Table of Contents
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(Mark One)
| x |
Quarterly Report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 |
For the quarterly period ended March 31, 2015
OR
| ¨ |
Transition Report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 |
For the Transition Period from to
| Commission File Number |
Registrant; State of Incorporation; Address and Telephone Number |
I.R.S. Employer Identification No. | ||
| 001-32871 | COMCAST CORPORATION | 27-0000798 | ||
|
PENNSYLVANIA One Comcast Center Philadelphia, PA 19103-2838 (215) 286-1700 |
||||
| 001-36438 | NBCUNIVERSAL MEDIA, LLC | 14-1682529 | ||
|
DELAWARE 30 Rockefeller Plaza New York, NY 10112-0015 (212) 664-4444 |
||||
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding twelve months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
|
Comcast Corporation |
Yes x |
No ¨ |
||
|
NBCUniversal Media, LLC |
Yes x |
No ¨ |
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such period that the registrant was required to submit and post such files).
|
Comcast Corporation |
Yes x |
No ¨ |
||
|
NBCUniversal Media, LLC |
Yes x |
No ¨ |
Indicate by check mark whether the Registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.
|
Comcast Corporation |
Large accelerated filer | x | Accelerated filer | ¨ | Non-accelerated filer | ¨ | Smaller reporting company | ¨ | ||||||||
|
NBCUniversal Media, LLC |
Large accelerated filer | ¨ | Accelerated filer | ¨ | Non-accelerated filer | x | Smaller reporting company | ¨ |
Indicate by check mark whether the Registrant is a shell company (as defined in Rule 12b-2 of the Act).
|
Comcast Corporation |
Yes ¨ |
No x |
||
|
NBCUniversal Media, LLC |
Yes ¨ |
No x |
Indicate the number of shares outstanding of each of the registrant’s classes of stock, as of the latest practical date:
As of March 31, 2015, there were 2,122,916,309 shares of Comcast Corporation Class A common stock, 381,182,478 shares of Comcast Corporation Class A Special common stock and 9,444,375 shares of Comcast Corporation Class B common stock outstanding.
Not applicable for NBCUniversal Media, LLC.
NBCUniversal Media, LLC meets the conditions set forth in General Instruction H(1)(a) and (b) of Form 10-Q and is therefore filing this form with the reduced disclosure format.
Table of Contents
Explanatory Note
This Quarterly Report on Form 10-Q is a combined report being filed separately by Comcast Corporation (“Comcast”) and NBCUniversal Media, LLC (“NBCUniversal”). Comcast owns all of the common equity interests in NBCUniversal, and NBCUniversal meets the conditions set forth in General Instruction H(1)(a) and (b) of Form 10-Q and is therefore filing its information within this Form 10-Q with the reduced disclosure format. Each of Comcast and NBCUniversal is filing on its own behalf the information contained in this report that relates to itself, and neither company makes any representation as to information relating to the other company. Where information or an explanation is provided that is substantially the same for each company, such information or explanation has been combined in this report. Where information or an explanation is not substantially the same for each company, separate information and explanation has been provided. In addition, separate condensed consolidated financial statements for each company, along with notes to the condensed consolidated financial statements, are included in this report. Unless indicated otherwise, throughout this Quarterly Report on Form 10-Q, we refer to Comcast and its consolidated subsidiaries, including NBCUniversal and its consolidated subsidiaries, as “we,” “us” and “our;” Comcast Cable Communications, LLC and its consolidated subsidiaries as “Comcast Cable;” Comcast Holdings Corporation as “Comcast Holdings;” and NBCUniversal, LLC as “NBCUniversal Holdings.”
This Quarterly Report on Form 10-Q is for the three months ended March 31, 2015. This Quarterly Report modifies and supersedes documents filed prior to this Quarterly Report. The Securities and Exchange Commission (“SEC”) allows us to “incorporate by reference” information that we file with it, which means that we can disclose important information to you by referring you directly to those documents. Information incorporated by reference is considered to be part of this Quarterly Report. In addition, information that we file with the SEC in the future will automatically update and supersede information contained in this Quarterly Report.
You should carefully review the information contained in this Quarterly Report and particularly consider any risk factors set forth in this Quarterly Report and in other reports or documents that we file from time to time with the SEC. In this Quarterly Report, we state our beliefs of future events and of our future financial performance. In some cases, you can identify these so-called “forward-looking statements” by words such as “may,” “will,” “should,” “expects,” “believes,” “estimates,” “potential,” or “continue,” or the negative of those words, and other comparable words. You should be aware that these statements are only our predictions. In evaluating these statements, you should specifically consider various factors, including the risks outlined below and in other reports we file with the SEC. Actual events or our actual results may differ materially from any of our forward-looking statements. We undertake no obligation to update any forward-looking statements.
Our businesses may be affected by, among other things, the following:
| • |
our businesses currently face a wide range of competition, and our businesses and results of operations could be adversely affected if we do not compete effectively |
| • |
changes in consumer behavior driven by new products and services may adversely affect our businesses and challenge existing business models |
| • |
a decline in advertising expenditures or changes in advertising markets could negatively impact our businesses |
| • |
our businesses depend on keeping pace with technological developments |
| • |
we are subject to regulation by federal, state, local and foreign authorities, which may impose additional costs and restrictions on our businesses |
| • |
changes to existing statutes, rules, regulations, or interpretations thereof, or adoption of new ones, could have an adverse effect on our businesses |
| • |
programming expenses for our video services are increasing, which could adversely affect our Cable Communications segment’s businesses |
| • |
NBCUniversal’s success depends on consumer acceptance of its content and its businesses may be adversely affected if its content fails to achieve sufficient consumer acceptance or the costs to create or acquire content increase |
| • |
the loss of NBCUniversal’s programming distribution agreements, or the renewal of these agreements on less favorable terms, could adversely affect its businesses |
| • |
we rely on network and information systems and other technologies, as well as key properties, and a disruption, cyber attack, failure or destruction of such networks, systems, technologies or properties may disrupt our businesses |
| • |
we may be unable to obtain necessary hardware, software and operational support |
| • |
weak economic conditions may have a negative impact on our businesses |
| • |
our businesses depend on using and protecting certain intellectual property rights and on not infringing the intellectual property rights of others |
| • |
acquisitions and other strategic transactions present many risks, and we may not realize the financial and strategic goals that were contemplated at the time of any transaction |
| • |
labor disputes, whether involving employees or sports organizations, may disrupt our operations and adversely affect our businesses |
| • |
the loss of key management personnel or popular on-air and creative talent could have an adverse effect on our businesses |
| • |
we face risks relating to doing business internationally that could adversely affect our businesses |
| • |
our Class B common stock has substantial voting rights and separate approval rights over several potentially material transactions, and our Chairman and CEO has considerable influence over our company through his beneficial ownership of our Class B common stock |
Table of Contents
PART I: FINANCIAL INFORMATION
ITEM 1: FINANCIAL STATEMENTS
Comcast Corporation
Condensed Consolidated Balance Sheet
(Unaudited)
| (in millions, except share data) |
March 31,
2015 |
December 31,
2014 |
||||||
|
Assets |
||||||||
|
Current Assets: |
||||||||
|
Cash and cash equivalents |
$ | 3,937 | $ | 3,910 | ||||
|
Investments |
158 | 602 | ||||||
|
Receivables, net |
6,144 | 6,321 | ||||||
|
Programming rights |
945 | 839 | ||||||
|
Other current assets |
1,737 | 1,859 | ||||||
|
Total current assets |
12,921 | 13,531 | ||||||
|
Film and television costs |
5,637 | 5,727 | ||||||
|
Investments |
3,235 | 3,135 | ||||||
|
Property and equipment, net of accumulated depreciation of $46,037 and $45,410 |
31,127 | 30,953 | ||||||
|
Franchise rights |
59,364 | 59,364 | ||||||
|
Goodwill |
27,302 | 27,316 | ||||||
|
Other intangible assets, net of accumulated amortization of $10,507 and $10,170 |
16,852 | 16,980 | ||||||
|
Other noncurrent assets, net |
2,319 | 2,333 | ||||||
|
Total assets |
$ | 158,757 | $ | 159,339 | ||||
|
Liabilities and Equity |
||||||||
|
Current Liabilities: |
||||||||
|
Accounts payable and accrued expenses related to trade creditors |
$ | 6,157 | $ | 5,638 | ||||
|
Accrued participations and residuals |
1,387 | 1,347 | ||||||
|
Deferred revenue |
970 | 915 | ||||||
|
Accrued expenses and other current liabilities |
5,808 | 5,293 | ||||||
|
Current portion of long-term debt |
4,180 | 4,217 | ||||||
|
Total current liabilities |
18,502 | 17,410 | ||||||
|
Long-term debt, less current portion |
42,953 | 44,017 | ||||||
|
Deferred income taxes |
32,855 | 32,959 | ||||||
|
Other noncurrent liabilities |
10,837 | 10,819 | ||||||
|
Commitments and contingencies (Note 11) |
||||||||
|
Redeemable noncontrolling interests and redeemable subsidiary preferred stock |
1,099 | 1,066 | ||||||
|
Equity: |
||||||||
|
Preferred stock—authorized, 20,000,000 shares; issued, zero |
— | — | ||||||
|
Class A common stock, $0.01 par value—authorized, 7,500,000,000 shares; issued, 2,488,377,059 and 2,496,598,612; outstanding, 2,122,916,309 and 2,131,137,862 |
25 | 25 | ||||||
|
Class A Special common stock, $0.01 par value—authorized, 7,500,000,000 shares; issued, 452,117,242 and 471,419,601; outstanding, 381,182,478 and 400,484,837 |
5 | 5 | ||||||
|
Class B common stock, $0.01 par value—authorized, 75,000,000 shares; issued and outstanding, 9,444,375 |
— | — | ||||||
|
Additional paid-in capital |
38,660 | 38,805 | ||||||
|
Retained earnings |
21,186 | 21,539 | ||||||
|
Treasury stock, 365,460,750 Class A common shares and 70,934,764 Class A Special common shares |
(7,517 | ) | (7,517 | ) | ||||
|
Accumulated other comprehensive income (loss) |
(188 | ) | (146 | ) | ||||
|
Total Comcast Corporation shareholders’ equity |
52,171 | 52,711 | ||||||
|
Noncontrolling interests |
340 | 357 | ||||||
|
Total equity |
52,511 | 53,068 | ||||||
|
Total liabilities and equity |
$ | 158,757 | $ | 159,339 | ||||
See accompanying notes to condensed consolidated financial statements.
1
Table of Contents
Comcast Corporation
Condensed Consolidated Statement of Income
(Unaudited)
|
Three Months Ended
March 31 |
||||||||
| (in millions, except per share data) | 2015 | 2014 | ||||||
|
Revenue |
$ | 17,853 | $ | 17,408 | ||||
|
Costs and Expenses: |
||||||||
|
Programming and production |
5,463 | 5,908 | ||||||
|
Other operating and administrative |
5,079 | 4,749 | ||||||
|
Advertising, marketing and promotion |
1,355 | 1,213 | ||||||
|
Depreciation |
1,634 | 1,569 | ||||||
|
Amortization |
432 | 401 | ||||||
| 13,963 | 13,840 | |||||||
|
Operating income |
3,890 | 3,568 | ||||||
|
Other Income (Expense): |
||||||||
|
Interest expense |
(656 | ) | (642 | ) | ||||
|
Investment income (loss), net |
33 | 113 | ||||||
|
Equity in net income (losses) of investees, net |
33 | 32 | ||||||
|
Other income (expense), net |
102 | (15 | ) | |||||
| (488 | ) | (512 | ) | |||||
|
Income before income taxes |
3,402 | 3,056 | ||||||
|
Income tax expense |
(1,261 | ) | (1,118 | ) | ||||
|
Net income |
2,141 | 1,938 | ||||||
|
Net (income) loss attributable to noncontrolling interests and redeemable subsidiary preferred stock |
(82 | ) | (67 | ) | ||||
|
Net income attributable to Comcast Corporation |
$ | 2,059 | $ | 1,871 | ||||
|
Basic earnings per common share attributable to Comcast Corporation shareholders |
$ | 0.82 | $ | 0.72 | ||||
|
Diluted earnings per common share attributable to Comcast Corporation shareholders |
$ | 0.81 | $ | 0.71 | ||||
|
Dividends declared per common share |
$ | 0.25 | $ | 0.225 | ||||
See accompanying notes to condensed consolidated financial statements.
2
Table of Contents
Comcast Corporation
Condensed Consolidated Statement of Comprehensive Income
(Unaudited)
|
Three Months Ended
March 31 |
||||||||
| (in millions) | 2015 | 2014 | ||||||
|
Net income |
$ | 2,141 | $ | 1,938 | ||||
|
Unrealized gains (losses) on marketable securities, net of deferred taxes of $— and $(17) |
— | 30 | ||||||
|
Deferred gains (losses) on cash flow hedges, net of deferred taxes of $23 and $1 |
(39 | ) | (2 | ) | ||||
|
Amounts reclassified to net income: |
||||||||
|
Realized (gains) losses on marketable securities, net of deferred taxes of $— and $30 |
— | (50 | ) | |||||
|
Realized (gains) losses on cash flow hedges, net of deferred taxes of $(22) and $2 |
37 | (3 | ) | |||||
|
Currency translation adjustments, net of deferred taxes of $23 and $(1) |
(40 | ) | 2 | |||||
|
Comprehensive income |
2,099 | 1,915 | ||||||
|
Net (income) loss attributable to noncontrolling interests and redeemable subsidiary preferred stock |
(82 | ) | (67 | ) | ||||
|
Comprehensive income attributable to Comcast Corporation |
$ | 2,017 | $ | 1,848 | ||||
See accompanying notes to condensed consolidated financial statements.
3
Table of Contents
Comcast Corporation
Condensed Consolidated Statement of Cash Flows
(Unaudited)
|
Three Months Ended
March 31 |
||||||||
| (in millions) | 2015 | 2014 | ||||||
|
Net cash provided by operating activities |
$ | 5,245 | $ | 4,486 | ||||
|
Investing Activities |
||||||||
|
Capital expenditures |
(1,726 | ) | (1,448 | ) | ||||
|
Cash paid for intangible assets |
(273 | ) | (217 | ) | ||||
|
Acquisitions and construction of real estate properties |
(24 | ) | — | |||||
|
Proceeds from sales of businesses and investments |
180 | 300 | ||||||
|
Purchases of investments |
(32 | ) | (37 | ) | ||||
|
Other |
181 | (103 | ) | |||||
|
Net cash provided by (used in) investing activities |
(1,694 | ) | (1,505 | ) | ||||
|
Financing Activities |
||||||||
|
Proceeds from (repayments of) short-term borrowings, net |
(150 | ) | (364 | ) | ||||
|
Proceeds from borrowings |
— | 2,187 | ||||||
|
Repurchases and repayments of debt |
(909 | ) | (2,260 | ) | ||||
|
Repurchases and retirements of common stock |
(2,000 | ) | (750 | ) | ||||
|
Dividends paid |
(572 | ) | (508 | ) | ||||
|
Issuances of common stock |
28 | 20 | ||||||
|
Distributions to noncontrolling interests and dividends for redeemable subsidiary preferred stock |
(62 | ) | (66 | ) | ||||
|
Other |
141 | 96 | ||||||
|
Net cash provided by (used in) financing activities |
(3,524 | ) | (1,645 | ) | ||||
|
Increase (decrease) in cash and cash equivalents |
27 | 1,336 | ||||||
|
Cash and cash equivalents, beginning of period |
3,910 | 1,718 | ||||||
|
Cash and cash equivalents, end of period |
$ | 3,937 | $ | 3,054 | ||||
See accompanying notes to condensed consolidated financial statements.
