Comcast Corp
NASDAQ:CMCSA

Watchlist Manager
Comcast Corp Logo
Comcast Corp
NASDAQ:CMCSA
Watchlist
Price: 35.43 USD 2.1% Market Closed
Market Cap: 134B USD
Financials Section:
Income Statement Balance Sheet Cash Flow Statement
|
Revenue Breakdown

Income Statement

0
Revenue
+0%
Growth Rates:
1 Year
+2%
3 Years
+6%
5 Years
+14%
7 Years
+46%
10 Years
+80%
0
Operating Income
+0%
Growth Rates:
1 Year
0%
3 Years
+11%
5 Years
+9%
7 Years
+31%
10 Years
+56%
0
Net Income
+0%
Growth Rates:
1 Year
+5%
3 Years
+14%
5 Years
+24%
7 Years
-29%
10 Years
+93%

Earnings Waterfall
Comcast Corp

Revenue
123.7B USD
Cost of Revenue
-37B USD
Gross Profit
86.7B USD
Operating Expenses
-63.4B USD
Operating Income
23.3B USD
Other Expenses
-7.1B USD
Net Income
16.2B USD

Income Statement
Comcast Corp

Rotate your device to view
Income Statement
Currency: USD
Millions
Ones
Thousands
Millions
Billions
TTM
Quarterly
Annual
TTM
Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024
Revenue
Revenue
68 775
N/A
69 220
+1%
71 119
+3%
72 997
+3%
74 510
+2%
75 447
+1%
75 973
+1%
78 623
+3%
80 736
+3%
82 200
+2%
84 217
+2%
83 979
0%
85 029
+1%
87 233
+3%
87 682
+1%
88 736
+1%
94 507
+7%
98 575
+4%
103 698
+5%
108 390
+5%
108 942
+1%
108 692
0%
105 549
-3%
104 254
-1%
103 564
-1%
104 160
+1%
108 991
+5%
113 757
+4%
116 385
+2%
120 190
+3%
121 660
+1%
121 211
0%
121 427
+0%
120 109
-1%
120 606
+0%
120 872
+0%
121 572
+1%
121 939
+0%
121 114
-1%
123 069
+2%
123 731
+1%
Gross Profit
Cost of Revenue
(20 912)
(20 467)
(21 262)
(22 072)
(22 550)
(22 518)
(22 341)
(23 762)
(24 348)
(25 093)
(25 931)
(24 987)
(25 355)
(26 723)
(26 693)
(27 345)
(29 692)
(30 832)
(32 787)
(34 392)
(34 440)
(34 172)
(32 734)
(32 983)
(33 121)
(33 739)
(36 178)
(38 008)
(38 450)
(40 101)
(39 732)
(38 286)
(38 213)
(36 647)
(36 609)
(36 312)
(36 762)
(36 580)
(35 692)
(37 256)
(37 026)
Gross Profit
47 863
N/A
48 753
+2%
49 857
+2%
50 925
+2%
51 960
+2%
52 929
+2%
53 632
+1%
54 861
+2%
56 388
+3%
57 107
+1%
58 286
+2%
58 992
+1%
59 674
+1%
60 510
+1%
60 989
+1%
61 391
+1%
64 815
+6%
67 743
+5%
70 911
+5%
73 998
+4%
74 502
+1%
74 520
+0%
72 815
-2%
71 271
-2%
70 443
-1%
70 421
0%
72 813
+3%
75 749
+4%
77 935
+3%
80 089
+3%
81 928
+2%
82 925
+1%
83 214
+0%
83 462
+0%
83 997
+1%
84 560
+1%
84 810
+0%
85 359
+1%
85 422
+0%
85 813
+0%
86 705
+1%
Operating Income
Operating Expenses
(32 959)
(33 527)
(34 330)
(35 142)
(35 962)
(36 732)
(37 474)
(38 264)
(39 557)
(39 809)
(40 472)
(41 031)
(41 848)
(42 389)
(42 814)
(43 108)
(46 022)
