating Cash Flow Increased 4.8%

 

·                  Cable Communications Combined Video, High-Speed Internet and Voice Customers Increased by 649,000, a 29.0% Increase in Net Additions Compared to Fourth Quarter 2012

 

·                  Video Customers Increased by 43,000

 

·                  NBCUniversal Revenue Increased 7.5% and Operating Cash Flow Increased 14.3%

 

Dividends and Share Repurchase:

 

·                  Dividends and Share Repurchases Totaled $4.0 Billion in 2013

 

·                  Dividend to Increase 15.4% to $0.90 per Share on an Annualized Basis; Share Repurchase Authorization to Increase to $7.5 Billion, with $3.0 Billion to be Repurchased in 2014

 

PHILADELPHIA – January 28, 2014… Comcast Corporation (NASDAQ: CMCSA, CMCSK) today reported results for the quarter and year ended December 31, 2013.

 

Brian L. Roberts, Chairman and Chief Executive Officer of Comcast Corporation, said, “I am very pleased to report strong results for the 4th quarter and the full year 2013. Our optimism and confidence in the future is demonstrated by our decision to increase our dividend 15% and our plan to repurchase $3 billion of our stock during 2014. Our results highlight the momentum we have achieved and how we are benefitting from scale, our investment in innovative products, and from our focus on operational excellence. Cable’s operating metrics improved across video, high-speed Internet and voice for both the 4th quarter and full year, with a return to video subscriber growth in the 4th quarter. NBCUniversal had an outstanding year, with growth in Broadcast, Cable, Film and Parks.  As we begin 2014, we remain excited about our businesses and intend to continue to prudently invest to enhance our strategic differentiation and to drive growth.”

 

Consolidated Financial Results

 

 

4th Quarter

 

 

Full Year

 

($ in millions)

2012

2013

Growth

 

2012

2013

Growth

Revenue

$15,937

$16,926

6.2%

 

$62,570

$64,657

3.3%

Excluding Super Bowl & Olympics

 

 

 

 

$61,123

$64,657

5.8%

Operating Cash Flow (OCF)1

$5,277

$5,645

7.0%

 

$19,977

$21,434

7.3%

Excluding Olympics & Pension Costs

 

 

 

 

$19,857

$21,508

8.3%

Operating Income

$3,294

$3,647

10.7%

 

$12,179

$13,563

11.4%

Earnings per Share2

$0.56

$0.72

28.6%

 

$2.28

$2.56

12.3%

Excluding Adjustments (see Table 4)

$0.52

$0.66

26.9%

 

$1.93

$2.47

28.0%

Free Cash Flow3

$1,832

$1,435

(21.7%)

 

$7,939

$8,489

6.9%

 

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 or www.cmcsk.com.

 



 

Revenue for the fourth quarter of 2013 increased 6.2% to $16.9 billion. Operating Cash Flow increased 7.0% to $5.6 billion.  Operating Income increased 10.7% to $3.6 billion.

 

For the year ended December 31, 2013, revenue increased 3.3% to $64.7 billion.  Excluding $259 million of revenue generated by the NFL’s Super Bowl in the first quarter of 2012 and $1.2 billion of revenue generated by the Olympics in the third quarter of 2012, revenue increased 5.8%.  Operating cash flow increased 7.3% to $21.4 billion. Excluding operating cash flow generated by the Olympics in the third quarter of 2012 and pension termination costs in the third quarter of 2013, operating cash flow increased 8.3% (see Table 5). Operating income increased 11.4% to $13.6 billion.

 

Earnings per Share (EPS) for the fourth quarter of 2013 was $0.72, a 28.6% increase from the $0.56 reported in the fourth quarter of 2012. Excluding favorable tax adjustments in the fourth quarter of 2013 and 2012, EPS increased 26.9% in the fourth quarter of 2013 (see Table 4).

 

EPS for the year ended December 31, 2013 was $2.56, a 12.3% increase from the $2.28 reported in the prior year.  Excluding gains on asset sales, favorable tax adjustments, investment losses and pension termination costs, EPS increased 28.0% (see Table 4).

 

Capital Expenditures increased 19.9% to $2.0 billion in the fourth quarter of 2013 compared to the fourth quarter of 2012. Cable Communications’ capital expenditures increased $260 million, or 18.9%, to $1.6 billion in the fourth quarter of 2013, primarily reflecting increased spending on customer premise equipment, such as advanced digital boxes, including X1, and wireless gateways.  NBCUniversal’s capital expenditures increased $66 million to $353 million in the fourth quarter of 2013, primarily reflecting increased investments in Theme Parks and facilities.

 

For the year ended December 31, 2013, capital expenditures increased 15.4% to $6.6 billion compared to the prior year. Cable Communications capital expenditures increased $482 million, or 9.8%, to $5.4 billion, primarily reflecting increased spending on customer premise equipment, the continued investment in our network and the expansion of Business Services and Xfinity Home.  For the year, Cable capital expenditures represented 12.9% of Cable revenue compared to 12.4% in 2012.  NBCUniversal’s capital expenditures increased $397 million to $1.2 billion in 2013, primarily reflecting increased investments in Theme Parks.

 

Free Cash Flow (excluding any impact from the Economic Stimulus packages) decreased 21.7% to $1.4 billion in the fourth quarter of 2013 compared to $1.8 billion in the fourth quarter of 2012, reflecting growth in consolidated operating cash flow, impacted by higher capital expenditures and working capital. Free cash flow for the year ended December 31, 2013 increased 6.9% to $8.5 billion compared to $7.9 billion in 2012, reflecting growth in consolidated operating cash flow and improvements in working capital, partially offset by higher capital expenditures and cash taxes.