4
Table of Contents
Comcast Corporation
Condensed Consolidated Statement of Changes in Equity
(Unaudited)
|
Redeemable
Noncontrolling Interests and Redeemable Subsidiary Preferred Stock |
Common Stock |
Additional
|
Retained
|
Treasury
|
Accumulated
|
Non-
controlling
|
Total
|
|||||||||||||||||||||||||||||||||||||
| (in millions) | A | A Special | B | |||||||||||||||||||||||||||||||||||||||||
|
Balance, December 31, 2013 |
$ | 957 | $ | 25 | $ | 5 | $ | — | $ | 38,890 | $ | 19,235 | $ | (7,517 | ) | $ | 56 | $ | 364 | $ | 51,058 | |||||||||||||||||||||||
|
Stock compensation plans |
242 | (206 | ) | 36 | ||||||||||||||||||||||||||||||||||||||||
|
Repurchases and retirements of common stock |
(172 | ) | (578 | ) | (750 | ) | ||||||||||||||||||||||||||||||||||||||
|
Employee stock purchase plans |
26 | 26 | ||||||||||||||||||||||||||||||||||||||||||
|
Dividends declared |
(585 | ) | (585 | ) | ||||||||||||||||||||||||||||||||||||||||
|
Other comprehensive income (loss) |
(23 | ) | (23 | ) | ||||||||||||||||||||||||||||||||||||||||
|
Issuance of subsidiary shares to noncontrolling interests |
82 | |||||||||||||||||||||||||||||||||||||||||||
|
Contributions from (distributions to) noncontrolling interests, net |
(5 | ) | (37 | ) | (37 | ) | ||||||||||||||||||||||||||||||||||||||
|
Other |
(5 | ) | (1 | ) | (6 | ) | (7 | ) | ||||||||||||||||||||||||||||||||||||
|
Net income (loss) |
24 | 1,871 | 43 | 1,914 | ||||||||||||||||||||||||||||||||||||||||
|
Balance, March 31, 2014 |
$ | 1,053 | $ | 25 | $ | 5 | $ | — | $ | 38,985 | $ | 19,737 | $ | (7,517 | ) | $ | 33 | $ | 364 | $ | 51,632 | |||||||||||||||||||||||
|
Balance, December 31, 2014 |
$ | 1,066 | $ | 25 | $ | 5 | $ | — | $ | 38,805 | $ | 21,539 | $ | (7,517 | ) | $ | (146 | ) | $ | 357 | $ | 53,068 | ||||||||||||||||||||||
|
Stock compensation plans |
232 | (189 | ) | 43 | ||||||||||||||||||||||||||||||||||||||||
|
Repurchases and retirements of common stock |
(407 | ) | (1,593 | ) | (2,000 | ) | ||||||||||||||||||||||||||||||||||||||
|
Employee stock purchase plans |
30 | 30 | ||||||||||||||||||||||||||||||||||||||||||
|
Dividends declared |
(630 | ) | (630 | ) | ||||||||||||||||||||||||||||||||||||||||
|
Other comprehensive income (loss) |
(42 | ) | (42 | ) | ||||||||||||||||||||||||||||||||||||||||
|
Contributions from (distributions to) noncontrolling interests, net |
(34 | ) | (34 | ) | ||||||||||||||||||||||||||||||||||||||||
|
Other |
7 | (39 | ) | (39 | ) | |||||||||||||||||||||||||||||||||||||||
|
Net income (loss) |
26 | 2,059 | 56 | 2,115 | ||||||||||||||||||||||||||||||||||||||||
|
Balance, March 31, 2015 |
$ | 1,099 | $ | 25 | $ | 5 | $ | — | $ | 38,660 | $ | 21,186 | $ | (7,517 | ) | $ | (188 | ) | $ | 340 | $ | 52,511 | ||||||||||||||||||||||
See accompanying notes to condensed consolidated financial statements.
5
Table of Contents
Comcast Corporation
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
Note 1: Condensed Consolidated Financial Statements
Basis of Presentation
We have prepared these unaudited condensed consolidated financial statements based on SEC rules that permit reduced disclosure for interim periods. These financial statements include all adjustments that are necessary for a fair presentation of our consolidated results of operations, financial condition and cash flows for the periods shown, including normal, recurring accruals and other items. The consolidated results of operations for the interim periods presented are not necessarily indicative of results for the full year.
The year-end condensed consolidated balance sheet was derived from audited financial statements but does not include all disclosures required by generally accepted accounting principles in the United States (“GAAP”). For a more complete discussion of our accounting policies and certain other information, refer to our consolidated financial statements included in our 2014 Annual Report on Form 10-K.
Reclassifications
Reclassifications have been made to our condensed consolidated financial statements for the prior year period to conform to classifications used in 2015.
Note 2: Recent Accounting Pronouncements
Revenue Recognition
In May 2014, the Financial Accounting Standards Board (“FASB”) and the International Accounting Standards Board updated the accounting guidance related to revenue recognition. The updated accounting guidance provides a single, contract-based revenue recognition model to help improve financial reporting by providing clearer guidance on when an entity should recognize revenue, and by reducing the number of standards to which entities have to refer. In April 2015, the FASB voted to propose deferring the effective date by one year to December 15, 2017 for annual reporting periods beginning after that date. The FASB also proposed permitting early adoption of the updated accounting guidance, but not before the original effective date of December 15, 2016. The updated accounting guidance provides companies with alternative methods of adoption. We are currently in the process of determining the impact that the updated accounting guidance will have on our consolidated financial statements and our method of adoption.
Debt Issuance Costs
In April 2015, the FASB updated the accounting guidance related to the balance sheet presentation of debt issuance costs. The updated accounting guidance requires that debt issuance costs be presented as a direct deduction from the associated debt liability. The updated accounting guidance will be effective for us on January 1, 2016, and early adoption is permitted. The updated accounting guidance will be applied retrospectively to all prior periods presented. We do not currently expect that the updated accounting guidance will have a material impact on our consolidated balance sheet.
6
Table of Contents
Comcast Corporation
Note 3: Earnings Per Share
Computation of Diluted EPS
| Three Months Ended March 31 | ||||||||||||||||||||||||
| 2015 | 2014 | |||||||||||||||||||||||
| (in millions, except per share data) |
Net Income
Attributable to Comcast Corporation |
Shares |
Per Share
Amount |
Net Income
Attributable to Comcast Corporation |
Shares |
Per Share
Amount |
||||||||||||||||||
|
Basic EPS attributable to Comcast Corporation shareholders |
$ | 2,059 | 2,520 | $ | 0.82 | $ | 1,871 | 2,603 | $ | 0.72 | ||||||||||||||
|
Effect of dilutive securities: |
||||||||||||||||||||||||
|
Assumed exercise or issuance of shares relating to stock plans |
36 | 42 | ||||||||||||||||||||||
|
Diluted EPS attributable to Comcast Corporation shareholders |
$ | 2,059 | 2,556 | $ | 0.81 | $ | 1,871 | 2,645 | $ | 0.71 | ||||||||||||||
Diluted earnings per common share attributable to Comcast Corporation shareholders (“diluted EPS”) considers the impact of potentially dilutive securities using the treasury stock method. Our potentially dilutive securities include potential common shares related to our stock options and our restricted share units (“RSUs”).
The amount of potential common shares related to our share-based compensation plans that were excluded from diluted EPS because their effect would have been antidilutive was not material for the three months ended March 31, 2015 and 2014.
Note 4: Significant Transactions
Time Warner Cable Merger and Related Divestiture Transactions
On February 12, 2014, we entered into an agreement and plan of merger (the “merger agreement”) with Time Warner Cable Inc. (“Time Warner Cable”), which contemplated that Time Warner Cable would become our wholly owned subsidiary. On April 24, 2015, we and Time Warner Cable entered into a termination agreement, which terminated the merger agreement.
On April 25, 2014, we entered into an agreement with Charter Communications, Inc. (“Charter”), which contemplated three transactions: (1) a spin-off of certain of our existing cable systems into a newly formed public entity, (2) an exchange of certain former Time Warner Cable cable systems for Charter cable systems, and (3) a sale to Charter of certain former Time Warner Cable cable systems for cash (collectively, the “divestiture transactions”). In accordance with the terms of this agreement, the divestiture transactions became terminable upon termination of the merger agreement. On April 24, 2015, we delivered a notice of termination of the agreement to Charter.
In connection with the Time Warner Cable merger and the divestiture transactions, we incurred incremental expenses of $99 million and $17 million for the three months ended March 31, 2015 and 2014, respectively. The transaction-related expenses included legal, accounting and valuation services and advisory fees, all of which are reflected in other operating and administrative expenses.
7
Table of Contents
Comcast Corporation
Note 5: Film and Television Costs
| (in millions) |
March 31,
2015 |
December 31,
2014 |
||||||
|
Film Costs: |
||||||||
|
Released, less amortization |
$ | 1,244 | $ | 1,371 | ||||
|
Completed, not released |
444 | 71 | ||||||
|
In production and in development |
952 | 1,189 | ||||||
| 2,640 | 2,631 | |||||||
|
Television Costs: |
||||||||
|
Released, less amortization |
1,361 | 1,273 | ||||||
|
In production and in development |
407 | 505 | ||||||
| 1,768 | 1,778 | |||||||
|
Programming rights, less amortization |
2,174 | 2,157 | ||||||
| 6,582 | 6,566 | |||||||
|
Less: Current portion of programming rights |
945 | 839 | ||||||
|
Film and television costs |
$ | 5,637 | $ | 5,727 | ||||
Note 6: Investments
| (in millions) |
March 31,
2015 |
December 31,
2014 |
||||||
|
Fair Value Method |
$ | 182 | $ | 662 | ||||
|
Equity Method: |
||||||||
|
The Weather Channel |
336 | 335 | ||||||
|
Hulu |
279 | 167 | ||||||
|
Other |
534 | 517 | ||||||
| 1,149 | 1,019 | |||||||
|
Cost Method: |
||||||||
|
AirTouch |
1,572 | 1,568 | ||||||
|
Other |
490 | 488 | ||||||
| 2,062 | 2,056 | |||||||
|
Total investments |
3,393 | 3,737 | ||||||
|
Less: Current investments |
158 | 602 | ||||||
|
Noncurrent investments |
$ | 3,235 | $ | 3,135 | ||||
Investment Income (Loss), Net
|
Three Months Ended
March 31 |
||||||||
| (in millions) | 2015 | 2014 | ||||||
|
Gains on sales and exchanges of investments, net |
$ | — | $ | 83 | ||||
|
Investment impairment losses |
(15 | ) | (5 | ) | ||||
|
Unrealized gains (losses) on securities underlying prepaid forward sale agreements |
42 | (113 | ) | |||||
|
Mark to market adjustments on derivative component of prepaid forward sale agreements and indexed debt instruments |
(38 | ) | 117 | |||||
|
Interest and dividend income |
28 | 28 | ||||||
|
Other, net |
16 | 3 | ||||||
|
Investment income (loss), net |
$ | 33 | $ | 113 | ||||
8
Table of Contents
Comcast Corporation
Fair Value Method
During the three months ended March 31, 2015, we settled $517 million of our obligations under prepaid forward sale agreements by delivering equity securities. As of March 31, 2015, we have no remaining liabilities related to obligations under prepaid forward sale agreements.
Cost Method
AirTouch
We hold two series of preferred stock of AirTouch Communications, Inc. (“AirTouch”), a subsidiary of Verizon Communications Inc., which are redeemable in April 2020. As of March 31, 2015, the estimated fair values of the AirTouch preferred stock and the associated liability related to the redeemable subsidiary preferred shares issued by one of our consolidated subsidiaries were each $1.7 billion. The estimated fair values are based on Level 2 inputs that use pricing models whose inputs are derived primarily from or corroborated by observable market data through correlation or other means for substantially the full term of the financial instrument.
Note 7: Long-Term Debt
As of March 31, 2015, our debt had a carrying value of $47.1 billion and an estimated fair value of $54.9 billion. The estimated fair value of our publicly traded debt is primarily based on Level 1 inputs that use quoted market values for the debt. The estimated fair value of debt for which there are no quoted market prices is based on Level 2 inputs that use interest rates available to us for debt with similar terms and remaining maturities.
Debt Repayments
In January 2015, we repaid at maturity $900 million aggregate principal amount of 6.50% senior notes due 2015. In April 2015, we repaid at maturity $1 billion aggregate principal amount of 3.65% senior notes due 2015.
Revolving Credit Facilities
As of March 31, 2015, amounts available under our consolidated revolving credit facilities, net of amounts outstanding under our commercial paper programs and outstanding letters of credit, totaled $6.6 billion, which included $650 million available under NBCUniversal Enterprise Inc.’s (“NBCUniversal Enterprise”) revolving credit facility.
Commercial Paper Programs
As of March 31, 2015, NBCUniversal Enterprise had $700 million face amount of commercial paper outstanding.
9
Table of Contents
Comcast Corporation
Note 8: Fair Value Measurements
The accounting guidance related to financial assets and financial liabilities (“financial instruments”) establishes a hierarchy that prioritizes fair value measurements based on the types of inputs used for the various valuation techniques (market approach, income approach and cost approach). Level 1 consists of financial instruments whose values are based on quoted market prices for identical financial instruments in an active market. Level 2 consists of financial instruments that are valued using models or other valuation methodologies. These models use inputs that are observable either directly or indirectly. Level 3 consists of financial instruments whose values are determined using pricing models that use significant inputs that are primarily unobservable, discounted cash flow methodologies or similar techniques, as well as instruments for which the determination of fair value requires significant management judgment or estimation. Our financial instruments that are accounted for at fair value on a recurring basis are presented in the table below.
Recurring Fair Value Measures
| Fair Value as of | ||||||||||||||||||||
|
March 31, 2015 |
December 31, 2014 |
|||||||||||||||||||
| (in millions) | Level 1 | Level 2 | Level 3 | Total | Total | |||||||||||||||
|
Assets |
||||||||||||||||||||
|
Trading securities |
$ | 42 | $ | — | $ | — | $ | 42 | $ | 523 | ||||||||||
|
Available-for-sale securities |
1 | 121 | 10 | 132 | 132 | |||||||||||||||
|
Interest rate swap agreements |
— | 91 | — | 91 | 84 | |||||||||||||||
|
Other |
— | 48 | 8 | 56 | 71 | |||||||||||||||
|
Total |
$ | 43 | $ | 260 | $ | 18 | $ | 321 | $ | 810 | ||||||||||
|
Liabilities |
||||||||||||||||||||
|
Derivative component of prepaid forward sale agreements and indexed debt instruments |
$ | — | $ | 3 | $ | — | $ | 3 | $ | 361 | ||||||||||
|
Contractual obligations |
— | — | 904 | 904 | 883 | |||||||||||||||
|
Contingent consideration |
— | — | 632 | 632 | 644 | |||||||||||||||
|
Other |
— | 50 | — | 50 | 8 | |||||||||||||||
|
Total |
$ | — | $ | 53 | $ | 1,536 | $ | 1,589 | $ | 1,896 | ||||||||||
Contractual Obligations and Contingent Consideration
The estimated fair values of the contractual obligations and contingent consideration in the table above are primarily based on certain expected future discounted cash flows, the determination of which involves the use of significant unobservable inputs. The most significant unobservable inputs we use include our estimates of the future revenue we expect to generate from certain NBCUniversal businesses, which are related to our contractual obligations, and future net tax benefits that will affect payments to General Electric Company (“GE”), which are related to our contingent consideration. The discount rates used in the measurements of fair value were between 5% and 13% and are based on the underlying risk associated with our estimate of future revenue, the terms of the respective contracts and the uncertainty in the timing of our payments to GE. The fair value adjustments to contractual obligations and contingent consideration are sensitive to the assumptions related to future revenue and tax benefits, respectively, as well as to current interest rates, and therefore the adjustments are recorded to other income (expense), net in our condensed consolidated statement of income.
10
Table of Contents
Comcast Corporation
Changes in Contractual Obligations and Contingent Consideration
| (in millions) |
Contractual
Obligations |
Contingent
Consideration |
||||||
|
Balance, December 31, 2014 |
$ | 883 | $ | 644 | ||||
|
Fair value adjustments |
40 | 7 | ||||||
|
Payments |
(19 | ) | (19 | ) | ||||
|
Balance, March 31, 2015 |
$ | 904 | $ | 632 | ||||
Fair Value of Redeemable Subsidiary Preferred Stock
As of March 31, 2015, the fair value of the NBCUniversal Enterprise redeemable subsidiary preferred stock was $764 million. The estimated fair value is based on Level 2 inputs that use pricing models whose inputs are derived primarily from or corroborated by observable market data through correlation or other means for substantially the full term of the financial instrument.
