EX-99.1 2 ex991-3312025.htm EX-99.1

						PRESS RELEASE

COMCAST REPORTS 1st QUARTER 2025 RESULTS

PHILADELPHIA - April 24, 2025… Comcast Corporation (NASDAQ: CMCSA) today reported results for the quarter ended March 31, 2025.

“We had strong financial results in the first quarter, growing Adjusted EPS mid-single digits and generating $5.4 billion of free cash flow while investing in our six growth businesses and returning $3.2 billion to shareholders," said Brian L. Roberts, Chairman and Chief Executive Officer of Comcast Corporation. "Our connectivity businesses generated 4% revenue growth, fueling expansion in C&P EBITDA margins to 41.4%. We also achieved our highest wireless line additions in two years and have outperformed in Business Services with mid-single digit revenue and EBITDA growth and margins of roughly 57%. At the same time, momentum in streaming continues with 21% growth in Media EBITDA; and Theme Parks remain on an incredible growth trajectory. We could not be more excited for the grand opening of Epic Universe in Orlando next month and our plans to bring a new world-class theme park to the UK. With our significant free cash flow generation, disciplined approach to capital allocation and the strength of our diversified businesses, I am confident that we are well-positioned to navigate an evolving environment and capture future opportunities."

			($ in millions, except per share data)
						1st Quarter
			Consolidated Results			2025			2024			Change
			Revenue			$29,887			$30,058			(0.6		%)
			Net Income Attributable to Comcast			$3,375			$3,857			(12.5		%)
			Adjusted Net Income1			$4,132			$4,171			(0.9		%)
			Adjusted EBITDA2			$9,532			$9,355			1.9		%
			Earnings per Share3			$0.89			$0.97			(7.7		%)
			Adjusted Earnings per Share1			$1.09			$1.04			4.5		%
			Net Cash Provided by Operating Activities			$8,294			$7,848			5.7		%
			Free Cash Flow4			$5,421			$4,538			19.4		%

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.

1st Quarter 2025 Highlights:

•Consolidated Adjusted EBITDA Increased 1.9% to $9.5 Billion; Adjusted EPS Increased 4.5% to $1.09; Generated Free Cash Flow of $5.4 Billion

•Returned $3.2 Billion to Shareholders Through a Combination of $1.2 Billion in Dividend Payments and $2.0 Billion in Share Repurchases, Reducing Shares Outstanding by 5%

•At Connectivity & Platforms, Connectivity Revenue Increased 4.1% to $11.3 Billion, Reflecting Growth in Domestic Broadband, Domestic Wireless, International Connectivity and Business Services Connectivity

•Connectivity & Platforms Adjusted EBITDA Increased 1.5% to $8.3 Billion and Adjusted EBITDA Margin Increased 90 Basis Points to 41.4%. Excluding the Impact of Foreign Currency, Connectivity & Platforms Adjusted EBITDA Margin Increased 80 Basis Points

•Continued the Successful Execution of Our Domestic Network Upgrade and Expansion Strategy; Increased Our Converged Broadband and Wireless Footprint With 275,000 New Passings of Homes and Businesses in the First Quarter

•Media Adjusted EBITDA Increased 21% to $1.0 Billion, Driven by Peacock. Peacock Revenue Increased 16% to $1.2 Billion; Peacock Adjusted EBITDA Losses Improved by $424 Million Compared to the Prior Year Period

•Studios Adjusted EBITDA Increased 22% to $298 Million, Reflecting Strong Carryover from Wicked and Nosferatu

•Universal Epic Universe Debuts on May 22, 2025, as Our Most Ambitious Parks Experience Ever Created, Featuring Five Immersive Worlds and Over 50 Attractions That Will Transform Universal Orlando into a Premier Weeklong Destination. Recently Announced Our Intent to Build a Universal Theme Park and Resort in the United Kingdom and the August 2025 Opening Date for Universal Horror Unleashed in Las Vegas

1

---

1st Quarter Consolidated Financial Results

\

Revenue was consistent with the prior year period. Net Income Attributable to Comcast decreased 12.5%. Adjusted Net Income was consistent with the prior year period. Adjusted EBITDA increased 1.9%.

Earnings per Share (EPS) decreased 7.7% to $0.89. Adjusted EPS increased 4.5% to $1.09.