 

 

4th Quarter

 

 

 

Full Year

 

($ in millions)

2012

2013

Growth

 

 

2012

2013

Growth

Operating Cash Flow

$5,277

$5,645

7.0%

 

 

$19,977

$21,434

7.3%

Capital Expenditures

(1,671)

(2,003)

19.9%

 

 

(5,714)

(6,596)

15.4%

Cash Paid for Capitalized Software and Other Intangible Assets

(318)

(315)

(0.9%)

 

 

(923)

(1,009)

9.3%

Cash Interest Expense

(589)

(587)

(0.3%)

 

 

(2,314)

(2,355)

1.8%

Cash Taxes

(986)

(766)

(22.3%)

 

 

(2,841)

(3,946)

38.9%

Changes in Operating Assets and Liabilities

(164)

(490)

NM

 

 

(418)

93

NM

Other

(25)

(171)

NM

 

 

120

746

NM

Free Cash Flow (Incl. Economic Stimulus Packages)

$1,524

$1,313

(13.8%)

 

 

$7,887

$8,367

6.1%

Economic Stimulus Packages

308

122

NM

 

 

52

122

NM

Free Cash Flow

$1,832

$1,435

(21.7%)

 

 

$7,939

$8,489

6.9%

 

Note: The definition of Free Cash Flow excludes any impact from Economic Stimulus packages. These amounts have been excluded from Free Cash Flow to provide an appropriate comparison.  “Other” is primarily comprised of adjustments for cash taxes paid related to certain nonoperating transactions, to reflect cash taxes paid in the year of the related taxable income, and in 2013 for payments associated with a pension termination.  NM=comparison not meaningful.

 

2



 

Dividends and Share Repurchases. During the fourth quarter of 2013, Comcast paid dividends totaling $510 million and repurchased 10.8 million of its common shares for $500 million.  For the full year, Comcast repurchased 48.7 million of its common shares for $2.0 billion and made four cash dividend payments totaling $2.0 billion, resulting in a total return of capital to shareholders of $4.0 billion for 2013.

 

Today, Comcast announced that its Board of Directors has increased its stock repurchase program authorization to $7.5 billion.  Comcast plans to repurchase $3.0 billion during 2014, subject to market conditions.

 

In addition, Comcast announced that it increased its dividend by 15.4% to $0.90 per share on an annualized basis.  In accordance with the increase, the Board of Directors declared a quarterly cash dividend of $0.225 a share on the company’s common stock, payable on April 23, 2014 to shareholders of record as of the close of business on April 2, 2014.

 

Cable Communications

 

4th Quarter

 

 

Full Year

 

($ in millions)

2012

2013

Growth

 

2012

2013

Growth

Cable Communications Revenue

 

 

 

 

 

 

 

Video

$5,003

$5,120

2.3%

 

$19,952

$20,535

2.9%

High-Speed Internet

2,438

2,650

8.7%

 

9,544

10,334

8.3%

Voice

895

928

3.7%

 

3,557

3,657

2.8%

Business Services

699

876

25.3%

 

2,565

3,241

26.4%

Advertising

651

602

(7.5%)

 

2,284

2,189

(4.2%)

Other

446

485

8.5%

 

1,702

1,880

10.5%

Cable Communications Revenue

$10,132

$10,661

5.2%

 

$39,604

$41,836

5.6%

 

 

 

 

 

 

 

 

Cable Communications OCF

$4,201

$4,405

4.8%

 

$16,255

$17,205

5.8%

OCF Margin

41.5%

41.3%

 

 

41.0%

41.1%

 

 

 

 

 

 

 

 

 

Cable Communications Capital Expenditures

$1,377

$1,637

18.9%

 

$4,921

$5,403

9.8%

Percent of Cable Communications Revenue

13.6%

15.4%

 

 

12.4%

12.9%

 

 

Revenue for Cable Communications increased 5.2% to $10.7 billion in the fourth quarter of 2013 compared to $10.1 billion in the fourth quarter of 2012, driven by increases of 8.7% in high-speed Internet, 25.3% in business services and 2.3% in video, partially offset by a 7.5% decline in advertising due to lower political advertising revenue. The increase in Cable revenue reflects rate adjustments, customers receiving higher levels of services and customer growth (see below).

 

For the year ended December 31, 2013, Cable revenue increased 5.6% to $41.8 billion compared to $39.6 billion in 2012, driven by growth in high-speed Internet, business services, video and voice services, partially offset by a decline in advertising.

 

Combined Video, High-Speed Internet and Voice Customers increased by 649,000 in the fourth quarter of 2013, a 29.0% increase in net additions compared to fourth quarter 2012, driven by growth in high-speed Internet, voice and video customers.

 

As of December 31, 2013, video, high-speed Internet and voice customers totaled 53.1 million, an increase of 1.8 million or 3.4% over the prior year, reflecting increased high-speed Internet and voice customer additions and reduced video customer losses.

 

 

Customers

 

Net Additions

(in thousands)

YE12

YE13

 

4Q12

4Q13

 

2012

2013

Video Customers

21,995

21,690

 

(7)

43

 

(336)

(305)

High-Speed Internet Customers

19,367

20,662

 

341

379

 

1,223

1,296

Voice Customers

9,955

10,723

 

168

227

 

613

768

Combined Video, HSI and Voice Customers

51,317

53,075

 

503

649

 

1,500

1,758

 

3



 

Operating Cash Flow for Cable Communications increased 4.8% to $4.4 billion in the fourth quarter of 2013 compared to $4.2 billion in the fourth quarter of 2012, reflecting higher revenue, partially offset by increased costs related to video programming and higher advertising, marketing and promotion expense to support growth and enhance our competitive position in both residential and commercial markets.  This quarter’s operating cash flow margin was 41.3%, compared to 41.5% in the prior year period.