Note 9: Share-Based Compensation
Our share-based compensation primarily consists of awards of stock options and RSUs to certain employees and directors as part of our approach to long-term incentive compensation. Additionally, through our employee stock purchase plans, employees are able to purchase shares of Comcast Class A common stock at a discount through payroll deductions.
In March 2015, we granted 17.6 million stock options and 5.1 million RSUs related to our annual management awards. The weighted-average fair values associated with these grants were $11.79 per stock option and $59.50 per RSU.
Recognized Share-Based Compensation Expense
|
Three Months Ended
March 31 |
||||||||
| (in millions) | 2015 | 2014 | ||||||
|
Stock options |
$ | 35 | $ | 36 | ||||
|
Restricted share units |
58 | 48 | ||||||
|
Employee stock purchase plans |
8 | 6 | ||||||
|
Total |
$ | 101 | $ | 90 | ||||
As of March 31, 2015, we had unrecognized pretax compensation expense of $461 million and $725 million related to nonvested stock options and nonvested RSUs, respectively.
Note 10: Supplemental Financial Information
Receivables
| (in millions) |
March 31,
2015 |
December 31,
2014 |
||||||
|
Receivables, gross |
$ | 6,634 | $ | 6,885 | ||||
|
Less: Allowance for returns and customer incentives |
297 | 359 | ||||||
|
Less: Allowance for doubtful accounts |
193 | 205 | ||||||
|
Receivables, net |
$ | 6,144 | $ | 6,321 | ||||
11
Table of Contents
Comcast Corporation
Accumulated Other Comprehensive Income (Loss)
| (in millions) |
March 31,
2015 |
March 31,
2014 |
||||||
|
Unrealized gains (losses) on marketable securities |
$ | 1 | $ | 47 | ||||
|
Deferred gains (losses) on cash flow hedges |
(6 | ) | (50 | ) | ||||
|
Unrecognized gains (losses) on employee benefit obligations |
(68 | ) | 71 | |||||
|
Cumulative translation adjustments |
(115 | ) | (35 | ) | ||||
|
Accumulated other comprehensive income (loss), net of deferred taxes |
$ | (188 | ) | $ | 33 | |||
Net Cash Provided by Operating Activities
|
Three Months Ended
March 31 |
||||||||
| (in millions) | 2015 | 2014 | ||||||
|
Net income |
$ | 2,141 | $ | 1,938 | ||||
|
Adjustments to reconcile net income to net cash provided by operating activities: |
||||||||
|
Depreciation and amortization |
2,066 | 1,970 | ||||||
|
Share-based compensation |
135 | 119 | ||||||
|
Noncash interest expense (income), net |
51 | 42 | ||||||
|
Equity in net (income) losses of investees, net |
(33 | ) | (32 | ) | ||||
|
Cash received from investees |
22 | 18 | ||||||
|
Net (gain) loss on investment activity and other |
(121 | ) | (59 | ) | ||||
|
Deferred income taxes |
(119 | ) | (226 | ) | ||||
|
Changes in operating assets and liabilities, net of effects of acquisitions and divestitures: |
||||||||
|
Current and noncurrent receivables, net |
119 | 195 | ||||||
|
Film and television costs, net |
(38 | ) | 154 | |||||
|
Accounts payable and accrued expenses related to trade creditors |
372 | 82 | ||||||
|
Other operating assets and liabilities |
650 | 285 | ||||||
|
Net cash provided by operating activities |
$ | 5,245 | $ | 4,486 | ||||
Cash Payments for Interest and Income Taxes
|
Three Months Ended
March 31 |
||||||||
| (in millions) | 2015 | 2014 | ||||||
|
Interest |
$ | 691 | $ | 623 | ||||
|
Income taxes |
$ | 118 | $ | 186 | ||||
Noncash Investing and Financing Activities
During the three months ended March 31, 2015:
| • |
we acquired $978 million of property and equipment and intangible assets that were accrued but unpaid |
| • |
we recorded a liability of $630 million for a quarterly cash dividend of $0.25 per common share paid in April 2015 |
| • |
we used $517 million of equity securities to settle our obligations under prepaid forward sale agreements |
| • |
we recorded a liability of $123 million for a capital contribution for an investment that was accrued but unpaid |
12
Table of Contents
Comcast Corporation
Note 11: Commitments and Contingencies
Contingencies
We are a defendant in several unrelated lawsuits claiming infringement of various patents relating to various aspects of our businesses. In certain of these cases other industry participants are also defendants, and also in certain of these cases we expect that any potential liability would be in part or in whole the responsibility of our equipment and technology vendors under applicable contractual indemnification provisions.
We are also subject to other legal proceedings and claims that arise in the ordinary course of our business. While the amount of ultimate liability with respect to such actions is not expected to materially affect our results of operations, cash flows or financial position, any litigation resulting from any such legal proceedings or claims could be time-consuming and injure our reputation.
Note 12: Financial Data by Business Segment
We present our operations in five reportable business segments:
| • |
Cable Communications: Consists of the operations of Comcast Cable, which is the nation’s largest provider of video, high-speed Internet and voice services (“cable services”) to residential customers under the XFINITY brand; we also provide similar and other services to small and medium-sized businesses and sell advertising. |
| • |
Cable Networks: Consists primarily of our national cable networks, our regional sports and news networks, our international cable networks and our cable television production operations. |
| • |
Broadcast Television: Consists primarily of the NBC and Telemundo broadcast networks, our NBC and Telemundo owned local broadcast television stations, the NBC Universo national cable network, and our broadcast television production operations. |
| • |
Filmed Entertainment: Consists primarily of the studio operations of Universal Pictures, which produces, acquires, markets and distributes filmed entertainment worldwide. |
| • |
Theme Parks: Consists primarily of our Universal theme parks in Orlando, Florida and Hollywood, California. |
In evaluating the profitability of our operating segments, the components of net income (loss) below operating income (loss) before depreciation and amortization are not separately evaluated by our management. Our financial data by business segment is presented in the tables below.
| Three Months Ended March 31, 2015 | ||||||||||||||||||||
| (in millions) | Revenue (d) |
Operating Income (Loss)
Before Depreciation and Amortization (e) |
Depreciation
and Amortization |
Operating
Income (Loss) |
Capital
Expenditures |
|||||||||||||||
|
Cable Communications (a) |
$ | 11,430 | $ | 4,674 | $ | 1,675 | $ | 2,999 | $ | 1,445 | ||||||||||
|
NBCUniversal |
||||||||||||||||||||
|
Cable Networks |
2,359 | 898 | 184 | 714 | 6 | |||||||||||||||
|
Broadcast Television |
2,248 | 182 | 29 | 153 | 11 | |||||||||||||||
|
Filmed Entertainment |
1,446 | 293 | 5 | 288 | 1 | |||||||||||||||
|
Theme Parks |
651 | 263 | 66 | 197 | 162 | |||||||||||||||
|
Headquarters and Other (b) |
4 | (140 | ) | 80 | (220 | ) | 88 | |||||||||||||
|
Eliminations (c) |
(104 | ) | (2 | ) | — | (2 | ) | — | ||||||||||||
|
NBCUniversal |
6,604 | 1,494 | 364 | 1,130 | 268 | |||||||||||||||
|
Corporate and Other |
204 | (225 | ) | 27 | (252 | ) | 13 | |||||||||||||
|
Eliminations (c) |
(385 | ) | 13 | — | 13 | — | ||||||||||||||
|
Comcast Consolidated |
$ | 17,853 | $ | 5,956 | $ | 2,066 | $ | 3,890 | $ | 1,726 | ||||||||||
13
Table of Contents
Comcast Corporation
| Three Months Ended March 31, 2014 | ||||||||||||||||||||
| (in millions) | Revenue (d) |
Operating Income (Loss)
Before Depreciation and Amortization (e) |
Depreciation
and Amortization |
Operating
Income (Loss) |
Capital
Expenditures |
|||||||||||||||
|
Cable Communications (a) |
$ | 10,757 | $ | 4,400 | $ | 1,584 | $ | 2,816 | $ | 1,145 | ||||||||||
|
NBCUniversal |
||||||||||||||||||||
|
Cable Networks |
2,505 | 895 | 189 | 706 | 11 | |||||||||||||||
|
Broadcast Television |
2,621 | 122 | 27 | 95 | 11 | |||||||||||||||
|
Filmed Entertainment |
1,351 | 288 | 5 | 283 | 1 | |||||||||||||||
|
Theme Parks |
487 | 170 | 69 | 101 | 144 | |||||||||||||||
|
Headquarters and Other (b) |
2 | (163 | ) | 75 | (238 | ) | 124 | |||||||||||||
|
Eliminations (c) |
(90 | ) | (1 | ) | — | (1 | ) | — | ||||||||||||
|
NBCUniversal |
6,876 | 1,311 | 365 | 946 | 291 | |||||||||||||||
|
Corporate and Other |
174 | (153 | ) | 21 | (174 | ) | 12 | |||||||||||||
|
Eliminations (c) |
(399 | ) | (20 | ) | — | (20 | ) | — | ||||||||||||
|
Comcast Consolidated |
$ | 17,408 | $ | 5,538 | $ | 1,970 | $ | 3,568 | $ | 1,448 | ||||||||||
| (a) |
For the three months ended March 31, 2015 and 2014, Cable Communications segment revenue was derived from the following sources: |
|
Three Months Ended
March 31 |
||||||||
| 2015 | 2014 | |||||||
|
Residential: |
||||||||
|
Video |
46.6 | % | 48.1 | % | ||||
|
High-speed Internet |
26.6 | % | 25.6 | % | ||||
|
Voice |
7.9 | % | 8.5 | % | ||||
|
Business services |
9.7 | % | 8.5 | % | ||||
|
Advertising |
4.4 | % | 4.7 | % | ||||
|
Other |
4.8 | % | 4.6 | % | ||||
|
Total |
100.0 | % | 100.0 | % | ||||
Subscription revenue received from customers who purchase bundled services at a discounted rate is allocated proportionally to each service based on the individual service’s price on a stand-alone basis.
For both the three months ended March 31, 2015 and 2014, 2.8% of Cable Communications segment revenue was derived from franchise and other regulatory fees.
| (b) |
NBCUniversal Headquarters and Other activities include costs associated with overhead, allocations, personnel costs and headquarter initiatives. |
| (c) |
Included in Eliminations are transactions that our segments enter into with one another. The most common types of transactions are the following: |
| • |
our Cable Networks and Broadcast Television segments generate revenue by selling programming to our Cable Communications segment, which represents a substantial majority of the revenue elimination amount |
| • |
our Cable Communications segment generates revenue by selling advertising and by selling the use of satellite feeds to our Cable Networks segment |
| • |
our Filmed Entertainment and Broadcast Television segments generate revenue by licensing content to our Cable Networks segment |
| • |
our Cable Communications segment receives incentives offered by our Cable Networks segment in connection with its distribution of the Cable Networks’ content that are recorded as a reduction to programming expenses |
| (d) |
No single customer accounted for a significant amount of revenue in any period. |
| (e) |
We use 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, as the measure of profit or loss for our operating segments. This measure eliminates the significant level of noncash depreciation and amortization expense that results from the capital-intensive nature of certain of our businesses and from intangible assets recognized in business combinations. Additionally, it is unaffected by our capital structure or investment activities. We use this 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 this measure is useful to investors because it is one of the bases for comparing our operating performance with that of other companies in our industries, although our measure may not be directly comparable to similar measures used by other companies. This measure should not be considered a substitute for operating income (loss), net income (loss) attributable to Comcast Corporation, net cash provided by operating activities, or other measures of performance or liquidity we have reported in accordance with GAAP. |
14
Table of Contents
Comcast Corporation
Note 13: Condensed Consolidating Financial Information
Comcast (“Comcast Parent”), Comcast Cable Communications, LLC (“CCCL Parent”), Comcast MO Group, Inc. (“Comcast MO Group”), Comcast Cable Holdings, LLC (“CCH”) and Comcast MO of Delaware, LLC (“Comcast MO of Delaware”) (collectively, the “cable guarantors”) and NBCUniversal (“NBCUniversal Media Parent”) have fully and unconditionally guaranteed each other’s debt securities. In addition, the Comcast and Comcast Cable Communications, LLC $6.25 billion revolving credit facility due June 2017 and the Comcast commercial paper program are also fully and unconditionally guaranteed by NBCUniversal Media Parent. The Comcast commercial paper program is supported by the Comcast and Comcast Cable Communications, LLC revolving credit facility. Comcast MO Group, CCH and Comcast MO of Delaware are collectively referred to as the “Combined CCHMO Parents.”
Comcast Parent and the cable guarantors also fully and unconditionally guarantee NBCUniversal Enterprise’s $4 billion senior notes, as well as its $1.35 billion revolving credit facility due March 2018 and the associated commercial paper program. NBCUniversal Media Parent does not guarantee the NBCUniversal Enterprise senior notes, credit facility or commercial paper program.
Comcast Parent provides an unconditional subordinated guarantee of the $185 million principal amount currently outstanding of Comcast Holdings’ ZONES due October 2029. Neither the cable guarantors nor NBCUniversal Media Parent guarantee the Comcast Holdings’ ZONES due October 2029. None of Comcast Parent, the cable guarantors nor NBCUniversal Media Parent guarantee the $62 million principal amount currently outstanding of Comcast Holdings’ ZONES due November 2029.