Capital Expenditures decreased 14.4% to $2.3 billion. Connectivity & Platforms’ capital expenditures decreased 13.8% to $1.6 billion, primarily reflecting lower spending on customer premise equipment and scalable infrastructure. Content & Experiences' capital expenditures decreased 10.8% to $602 million, as we near completion of the construction of Epic Universe theme park in Orlando, which is scheduled to open on May 22, 2025.

Net Cash Provided by Operating Activities was $8.3 billion. Free Cash Flow was $5.4 billion.

Dividends and Share Repurchases. Comcast paid dividends totaling $1.2 billion and repurchased 56.2 million of its shares for $2.0 billion, resulting in a total return of capital to shareholders of $3.2 billion.

Connectivity & Platforms

			($ in millions)												Constant Currency Change5
						1st Quarter
						2025			2024			Change
			Connectivity & Platforms Revenue
			Residential Connectivity & Platforms			$17,642			$17,868			(1.3		%)	(1.0		%)
			Business Services Connectivity			2,496			2,407			3.7		%	3.7		%
			Total Connectivity & Platforms Revenue			$20,138			$20,275			(0.7		%)	(0.5		%)
			Connectivity & Platforms Adjusted EBITDA
			Residential Connectivity & Platforms			$6,918			$6,852			1.0		%	1.0		%
			Business Services Connectivity			1,422			1,366			4.1		%	4.1		%
			Total Connectivity & Platforms Adjusted EBITDA			$8,340			$8,218			1.5		%	1.5		%
			Connectivity & Platforms Adjusted EBITDA Margin
			Residential Connectivity & Platforms			39.2		%	38.3		%	90 bps			80 bps
			Business Services Connectivity			57.0		%	56.7		%	30 bps			30 bps
			Total Connectivity & Platforms Adjusted EBITDA Margin			41.4		%	40.5		%	90 bps			80 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 period. Adjusted EBITDA increased due to growth in both Residential Connectivity & Platforms Adjusted EBITDA and Business Services Adjusted EBITDA. Adjusted EBITDA margin increased to 41.4%.

2

---

			(in thousands)												Net Additions / (Losses)
															1st Quarter
						1Q25			1Q24						2025			2024
			Customer Relationships
			Domestic Residential Connectivity & Platforms Customer Relationships			30,969			31,555						(204)			(94)
			International Residential Connectivity & Platforms Customer Relationships			17,800			17,782						(11)			(65)
			Business Services Connectivity Customer Relationships			2,613			2,634						(13)			(7)
			Total Connectivity & Platforms Customer Relationships			51,381			51,971						(228)			(166)
			Domestic Broadband
			Residential Customers			29,190			29,693						(183)			(55)
			Business Customers			2,453			2,495						(17)			(10)
			Total Domestic Broadband Customers			31,643			32,188						(199)			(65)
			Total Domestic Wireless Lines			8,148			6,877						323			289
			Total Domestic Video Customers			12,096			13,618						(427)			(487)

Total Customer Relationships for Connectivity & Platforms decreased by 228,000 to 51.4 million, primarily reflecting decreases in Residential Connectivity & Platforms customer relationships. Total domestic broadband customer net losses were 199,000, total domestic wireless line net additions were 323,000 and total domestic video customer net losses were 427,000.

Residential Connectivity & Platforms

			($ in millions)												Constant Currency Change5
						1st Quarter
						2025			2024			Change
			Revenue
			Domestic Broadband			$6,558			$6,446			1.7		%	1.7		%
			Domestic Wireless			1,123			972			15.6		%	15.6		%
			International Connectivity			1,132			1,033			9.5		%	10.5		%
			Total Residential Connectivity			8,813			8,451			4.3		%	4.4		%
			Video			6,718			7,104			(5.4		%)	(5.1		%)
			Advertising			881			951			(7.4		%)	(7.0		%)
			Other			1,230			1,362			(9.7		%)	(9.5		%)
			Total Revenue			$17,642			$17,868			(1.3		%)	(1.0		%)
			Operating Expenses
			Programming			$4,107			$4,405			(6.8		%)	(6.4		%)
			Non-Programming			6,617			6,611			0.1		%	0.5		%
			Total Operating Expenses			$10,724			$11,016			(2.7		%)	(2.3		%)
			Adjusted EBITDA			$6,918			$6,852			1.0		%	1.0		%
			Adjusted EBITDA Margin			39.2		%	38.3		%	90 bps			80 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, reflecting decreases in video, other and advertising revenue, partially offset by increases in domestic wireless, domestic broadband and international connectivity revenue. Domestic broadband revenue increased due to higher average rates. Domestic wireless revenue increased primarily 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. Video revenue decreased due to a decline in the number of video customers, partially offset by an overall increase in average rates. Advertising revenue decreased due to lower international advertising

3

---

and 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 increased due to lower 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 and an increase in programming expenses for our international sports networks. Non-programming expenses were consistent primarily reflecting an increase in direct product costs and marketing and promotion costs, offset by lower technical and support and customer service costs. Adjusted EBITDA margin increased to 39.2%.