 

For the year ended December 31, 2013, Cable operating cash flow increased 5.8% to $17.2 billion compared to $16.3 billion in 2012, driven by higher revenue, partially offset by a 5.5% increase in operating expenses primarily related to an 8.6% increase in programming costs.  For the year, operating cash flow margin was 41.1% compared to 41.0% in 2012.

 

NBCUniversal

 

 

4th Quarter

 

 

Full Year

 

($ in millions)

2012

2013

Growth

 

2012

2013

Growth

NBCUniversal Revenue

.

 

 

 

 

 

 

Cable Networks

$2,207

$2,324

5.3%

 

$8,727

$9,201

5.4%

Broadcast Television

1,997

2,227

11.5%

 

8,200

7,120

(13.2%)

Filmed Entertainment

1,381

1,448

4.9%

 

5,159

5,452

5.7%

Theme Parks

520

566

8.8%

 

2,085

2,235

7.2%

Headquarters, Other and Eliminations

(91)

(101)

NM

 

(359)

(358)

NM

NBCUniversal Revenue

$6,014

$6,464

7.5%

 

$23,812

$23,650

(0.7%)

% growth excluding 2012 Olympics and Super Bowl

 

 

 

 

 

 

5.7%

 

 

 

 

 

 

 

 

NBCUniversal OCF

 

 

 

 

 

 

 

Cable Networks

$895

$929

3.8%

 

$3,303

$3,501

6.0%

Broadcast Television

90

140

54.8%

 

358

345

(3.6%)

Filmed Entertainment

84

192

127.4%

 

79

483

509.7%

Theme Parks

245

257

4.6%

 

953

1,004

5.3%

Headquarters, Other and Eliminations

(142)

(180)

NM

 

(586)

(601)

NM

NBCUniversal OCF

$1,172

$1,338

14.3%

 

$4,107

$4,732

15.2%

% growth excluding 2012 Olympics

 

 

 

 

 

 

18.7%

 

 

Revenue for NBCUniversal increased 7.5% to $6.5 billion in the fourth quarter of 2013 compared to $6.0 billion in the fourth quarter of 2012.  Operating Cash Flow increased 14.3% to $1.3 billion compared to $1.2 billion in the fourth quarter of 2012, reflecting improved operating performance in all segments.

 

For the year ended December 31, 2013, NBCUniversal revenue decreased 0.7% to $23.7 billion compared to $23.8 billion in 2012.  Excluding $259 million of revenue generated by the NFL’s Super Bowl in the first quarter of 2012 and $1.2 billion of revenue generated by the Olympics in the third quarter of 2012, revenue increased 5.7%.  Operating cash flow increased 15.2% to $4.7 billion compared to $4.1 billion in 2012.  Excluding operating cash flow generated by the Olympics in the third quarter of 2012, operating cash flow increased 18.7%, reflecting solid results at each business segment (see Table 5).

 

Cable Networks

For the fourth quarter of 2013, revenue from the Cable Networks segment increased 5.3% to $2.3 billion compared to the fourth quarter of 2012, reflecting a 7.8% increase in distribution revenue and a 4.3% increase in advertising revenue, partially offset by a 4.6% decline in content licensing and other revenue.  Operating cash flow increased 3.8% to $929 million compared to $895 million in the fourth quarter of 2012, reflecting higher revenue, partially offset by increased programming and production costs from our continued investment in original programming and higher sports programming costs, as well as higher advertising, marketing and promotion expenses to support the launch of new shows and events.

 

For the year ended December 31, 2013, revenue from the Cable Networks segment increased 5.4% to $9.2 billion compared to $8.7 billion in 2012, reflecting a 6.5% increase in distribution revenue and a 4.3% increase in advertising revenue.  Operating cash flow increased 6.0% to $3.5 billion compared to $3.3 billion in 2012 reflecting higher revenue, partially offset by higher programming and production costs from our continued investment in original and sports programming.

 

4



 

Broadcast Television

For the fourth quarter of 2013, revenue from the Broadcast Television segment increased 11.5% to $2.2 billion compared to $2.0 billion in the fourth quarter of 2012, driven by an 8.3% increase in advertising revenue due to strong primetime ratings at the NBC broadcast network, as well as higher retransmission consent fees and an increase in content licensing revenue reflecting the timing of content availability. Operating cash flow increased 54.8% to $140 million compared to $90 million in the fourth quarter of 2012 reflecting higher revenue, partially offset by an increase in programming and production costs to support the primetime schedule.

 

For the year ended December 31, 2013, revenue from the Broadcast Television segment decreased 13.2% to $7.1 billion compared to $8.2 billion in 2012.  Excluding $259 million of revenue generated by the NFL’s Super Bowl in the first quarter of 2012 and $1.2 billion of revenue generated by the Olympics in the third quarter of 2012, revenue increased 5.4%, reflecting higher advertising and retransmission consent fees.  Operating cash flow decreased 3.6% to $345 million compared to $358 million in 2012.  Excluding operating cash flow generated by the Olympics in the third quarter of 2012, operating cash flow increased 44.9%, reflecting higher revenue and a modest decrease in programming and production costs (see Table 5).