15
Table of Contents
Comcast Corporation
Condensed Consolidating Balance Sheet
March 31, 2015
| (in millions) |
Comcast Parent |
Comcast Holdings |
CCCL Parent |
Combined CCHMO Parents |
NBCUniversal
Media Parent |
Non- Guarantor Subsidiaries |
Elimination and Consolidation Adjustments |
Consolidated Comcast Corporation |
||||||||||||||||||||||||
|
Assets |
||||||||||||||||||||||||||||||||
|
Cash and cash equivalents |
$ | — | $ | — | $ | — | $ | — | $ | 339 | $ | 3,598 | $ | — | $ | 3,937 | ||||||||||||||||
|
Investments |
— | — | — | — | — | 158 | — | 158 | ||||||||||||||||||||||||
|
Receivables, net |
— | — | — | — | — | 6,144 | — | 6,144 | ||||||||||||||||||||||||
|
Programming rights |
— | — | — | — | — | 945 | — | 945 | ||||||||||||||||||||||||
|
Other current assets |
279 | — | — | — | 64 | 1,394 | — | 1,737 | ||||||||||||||||||||||||
|
Total current assets |
279 | — | — | — | 403 | 12,239 | — | 12,921 | ||||||||||||||||||||||||
|
Film and television costs |
— | — | — | — | — | 5,637 | — | 5,637 | ||||||||||||||||||||||||
|
Investments |
31 | — | — | — | 372 | 2,832 | — | 3,235 | ||||||||||||||||||||||||
|
Investments in and amounts due from subsidiaries eliminated upon consolidation |
82,713 | 105,551 | 112,432 | 60,289 | 41,900 | 101,682 | (504,567 | ) | — | |||||||||||||||||||||||
|
Property and equipment, net |
200 | — | — | — | — | 30,927 | — | 31,127 | ||||||||||||||||||||||||
|
Franchise rights |
— | — | — | — | — | 59,364 | — | 59,364 | ||||||||||||||||||||||||
|
Goodwill |
— | — | — | — | — | 27,302 | — | 27,302 | ||||||||||||||||||||||||
|
Other intangible assets, net |
10 | — | — | — | — | 16,842 | — | 16,852 | ||||||||||||||||||||||||
|
Other noncurrent assets, net |
1,201 | 148 | — | — | 97 | 1,970 | (1,097 | ) | 2,319 | |||||||||||||||||||||||
|
Total assets |
$ | 84,434 | $ | 105,699 | $ | 112,432 | $ | 60,289 | $ | 42,772 | $ | 258,795 | $ | (505,664 | ) | $ | 158,757 | |||||||||||||||
|
Liabilities and Equity |
||||||||||||||||||||||||||||||||
|
Accounts payable and accrued expenses related to trade creditors |
$ | 7 | $ | — | $ | — | $ | — | $ | — | $ | 6,150 | $ | — | $ | 6,157 | ||||||||||||||||
|
Accrued participations and residuals |
— | — | — | — | — | 1,387 | — | 1,387 | ||||||||||||||||||||||||
|
Accrued expenses and other current liabilities |
1,534 | 283 | 343 | 21 | 407 | 4,190 | — | 6,778 | ||||||||||||||||||||||||
|
Current portion of long-term debt |
1,761 | — | — | 676 | 1,003 | 740 | — | 4,180 | ||||||||||||||||||||||||
|
Total current liabilities |
3,302 | 283 | 343 | 697 | 1,410 | 12,467 | — | 18,502 | ||||||||||||||||||||||||
|
Long-term debt, less current portion |
26,566 | 126 | 1,828 | 822 | 9,217 | 4,394 | — | 42,953 | ||||||||||||||||||||||||
|
Deferred income taxes |
— | 682 | — | — | 67 | 33,059 | (953 | ) | 32,855 | |||||||||||||||||||||||
|
Other noncurrent liabilities |
2,395 | — | — | — | 1,103 | 7,483 | (144 | ) | 10,837 | |||||||||||||||||||||||
|
Redeemable noncontrolling interests and redeemable subsidiary preferred stock |
— | — | — | — | — | 1,099 | — | 1,099 | ||||||||||||||||||||||||
|
Equity: |
||||||||||||||||||||||||||||||||
|
Common stock |
30 | — | — | — | — | — | — | 30 | ||||||||||||||||||||||||
|
Other shareholders’ equity |
52,141 | 104,608 | 110,261 | 58,770 | 30,975 | 199,953 | (504,567 | ) | 52,141 | |||||||||||||||||||||||
|
Total Comcast Corporation shareholders’ equity |
52,171 | 104,608 | 110,261 | 58,770 | 30,975 | 199,953 | (504,567 | ) | 52,171 | |||||||||||||||||||||||
|
Noncontrolling interests |
— | — | — | — | — | 340 | — | 340 | ||||||||||||||||||||||||
|
Total equity |
52,171 | 104,608 | 110,261 | 58,770 | 30,975 | 200,293 | (504,567 | ) | 52,511 | |||||||||||||||||||||||
|
Total liabilities and equity |
$ | 84,434 | $ | 105,699 | $ | 112,432 | $ | 60,289 | $ | 42,772 | $ | 258,795 | $ | (505,664 | ) | $ | 158,757 | |||||||||||||||
16
Table of Contents
Comcast Corporation
Condensed Consolidating Balance Sheet
December 31, 2014
| (in millions) |
Comcast Parent |
Comcast Holdings |
CCCL Parent |
Combined CCHMO Parents |
NBCUniversal
Media Parent |
Non- Guarantor Subsidiaries |
Elimination and Consolidation Adjustments |
Consolidated Comcast Corporation |
||||||||||||||||||||||||
|
Assets |
||||||||||||||||||||||||||||||||
|
Cash and cash equivalents |
$ | — | $ | — | $ | — | $ | — | $ | 385 | $ | 3,525 | $ | — | $ | 3,910 | ||||||||||||||||
|
Investments |
— | — | — | — | — | 602 | — | 602 | ||||||||||||||||||||||||
|
Receivables, net |
— | — | — | — | — | 6,321 | — | 6,321 | ||||||||||||||||||||||||
|
Programming rights |
— | — | — | — | — | 839 | — | 839 | ||||||||||||||||||||||||
|
Other current assets |
267 | — | — | — | 41 | 1,551 | — | 1,859 | ||||||||||||||||||||||||
|
Total current assets |
267 | — | — | — | 426 | 12,838 | — | 13,531 | ||||||||||||||||||||||||
|
Film and television costs |
— | — | — | — | — | 5,727 | — | 5,727 | ||||||||||||||||||||||||
|
Investments |
36 | — | — | — | 378 | 2,721 | — | 3,135 | ||||||||||||||||||||||||
|
Investments in and amounts due from subsidiaries eliminated upon consolidation |
84,142 | 103,420 | 110,323 | 58,677 | 41,239 | 98,152 | (495,953 | ) | — | |||||||||||||||||||||||
|
Property and equipment, net |
199 | — | — | — | — | 30,754 | — | 30,953 | ||||||||||||||||||||||||
|
Franchise rights |
— | — | — | — | — | 59,364 | — | 59,364 | ||||||||||||||||||||||||
|
Goodwill |
— | — | — | — | — | 27,316 | — | 27,316 | ||||||||||||||||||||||||
|
Other intangible assets, net |
11 | — | — | — | — | 16,969 | — | 16,980 | ||||||||||||||||||||||||
|
Other noncurrent assets, net |
1,224 | 148 | — | — | 92 | 1,949 | (1,080 | ) | 2,333 | |||||||||||||||||||||||
|
Total assets |
$ | 85,879 | $ | 103,568 | $ | 110,323 | $ | 58,677 | $ | 42,135 | $ | 255,790 | $ | (497,033 | ) | $ | 159,339 | |||||||||||||||
|
Liabilities and Equity |
||||||||||||||||||||||||||||||||
|
Accounts payable and accrued expenses related to trade creditors |
$ | 19 | $ | — | $ | — | $ | 1 | $ | — | $ | 5,618 | $ | — | $ | 5,638 | ||||||||||||||||
|
Accrued participations and residuals |
— | — | — | — | — | 1,347 | — | 1,347 | ||||||||||||||||||||||||
|
Accrued expenses and other current liabilities |
1,547 | 283 | 233 | 47 | 331 | 3,767 | — | 6,208 | ||||||||||||||||||||||||
|
Current portion of long-term debt |
1,650 | — | — | 677 | 1,006 | 884 | — | 4,217 | ||||||||||||||||||||||||
|
Total current liabilities |
3,216 | 283 | 233 | 725 | 1,337 | 11,616 | — | 17,410 | ||||||||||||||||||||||||
|
Long-term debt, less current portion |
27,616 | 126 | 1,827 | 822 | 9,218 | 4,408 | — | 44,017 | ||||||||||||||||||||||||
|
Deferred income taxes |
— | 701 | — | — | 67 | 33,127 | (936 | ) | 32,959 | |||||||||||||||||||||||
|
Other noncurrent liabilities |
2,336 | — | — | — | 1,143 | 7,484 | (144 | ) | 10,819 | |||||||||||||||||||||||
|
Redeemable noncontrolling interests and redeemable subsidiary preferred stock |
— | — | — | — | — | 1,066 | — | 1,066 | ||||||||||||||||||||||||
|
Equity: |
||||||||||||||||||||||||||||||||
|
Common stock |
30 | — | — | — | — | — | — | 30 | ||||||||||||||||||||||||
|
Other shareholders’ equity |
52,681 | 102,458 | 108,263 | 57,130 | 30,370 | 197,732 | (495,953 | ) | 52,681 | |||||||||||||||||||||||
|
Total Comcast Corporation shareholders’ equity |
52,711 | 102,458 | 108,263 | 57,130 | 30,370 | 197,732 | (495,953 | ) | 52,711 | |||||||||||||||||||||||
|
Noncontrolling interests |
— | — | — | — | — | 357 | — | 357 | ||||||||||||||||||||||||
|
Total equity |
52,711 | 102,458 | 108,263 | 57,130 | 30,370 | 198,089 | (495,953 | ) | 53,068 | |||||||||||||||||||||||
|
Total liabilities and equity |
$ | 85,879 | $ | 103,568 | $ | 110,323 | $ | 58,677 | $ | 42,135 | $ | 255,790 | $ | (497,033 | ) | $ | 159,339 | |||||||||||||||
17
Table of Contents
Comcast Corporation
Condensed Consolidating Statement of Income
For the Three Months Ended March 31, 2015
| (in millions) |
Comcast Parent |
Comcast Holdings |
CCCL Parent |
Combined CCHMO Parents |
NBCUniversal
Media Parent |
Non- Guarantor Subsidiaries |
Elimination and Consolidation Adjustments |
Consolidated Comcast Corporation |
||||||||||||||||||||||||
|
Revenue |
||||||||||||||||||||||||||||||||
|
Service revenue |
$ | — | $ | — | $ | — | $ | — | $ | — | $ | 17,853 | $ | — | $ | 17,853 | ||||||||||||||||
|
Management fee revenue |
244 | — | 237 | 150 | — | — | (631 | ) | — | |||||||||||||||||||||||
| 244 | — | 237 | 150 | — | 17,853 | (631 | ) | 17,853 | ||||||||||||||||||||||||
|
Costs and Expenses: |
||||||||||||||||||||||||||||||||
|
Programming and production |
— | — | — | — | — | 5,463 | — | 5,463 | ||||||||||||||||||||||||
|
Other operating and administrative |
226 | — | 237 | 150 | 237 | 4,860 | (631 | ) | 5,079 | |||||||||||||||||||||||
|
Advertising, marketing and promotion |
— | — | — | — | — | 1,355 | — | 1,355 | ||||||||||||||||||||||||
|
Depreciation |
8 | — | — | — | — | 1,626 | — | 1,634 | ||||||||||||||||||||||||
|
Amortization |
1 | — | — | — | — | 431 | — | 432 | ||||||||||||||||||||||||
| 235 | — | 237 | 150 | 237 | 13,735 | (631 | ) | 13,963 | ||||||||||||||||||||||||
|
Operating income (loss) |
9 | — | — | — | (237 | ) | 4,118 | — | 3,890 | |||||||||||||||||||||||
|
Other Income (Expense): |
||||||||||||||||||||||||||||||||
|
Interest expense |
(410 | ) | (3 | ) | (44 | ) | (29 | ) | (120 | ) | (50 | ) | — | (656 | ) | |||||||||||||||||
|
Investment income (loss), net |
1 | 2 | — | — | (6 | ) | 36 | — | 33 | |||||||||||||||||||||||
|
Equity in net income (losses) of investees, net |
2,322 | 2,226 | 1,973 | 1,646 | 1,231 | 885 | (10,250 | ) | 33 | |||||||||||||||||||||||
|
Other income (expense), net |
(5 | ) | — | — | — | (11 | ) | 118 | — | 102 | ||||||||||||||||||||||
| 1,908 | 2,225 | 1,929 | 1,617 | 1,094 | 989 | (10,250 | ) | (488 | ) | |||||||||||||||||||||||
|
Income (loss) before income taxes |
1,917 | 2,225 | 1,929 | 1,617 | 857 | 5,107 | (10,250 | ) | 3,402 | |||||||||||||||||||||||
|
Income tax (expense) benefit |
142 | — | 15 | 10 | (5 | ) | (1,423 | ) | — | (1,261 | ) | |||||||||||||||||||||
|
Net income (loss) |
2,059 | 2,225 | 1,944 | 1,627 | 852 | 3,684 | (10,250 | ) | 2,141 | |||||||||||||||||||||||
|
Net (income) loss attributable to noncontrolling interests and redeemable subsidiary preferred stock |
— | — | — | — | — | (82 | ) | — | (82 | ) | ||||||||||||||||||||||
|
Net income (loss) attributable to Comcast Corporation |
$ | 2,059 | $ | 2,225 | $ | 1,944 | $ | 1,627 | $ | 852 | $ | 3,602 | $ | (10,250 | ) | $ | 2,059 | |||||||||||||||
|
Comprehensive income (loss) attributable to Comcast Corporation |
$ | 2,017 | $ | 2,209 | $ | 1,943 | $ | 1,626 | $ | 801 | $ | 3,601 | $ | (10,180 | ) | $ | 2,017 | |||||||||||||||
18
Table of Contents
Comcast Corporation
Condensed Consolidating Statement of Income
For the Three Months Ended March 31, 2014
| (in millions) |
Comcast Parent |
Comcast Holdings |
CCCL Parent |
Combined CCHMO Parents |
NBCUniversal
Media Parent |
Non- Guarantor Subsidiaries |
Elimination and Consolidation Adjustments |
Consolidated Comcast Corporation |
||||||||||||||||||||||||
|
Revenue |
||||||||||||||||||||||||||||||||
|
Service revenue |
$ | — | $ | — | $ | — | $ | — | $ | — | $ | 17,408 | $ | — | $ | 17,408 | ||||||||||||||||
|
Management fee revenue |
230 | — | 223 | 141 | — | — | (594 | ) | — | |||||||||||||||||||||||
| 230 | — | 223 | 141 | — | 17,408 | (594 | ) | 17,408 | ||||||||||||||||||||||||
|
Costs and Expenses: |
||||||||||||||||||||||||||||||||
|
Programming and production |
— | — | — | — | — | 5,908 | — | 5,908 | ||||||||||||||||||||||||
|
Other operating and administrative |
93 | — | 223 | 141 | 257 | 4,629 | (594 | ) | 4,749 | |||||||||||||||||||||||
|
Advertising, marketing and promotion |
— | — | — | — | — | 1,213 | — | 1,213 | ||||||||||||||||||||||||
|
Depreciation |
7 | — | — | — | — | 1,562 | — | 1,569 | ||||||||||||||||||||||||
|
Amortization |
1 | — | — | — | — | 400 | — | 401 | ||||||||||||||||||||||||
| 101 | — | 223 | 141 | 257 | 13,712 | (594 | ) | 13,840 | ||||||||||||||||||||||||
|
Operating income (loss) |
129 | — | — | — | (257 | ) | 3,696 | — | 3,568 | |||||||||||||||||||||||
|
Other Income (Expense): |
||||||||||||||||||||||||||||||||
|
Interest expense |
(387 | ) | (3 | ) | (45 | ) | (29 | ) | (124 | ) | (54 | ) | — | (642 | ) | |||||||||||||||||
|
Investment income (loss), net |
1 | 3 | — | — | 1 | 108 | — | 113 | ||||||||||||||||||||||||
|
Equity in net income (losses) of investees, net |
2,038 | 2,267 | 2,165 | 1,511 | 1,071 | 714 | (9,734 | ) | 32 | |||||||||||||||||||||||
|
Other income (expense), net |
— | — | — | — | (4 | ) | (11 | ) | — | (15 | ) | |||||||||||||||||||||
| 1,652 | 2,267 | 2,120 | 1,482 | 944 | 757 | (9,734 | ) | (512 | ) | |||||||||||||||||||||||
|
Income (loss) before income taxes |
1,781 | 2,267 | 2,120 | 1,482 | 687 | 4,453 | (9,734 | ) | 3,056 | |||||||||||||||||||||||
|
Income tax (expense) benefit |
90 | — | 16 | 10 | (5 | ) | (1,229 | ) | — | (1,118 | ) | |||||||||||||||||||||
|
Net income (loss) |
1,871 | 2,267 | 2,136 | 1,492 | 682 | 3,224 | (9,734 | ) | 1,938 | |||||||||||||||||||||||
|
Net (income) loss attributable to noncontrolling interests and redeemable subsidiary preferred stock |
— | — | — | — | — | (67 | ) | — | (67 | ) | ||||||||||||||||||||||
|
Net income (loss)attributable to Comcast Corporation |
$ | 1,871 | $ | 2,267 | $ | 2,136 | $ | 1,492 | $ | 682 | $ | 3,157 | $ | (9,734 | ) | $ | 1,871 | |||||||||||||||
|
Comprehensive income (loss) attributable to Comcast Corporation |
$ | 1,848 | $ | 2,269 | $ | 2,138 | $ | 1,493 | $ | 685 | $ | 3,134 | $ | (9,719 | ) | $ | 1,848 | |||||||||||||||
19
Table of Contents
Comcast Corporation
Condensed Consolidating Statement of Cash Flows
For the Three Months Ended March 31, 2015
| (in millions) |
Comcast Parent |
Comcast Holdings |
CCCL Parent |
Combined CCHMO Parents |
NBCUniversal
Media Parent |
Non-
Guarantor
|
Elimination and Consolidation Adjustments |
Consolidated Comcast Corporation |
||||||||||||||||||||||||
|
Net cash provided by (used in) operating activities |
$ | (294 | ) | $ | (1 | ) | $ | 82 | $ | (48 | ) | $ | (361 | ) | $ | 5,867 | $ | — | $ | 5,245 | ||||||||||||
|
Investing Activities |
||||||||||||||||||||||||||||||||
|
Net transactions with affiliates |
3,609 | 1 | (82 | ) | 48 | 321 | (3,897 | ) | — | — | ||||||||||||||||||||||
|
Capital expenditures |
(6 | ) | — | — | — | — | (1,720 | ) | — | (1,726 | ) | |||||||||||||||||||||
|
Cash paid for intangible assets |
— | — | — | — | — | (273 | ) | — | (273 | ) | ||||||||||||||||||||||
|
Acquisitions and construction of real estate properties |
— | — | — | — | — | (24 | ) | — | (24 | ) | ||||||||||||||||||||||
|
Proceeds from sales of businesses and investments |
— | — | — | — | — | 180 | — | 180 | ||||||||||||||||||||||||
|
Purchases of investments |
— | — | — | — | — | (32 | ) | — | (32 | ) | ||||||||||||||||||||||
|
Other |
— | — | — | — | (5 | ) | 186 | — | 181 | |||||||||||||||||||||||
|
Net cash provided by (used in) investing activities |
3,603 | 1 | (82 | ) | 48 | 316 | (5,580 | ) | — | (1,694 | ) | |||||||||||||||||||||
|
Financing Activities |
||||||||||||||||||||||||||||||||
|
Proceeds from (repayments of) short-term borrowings, net |
— | — | — | — | — | (150 | ) | — | (150 | ) | ||||||||||||||||||||||
|
Proceeds from borrowings |
— | — | — | — | — | — | — | — | ||||||||||||||||||||||||
|
Repurchases and repayments of debt |
(900 | ) | — | — | — | (1 | ) | (8 | ) | — | (909 | ) | ||||||||||||||||||||
|
Repurchases and retirements of common stock |
(2,000 | ) | — | — | — | — | — | — | (2,000 | ) | ||||||||||||||||||||||
|
Dividends paid |
(572 | ) | — | — | — | — | — | — | (572 | ) | ||||||||||||||||||||||
|
Issuances of common stock |
28 | — | — | — | — | — | — | 28 | ||||||||||||||||||||||||
|
Distributions to noncontrolling interests and dividends for redeemable subsidiary preferred stock |
— | — | — | — | — | (62 | ) | — | (62 | ) | ||||||||||||||||||||||
|
Other |
135 | — | — | — | — | 6 | — | 141 | ||||||||||||||||||||||||
|
Net cash provided by (used in) financing activities |
(3,309 | ) | — | — | — | (1 | ) | (214 | ) | — | (3,524 | ) | ||||||||||||||||||||
|
Increase (decrease) in cash and cash equivalents |