Business Services Connectivity

			($ in millions)												Constant Currency Change5
						1st Quarter
						2025			2024			Change
			Revenue			$2,496			$2,407			3.7		%	3.7		%
			Operating Expenses			1,074			1,041			3.1		%	3.1		%
			Adjusted EBITDA			$1,422			$1,366			4.1		%	4.1		%
			Adjusted EBITDA Margin			57.0		%	56.7		%	30 bps			30 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 due to an increase in revenue from enterprise solutions offerings and an increase in revenue from small business customers driven by an increase in average rates due to higher adoption of our suite of advanced services.

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. Adjusted EBITDA margin increased to 57.0%.

4

---

Content & Experiences

			($ in millions)
						1st Quarter
						2025			2024			Change
			Content & Experiences Revenue
			Media			$6,440			$6,371			1.1		%
			Studios			2,826			2,743			3.0		%
			Theme Parks			1,876			1,979			(5.2		%)
			Headquarters & Other			11			12			(9.1		%)
			Eliminations			(697)			(731)			4.7		%
			Total Content & Experiences Revenue			$10,457			$10,374			0.8		%
			Content & Experiences Adjusted EBITDA
			Media			$1,004			$827			21.5		%
			Studios			298			244			22.3		%
			Theme Parks			429			632			(32.1		%)
			Headquarters & Other			(255)			(243)			(4.7		%)
			Eliminations			14			33			(57.8		%)
			Total Content & Experiences Adjusted EBITDA			$1,490			$1,493			(0.1		%)

Revenue for Content & Experiences was consistent compared to the prior year period primarily reflecting an increase in Studios and Media, offset by a decrease in Theme Parks. Adjusted EBITDA for Content & Experiences was consistent compared to the prior year period primarily due to a decline in Theme Parks, offset by growth in Media and Studios.

Media

			($ in millions)
						1st Quarter
						2025			2024			Change
			Revenue
			Domestic Advertising			$1,886			$2,025			(6.8		%)
			Domestic Distribution			2,922			2,906			0.6		%
			International Networks			1,162			1,021			13.9		%
			Other			470			420			11.8		%
			Total Revenue			$6,440			$6,371			1.1		%
			Operating Expenses			5,436			5,545			(2.0		%)
			Adjusted EBITDA			$1,004			$827			21.5		%

Revenue for Media increased primarily driven by higher international networks revenue, partially offset by lower domestic advertising revenue. Domestic advertising revenue decreased primarily due to lower revenue at our networks, partially offset by an increase in revenue at Peacock. Domestic distribution revenue was consistent primarily reflecting higher revenue at Peacock, offset by lower revenue at our networks. International networks revenue increased primarily due to an increase in revenue associated with the distribution of sports networks.

Adjusted EBITDA for Media increased due to lower operating expenses and higher revenue. The decrease in operating expenses was primarily due to lower sports programming costs at Peacock and our domestic television networks, mainly reflecting lower sports volumes compared to the prior year period, partially offset by higher content costs at our entertainment television networks and an increase in sports costs for our international networks. Media results include $1.2 billion of revenue and an Adjusted EBITDA6 loss of $215 million related to Peacock, compared to $1.1 billion of revenue and an Adjusted EBITDA6 loss of $639 million in the prior year period.

5

---

Studios

			($ in millions)
						1st Quarter
						2025			2024			Change
			Revenue
			Content Licensing			$2,174			$2,101			3.5		%
			Theatrical			286			330			(13.3		%)
			Other			366			312			17.5		%
			Total Revenue			$2,826			$2,743			3.0		%
			Operating Expenses			2,528			2,499			1.2		%
			Adjusted EBITDA			$298			$244			22.3		%

Revenue for Studios increased due to higher content licensing and other revenue, partially offset by lower theatrical revenue. Content licensing revenue increased primarily due to the timing of when content was made available by our film and television studios. Other revenue increased primarily driven by digital sales of Wicked. Theatrical revenue decreased primarily due to higher revenue from releases in the prior year period, including Kung Fu Panda 4 and Migration, compared to releases in the current quarter, including Dog Man, as well as the carryover benefit of Wicked and Nosferatu.