 

Filmed Entertainment

For the fourth quarter of 2013, revenue from the Filmed Entertainment segment increased 4.9% to $1.4 billion compared to the fourth quarter of 2012, driven by higher home entertainment revenue from the strong performance of Despicable Me 2, partially offset by a decrease in theatrical revenue. Operating cash flow increased $108 million to $192 million compared to $84 million in the fourth quarter of 2012, reflecting higher revenue and a decrease in the amortization of film costs.

 

For the year ended December 31, 2013, revenue from the Filmed Entertainment segment increased 5.7% to $5.5 billion compared to $5.2 billion in 2012, reflecting higher theatrical and content licensing revenue driven by the strong performances of Despicable Me 2, Fast and Furious 6 and Les Miserables. Operating cash flow increased $404 million to $483 million compared to $79 million in 2012, reflecting the strong performance of the film slate and lower advertising, marketing and promotion expense.

 

Theme Parks

For the fourth quarter of 2013, revenue from the Theme Parks segment increased 8.8% to $566 million compared to $520 million in the fourth quarter of 2012, driven by higher guest attendance and increases in per capita spending at the Orlando and Hollywood theme parks. Fourth quarter operating cash flow increased 4.6% to $257 million compared to $245 million in the fourth quarter of 2012, primarily reflecting higher revenue, partially offset by increased operating costs to support new attractions.

 

For the year ended December 31, 2013, revenue from the Theme Parks segment increased 7.2% to $2.2 billion compared to $2.1 billion in 2012.  Operating cash flow increased 5.3% to $1.0 billion compared to $953 million in 2012, driven by the continued success of The Wizarding World of Harry Potter and Transformers attractions.

 

Headquarters, Other and Eliminations

NBCUniversal Headquarters, Other and Eliminations include overhead and eliminations among the NBCUniversal businesses. For the quarter ended December 31, 2013, NBCUniversal Headquarters, Other and Eliminations operating cash flow loss was $180 million compared to a loss of $142 million in the fourth quarter of 2012, reflecting higher employee costs.

 

For the year ended December 31, 2013, NBCUniversal Headquarters, Other and Eliminations operating cash flow loss was $601 million compared to a loss of $586 million in 2012 due to higher employee costs.

 

Corporate, Other and Eliminations

 

Corporate, Other and Eliminations include corporate operations, Comcast-Spectacor and eliminations among Comcast’s businesses. For the quarter ended December 31, 2013, Corporate, Other and Eliminations revenue was ($199) million compared to ($209) million in 2012. The operating cash flow loss was $98 million, compared to a loss of $96 million in the fourth quarter of 2012.

 

For the year ended December 31, 2013, Corporate, Other and Eliminations revenue was ($829) million compared to ($846) million in 2012.  The operating cash flow loss was $503 million, including $74 million of costs associated with the termination of a pension plan, compared to a loss of $385 million in 2012.

 

5



 

 

Notes:

 

1     We define Operating Cash Flow as operating income (loss) before depreciation and amortization, excluding impairment charges related to fixed and intangible assets and gains or losses on the sale of assets, if any.

 

2     Earnings per share amounts are presented on a diluted basis.

 

3     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, cash paid for intangible assets and cash distributions to noncontrolling interests; and adjusted for any payments and receipts related to certain nonoperating items, net of estimated tax benefits.

 

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, January 28, 2014 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 or www.cmcsk.com. Those parties interested in participating via telephone should dial (800) 263-8495 with the conference ID number 24847495.  A replay of the call will be available starting at 12:30 p.m. ET on January 28, 2014, on the Investor Relations website or by telephone. To access the telephone replay, which will be available until Tuesday, February 4, 2014 at midnight ET, please dial (855) 859-2056 and enter the conference ID number 24847495.

 

From time to time, we post information that may be of interest to investors on our website at www.cmcsa.com or www.cmcsk.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 or www.cmcsk.com and subscribe to email alerts.

 

###

 

Investor Contacts:

Jason S. Armstrong                         (215) 286-7972

Jane B. Kearns                                                 (215) 286-4794

 

Press Contacts:

D’Arcy Rudnay                               (215) 286-8582

John Demming                              (215) 286-8011

 

###

 

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, CMCSK) is a global media and technology company with two primary businesses, Comcast Cable and NBCUniversal.  Comcast Cable is the nation’s largest video, high-speed Internet and phone provider to residential customers under the XFINITY brand and also provides these services to businesses.  NBCUniversal operates 30 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.  Visit www.comcastcorporation.com for more information.

 

6



 

TABLE 1

Condensed Consolidated Statement of Income (Unaudited)

 

 

 

 

 

 

Three Months Ended

 

Twelve Months Ended

(in millions, except per share data)

 

December 31,

 

December 31,

 

 

2012

 

2013

 

2012

 

2013

Revenue

 

$15,937

 

$16,926

 

$62,570

 

$64,657

 

 

 

 

 

 

 

 

 

Programming and production

 

4,916

 

5,252

 

19,929

 

19,670

Other operating and administrative

 

4,643

 

4,797

 

17,833

 

18,584

Advertising, marketing and promotion

 

1,101

 

1,232

 

4,831

 

4,969

 

 

10,660

 

11,281

 

42,593

 

43,223

 

 

 

 

 

 

 

 

 

Operating cash flow

 

5,277

 

5,645

 

19,977

 

21,434

 

 

 

 

 

 

 

 

 

Depreciation expense

 

1,556

 

1,585

 

6,150

 

6,254

Amortization expense

 

427

 

413

 

1,648

 

1,617

 

 

1,983

 

1,998

 

7,798

 

7,871

Operating income

 

3,294

 

3,647

 

12,179

 

13,563

 