— | — | — | — | (46 | ) | 73 | — | 27 | |||||||||||||||||||||||
|
Cash and cash equivalents, beginning of period |
— | — | — | — | 385 | 3,525 | — | 3,910 | ||||||||||||||||||||||||
|
Cash and cash equivalents, end of period |
$ | — | $ | — | $ | — | $ | — | $ | 339 | $ | 3,598 | $ | — | $ | 3,937 | ||||||||||||||||
20
Table of Contents
Comcast Corporation
Condensed Consolidating Statement of Cash Flows
For the Three Months Ended March 31, 2014
| (in millions) |
Comcast Parent |
Comcast Holdings |
CCCL Parent |
Combined CCHMO Parents |
NBCUniversal
Media Parent |
Non-
Guarantor
|
Elimination and Consolidation Adjustments |
Consolidated Comcast Corporation |
||||||||||||||||||||||||
|
Net cash provided by (used in) operating activities |
$ | (96 | ) | $ | (2 | ) | $ | 110 | $ | (47 | ) | $ | (306 | ) | $ | 4,827 | $ | — | $ | 4,486 | ||||||||||||
|
Investing Activities |
||||||||||||||||||||||||||||||||
|
Net transactions with affiliates |
1,370 | 2 | (110 | ) | 47 | 483 | (1,792 | ) | — | — | ||||||||||||||||||||||
|
Capital expenditures |
— | — | — | — | — | (1,448 | ) | — | (1,448 | ) | ||||||||||||||||||||||
|
Cash paid for intangible assets |
— | — | — | — | — | (217 | ) | — | (217 | ) | ||||||||||||||||||||||
|
Acquisitions and construction of real estate properties |
— | — | — | — | — | — | — | — | ||||||||||||||||||||||||
|
Proceeds from sales of businesses and investments |
— | — | — | — | — | 300 | — | 300 | ||||||||||||||||||||||||
|
Purchases of investments |
(10 | ) | — | — | — | (6 | ) | (21 | ) | — | (37 | ) | ||||||||||||||||||||
|
Other |
— | — | — | — | — | (103 | ) | — | (103 | ) | ||||||||||||||||||||||
|
Net cash provided by (used in) investing activities |
1,360 | 2 | (110 | ) | 47 | 477 | (3,281 | ) | — | (1,505 | ) | |||||||||||||||||||||
|
Financing Activities |
||||||||||||||||||||||||||||||||
|
Proceeds from (repayments of) short-term borrowings, net |
(1,350 | ) | — | — | — | — | 986 | — | (364 | ) | ||||||||||||||||||||||
|
Proceeds from borrowings |
2,184 | — | — | — | — | 3 | — | 2,187 | ||||||||||||||||||||||||
|
Repurchases and repayments of debt |
(1,000 | ) | — | — | — | (1 | ) | (1,259 | ) | — | (2,260 | ) | ||||||||||||||||||||
|
Repurchases and retirements of common stock |
(750 | ) | — | — | — | — | — | — | (750 | ) | ||||||||||||||||||||||
|
Dividends paid |
(508 | ) | — | — | — | — | — | — | (508 | ) | ||||||||||||||||||||||
|
Issuances of common stock |
20 | — | — | — | — | — | — | 20 | ||||||||||||||||||||||||
|
Distributions to noncontrolling interests and dividends for redeemable subsidiary preferred stock |
— | — | — | — | — | (66 | ) | — | (66 | ) | ||||||||||||||||||||||
|
Other |
140 | — | — | — | — | (44 | ) | — | 96 | |||||||||||||||||||||||
|
Net cash provided by (used in) financing activities |
(1,264 | ) | — | — | — | (1 | ) | (380 | ) | — | (1,645 | ) | ||||||||||||||||||||
|
Increase (decrease) in cash and cash equivalents |
— | — | — | — | 170 | 1,166 | — | 1,336 | ||||||||||||||||||||||||
|
Cash and cash equivalents, beginning of period |
— | — | — | — | 336 | 1,382 | — | 1,718 | ||||||||||||||||||||||||
|
Cash and cash equivalents, end of period |
$ | — | $ | — | $ | — | $ | — | $ | 506 | $ | 2,548 | $ | — | $ | 3,054 | ||||||||||||||||
21
Table of Contents
ITEM 2: MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Overview
We are a global media and technology company with two primary businesses, Comcast Cable and NBCUniversal. We present our operations for Comcast Cable in one reportable business segment, referred to as Cable Communications, and our operations for NBCUniversal in four reportable business segments.
Cable Communications Segment
Comcast Cable is the nation’s largest provider of video, high-speed Internet and voice services (“cable services”) to residential customers under the XFINITY brand, and we also provide similar and other services to small and medium-sized businesses. As of March 31, 2015, our cable systems had 27.2 million total customer relationships, served 22.4 million video customers, 22.4 million high-speed Internet customers and 11.3 million voice customers, and passed more than 54 million homes and businesses. Our Cable Communications segment generates revenue primarily from subscriptions to our cable services, which we market individually and in bundled service packages, and from the sale of advertising. During the three months ended March 31, 2015, our Cable Communications segment generated 64% of our consolidated revenue and 78% of our operating income before depreciation and amortization.
NBCUniversal Segments
NBCUniversal is one of the world’s leading media and entertainment companies that develops, produces and distributes entertainment, news and information, sports, and other content for global audiences. The Cable Networks, Broadcast Television, Filmed Entertainment and Theme Parks segments comprise the NBCUniversal businesses (collectively, the “NBCUniversal segments”).
Cable Networks
Our Cable Networks segment consists primarily of a diversified portfolio of cable television networks. Our cable networks are comprised of our national cable networks, which provide a variety of entertainment, news and information, and sports content, our regional sports and news networks, various international cable networks, our cable television production operations, and related digital media properties. Our Cable Networks segment generates revenue primarily from the distribution of our cable network programming to multichannel video providers, from the sale of advertising on our cable networks and related digital media properties, from the licensing of our owned programming through distribution to subscription video on demand services and various other distribution platforms, and from the sale of our owned programming electronically through digital distributors such as iTunes.
Broadcast Television
Our Broadcast Television segment consists primarily of the NBC and Telemundo broadcast networks, our NBC and Telemundo owned local broadcast television stations, the NBC Universo national cable network, our broadcast television production operations, and related digital media properties. Our Broadcast Television segment generates revenue primarily from the sale of advertising on our broadcast networks, owned local broadcast television stations and related digital media properties, from the licensing of our owned programming through various distribution platforms, including to cable and broadcast networks and to subscription video on demand services, and from fees received under retransmission consent agreements.
Filmed Entertainment
Our Filmed Entertainment segment primarily produces, acquires, markets and distributes filmed entertainment worldwide, and it also develops, produces and licenses live stage plays. Our films are produced primarily under the Universal Pictures, Focus Features and Illumination names. Our Filmed Entertainment segment generates revenue primarily from the worldwide distribution of our produced and acquired films for exhibition in movie theaters, from the licensing of our owned and acquired films through various distribution platforms, and from
22
Table of Contents
the sale of our owned and acquired films on standard-definition video discs and Blu-ray discs (together, “DVDs”) and electronically through digital distributors. Our Filmed Entertainment segment also generates revenue from the production and licensing of live stage plays, from the distribution of filmed entertainment produced by third parties, and from Fandango, our movie ticketing and entertainment business.
Theme Parks
Our Theme Parks segment consists primarily of our Universal theme parks in Orlando, Florida and Hollywood, California. Our Theme Parks segment generates revenue primarily from theme park attendance and per capita spending. Per capita spending includes ticket price and in-park spending on food, beverages and merchandise. Our Theme Parks segment also receives fees from third parties that own and operate Universal Studios Japan and Universal Studios Singapore for intellectual property licenses and other services.
Other
Our other business interests primarily include Comcast-Spectacor, which owns the Philadelphia Flyers and the Wells Fargo Center arena in Philadelphia, Pennsylvania and operates arena management-related businesses.
Time Warner Cable Merger and Related Divestiture Transactions
On February 12, 2014, we entered into an agreement and plan of merger (the “merger agreement”) with Time Warner Cable Inc. (“Time Warner Cable”), which contemplated that Time Warner Cable would become our wholly owned subsidiary. On April 24, 2015, we and Time Warner Cable entered into a termination agreement, which terminated the merger agreement.
On April 25, 2014, we entered into an agreement with Charter Communications, Inc. (“Charter”), which contemplated three transactions: (1) a spin-off of certain of our existing cable systems into a newly formed public entity, (2) an exchange of certain former Time Warner Cable cable systems for Charter cable systems, and (3) a sale to Charter of certain former Time Warner Cable cable systems for cash (collectively, the “divestiture transactions”). In accordance with the terms of this agreement, the divestiture transactions became terminable upon termination of the merger agreement. On April 24, 2015, we delivered a notice of termination of the agreement to Charter.
Competition
The results of operations of our reportable business segments are affected by competition, as all of our businesses operate in intensely competitive, consumer-driven and rapidly changing environments and compete with a growing number of companies that provide a broad range of communications products and services and entertainment, news and information content to consumers.
Competition for our bundled cable services that include video, high-speed Internet and/or voice services consists primarily of direct broadcast satellite (“DBS”) providers, which have a national footprint and compete in all of our service areas, and phone companies with fiber-based networks, which overlap approximately 55% of our service areas and are continuing to expand their fiber-based networks. Our high-speed Internet services primarily compete with phone companies with fiber-based networks, which overlap approximately 60% of our service areas and also are continuing to expand their fiber-based networks. Many of these DBS and phone company competitors offer features, pricing and packaging for these services, individually and in bundles, comparable to what we offer. In May 2014, AT&T, our largest phone company competitor, announced its intention to acquire DirecTV, the nation’s largest DBS provider. If completed, this transaction will create an even larger competitor for our cable services that will have the ability to expand its cable service offerings to include bundled wireless offerings.
There also continue to be new companies, some with significant financial resources, that potentially may compete on a larger scale with some or all of our cable services. For example, companies continue to emerge that provide Internet streaming and downloading of video programming, and existing companies have launched or announced plans to launch online video services that involve both linear and on-demand programming, some of which charge a lower, or even a nominal or no, fee. Google is providing high-speed Internet and video services in a limited number of areas in which we operate and recently announced plans to expand into additional
23
Table of Contents
geographical areas. Moreover, wireless technology, such as 3G and 4G wireless broadband services and Wi-Fi networks, may compete with our video and high-speed Internet services, and our voice services are facing increased competition as customers replace landline phones with mobile phones and Internet-based phone services such as Skype.
Each of NBCUniversal’s businesses also faces substantial and increasing competition from providers of similar types of content, as well as from other forms of entertainment and recreational activities. NBCUniversal also must compete to obtain talent, programming and other resources required in operating these businesses.
Technological changes are further intensifying and complicating the competitive landscape for all of our businesses by challenging existing business models and affecting consumer behavior. Services and devices that enable online digital distribution of movies, television shows, and other cable and broadcast video programming continue to gain consumer acceptance and evolve. Two traditional providers of video services have begun to offer smaller packages of programming networks, including one that is providing video services directly to customers over the Internet, at prices lower than our traditional video services. These services and devices may negatively affect demand for our video services, as well as demand for content from our cable networks, broadcast television and filmed entertainment businesses, as the number of entertainment choices available to consumers increases and the challenges posed by audience fragmentation intensify and audience ratings are pressured. In addition, delayed viewing and advertising skipping have become more common as the penetration of digital video recorders (“DVRs”) and similar products has increased and as content has become increasingly available via video on demand services and Internet sources, which may have a negative impact on our advertising revenue.
In our Cable Communications segment, we believe that adding more content and delivering through an increasing variety of platforms will assist in attracting and retaining customers for our cable services. To further enhance our video and high-speed Internet services, we continue to develop and launch new technology initiatives, such as our X1 platform and Cloud DVR technology, and deploy wireless gateway devices. In our NBCUniversal segments, to compete for consumers of our content and for customers at our theme parks, we have invested, and will continue to invest, substantial amounts in acquiring content and producing original content for our cable networks and broadcast television networks and our owned local broadcast television stations, including the acquisition of sports rights. We will also continue to invest in our film productions and in the development of new theme park attractions.
Seasonality and Cyclicality
Each of our businesses is subject to seasonal and cyclical variations. In our Cable Communications segment, our results are impacted by the seasonal nature of customers receiving our cable services in college and vacation markets. This generally results in a reduction in net customer additions in the second quarter and an increase in net customer additions in the third and fourth quarters of each year.
Revenue in our Cable Communications, Cable Networks and Broadcast Television segments is subject to cyclical advertising patterns and changes in viewership levels. Our U.S. advertising revenue is generally higher in the second and fourth quarters of each year, due in part to increases in consumer advertising in the spring and in the period leading up to and including the holiday season. U.S. advertising revenue is also cyclical, with a benefit in even-numbered years due to advertising related to candidates running for political office and issue-oriented advertising. Revenue in our Cable Networks and Broadcast Television segments fluctuates depending on the timing of when our programming is aired on television, which typically results in higher advertising revenue in the second and fourth quarters of each year. Our revenue and operating costs and expenses are cyclical as a result of our periodic broadcasts of major sporting events such as the Olympic Games, which affects our Cable Networks and Broadcast Television segments, and the Super Bowl, which affects our Broadcast Television segment. Our advertising revenue generally increases in the period of these broadcasts due to increased demand for advertising time, and our operating costs and expenses also increase as a result of our production costs and the amortization of the related rights fees.