Adjusted EBITDA for Studios increased due to higher revenue, which more than offset higher operating expenses. Programming and production expenses increased, mainly driven by higher costs associated with content licensing sales this quarter compared to the prior year period. Marketing and promotion expenses decreased due to the timing of spending on recent and upcoming theatrical film releases.

Theme Parks

			($ in millions)
						1st Quarter
						2025			2024			Change
			Revenue			$1,876			$1,979			(5.2		%)
			Operating Expenses			1,447			1,347			7.5		%
			Adjusted EBITDA			$429			$632			(32.1		%)

Revenue for Theme Parks decreased primarily due to lower revenue at our domestic theme parks, driven by lower guest attendance including the impact of the Hollywood wildfires.

Adjusted EBITDA for Theme Parks decreased, reflecting lower revenue and higher operating expenses, including around $100 million of pre-opening costs for Epic Universe ahead of the scheduled opening in May 2025.

Headquarters & Other

Content & Experiences Headquarters & Other includes overhead, personnel costs and costs associated with corporate initiatives. Headquarters & Other Adjusted EBITDA loss in the first quarter was $255 million, compared to a loss of $243 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 $697 million, compared to $731 million in the prior year period, and Adjusted EBITDA eliminations were a benefit of $14 million, compared to a benefit of $33 million in the prior year period.

6

---

Corporate, Other and Eliminations

			($ in millions)
						1st Quarter
						2025			2024			Change
			Corporate & Other
			Revenue			$741			$767			(3.4		%)
			Operating Expenses			1,052			1,096			(4.0		%)
			Adjusted EBITDA			($311)			($329)			5.6		%
			Eliminations
			Revenue			($1,449)			($1,358)			6.7		%
			Operating Expenses			(1,461)			(1,332)			9.7		%
			Adjusted EBITDA			$12			($26)			NM
			NM=comparison not meaningful.

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 Wells Fargo Center arena in Philadelphia, Pennsylvania; and Xumo. Corporate & Other Adjusted EBITDA increased primarily due to an increase related to Sky operations in Germany.

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 $1.4 billion, consistent with the prior year period, and Adjusted EBITDA eliminations were a benefit of $12 million compared to a loss of $26 million in the prior year period.

7

---

Notes:

1We 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.

2We 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.

3All earnings per share amounts are presented on a diluted basis.

4We 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.

5Constant 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.

6Adjusted 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.

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.

8

---

Conference Call and Other Information

Comcast Corporation will host a conference call with the financial community today, April 24, 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, April 24, 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.

###

Investor Contacts:									Press Contacts:
Marci Ryvicker			(215) 286-4781						Jennifer Khoury			(215) 286-7408
Jane Kearns			(215) 286-4794						John Demming			(215) 286-8011
Marc Kaplan			(215) 286-6527

###

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.

9

---

TABLE 1

Condensed Consolidated Statements of Income (Unaudited)

			Three Months Ended
(in millions, except per share data)			March 31,
			2025						2024
Revenue			$29,887						$30,058
Costs and expenses
Programming and production			8,415						8,823
Marketing and promotion			2,071						2,018
Other operating and administrative			9,893						9,857
Depreciation			2,231						2,175
Amortization			1,618						1,376
			24,228						24,248
Operating income			5,658						5,810
Interest expense			(1,050)						(1,002)
Investment and other income (loss), net
Equity in net income (losses) of investees, net			(194)						158
Realized and unrealized gains (losses) on equity securities, net			(24)						(51)
Other income (loss), net			102						191
			(116)						298
Income before income taxes			4,492						5,105
Income tax expense			(1,196)						(1,328)
Net income			3,296						3,777
Less: Net income (loss) attributable to noncontrolling interests			(79)						(79)
Net income attributable to Comcast Corporation			$3,375						$3,857
Diluted earnings per common share attributable to Comcast Corporation shareholders			$0.89						$0.97
Diluted weighted-average number of common shares			3,784						3,992

10

---

TABLE 2

Consolidated Statements of Cash Flows (Unaudited)