 

 

 

 

 

 

 

 

Other income (expense)

 

 

 

 

 

 

 

 

Interest expense

 

(623)

 

(646)

 

(2,521)

 

(2,574)

Investment income (loss), net

 

49

 

27

 

219

 

576

Equity in net income (losses) of investees, net

 

16

 

10

 

959

 

(86)

Other income (expense), net

 

(151)

 

(84)

 

773

 

(364)

 

 

(709)

 

(693)

 

(570)

 

(2,448)

 

 

 

 

 

 

 

 

 

Income before income taxes

 

2,585

 

2,954

 

11,609

 

11,115

 

 

 

 

 

 

 

 

 

Income tax expense

 

(778)

 

(986)

 

(3,744)

 

(3,980)

 

 

 

 

 

 

 

 

 

Net income

 

1,807

 

1,968

 

7,865

 

7,135

 

 

 

 

 

 

 

 

 

Net (income) loss attributable to noncontrolling interests and redeemable subsidiary preferred stock

 

(289)

 

(55)

 

(1,662)

 

(319)

 

 

 

 

 

 

 

 

 

Net income attributable to Comcast Corporation

 

$1,518

 

$1,913

 

$6,203

 

$6,816

 

 

 

 

 

 

 

 

 

Diluted earnings per common share attributable to Comcast Corporation shareholders

 

$0.56

 

$0.72

 

$2.28

 

$2.56

 

 

 

 

 

 

 

 

 

Dividends declared per common share attributable to Comcast Corporation shareholders

 

$0.1625

 

$0.195

 

$0.65

 

$0.78

 

 

 

 

 

 

 

 

 

Diluted weighted-average number of common shares

 

2,687

 

2,652

 

2,717

 

2,665

 

7



 

TABLE 2

Condensed Consolidated Balance Sheet (Unaudited)

 

 

 

 

(in millions)

 

December 31,

 

December 31,

 

 

2012

 

2013

ASSETS

 

 

 

 

 

 

 

 

 

Current Assets

 

 

 

 

Cash and cash equivalents

 

$10,951

 

$1,718

Investments

 

1,464

 

3,573

Receivables, net

 

5,521

 

6,376

Programming rights

 

909

 

928

Other current assets

 

1,146

 

1,480

Total current assets

 

19,991

 

14,075

 

 

 

 

 

Film and television costs

 

5,054

 

4,994

 

 

 

 

 

Investments

 

6,325

 

3,770

 

 

 

 

 

Property and equipment, net

 

27,232

 

29,840

 

 

 

 

 

Franchise rights

 

59,364

 

59,364

 

 

 

 

 

Goodwill

 

26,985

 

27,098

 

 

 

 

 

Other intangible assets, net

 

17,840

 

17,329

 

 

 

 

 

Other noncurrent assets, net

 

2,180

 

2,343

 

 

 

 

 

 

 

$164,971

 

$158,813

 

 

 

 

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

 

 

Current Liabilities

 

 

 

 

Accounts payable and accrued expenses related to trade creditors

 

$6,206

 

$5,528

Accrued participations and residuals

 

1,350

 

1,239

Deferred revenue

 

851

 

898

Accrued expenses and other current liabilities

 

5,931

 

7,967

Current portion of long-term debt

 

2,376

 

3,280

Total current liabilities

 

16,714

 

18,912

 

 

 

 

 

Long-term debt, less current portion

 

38,082

 

44,567

 

 

 

 

 

Deferred income taxes

 

30,110

 

31,935

 

 

 

 

 

Other noncurrent liabilities

 

13,271

 

11,384

 

 

 

 

 

Redeemable noncontrolling interests and redeemable subsidiary preferred stock

 

16,998

 

957

 

 

 

 

 

Equity

 

 

 

 

Comcast Corporation shareholders’ equity

 

49,356

 

50,694

Noncontrolling interests

 

440

 

364

Total equity

 

49,796

 

51,058

 

 

 

 

 

 

 

$164,971

 

$158,813

 

8



 

TABLE 3

Consolidated Statement of Cash Flows (Unaudited)

 

 

 

 

(in millions)

 

Twelve Months Ended

 

 

December 31,

 

 

2012

 

2013

 

 

 

 

 

OPERATING ACTIVITIES

 

 

 

 

Net income

 

$7,865

 

$7,135

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

Depreciation and amortization

 

7,798

 

7,871

Amortization of film and television costs

 

9,454

 

8,249

Share-based compensation

 

371

 

419

Noncash interest expense (income), net

 

193

 

167

Equity in net (income) losses of investees, net

 

(959)

 

86

Cash received from investees

 

195

 

120

Net (gain) loss on investment activity and other

 

(1,062)

 

(169)

Deferred income taxes

 

139

 

16

Changes in operating assets and liabilities, net of effects of acquisitions and divestitures:

 

 

 

 

Change in current and noncurrent receivables, net

 

(823)

 

(721)

Change in film and television costs

 

(9,432)

 

(8,205)

Change in accounts payable and accrued expenses related to trade creditors

 

366

 

(667)

Change in other operating assets and liabilities

 

749

 

(141)

 

 

 

 

 

Net cash provided by operating activities

 

14,854

 

14,160

 

 

 

 

 

INVESTING ACTIVITIES

 

 

 

 

Capital expenditures

 

(5,714)

 

(6,596)

Cash paid for intangible assets

 

(923)

 

(1,009)

Acquisitions of real estate properties

 

-

 

(1,904)

Acquisitions, net of cash acquired

 

(90)

 

(99)

Proceeds from sales of businesses and investments

 

3,102

 