Revenue in our Filmed Entertainment segment fluctuates due to the timing of the release of films in movie theaters, on DVD and electronically through digital distributors. Release dates are determined by several factors, including competition and the timing of vacation and holiday periods. As a result, revenue tends to be seasonal,
24
Table of Contents
with increases experienced each year during the summer months and around the holidays. Revenue in our Cable Networks, Broadcast Television and Filmed Entertainment segments also fluctuates due to the timing of when our content is made available to licensees.
Revenue in our Theme Parks segment fluctuates with changes in theme park attendance that result from the seasonal nature of vacation travel, local entertainment offerings and seasonal weather variations. Our theme parks generally experience peak attendance during the summer months when schools are closed and during early winter and spring holiday periods.
Consolidated Operating Results
|
Three Months Ended
March 31 |
Increase/
(Decrease) |
|||||||||||
| (in millions) | 2015 | 2014 | ||||||||||
|
Revenue |
$ | 17,853 | $ | 17,408 | 2.6 | % | ||||||
|
Costs and Expenses: |
||||||||||||
|
Programming and production |
5,463 | 5,908 | (7.5 | ) | ||||||||
|
Other operating and administrative |
5,079 | 4,749 | 6.9 | |||||||||
|
Advertising, marketing and promotion |
1,355 | 1,213 | 11.8 | |||||||||
|
Depreciation |
1,634 | 1,569 | 4.1 | |||||||||
|
Amortization |
432 | 401 | 7.9 | |||||||||
|
Operating income |
3,890 | 3,568 | 9.0 | |||||||||
|
Other income (expense) items, net |
(488 | ) | (512 | ) | (4.7 | ) | ||||||
|
Income before income taxes |
3,402 | 3,056 | 11.3 | |||||||||
|
Income tax expense |
(1,261 | ) | (1,118 | ) | 12.8 | |||||||
|
Net income |
2,141 | 1,938 | 10.5 | |||||||||
|
Net (income) loss attributable to noncontrolling interests and redeemable subsidiary preferred stock |
(82 | ) | (67 | ) | 22.3 | |||||||
|
Net income attributable to Comcast Corporation |
$ | 2,059 | $ | 1,871 | 10.0 | % | ||||||
All percentages are calculated based on actual amounts. Minor differences may exist due to rounding.
Percentage changes that are considered not meaningful are denoted with NM.
Consolidated Revenue
Our Cable Communications, Filmed Entertainment and Theme Parks segments accounted for the increase in consolidated revenue for the three months ended March 31, 2015. The increase in consolidated revenue was offset by a decrease in our Cable Networks and Broadcast Television segments. Consolidated revenue for the three months ended March 31, 2015 includes $376 million of revenue associated with our broadcast of the 2015 Super Bowl in February 2015 and consolidated revenue for the three months ended March 31, 2014 includes $1.1 billion of revenue associated with our broadcast of the 2014 Sochi Olympics in February 2014. Excluding the impact of these events, consolidated revenue increased 7.2% for the three months ended March 31, 2015.
Revenue for our Cable Communications and NBCUniversal segments is discussed separately below under the heading “Segment Operating Results.” Revenue for our other businesses is discussed separately below under the heading “Corporate and Other Results of Operations.”
Consolidated Costs and Expenses
Our Cable Communications, Filmed Entertainment and Theme Parks segments accounted for substantially all of the increase in consolidated costs and expenses, excluding depreciation and amortization (“operating costs and expenses”) for the three months ended March 31, 2015. The increase was partially offset by lower operating costs and expenses in our Cable Networks and Broadcast Television segments, which were primarily due to our broadcast of the 2014 Sochi Olympics in February 2014. Our consolidated operating costs and expenses also include transaction-related costs associated with the Time Warner Cable merger and the divestiture transactions of $99 million and $17 million for the three months ended March 31, 2015 and 2014, respectively. These transactions were terminated on April 24, 2015.
25
Table of Contents
Operating costs and expenses for our Cable Communications and NBCUniversal segments are discussed separately below under the heading “Segment Operating Results.” Operating costs and expenses for our corporate and other businesses are discussed separately below under the heading “Corporate and Other Results of Operations.”
Segment Operating Results
Our segment operating results are presented based on how we assess operating performance and internally report financial information. We use operating income (loss) before depreciation and amortization, excluding impairment charges related to fixed and intangible assets and gains or losses from the sale of assets, if any, as the measure of profit or loss for our operating segments. This measure eliminates the significant level of noncash depreciation and amortization expense that results from the capital-intensive nature of certain of our businesses and from intangible assets recognized in business combinations. Additionally, it is unaffected by our capital structure or investment activities. We use this 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 this measure is useful to investors because it is one of the bases for comparing our operating performance with that of other companies in our industries, although our measure may not be directly comparable to similar measures used by other companies. Because we use operating income (loss) before depreciation and amortization 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 generally accepted accounting principles in the United States (“GAAP”), in the business segment footnote to our condensed consolidated financial statements (see Note 12 to Comcast’s condensed consolidated financial statements and Note 10 to NBCUniversal’s condensed consolidated financial statements). This measure should not be considered a substitute for operating income (loss), net income (loss) attributable to Comcast Corporation or NBCUniversal, net cash provided by operating activities, or other measures of performance or liquidity we have reported in accordance with GAAP.
Cable Communications Segment Results of Operations
|
Three Months Ended
March 31 |
Increase/
(Decrease) |
|||||||||||||||
| (in millions) | 2015 | 2014 | $ | % | ||||||||||||
|
Revenue |
||||||||||||||||
|
Residential: |
||||||||||||||||
|
Video |
$ | 5,331 | $ | 5,178 | $ | 153 | 3.0 | % | ||||||||
|
High-speed Internet |
3,044 | 2,750 | 294 | 10.7 | ||||||||||||
|
Voice |
906 | 920 | (14 | ) | (1.5 | ) | ||||||||||
|
Business services |
1,114 | 917 | 197 | 21.4 | ||||||||||||
|
Advertising |
504 | 507 | (3 | ) | (0.7 | ) | ||||||||||
|
Other |
531 | 485 | 46 | 9.4 | ||||||||||||
|
Total revenue |
11,430 | 10,757 | 673 | 6.3 | ||||||||||||
|
Operating costs and expenses |
||||||||||||||||
|
Programming |
2,644 | 2,452 | 192 | 7.8 | ||||||||||||
|
Technical and product support |
1,421 | 1,384 | 37 | 2.7 | ||||||||||||
|
Customer service |
578 | 548 | 30 | 5.4 | ||||||||||||
|
Franchise and other regulatory fees |
334 | 321 | 13 | 4.2 | ||||||||||||
|
Advertising, marketing and promotion |
783 | 706 | 77 | 10.9 | ||||||||||||
|
Other |
996 | 946 | 50 | 5.3 | ||||||||||||
|
Total operating costs and expenses |
6,756 | 6,357 | 399 | 6.3 | ||||||||||||
|
Operating income before depreciation and amortization |
$ | 4,674 | $ | 4,400 | $ | 274 | 6.2 | % | ||||||||
26
Table of Contents
Customer Metrics
| Total Customers | Net Additional Customers | |||||||||||||||||
| March 31 |
Three Months Ended March 31 |
|||||||||||||||||
| (in thousands) | 2015 | 2014 | 2015 | 2014 | ||||||||||||||
|
Total customer relationships |
27,234 | 26,800 | 199 | 124 | ||||||||||||||
|
Single product customers |
8,399 | 8,605 | (10 | ) | (147 | ) | ||||||||||||
|
Double product customers |
8,890 | 8,656 | 140 | 116 | ||||||||||||||
|
Triple products customers |
9,945 | 9,539 | 69 | 155 | ||||||||||||||
|
Video customers |
22,375 | 22,601 | (8 | ) | 24 | |||||||||||||
|
High-speed Internet customers |
22,369 | 21,068 | 407 | 383 | ||||||||||||||
|
Voice customers |
11,270 | 10,865 | 77 | 142 | ||||||||||||||
|
Average monthly total revenue per customer relationship |
$ | 140.41 | $ | 134.10 | ||||||||||||||
Customer metrics include residential and business customers and are presented based on actual amounts. Minor differences may exist due to rounding. Customer relationships represent the number of residential and business customers that subscribe to at least one of our cable services. Single product, double product and triple product customers represent customers that subscribe to one, two or three of our cable services, respectively.
Cable Communications Segment—Revenue
Our Cable Communications segment leverages our existing cable distribution system to grow revenue by, among other things, adding new residential and business services customers, encouraging existing customers to add new or higher-tier services, and expanding other services such as our business services offerings, advertising, and our home security and automation services. We offer our cable services in bundles and often provide promotional incentives. We seek to balance promotional offers and rate increases with their expected effects on the number of customers and overall revenue.
Video
Video revenue increased 3.0% for the three months ended March 31, 2015 compared to the same period in 2014. An increase in the number of customers receiving additional and higher levels of video service and rate adjustments accounted for an increase in revenue of 4.4% for the three months ended March 31, 2015. As of March 31, 2015, the number of customers who subscribed to our advanced services, which are high-definition video or DVR services, increased 4.6% to 13.2 million customers compared to the same period in 2014. The increase in revenue was partially offset by fewer residential video customers compared to the same period in 2014. The decrease in the number of residential video customers was primarily due to competitive pressures in our service areas from phone and DBS competitors, and the impact of rate adjustments. We may experience further declines in the number of residential video customers.
High-Speed Internet
High-speed Internet revenue increased 10.7% for the three months ended March 31, 2015 compared to the same period in 2014. An increase in the number of residential customers receiving our high-speed Internet service accounted for an increase in revenue of 5.7% for the three months ended March 31, 2015. The remaining increase in revenue for the three months ended March 31, 2015 was primarily due to customers receiving higher levels of service and rate adjustments. Our customer base continues to grow as consumers continue to choose our high-speed Internet service and seek higher-speed offerings.
Voice
Voice revenue decreased 1.5% for the three months ended March 31, 2015 compared to the same period in 2014. While the growth rate of residential customer additions slowed for the three months ended March 31, 2015, the increase in the number of residential customers receiving our voice service through our discounted bundled offerings accounted for an increase of 3.2% compared to the same period in 2014. The increase in revenue was more than offset by the impact of the allocation of voice revenue for our bundled customers. The amount allocated to voice revenue in the bundled rate decreased for the three months ended March 31, 2015 because video and high-speed Internet rates increased, while voice rates remained relatively flat.
27
Table of Contents
Business Services
Business services revenue increased 21.4% for the three months ended March 31, 2015 compared to the same period in 2014. The increase was primarily due to rate adjustments as well as a higher number of small business customers receiving our high-speed Internet and voice services. The remaining increase was primarily related to continued growth in our medium-sized business services, including Ethernet network and advanced voice services, which represented 23% of total business services revenue during the three months ended March 31, 2015. We believe the increase in the number of business customers is primarily the result of our efforts to gain market share from competitors by offering competitive services and pricing.
Advertising
Advertising revenue decreased slightly for the three months ended March 31, 2015 compared to the same period in 2014 primarily due to a decrease in political advertising revenue and a decrease in our core national advertising markets, which were partially offset by an increase in revenue in our core local advertising markets. Excluding political advertising revenue, advertising revenue increased 1.3% for the three months ended March 31, 2015 compared to the same period in 2014.
Other
Other revenue increased 9.4% for the three months ended March 31, 2015 compared to the same period in 2014 primarily due to an increase in revenue from our home security and automation services, as well as an increase in cable franchise and other regulatory fees.
Cable Communications Segment—Operating Costs and Expenses
Our most significant operating cost is the programming expense we incur to provide content to our video customers. We anticipate that our programming expenses will continue to increase. We have and will continue to attempt to maintain a consistent operating margin through rate adjustments, the sale of additional cable services, including advanced services, and the continued growth of business services, as well as by achieving operating efficiencies.
Programming expenses increased for the three months ended March 31, 2015 compared to the same period in 2014 primarily due to increases in programming license fees, including sports programming costs and retransmission consent fees, and fees to secure rights for additional programming for our customers across an increasing number of platforms.
Technical and product support expenses increased for the three months ended March 31, 2015 compared to the same period in 2014 primarily due to expenses related to the development, delivery and support of our enhanced devices and services, including our X1 platform, Cloud DVR technology and wireless gateways, and the continued growth in business services and home security and automation services.
Customer service expenses increased for the three months ended March 31, 2015 compared to the same period in 2014 primarily due to increased support for improving the customer experience. The increase in customer service expenses was also due to sales and related support activities associated with the continued deployment of our enhanced devices and services, which include our X1 platform, Cloud DVR technology, wireless gateways, and home security and automation services, and the continued growth in business services.
Franchise and other regulatory fees increased for the three months ended March 31, 2015 compared to the same period in 2014 primarily due to increases in revenue from residential cable services and business services that are related to the fees we are required to pay federal, state and local authorities.
Advertising, marketing and promotion expenses increased for the three months ended March 31, 2015 compared to the same period in 2014 primarily due to an increase in spending associated with attracting new residential and business services customers and encouraging existing customers to add additional or higher-tier services.
Other costs and expenses increased for the three months ended March 31, 2015 compared to the same period in 2014 primarily due to an increase in costs to support our advertising sales business, as well as an increase in other administrative costs.
28
Table of Contents
NBCUniversal Segments Results of Operations
|
Three Months Ended
March 31 |
Increase/
(Decrease) |
|||||||||||||||
| (in millions) | 2015 | 2014 | $ | % | ||||||||||||
|
Revenue |
||||||||||||||||
|
Cable Networks |
$ | 2,359 | $ | 2,505 | $ | (146 | ) | (5.9 | )% | |||||||
|
Broadcast Television |
2,248 | 2,621 | (373 | ) | (14.2 | ) | ||||||||||
|
Filmed Entertainment |
1,446 | 1,351 | 95 | 7.0 | ||||||||||||
|
Theme Parks |
651 | 487 | 164 | 33.7 | ||||||||||||
|
Headquarters, other and eliminations |
(100 | ) | (88 | ) | (12 | ) | NM | |||||||||
|
Total revenue |
$ | 6,604 | $ | 6,876 | $ | (272 | ) | (4.0 | )% | |||||||
|
Operating Income Before Depreciation and Amortization |
||||||||||||||||
|
Cable Networks |
$ | 898 | $ | 895 | $ | 3 | 0.3 | % | ||||||||
|
Broadcast Television |
182 | 122 | 60 | 48.9 | ||||||||||||
|
Filmed Entertainment |
293 | 288 | 5 | 1.7 | ||||||||||||
|
Theme Parks |
263 | 170 | 93 | 54.6 | ||||||||||||
|
Headquarters, other and eliminations |
(142 | ) | (164 | ) | 22 | 13.8 | ||||||||||
|
Total operating income before depreciation and amortization |
$ | 1,494 | $ | 1,311 | $ | 183 | 14.0 | % | ||||||||
Cable Networks Segment Results of Operations
|
Three Months Ended
March 31 |
Increase/
(Decrease) |
|||||||||||||||
| (in millions) | 2015 | 2014 | $ | % | ||||||||||||
|
Revenue |
||||||||||||||||
|
Distribution |
$ | 1,358 | $ | 1,473 | $ | (115 | ) | (7.8 | )% | |||||||
|
Advertising |
851 | 896 | (45 | ) | (5.0 | ) | ||||||||||
|
Content licensing and other |
150 | 136 | 14 | 9.2 | ||||||||||||
|
Total revenue |
2,359 | 2,505 | (146 | ) | (5.9 | ) | ||||||||||
|
Operating costs and expenses |
||||||||||||||||
|
Programming and production |
1,023 | 1,187 | (164 | ) | (13.8 | ) | ||||||||||
|
Other operating and administrative |
305 | 303 | 2 | 0.6 | ||||||||||||
|
Advertising, marketing and promotion |
133 | 120 | 13 | 10.7 | ||||||||||||
|
Total operating costs and expenses |
1,461 | 1,610 | (149 | ) | (9.3 | ) | ||||||||||
|
Operating income before depreciation and amortization |
$ | 898 | $ | 895 | $ | 3 | 0.3 | % | ||||||||
Cable Networks Segment—Revenue
Cable Networks revenue decreased for the three months ended March 31, 2015 compared to the same period in 2014 primarily due to decreases in distribution revenue and advertising revenue, which were partially offset by an increase in content licensing and other revenue. The decrease in distribution revenue was primarily due to $177 million in revenue in the prior year period associated with our broadcast of the 2014 Sochi Olympics, which was partially offset by an increase in distribution revenue related to the contractual rates charged under distribution agreements in the current year period. The decrease in advertising revenue was primarily due to $80 million in advertising revenue in the prior year period associated with the 2014 Sochi Olympics, which was partially offset by the benefit from a reduction in deferred advertising revenue in the current year period. While we continued to experience audience ratings declines that negatively affected advertising revenue, higher prices and an increase in the volume of advertising units sold offset the impact of audience ratings. The increase in content licensing and other revenue was primarily due to the timing of availability of content under our licensing agreements with digital distributors. Excluding $257 million of revenue associated with our broadcast of the 2014 Sochi Olympics in the prior year period, Cable Networks segment revenue increased 4.9% for the three months ended March 31, 2015.