(48 362)
(50 904)
(53 313)
(53 197)
(53 582)
(52 654)
(52 397)
(52 894)
(52 687)
(54 199)
(55 741)
(57 031)
(58 635)
(59 659)
(59 987)
(60 577)
(60 789)
(60 976)
(61 219)
(61 512)
(61 896)
(62 033)
(63 036)
(63 438)
Selling, General & Administrative
(24 940)
(25 412)
(26 054)
(26 642)
(27 282)
(27 840)
(28 354)
(28 932)
(30 131)
(30 047)
(30 606)
(31 014)
(31 718)
(32 320)
(32 457)
(32 679)
(35 005)
(36 624)
(38 493)
(40 340)
(40 244)
(40 685)
(39 769)
(39 372)
(39 794)
(39 489)
(40 882)
(42 267)
(43 227)
(44 644)
(45 583)
(46 056)
(46 756)
(46 740)
(46 857)
(46 939)
(47 177)
(47 787)
(47 922)
(48 540)
(48 636)
Depreciation & Amortization
(8 019)
(8 115)
(8 276)
(8 500)
(8 680)
(8 892)
(9 120)
(9 332)
(9 426)
(9 748)
(9 866)
(10 017)
(10 130)
(10 261)
(10 357)
(10 429)
(11 017)
(11 738)
(12 411)
(12 973)
(12 953)
(12 897)
(12 885)
(13 025)
(13 100)
(13 198)
(13 317)
(13 475)
(13 804)
(13 991)
(14 076)
(13 931)
(13 821)
(14 050)
(14 120)
(14 280)
(14 336)
(14 110)
(14 112)
(14 497)
(14 801)
Other Operating Expenses
0
0
0
0
0
0
0
0
0
(14)
0
0
0
192
0
0
0
0
0
0
0
0
0
0
0
0
0
1
0
0
0
0
0
0
0
0
1
1
0
0
(1)
Operating Income
14 904
N/A
15 226
+2%
15 527
+2%
15 783
+2%
15 998
+1%
16 197
+1%
16 158
0%
16 597
+3%
16 831
+1%
17 298
+3%
17 814
+3%
17 961
+1%
17 826
-1%
18 121
+2%
18 175
+0%
18 283
+1%
18 793
+3%
19 381
+3%
20 007
+3%
20 685
+3%
21 305
+3%
20 938
-2%
20 161
-4%
18 874
-6%
17 549
-7%
17 734
+1%
18 614
+5%
20 008
+7%
20 904
+4%
21 454
+3%
22 269
+4%
22 938
+3%
22 637
-1%
22 673
+0%
23 021
+2%
23 341
+1%
23 298
0%
23 463
+1%
23 389
0%
22 777
-3%
23 267
+2%
Pre-Tax Income
Interest Income Expense
(2 202)
(2 298)
(2 706)
(2 743)
(2 900)
(2 992)
(2 782)
(2 883)
(3 034)
(2 953)
(2 992)
(3 056)
(2 996)
(3 070)
(3 102)
(3 248)
(4 093)
(3 969)
(4 337)
(4 741)
(4 416)
(5 680)
(5 342)
(5 362)
(3 687)
(2 394)
(1 533)
(508)
(1 935)
(2 034)
(3 791)
(4 653)
(4 754)
(4 541)
(3 954)
(3 847)
(3 427)
(3 791)
(4 234)
(4 347)
(5 126)
Non-Reccuring Items
(50)
(60)
(57)
(66)
(59)
(64)
(49)
(41)
0
0
(13)
186
192
0
392
341
216
165
(119)
(293)
(180)
(143)
(75)
(52)
(56)
(54)
(74)
(94)
(87)
(107)
(62)
(8 606)
(8 596)
(8 555)
(8 561)
19
16
15
15
11
30
Total Other Income
(187)
(57)
276
290
333
364
48
162
529
390
477
554
331
379
341
242
326
379
284
352
287
97
259
250
259
266
220
217
211
132
(99)
(180)
(3)
186
481
591
591
653
619
702
502
Pre-Tax Income
12 465
N/A
12 811
+3%
13 040
+2%
13 264
+2%
13 372
+1%
13 505
+1%
13 375
-1%
13 835
+3%
14 326
+4%
14 735
+3%
15 286
+4%
15 645
+2%
15 353
-2%
15 430