1,083

Return of capital from investees

 

2,362

 

149

Purchases of investments

 

(297)

 

(1,223)

Other

 

74

 

85

 

 

 

 

 

Net cash provided by (used in) investing activities

 

(1,486)

 

(9,514)

 

 

 

 

 

FINANCING ACTIVITIES

 

 

 

 

Proceeds from (repayments of) short-term borrowings, net

 

(544)

 

1,345

Proceeds from borrowings

 

4,544

 

2,933

Repurchases and repayments of debt

 

(2,881)

 

(2,444)

Repurchases and retirements of common stock

 

(3,000)

 

(2,000)

Dividends paid

 

(1,608)

 

(1,964)

Issuances of common stock

 

233

 

40

Purchase of NBCUniversal noncontrolling common equity interest

 

-

 

(10,761)

Distributions to noncontrolling interests and dividends for redeemable subsidiary preferred stock

 

(691)

 

(215)

Settlement of Station Venture liability

 

-

 

(602)

Other

 

(90)

 

(211)

 

 

 

 

 

Net cash provided by (used in) financing activities

 

(4,037)

 

(13,879)

 

 

 

 

 

Increase (decrease) in cash and cash equivalents

 

9,331

 

(9,233)

 

 

 

 

 

Cash and cash equivalents, beginning of period

 

1,620

 

10,951

 

 

 

 

 

Cash and cash equivalents, end of period

 

$10,951

 

$1,718

 

9



 

TABLE 4

Supplemental Information

 

Alternate Presentation of Net Cash Provided by Operating Activities and Free Cash Flow (Unaudited)

 

 

 

Three Months Ended

 

 

Twelve Months Ended

 

 

December 31,

 

 

December 31,

(in millions)

 

2012

 

2013

 

 

2012

 

2013

Operating income

 

$3,294

 

$3,647

 

 

$12,179

 

$13,563

Depreciation and amortization

 

1,983

 

1,998

 

 

7,798

 

7,871

Operating income before depreciation and amortization

 

5,277

 

5,645

 

 

19,977

 

21,434

Noncash share-based compensation expense

 

93

 

107

 

 

371

 

419

Termination of receivables monetization programs(1)

 

-

 

(1,442)

 

 

-

 

(1,442)

Changes in operating assets and liabilities

 

(164)

 

(490)

 

 

(418)

 

93

Cash basis operating income

 

5,206

 

3,820

 

 

19,930

 

20,504

Payments of interest

 

(589)

 

(587)

 

 

(2,314)

 

(2,355)

Payments of income taxes

 

(986)

 

(766)

 

 

(2,841)

 

(3,946)

Proceeds from investments and other

 

12

 

43

 

 

213

 

162

Excess tax benefits under share-based compensation

 

(28)

 

(29)

 

 

(134)

 

(205)

Net Cash Provided by Operating Activities

 

$3,615

 

$2,481

 

 

$14,854

 

$14,160

Capital expenditures

 

(1,671)

 

(2,003)

 

 

(5,714)

 

(6,596)

Cash paid for capitalized software and other intangible assets

 

(318)

 

(315)

 

 

(923)

 

(1,009)

Distributions to noncontrolling interests and dividends for redeemable subsidiary preferred stock

 

(194)

 

(51)

 

 

(691)

 

(215)

Termination of receivables monetization programs and other nonoperating items(1)

 

92

 

1,201

 

 

361

 

2,027

Free Cash Flow (including economic stimulus packages)

 

$1,524

 

$1,313

 

 

$7,887

 

$8,367

Economic stimulus packages

 

308

 

122

 

 

52

 

122

Total Free Cash Flow

 

$1,832

 

$1,435

 

 

$7,939

 

$8,489

 

Reconciliation of EPS Excluding Gains and Losses Related to Investments, Favorable Income Tax Adjustments, Gain on Sale of Wireless Spectrum Licenses and Pension Termination Costs (Unaudited)

 

 

 

Three Months Ended
December 31,

 

 

Twelve Months Ended
December 31,

 

 

2012

 

2013

 

 

2012

 

2013

(in millions, except per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

 

EPS (2)

 

$

 

EPS (2)

 

 

$

 

EPS (2)

 

$

 

EPS (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to Comcast Corporation

 

$1,518

 

$0.56

 

$1,913

 

$0.72

 

 

$6,203

 

$2.28

 

$6,816

 

$2.56

Growth %

 

 

 

 

 

26.0%

 

28.6%

 

 

 

 

 

 

9.9%

 

12.3%

Equity interest in SpectrumCo transaction(3)

 

-

 

-

 

-

 

-

 

 

(543)

 

(0.20)

 

-

 

-

Gain on sale of investment in A&E(4)

 

-

 

-

 

-

 

-

 

 

(319)

 

(0.12)

 

-

 

-

Favorable income tax adjustments(5)

 

(109)

 

(0.04)

 

(158)

 

(0.06)

 

 

(109)

 

(0.03)

 

(158)

 

(0.06)

Gain on sale of wireless spectrum licenses(6)

 

-

 

-

 

-

 

-

 

 

-

 

-

 

(67)

 

(0.03)

Gain on sale of investment in Clearwire(7)

 

-

 

-

 

-

 

-

 

 

-

 

-

 

(279)

 

(0.11)

Pension termination costs(8)

 

-

 

-

 

-

 

-

 

 

-

 

-

 

46

 

0.02

Losses on investments(9)

 

-

 

-

 

-

 

-

 

 

-

 

-

 

234

 

0.09

Net income attributable to Comcast Corporation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(excluding gains and losses related to
investments, favorable income tax
adjustments, gain on sale of wireless
spectrum licenses and pension termination
costs)

 

$1,409

 

$0.52

 

$1,755

 

$0.66

 

 

$5,232

 

$1.93

 

$6,592

 

$2.47

Growth %

 

 

 

 

 

24.5%

 

26.9%

 

 

 

 

 

 

26.0%

 

28.0%

 

 

 

(1)          Net Cash Provided by Operating Activities includes $1.4 billion of cash payments associated with the termination in December 2013 of NBCUniversal’s receivables monetization programs.  For free cash flow purposes, we consider the termination to be similar to a financing transaction and therefore exclude the cash payments from free cash flow along with other nonoperating items.