29
Table of Contents
For the three months ended March 31, 2015 and 2014, 14% and 12%, respectively, of our Cable Networks segment revenue was generated from our Cable Communications segment. These amounts are eliminated in our condensed consolidated financial statements but are included in the amounts presented above.
Cable Networks Segment—Operating Costs and Expenses
Operating costs and expenses decreased for the three months ended March 31, 2015 compared to the same period in 2014 primarily due to a decrease in programming and production costs, which was partially offset by an increase in advertising, marketing and promotion expenses. The decrease in programming and production costs was primarily due to costs associated with our broadcast of the 2014 Sochi Olympics in the prior year period, which was partially offset by our continued investment in programming, including sports programming rights costs. The increase in advertising, marketing and promotion expenses was primarily due to increased spending on marketing related to the launch of new programming on our cable networks.
Broadcast Television Segment Results of Operations
|
Three Months Ended
March 31 |
Increase/
(Decrease) |
|||||||||||||||
| (in millions) | 2015 | 2014 | $ | % | ||||||||||||
|
Revenue |
||||||||||||||||
|
Advertising |
$ | 1,539 | $ | 1,833 | $ | (294 | ) | (16.0 | )% | |||||||
|
Content licensing |
485 | 496 | (11 | ) | (2.2 | ) | ||||||||||
|
Other |
224 | 292 | (68 | ) | (23.5 | ) | ||||||||||
|
Total revenue |
2,248 | 2,621 | (373 | ) | (14.2 | ) | ||||||||||
|
Operating costs and expenses |
||||||||||||||||
|
Programming and production |
1,626 | 2,028 | (402 | ) | (19.8 | ) | ||||||||||
|
Other operating and administrative |
310 | 323 | (13 | ) | (3.9 | ) | ||||||||||
|
Advertising, marketing and promotion |
130 | 148 | (18 | ) | (11.9 | ) | ||||||||||
|
Total operating costs and expenses |
2,066 | 2,499 | (433 | ) | (17.3 | ) | ||||||||||
|
Operating income before depreciation and amortization |
$ | 182 | $ | 122 | $ | 60 | 48.9 | % | ||||||||
Broadcast Television Segment—Revenue
Broadcast Television revenue decreased for the three months ended March 31, 2015 compared to the same period in 2014 primarily due to additional advertising revenue in the prior year period associated with our broadcast of the 2014 Sochi Olympics, which was partially offset by an increase in advertising revenue in the current year period associated with our broadcast of the 2015 Super Bowl. Excluding $846 million of revenue associated with the broadcast of the 2014 Sochi Olympics in the prior year period and $376 million of revenue associated with our broadcast of the 2015 Super Bowl in the current year period, revenue increased 5.5% primarily due to higher prices and an increase in the volume of advertising units sold, as well as an increase in other revenue related to fees recognized under our retransmission consent agreements.
Broadcast Television Segment—Operating Costs and Expenses
Operating costs and expenses decreased for the three months ended March 31, 2015 compared to the same period in 2014 primarily due to our broadcast of the 2014 Sochi Olympics in the prior year period. The decrease was partially offset by an increase in programming and production costs associated with our broadcast of the 2015 Super Bowl.
30
Table of Contents
Filmed Entertainment Segment Results of Operations
|
Three Months Ended
March 31 |
Increase/
(Decrease) |
|||||||||||||||
| (in millions) | 2015 | 2014 | $ | % | ||||||||||||
|
Revenue |
||||||||||||||||
|
Theatrical |
$ | 371 | $ | 376 | $ | (5 | ) | (1.3 | )% | |||||||
|
Content licensing |
538 | 465 | 73 | 15.7 | ||||||||||||
|
Home entertainment |
364 | 351 | 13 | 3.6 | ||||||||||||
|
Other |
173 | 159 | 14 | 9.1 | ||||||||||||
|
Total revenue |
1,446 | 1,351 | 95 | 7.0 | ||||||||||||
|
Operating costs and expenses |
||||||||||||||||
|
Programming and production |
611 | 604 | 7 | 1.1 | ||||||||||||
|
Other operating and administrative |
196 | 188 | 8 | 4.7 | ||||||||||||
|
Advertising, marketing and promotion |
346 | 271 | 75 | 27.5 | ||||||||||||
|
Total operating costs and expenses |
1,153 | 1,063 | 90 | 8.5 | ||||||||||||
|
Operating income before depreciation and amortization |
$ | 293 | $ | 288 | $ | 5 | 1.7 | % | ||||||||
Filmed Entertainment Segment—Revenue
Filmed Entertainment revenue increased for the three months ended March 31, 2015 compared to the same period in 2014 primarily due to increases in content licensing, home entertainment and other revenue, which was partially offset by a decrease in theatrical revenue. The increase in content licensing revenue was primarily due to the timing of availability of content under licensing agreements. The decrease in theatrical revenue was primarily due to fewer theatrical releases in the current year period compared to the same period in 2014, which was partially offset by the strong performance of our current period releases, including Fifty Shades of Grey .
Filmed Entertainment Segment—Operating Costs and Expenses
Operating costs and expenses increased for the three months ended March 31, 2015 compared to the same period in 2014 primarily due to an increase in advertising, marketing and promotion expenses. The increase in advertising, marketing and promotion expenses in the current year period was primarily due to an increase in marketing costs associated with our future theatrical releases, including Furious 7 .
Theme Parks Segment Results of Operations
|
Three Months Ended
March 31 |
Increase/
(Decrease) |
|||||||||||||||
| (in millions) | 2015 | 2014 | $ | % | ||||||||||||
|
Revenue |
$ | 651 | $ | 487 | $ | 164 | 33.7 | % | ||||||||
|
Operating costs and expenses |
388 | 317 | 71 | 22.4 | ||||||||||||
|
Operating income before depreciation and amortization |
$ | 263 | $ | 170 | $ | 93 | 54.6 | % | ||||||||
Theme Parks Segment—Revenue
Theme Parks revenue increased for the three months ended March 31, 2015 compared to the same period in 2014 primarily due to higher guest attendance and an increase in per capita spending as a result of the continued success of our attractions, including The Wizarding World of Harry Potter ™— Diagon Alley ™ in Orlando, which opened in July 2014, and Despicable Me: Minion Mayhem in Hollywood, which opened in April 2014.
Theme Parks Segment—Operating Costs and Expenses
Operating costs and expenses increased for the three months ended March 31, 2015 compared to the same period in 2014 primarily due to additional costs associated with newer attractions, such as The Wizarding World of Harry Potter ™— Diagon Alley ™ in Orlando, and increased attendance at both parks.
31
Table of Contents
NBCUniversal Headquarters, Other and Eliminations
The change in operating income (loss) before depreciation and amortization for headquarters, other and eliminations for the three months ended March 31, 2015 compared to the same period in 2014 was primarily due to lower severance costs recorded in the current year period compared to the same period in 2014.
Corporate and Other Results of Operations
|
Three Months Ended
March 31 |
Increase/
(Decrease) |
|||||||||||||||
| (in millions) | 2015 | 2014 | $ | % | ||||||||||||
|
Revenue |
$ | 204 | $ | 174 | $ | 30 | 17.1 | % | ||||||||
|
Operating costs and expenses |
429 | 327 | 102 | 31.2 | ||||||||||||
|
Operating loss before depreciation and amortization |
$ | (225 | ) | $ | (153 | ) | $ | (72 | ) | (47.2 | )% | |||||
Corporate and Other—Revenue
Other revenue primarily relates to Comcast-Spectacor, which owns the Philadelphia Flyers and the Wells Fargo Center arena in Philadelphia, Pennsylvania and operates arena management-related businesses.
Other revenue increased for the three months ended March 31, 2015 compared to the same period in 2014 primarily due to an increase in revenue from food and other services associated with new contracts entered into by our Comcast-Spectacor business.
Corporate and Other—Operating Costs and Expenses
Corporate and Other operating costs and expenses primarily include overhead, personnel costs, the costs of corporate initiatives and branding, and operating costs and expenses associated with Comcast-Spectacor.
Corporate and Other operating costs and expenses for the three months ended March 31, 2015 and 2014 includes $99 million and $17 million, respectively, of transaction-related costs associated with the Time Warner Cable merger and divestiture transactions, which transactions were terminated on April 24, 2015.
Consolidated Other Income (Expense) Items, Net
|
Three Months Ended
March 31 |
||||||||
| (in millions) | 2015 | 2014 | ||||||
|
Interest expense |
$ | (656 | ) | $ | (642 | ) | ||
|
Investment income (loss), net |
33 | 113 | ||||||
|
Equity in net income (losses) of investees, net |
33 | 32 | ||||||
|
Other income (expense), net |
102 | (15 | ) | |||||
|
Total |
$ | (488 | ) | $ | (512 | ) | ||
Investment Income (Loss), Net
The components of investment income (loss), net for the three months ended March 31, 2015 and 2014 are presented in a table in Note 6 to Comcast’s condensed consolidated financial statements.
Other Income (Expense), Net
The change in other income (expense), net for the three months ended March 31, 2015 compared to the same period in 2014 was primarily due to both the net impact of a $164 million gain related to the sale of a business recorded in the current year period and a $27 million favorable settlement of a contingency recorded in the prior year period related to the AT&T Broadband transaction in 2002.
Consolidated Income Tax Expense
Income tax expense for the three months ended March 31, 2015 and 2014 reflects an effective income tax rate that differs from the federal statutory rate primarily due to state income taxes and adjustments associated with
32
Table of Contents
uncertain tax positions. We expect our 2015 annual effective tax rate to be in the range of 37% to 39%, absent changes in tax laws or further changes in uncertain tax positions. It is reasonably possible that certain tax contests could be resolved within the next 12 months that may result in a decrease in our effective tax rate.
Liquidity and Capital Resources
Our businesses generate significant cash flows from operating activities. We believe that we will be able to continue to meet our current and long-term liquidity and capital requirements, including fixed charges, through our cash flows from operating activities, existing cash, cash equivalents and investments, available borrowings under our existing credit facilities, and our ability to obtain future external financing. We anticipate that we will continue to use a substantial portion of our cash flows to meet our debt repayment obligations, to fund our capital expenditures, to invest in business opportunities and to return capital to shareholders.
On March 30, 2015, we entered into an agreement to establish a new, strategic company focused on investing in and operating growth-oriented companies, both domestically and internationally. Michael J. Angelakis, our Chief Financial Officer, will serve as the Chief Executive Officer of this company, and the agreement will be exclusively with us as the only non-management investor. We expect to consolidate the results of this company with our operations once it launches in 2015 or 2016, and the company will have a term of 10 years. We have committed to invest up to $4 billion in the company and also will pay an annual $40 million management fee, subject to certain offsets.
Operating Activities
Components of Net Cash Provided by Operating Activities
|
Three Months Ended
March 31 |
||||||||
| (in millions) | 2015 | 2014 | ||||||
|
Operating income |
$ | 3,890 | $ | 3,568 | ||||
|
Depreciation and amortization |
2,066 | 1,970 | ||||||
|
Operating income before depreciation and amortization |
5,956 | 5,538 | ||||||
|
Noncash share-based compensation |
135 | 119 | ||||||
|
Changes in operating assets and liabilities |
73 | (267 | ) | |||||
|
Cash basis operating income |
6,164 | 5,390 | ||||||
|
Payments of interest |
(691 | ) | (623 | ) | ||||
|
Payments of income taxes |
(118 | ) | (186 | ) | ||||
|
Excess tax benefits under share-based compensation |
(146 | ) | (151 | ) | ||||
|
Other |
36 | 56 | ||||||
|
Net cash provided by operating activities |
$ | 5,245 | $ | 4,486 | ||||
The variance in changes in operating assets and liabilities for the three months ended March 31, 2015 compared to the same period in 2014 was primarily related to the broadcast of the 2014 Sochi Olympics in the prior year period and the broadcast of the 2015 Super Bowl in the current year period, as well as the timing of collections on our receivables.
Investing Activities
Net cash used in investing activities for the three months ended March 31, 2015 consisted primarily of cash paid for capital expenditures and intangible assets, which were partially offset by proceeds from the sale of businesses and investments. Capital expenditures increased for the three months ended March 31, 2015 compared to the same period in 2014 primarily due to increased spending in our Cable Communications segment on customer premise equipment related to the deployment of our X1 platform, increased investment in support capital as we expand our cloud based initiatives and our continued investment in network infrastructure to increase network capacity.
Financing Activities
Net cash used in financing activities for the three months ended March 31, 2015 consisted primarily of repurchases of our common stock, repayments of debt and dividend payments.
33
Table of Contents
We have made, and may from time to time in the future make, optional repayments on our debt obligations, which may include repurchases of our outstanding public notes and debentures, depending on various factors, such as market conditions. See Note 7 to Comcast’s condensed consolidated financial statements for additional information on our financing activities, including details of our debt repayments and borrowings.
Available Borrowings Under Credit Facilities
We also maintain significant availability under our lines of credit and our commercial paper programs to meet our short-term liquidity requirements.
As of March 31, 2015, amounts available under our consolidated revolving credit facilities, net of amounts outstanding under our commercial paper programs and undrawn letters of credit, totaled $6.6 billion, which included $650 million available under NBCUniversal Enterprise’s credit facility.
Share Repurchases and Dividends
In February 2015, our Board of Directors increased our share repurchase program authorization to $10 billion, which does not have an expiration date. Under this authorization, we may repurchase shares in the open market or in private transactions. During the three months ended March 31, 2015, we repurchased a total of 35 million shares of our Class A and Class A Special common stock for $2 billion. We expect to make $4.75 billion more in repurchases during the remainder of 2015, subject to market conditions.
In February 2015, our Board of Directors approved an 11.1% increase in our dividend to $1.00 per share on an annualized basis and approved our first quarter dividend of $0.25 per share which was paid in April 2015. We expect to continue to pay quarterly dividends, although each dividend is subject to approval by our Board of Directors.
Critical Accounting Judgments and Estimates
The preparation of our condensed consolidated financial statements requires us to make estimates that affect the reported amounts of assets, liabilities, revenue and expenses, and the related disclosure of contingent assets and contingent liabilities. We base our judgments on our historical experience and on various other assumptions that we believe are reasonable under the circumstances, the results of which form the basis for making estimates about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates under different assumptions or conditions.
For a more complete discussion of the accounting judgments and estimates that we have identified as critical in the preparation of our condensed consolidated financial statements, please refer to our Management’s Discussion and Analysis of Financial Condition and Results of Operations in our 2014 Annual Report on Form 10-K.