+1%
15 806
+2%
15 618
-1%
15 242
-2%
15 956
+5%
15 835
-1%
16 003
+1%
16 996
+6%
15 212
-10%
15 003
-1%
13 710
-9%
14 065
+3%
15 552
+11%
17 227
+11%
19 623
+14%
19 093
-3%
19 445
+2%
18 317
-6%
9 499
-48%
9 284
-2%
9 763
+5%
10 987
+13%
20 104
+83%
20 478
+2%
20 340
-1%
19 789
-3%
19 143
-3%
18 673
-2%
Net Income
Tax Provision
(3 873)
(4 016)
(4 095)
(4 911)
(4 959)
(5 009)
(4 974)
(5 151)
(5 298)
(5 259)
(5 348)
(5 357)
(5 113)
(4 797)
(4 507)
(3 949)
(3 360)
(3 490)
(3 374)
(3 298)
(3 673)
(3 297)
(3 282)
(3 246)
(3 364)
(3 783)
(4 837)
(5 333)
(5 259)
(5 428)
(4 689)
(4 468)
(4 359)
(4 548)
(4 824)
(5 278)
(5 371)
(5 223)
(5 022)
(4 797)
(2 796)
Income from Continuing Operations
8 592
8 795
8 945
8 353
8 413
8 496
8 401
8 684
9 028
9 476
9 938
10 288
10 240
10 633
11 299
11 669
11 882
12 466
12 461
12 705
13 323
11 915
11 721
10 464
10 701
11 769
12 390
14 290
13 834
14 017
13 628
5 031
4 925
5 215
6 163
14 826
15 107
15 117
14 767
14 346
15 877
Income to Minority Interest
(212)
(227)
(232)
(236)
(250)
(258)
(272)
(314)
(350)
(342)
(311)
(256)
(187)
(163)
(134)
(112)
(131)
(152)
(238)
(299)
(266)
(264)
(207)
(148)
(167)
(53)
76
192
325
361
408
372
445
440
344
325
282
294
324
328
315
Net Income (Common)
8 380
N/A
8 568
+2%
8 713
+2%
8 117
-7%
8 163
+1%
8 238
+1%
8 129
-1%
8 370
+3%
8 678
+4%
9 134
+5%
9 627
+5%
10 032
+4%
22 735
+127%
23 280
+2%
23 975
+3%
24 219
+1%
11 731
-52%
12 166
+4%
12 075
-1%
12 406
+3%
13 057
+5%
11 651
-11%
11 514
-1%
10 316
-10%
10 534
+2%
11 716
+11%
12 466
+6%
14 482
+16%
14 159
-2%
14 379
+2%
14 037
-2%
5 404
-62%
5 370
-1%
5 655
+5%
6 507
+15%
15 151
+133%
15 388
+2%
15 411
+0%
15 092
-2%
14 675
-3%
16 192
+10%
EPS (Diluted)
1.6
N/A
1.67
+4%
1.72
+3%
1.62
-6%
1.62
N/A
1.67
+3%
1.66
-1%
1.72
+4%
1.78
+3%
1.91
+7%
2.02
+6%
2.11
+4%
4.75
+125%
4.94
+4%
5.16
+4%
5.24
+2%
2.53
-52%
2.64
+4%
2.62
-1%
2.7
+3%
2.83
+5%
2.53
-11%
2.5
-1%
2.24
-10%
2.28
+2%
2.53
+11%
2.68
+6%
3.1
+16%
3.04
-2%
3.15
+4%
3.13
-1%
1.23
-61%
1.21
-2%
1.32
+9%
1.55
+17%
3.65
+135%
3.71
+2%
3.86
+4%
3.85
0%
3.78
-2%
4.14
+10%

See Also

Summary
CMCSA intrinsic value, competitors valuation, and company profile.
DCF Valuation
CMCSA stock valuation using Discount Cash Flow valuation method.
Relative Valuation
CMCSA stock valuation using valuation multiples.
Wall Street Estimates
CMCSA price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
CMCSA stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 238,600+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.