			Three Months Ended
(in millions)			March 31,
			2025						2024
OPERATING ACTIVITIES
Net income			$3,296						$3,777
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization			3,849						3,551
Share-based compensation			382						373
Noncash interest expense (income), net			130						103
Net (gain) loss on investment activity and other			231						(164)
Deferred income taxes			(43)						(17)
Changes in operating assets and liabilities, net of effects of acquisitions and divestitures:
Current and noncurrent receivables, net			935						643
Film and television costs, net			(123)						124
Accounts payable and accrued expenses related to trade creditors			(35)						(446)
Other operating assets and liabilities			(327)						(97)
Net cash provided by operating activities			8,294						7,848
INVESTING ACTIVITIES
Capital expenditures			(2,252)						(2,630)
Cash paid for intangible assets			(622)						(679)
Construction of Universal Beijing Resort			(2)						(108)
Proceeds from sales of businesses and investments			43						274
Purchases of investments			(145)						(404)
Other			19						35
Net cash (used in) investing activities			(2,958)						(3,511)
FINANCING ACTIVITIES
Proceeds from borrowings			—						26
Repurchases and repayments of debt			(636)						(289)
Repurchases of common stock under repurchase program and employee plans			(2,240)						(2,664)
Dividends paid			(1,224)						(1,193)
Other			24						97
Net cash (used in) financing activities			(4,075)						(4,023)
Impact of foreign currency on cash, cash equivalents and restricted cash			14						(10)
Increase (decrease) in cash, cash equivalents and restricted cash			1,275						304
Cash, cash equivalents and restricted cash, beginning of period			7,377						6,282
Cash, cash equivalents and restricted cash, end of period			$8,652						$6,586

11

---

TABLE 3

Condensed Consolidated Balance Sheets (Unaudited)

(in millions)			March 31,						December 31,
			2025						2024
ASSETS
Current Assets
Cash and cash equivalents			$8,593						$7,322
Receivables, net			12,881						13,661
Other current assets			5,840						5,817
Total current assets			27,314						26,801
Film and television costs			12,774						12,541
Investments			8,524						8,647
Property and equipment, net			63,292						62,548
Goodwill			59,094						58,209
Franchise rights			59,365						59,365
Other intangible assets, net			24,943						25,599
Other noncurrent assets, net			12,464						12,501
			$267,770						$266,211
LIABILITIES AND EQUITY
Current Liabilities
Accounts payable and accrued expenses related to trade creditors			$11,545						$11,321
Deferred revenue			3,766						3,507
Accrued expenses and other current liabilities			11,000						10,679
Current portion of debt			6,848						4,907
Advance on sale of investment			9,167						9,167
Total current liabilities			42,325						39,581
Noncurrent portion of debt			92,274						94,186
Deferred income taxes			25,136						25,227
Other noncurrent liabilities			20,735						20,942
Redeemable noncontrolling interests			244						237
Equity
Comcast Corporation shareholders' equity			86,638						85,560
Noncontrolling interests			418						477
Total equity			87,056						86,038
			$267,770						$266,211

12

---

TABLE 4
Reconciliation from Net Income Attributable to Comcast Corporation to Adjusted EBITDA (Unaudited)
												Three Months Ended March 31,
(in millions)																		2025						2024
Net income attributable to Comcast Corporation																		$3,375						$3,857
Net income (loss) attributable to noncontrolling interests																		(79)						(79)
Income tax expense																		1,196						1,328
Interest expense																		1,050						1,002
Investment and other (income) loss, net																		116						(298)
Depreciation																		2,231						2,175
Amortization																		1,618						1,376
Adjustments (1)																		24						(6)
Adjusted EBITDA																		$9,532						$9,355

    