(2)          Based on diluted weighted-average number of common shares for the respective periods as presented in Table 1.

(3)          2012 year to date net income attributable to Comcast Corporation includes $876 million of equity in net income of investees, $543 million net of tax, resulting from our share of the gain on SpectrumCo’s sale of wireless spectrum licenses.

(4)          2012 year to date net income attributable to Comcast Corporation includes $1 billion of other income, $319 million net of tax and noncontrolling interest, resulting from the sale of the investment in A&E Television Networks.

(5)          4th quarter 2013 net income attributable to Comcast Corporation includes $158 million of favorable income tax adjustments resulting from the exchange transaction with Liberty Media Corporation. 4th quarter 2012 net income attributable to Comcast Corporation includes a $109 million favorable tax adjustment due to changes in state tax legislation.

(6)          2013 year to date net income attributable to Comcast Corporation includes $108 million of other income, $67 million net of tax, resulting from a gain on the sale of wireless spectrum licenses.

(7)          2013 year to date net income attributable to Comcast Corporation includes $443 million of investment income, $279 million net of tax, resulting from the sale of the investment in Clearwire.

(8)          2013 year to date net income attributable to Comcast Corporation includes $74 million of other operating and administrative expenses, $46 million net of tax, resulting from the termination of a pension plan.

(9)          2013 year to date net income attributable to Comcast Corporation includes $371 million of expense ($236 million of other expense and $135 million of equity in net losses of investees), $234 million net of tax, resulting from losses on investments.

 

 

Note: Minor differences may exist due to rounding.

 

10



 

 

TABLE 5

Reconciliation of Consolidated Revenue Excluding 2012 Olympics and Super Bowl and Operating Cash Flow Excluding 2012 Olympics and Pension Termination Costs (Unaudited)

 

 

 

Three Months Ended

 

 

Twelve Months Ended

 

 

 

December 31,

 

 

December 31,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(in millions)

 

2012

 

2013

 

Growth %

 

 

2012

 

2013

 

Growth %

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$15,937

 

$16,926

 

6.2%

 

 

$62,570

 

$64,657

 

3.3%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2012 Olympics

 

-

 

-

 

 

 

 

(1,188)

 

-

 

 

 

Super Bowl

 

-

 

-

 

 

 

 

(259)

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue excluding 2012 Olympics and Super Bowl

 

$15,937

 

$16,926

 

6.2%

 

 

$61,123

 

$64,657

 

5.8%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2012

 

2013

 

Growth %

 

 

2012

 

2013

 

Growth %

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Cash Flow

 

$5,277

 

$5,645

 

7.0%

 

 

$19,977

 

$21,434

 

7.3%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2012 Olympics

 

-

 

-

 

 

 

 

(120)

(1)

-

 

 

 

Pension Termination Costs

 

-

 

-

 

 

 

 

-

 

74

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Cash Flow excluding 2012 Olympics and Pension Termination Costs

 

$5,277

 

$5,645

 

7.0%

 

 

$19,857

 

$21,508

 

8.3%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Consolidated NBCUniversal Revenue Excluding 2012 Olympics and Super Bowl and Operating Cash Flow Excluding 2012 Olympics (Unaudited)

 

 

 

Three Months Ended

 

 

Twelve Months Ended

 

 

 

December 31,

 

 

December 31,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(in millions)

 

2012

 

2013

 

Growth %

 

 

2012

 

2013

 

Growth %

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$6,014

 

$6,464

 

7.5%

 

 

$23,812

 

$23,650

 

(0.7%)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2012 Olympics

 

-

 

-

 

 

 

 

(1,188)

 

-

 

 

 

Super Bowl

 

-

 

-

 

 

 

 

(259)

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue excluding 2012 Olympics and Super Bowl

 

$6,014

 

$6,464

 

7.5%

 

 

$22,365

 

$23,650

 

5.7%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2012

 

2013

 

Growth %

 

 

2012

 

2013

 

Growth %

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Cash Flow

 

$1,172

 

$1,338

 

14.3%

 

 

$4,107

 

$4,732

 

15.2%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2012 Olympics

 

-

 

-

 

 

 

 

(120)

(1)

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Cash Flow excluding 2012 Olympics

 

$1,172

 

$1,338

 

14.3%

 

 

$3,987

 

$4,732

 

18.7%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Broadcast Television Revenue Excluding 2012 Olympics and Super Bowl and Operating Cash Flow Excluding 2012 Olympics (Unaudited)

 

 

 

Three Months Ended

 

 

Twelve Months Ended

 

 

 

December 31,

 

 

December 31,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(in millions)

 

2012

 

2013

 

Growth %

 

 

2012

 

2013

 

Growth %

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$1,997

 

$2,227

 

11.5%

 

 

$8,200

 

$7,120

 

(13.2%)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2012 Olympics

 

-

 

-

 

 

 

 

(1,188)

 

-

 

 

 

Super Bowl

 

-

 

-

 

 

 

 

(259)

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue excluding 2012 Olympics and Super Bowl

 

$1,997

 

$2,227

 

11.5%

 

 

$6,753

 

$7,120

 

5.4%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2012

 

2013

 

Growth %

 

 

2012

 

2013

 

Growth %

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Cash Flow

 

$90

 

$140

 

54.8%

 

 

$358

 

$345

 

(3.6%)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2012 Olympics

 

-

 

-

 

 

 

 

(120)

(1)

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Cash Flow excluding 2012 Olympics

 

$90

 

$140

 

54.8%

 

 

$238

 

$345

 

44.9%

 

 

 

(1) Reflects the settlement of a $237 million liability associated with the unfavorable Olympics contract recorded through the application of acquisition accounting in 2011.

Note: Minor differences may exist due to rounding.

 

11


Exhibit 99.2

 

Exhibit 99.2 – Explanation of Non-GAAP and Other Financial Measures

 

This Exhibit 99.2 to the accompanying Current Report on Form 8-K for Comcast Corporation (“Company”, “we”, “us” or “our”) sets forth the reasons we believe that presentation of financial measures not in accordance with generally accepted accounting principles in the United States (GAAP) contained in the earnings press release filed as Exhibit 99.1 to the Current Report on Form 8-K provides useful information to investors regarding our financial condition and results of operations.  To the extent material, this Exhibit also discloses the additional purposes, if any, for which our management uses these non-GAAP financial measures.  A reconciliation of these non-GAAP financial measures with the most directly comparable GAAP financial measures is included in the earnings press release itself.

 

Operating Cash Flow is the primary basis used to measure the operational strength and performance of our businesses. Free Cash Flow and Unlevered Free Cash Flow are additional performance measures used as indicators of our ability to service and repay debt, make investments and return capital to investors, through stock repurchases and dividends.  We also adjust certain historical data on a pro forma basis following certain acquisitions or dispositions to enhance comparability.

 

Operating Cash Flow is defined as operating income (loss) before depreciation and amortization, excluding impairment charges related to fixed and intangible assets and gains or losses on sale of assets, if any. This measure eliminates the significant level of non-cash depreciation and amortization expense that results from the capital intensive nature of certain of our businesses and from intangible assets recognized in business combinations.  It is also unaffected by our capital structure or investment activities. Our management and Board of Directors use this financial measure to evaluate our consolidated operating performance and the operating performance of our operating segments and to allocate resources and capital to our operating segments. It is also a significant performance measure in our annual incentive compensation programs.  We believe that Operating Cash Flow is useful to investors because it is one of the bases for comparing our operating performance with other companies in our industries, although our measure of Operating Cash Flow may not be directly comparable to similar measures used by other companies.

 

Because we use Operating Cash Flow to measure our segment profit or loss, we reconcile it to operating income, the most directly comparable financial measure calculated and presented in accordance with GAAP, in the business segment footnote to our quarterly and annual consolidated financial statements.  Therefore, we believe our measure of Operating Cash Flow for our segments is not a “non-GAAP financial measure” as contemplated by Regulation G adopted by the Securities and Exchange Commission.  Consolidated Operating Cash Flow is a non-GAAP financial measure.

 

Free Cash Flow, which is a non-GAAP financial measure, is defined as “Net Cash Provided by Operating Activities” (as stated in our Consolidated Statement of Cash Flows) reduced by capital expenditures, cash paid for intangible assets and cash distributions to noncontrolling interests; and adjusted for any payments and receipts related to certain nonoperating items, net of estimated tax benefits (such as income taxes on investment sales and nonrecurring payments related to income tax and litigation contingencies of acquired companies).  Unlevered Free Cash Flow is Free Cash Flow before cash paid interest.  We believe that Free Cash Flow and Unlevered Free Cash Flow are also useful to investors as the basis for comparing our performance and coverage ratios with other companies in our industries, although our measure of Free Cash Flow and Unlevered Free Cash Flow may not be directly comparable to similar measures used by other companies.

 

Pro forma data is used by management to evaluate performance when certain acquisitions or dispositions occur.  Historical data reflects results of acquired businesses only after the acquisition dates while pro forma data enhances comparability of financial information between periods by adjusting the data as if the acquisitions or dispositions occurred at the beginning of the preceding year.  Our pro forma data is adjusted for the timing of acquisitions or dispositions, the effects of acquisition accounting, eliminating the costs and expenses directly related 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. We do not believe our pro forma data is a non-GAAP financial measure as contemplated by Regulation G.

 

In certain circumstances we also present “adjusted” data, to exclude certain gains, losses or other charges, net of tax (such as from the sales of investments or dispositions of businesses).  This “adjusted” data is a non-GAAP financial measure.  We believe, among other things, that the “adjusted” data may help investors evaluate our ongoing operations and can assist in making meaningful period-over-period comparisons.

 



 

Exhibit 99.2 – Explanation of Non-GAAP and Other Financial Measures, cont’d

 

Non-GAAP financial measures should not be considered as substitutes for operating income (loss), net income (loss) attributable to Comcast Corporation, net cash provided by operating activities or other measures of performance or liquidity reported in accordance with GAAP.

 

Additionally, in the opinion of management, our pro forma data is not necessarily indicative of future results or what our results would have been had the acquired businesses been operated by us after the assumed earlier date.

 

In Exhibit 99.1 to this Current Report on Form 8-K we provide reconciliations of Free Cash Flow in Table 4, Consolidated Operating Cash Flow in Table 1 and “adjusted” data in Tables 4 and 5.