Reconciliation from Net Cash Provided by Operating Activities to Free Cash Flow (Unaudited)
															Three Months Ended March 31,
(in millions)																					2025						2024
Net cash provided by operating activities																					$8,294						$7,848
Capital expenditures																					(2,252)						(2,630)
Cash paid for capitalized software and other intangible assets																					(622)						(679)
Free Cash Flow																					$5,421						$4,538
Alternate Presentation of Free Cash Flow (Unaudited)
															Three Months Ended March 31,
(in millions)																					2025						2024
Adjusted EBITDA																					$9,532						$9,355
Capital expenditures																					(2,252)						(2,630)
Cash paid for capitalized software and other intangible assets																					(622)						(679)
Cash interest expense																					(674)						(731)
Cash taxes																					(400)						(349)
Changes in operating assets and liabilities																					(636)						(940)
Noncash share-based compensation																					382						373
Other (2)																					90						140
Free Cash Flow																					$5,421						$4,538
(1)			1st quarter 2025 Adjusted EBITDA excludes $22 million of other operating and administrative expenses associated with the proposed spin-off of businesses within our Media segment, and $3 million of other operating and administrative expenses related to our investment portfolio. 1st quarter 2024 Adjusted EBITDA excludes $(6) million of other operating and administrative expenses related to our investment portfolio.
(2)			1st quarter 2025 includes adjustments of $22 million of other operating and administrative expenses associated with the proposed spin-off of businesses within our Media segment and $3 million of other operating and administrative expenses related to our investment portfolio, as these amounts are excluded from Adjusted EBITDA. 1st quarter 2024 includes adjustments of $(6) million of costs related to our investment portfolio, as these amounts are excluded from Adjusted EBITDA.

13

---

TABLE 5
Reconciliations of Adjusted Net Income and Adjusted EPS (Unaudited)
												Three Months Ended March 31,
																		2025												2024
(in millions, except per share data)
																														$						EPS						$						EPS
Net income attributable to Comcast Corporation and diluted earnings per share attributable to Comcast Corporation shareholders																														$3,375						$0.89						$3,857						$0.97
Change																														(12.5		%)				(7.7		%)
Amortization of acquisition-related intangible assets (1)																														606						0.16						437						0.11
Investments (2)																														132						0.03						(123)						(0.03)
Items affecting period-over-period comparability:
Costs related to proposed spin-off (3)																														19						0.01						—						—
Adjusted Net income and Adjusted EPS																														$4,132						$1.09						$4,171						$1.04
Change																														(0.9		%)				4.5		%

(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 March 31,
			2025						2024
Amortization of acquisition-related intangible assets before income taxes			$789						$569
Amortization of acquisition-related intangible assets, net of tax			$606						$437

(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 March 31,
			2025						2024
Realized and unrealized (gains) losses on equity securities, net			$24						$51
Equity in net (income) losses of investees, net and other			148						(215)
Investments before income taxes			172						(164)
Investments, net of tax			$132						($123)

(3)1st quarter 2025 net income attributable to Comcast Corporation includes $22 million of other operating and administrative expenses, $19 million net of tax, related to the proposed spin-off of businesses within our Media segment.

14

---

TABLE 6

Reconciliation of Constant Currency (Unaudited)

			Three Months Ended March 31, 2024
(in millions)			As Reported						Effects of Foreign Currency						Constant Currency Amounts
Reconciliation of Connectivity & Platforms Constant Currency
Connectivity & Platforms Revenue
Residential Connectivity & Platforms			$17,868						$(42)						$17,826
Business Services Connectivity			2,407						—						2,407
Total Connectivity & Platforms Revenue			$20,275						($43)						$20,233
Connectivity and Platforms Adjusted EBITDA
Residential Connectivity & Platforms			$6,852						($1)						$6,850
Business Services Connectivity			1,366						—						1,366
Total Connectivity & Platforms Adjusted EBITDA			$8,218						($1)						$8,216
Connectivity & Platforms Adjusted EBITDA Margin
Residential Connectivity & Platforms			38.3		%				10 bps						38.4		%
Business Services Connectivity			56.7		%				- bps						56.7		%
Total Connectivity & Platforms Adjusted EBITDA Margin			40.5		%				10 bps						40.6		%
			Three Months Ended March 31, 2024
(in millions)			As Reported						Effects of Foreign Currency						Constant Currency Amounts
Reconciliation of Residential Connectivity & Platforms Constant Currency
Revenue
Domestic broadband			$6,446						$—						$6,446
Domestic wireless			972						—						972
International connectivity			1,033						(9)						1,024
Total residential connectivity			$8,451						($9)						$8,442
Video			7,104						(27)						7,078
Advertising			951						(4)						947
Other			1,362						(3)						1,359
Total Revenue			$17,868						($42)						$17,826
Operating Expenses
Programming			$4,405						($17)						$4,389
Non-Programming			6,611						(24)						6,587
Total Operating Expenses			$11,016						($41)						$10,975
Adjusted EBITDA			$6,852						($1)						$6,850
Adjusted EBITDA Margin			38.3		%				10 bps						38.4		%

15