Recent Accounting Pronouncements
See Note 2 to each of Comcast’s and NBCUniversal’s condensed consolidated financial statements for additional information related to recent accounting pronouncements.
ITEM 3: QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
We have evaluated the information required under this item that was disclosed in our 2014 Annual Report on Form 10-K and there have been no significant changes to this information.
ITEM 4: CONTROLS AND PROCEDURES
Comcast Corporation
Conclusions regarding disclosure controls and procedures
Our principal executive and principal financial officers, after evaluating the effectiveness of Comcast’s disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) of the Securities Exchange Act of 1934, as
34
Table of Contents
amended (the “Exchange Act”)) as of the end of the period covered by this report, have concluded that, based on the evaluation of these controls and procedures required by paragraph (b) of Exchange Act Rules 13a-15 or 15d-15, Comcast’s disclosure controls and procedures were effective.
Changes in internal control over financial reporting
There were no changes in Comcast’s internal control over financial reporting identified in connection with the evaluation required by paragraph (d) of Exchange Act Rules 13a-15 or 15d-15 that occurred during Comcast’s last fiscal quarter that have materially affected, or are reasonably likely to materially affect, Comcast’s internal control over financial reporting.
NBCUniversal Media, LLC
Conclusions regarding disclosure controls and procedures
Our principal executive and principal financial officers, after evaluating the effectiveness of NBCUniversal’s disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) of the Exchange Act) as of the end of the period covered by this report, have concluded that, based on the evaluation of these controls and procedures required by paragraph (b) of Exchange Act Rules 13a-15 or 15d-15, NBCUniversal’s disclosure controls and procedures were effective.
Changes in internal control over financial reporting
There were no changes in NBCUniversal’s internal control over financial reporting identified in connection with the evaluation required by paragraph (d) of Exchange Act Rules 13a-15 or 15d-15 that occurred during NBCUniversal’s last fiscal quarter that have materially affected, or are reasonably likely to materially affect, NBCUniversal’s internal control over financial reporting.
PART II: OTHER INFORMATION
ITEM 1: LEGAL PROCEEDINGS
Refer to Note 11 to Comcast’s condensed consolidated financial statements included in this Quarterly Report on Form 10-Q for a discussion of recent developments related to our legal proceedings. There have been no material developments in the matter reported in our 2014 Annual Report on Form 10-K regarding the California Attorney General and the Alameda County, California District Attorney’s investigation of certain of our waste disposal policies, procedures and practices.
NBCUniversal Media, LLC is subject to legal proceedings and claims that arise in the ordinary course of its business and does not expect the final disposition of these matters to have a material adverse effect on its results of operations, cash flows or financial condition, although any such matters could be time-consuming and costly and could injure its reputation.
ITEM 1A: RISK FACTORS
There have been no significant changes from the risk factors previously disclosed in Item 1A of our 2014 Annual Report on Form 10-K.
35
Table of Contents
ITEM 2: UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
The table below summarizes Comcast’s common stock repurchases under its Board-authorized share repurchase program during the three months ended March 31, 2015.
Purchases of Equity Securities
| Period |
Total
Number of Shares Purchased |
Average
Price Per Share |
Total Number of
Shares Purchased as Part of Publicly Announced Authorization |
Total
Dollar
Under the
|
Maximum Dollar
Value of Shares That May Yet Be Purchased Under the Authorization (a) |
|||||||||||||||
|
January 1-31, 2015 |
||||||||||||||||||||
|
Comcast Class A |
4,534 | $ | 56.77 | — | $ | — | $ | 3,249,229,820 | ||||||||||||
|
Comcast Class A Special |
— | $ | — | — | $ | — | $ | 3,249,229,820 | ||||||||||||
|
February 1-28, 2015 |
||||||||||||||||||||
|
Comcast Class A |
— | $ | — | — | $ | — | $ | 10,000,000,000 | ||||||||||||
|
Comcast Class A Special |
— | $ | — | — | $ | — | $ | 10,000,000,000 | ||||||||||||
|
March 1-31, 2015 |
||||||||||||||||||||
|
Comcast Class A |
15,761,267 | $ | 57.12 | 15,756,663 | $ | 900,000,000 | $ | 9,100,000,000 | ||||||||||||
|
Comcast Class A Special |
19,302,589 | $ | 56.99 | 19,302,589 | $ | 1,100,000,000 | $ | 8,000,000,000 | ||||||||||||
|
Total |
35,068,390 | $ | 57.05 | 35,059,252 | $ | 2,000,000,000 | $ | 8,000,000,000 | ||||||||||||
| (a) |
In February 2015, our Board of Directors increased our share repurchase authorization to $10 billion, which does not have an expiration date. Under this authorization, we may repurchase shares in the open market or in private transactions. We expect to make $4.75 billion more in repurchases during the remainder of 2015, subject to market conditions. |
The total number of shares purchased during the three months ended March 31, 2015 includes 9,138 shares received in the administration of employee share-based compensation plans.
ITEM 6: EXHIBITS
Comcast
|
Exhibit
No. |
Description | |
|
10.1 |
Agreement between Comcast Corporation and Michael J. Angelakis, dated as of March 30, 2015 (incorporated by reference to Exhibit 10.1 to Comcast’s Current Report on Form 8-K filed on March 31, 2015). |
|
|
31.1 |
Certification of Chief Executive Officer and Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. |
|
|
32.1 |
Certification of Chief Executive Officer and Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. |
|
|
101 |
The following financial statements from Comcast Corporation’s Quarterly Report on Form 10-Q for the three months ended March 31, 2015, filed with the Securities and Exchange Commission on May 4, 2015, formatted in XBRL (eXtensible Business Reporting Language): (i) the Condensed Consolidated Balance Sheet; (ii) the Condensed Consolidated Statement of Income; (iii) the Condensed Consolidated Statement of Comprehensive Income; (iv) the Condensed Consolidated Statement of Cash Flows; (v) the Condensed Consolidated Statement of Changes in Equity; and (vi) the Notes to Condensed Consolidated Financial Statements. |
36
Table of Contents
NBCUniversal
|
Exhibit
No. |
Description | |
|
31.2 |
Certification of Principal Executive Officer and Principal Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. |
|
|
32.2 |
Certification of Principal Executive Officer and Principal Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. |
|
|
101 |
The following financial statements from NBCUniversal Media, LLC’s Quarterly Report on Form 10-Q for the three months ended March 31, 2015, filed with the Securities and Exchange Commission on May 4, 2015, formatted in XBRL (eXtensible Business Reporting Language): (i) the Condensed Consolidated Balance Sheet; (ii) the Condensed Consolidated Statement of Income; (iii) the Condensed Consolidated Statement of Comprehensive Income; (iv) the Condensed Consolidated Statement of Cash Flows; (v) the Condensed Consolidated Statement of Changes in Equity; and (vi) the Notes to Condensed Consolidated Financial Statements. |
37
Table of Contents
Comcast
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 thereunto duly authorized.
|
COMCAST CORPORATION |
||
|
By: |
/s/ LAWRENCE J. SALVA |
|
|
Lawrence J. Salva Executive Vice President, Chief Accounting Officer and Controller (Principal Accounting Officer) |
||
Date: May 4, 2015
NBCUniversal
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 thereunto duly authorized.
|
NBCUNIVERSAL MEDIA, LLC |
||
|
By: |
/s/ LAWRENCE J. SALVA |
|
|
Lawrence J. Salva Executive Vice President (Principal Accounting Officer) |
||
Date: May 4, 2015
38
Table of Contents
NBCUniversal Media, LLC Financial Statements
| Index | Page | |||
| 40 | ||||
| 41 | ||||
| 42 | ||||
| 43 | ||||
| 44 | ||||
| 45 | ||||
39
Table of Contents
NBCUniversal Media, LLC
Condensed Consolidated Balance Sheet
(Unaudited)
| (in millions) |
March 31,
2015 |
December 31,
2014 |
||||||
|
Assets |
||||||||
|
Current Assets: |
||||||||
|
Cash and cash equivalents |
$ | 1,036 | $ | 1,248 | ||||
|
Receivables, net |
4,891 | 4,842 | ||||||
|
Note receivable from Comcast |
135 | — | ||||||
|
Programming rights |
925 | 825 | ||||||
|
Other current assets |
805 | 823 | ||||||
|
Total current assets |
7,792 | 7,738 | ||||||
|
Film and television costs |
5,628 | 5,714 | ||||||
|
Investments |
953 | 882 | ||||||
|
Property and equipment, net of accumulated depreciation of $2,309 and $2,167 |
8,209 | 8,138 | ||||||
|
Goodwill |
14,897 | 14,908 | ||||||
|
Intangible assets, net of accumulated amortization of $5,027 and $4,829 |
14,006 | 14,187 | ||||||
|
Other noncurrent assets, net |
1,061 | 1,050 | ||||||
|
Total assets |
$ | 52,546 | $ | 52,617 | ||||
|
Liabilities and Equity |
||||||||
|
Current Liabilities: |
||||||||
|
Accounts payable and accrued expenses related to trade creditors |
$ | 1,382 | $ | 1,388 | ||||
|
Accrued participations and residuals |
1,387 | 1,347 | ||||||
|
Program obligations |
835 | 687 | ||||||
|
Deferred revenue |
880 | 821 | ||||||
|
Accrued expenses and other current liabilities |
1,427 | 1,422 | ||||||
|
Note payable to Comcast |
— | 865 | ||||||
|
Current portion of long-term debt |
1,020 | 1,023 | ||||||
|
Total current liabilities |
6,931 | 7,553 | ||||||
|
Long-term debt, less current portion |
9,225 | 9,226 | ||||||
|
Accrued participations, residuals and program obligations |
1,125 | 1,149 | ||||||
|
Other noncurrent liabilities |
3,692 | 3,722 | ||||||
|
Commitments and contingencies |
||||||||
|
Redeemable noncontrolling interests |
336 | 330 | ||||||
|
Equity: |
||||||||
|
Member’s capital |
31,185 | 30,529 | ||||||
|
Accumulated other comprehensive income (loss) |
(210 | ) | (159 | ) | ||||
|
Total NBCUniversal member’s equity |
30,975 | 30,370 | ||||||
|
Noncontrolling interests |
262 | 267 | ||||||
|
Total equity |
31,237 | 30,637 | ||||||
|
Total liabilities and equity |
$ | 52,546 | $ | 52,617 | ||||
See accompanying notes to condensed consolidated financial statements.
40
Table of Contents
NBCUniversal Media, LLC
Condensed Consolidated Statement of Income
(Unaudited)
|
Three Months Ended
March 31 |
||||||||
| (in millions) | 2015 | 2014 | ||||||
|
Revenue |
$ | 6,604 | $ | 6,876 | ||||
|
Costs and Expenses: |
||||||||
|
Programming and production |
3,171 | 3,742 | ||||||
|
Other operating and administrative |
1,334 | 1,274 | ||||||
|
Advertising, marketing and promotion |
605 | 549 | ||||||
|
Depreciation |
160 | 162 | ||||||
|
Amortization |
204 | 203 | ||||||
| 5,474 | 5,930 | |||||||
|
Operating income |
1,130 | 946 | ||||||
|
Other Income (Expense): |
||||||||
|
Interest expense |
(124 | ) | (129 | ) | ||||
|
Investment income (loss), net |
(2 | ) | 6 | |||||
|
Equity in net income (losses) of investees, net |
20 | 18 | ||||||
|
Other income (expense), net |
(58 | ) | (36 | ) | ||||
| (164 | ) | (141 | ) | |||||
|
Income before income taxes |
966 | 805 | ||||||
|
Income tax expense |
(48 | ) | (64 | ) | ||||
|
Net income |
918 | 741 | ||||||
|
Net (income) loss attributable to noncontrolling interests |
(66 | ) | (59 | ) | ||||
|
Net income attributable to NBCUniversal |
$ | 852 | $ | 682 | ||||
See accompanying notes to condensed consolidated financial statements.
41
Table of Contents
NBCUniversal Media, LLC
Condensed Consolidated Statement of Comprehensive Income
(Unaudited)
|
Three Months Ended
March 31 |
||||||||
| (in millions) | 2015 | 2014 | ||||||
|
Net income |
$ | 918 | $ | 741 | ||||
|
Deferred gains (losses) on cash flow hedges, net |
12 | — | ||||||
|
Currency translation adjustments, net |
(63 | ) | 3 | |||||
|
Comprehensive income |
867 | 744 | ||||||
|
Net (income) loss attributable to noncontrolling interests |
(66 | ) | (59 | ) | ||||
|
Comprehensive income attributable to NBCUniversal |
$ | 801 | $ | 685 | ||||
See accompanying notes to condensed consolidated financial statements.
42
Table of Contents
NBCUniversal Media, LLC
Condensed Consolidated Statement of Cash Flows
(Unaudited)
|
Three Months Ended
March 31 |
||||||||
| (in millions) | 2015 | 2014 | ||||||
|
Net cash provided by operating activities |
$ | 1,202 | $ | 756 | ||||
|
Investing Activities |
||||||||
|
Capital expenditures |
(268 | ) | (291 | ) | ||||
|
Cash paid for intangible assets |
(37 | ) | (32 | ) | ||||
|
Note receivable from Comcast |
(135 | ) | — | |||||
|
Other |
169 | (160 | ) | |||||
|
Net cash provided by (used in) investing activities |
(271 | ) | (483 | ) | ||||
|
Financing Activities |
||||||||
|
Proceeds from (repayments of) borrowings from Comcast, net |
(896 | ) | 139 | |||||
|
Repurchases and repayments of debt |
(1 | ) | (1 | ) | ||||
|
Distributions to noncontrolling interests |
(51 | ) | (54 | ) | ||||
|
Distributions to member |
(195 | ) | (195 | ) | ||||
|
Other |
— | (4 | ) | |||||
|
Net cash provided by (used in) financing activities |
(1,143 | ) | (115 | ) | ||||
|
Increase (decrease) in cash and cash equivalents |
(212 | ) | 158 | |||||
|
Cash and cash equivalents, beginning of period |
1,248 | 967 | ||||||
|
Cash and cash equivalents, end of period |
$ | 1,036 | $ | 1,125 | ||||
See accompanying notes to condensed consolidated financial statements.
43
Table of Contents
NBCUniversal Media, LLC
Condensed Consolidated Statement of Changes in Equity
(Unaudited)
| (in millions) |
Redeemable
Noncontrolling Interests |
Member’s
Capital |
Accumulated
Other Comprehensive Income (Loss) |
Noncontrolling
Interests |
Total Equity | |||||||||||||||||
|
Balance, December 31, 2013 |
$ | 231 | $ | 29,056 | $ | (16 | ) | $ | 287 | $ | 29,327 | |||||||||||
|
Issuance of subsidiary shares to noncontrolling interests |
82 | |||||||||||||||||||||
|
Dividends declared |
(195 | ) | (195 | ) | ||||||||||||||||||
|
Contributions from (distributions to) noncontrolling interests, net |
(10 | ) | (44 | ) | (44 | ) | ||||||||||||||||
|
Other |
(1 | ) | 1 | |||||||||||||||||||
|
Other comprehensive income (loss) |
3 | 3 | ||||||||||||||||||||
|
Net income (loss) |
14 | 682 | 45 | 727 | ||||||||||||||||||
|
Balance, March 31, 2014 |
$ | 317 | $ | 29,542 | $ | (13 | ) | $ | 289 | $ | 29,818 | |||||||||||
|
Balance, December 31, 2014 |
$ | 330 | $ | 30,529 | $ | (159 | ) | $ | 267 | $ | 30,637 | |||||||||||
|
Dividends declared |
(195 | ) | (195 | ) | ||||||||||||||||||
|
Contributions from (distributions to) noncontrolling interests, net |
(10 | ) | (41 | ) | (41 | ) | ||||||||||||||||
|
Other |
(1 | ) | (14 | ) | (15 | ) | ||||||||||||||||
|
Other comprehensive income (loss) |
(51 | ) | (51 | ) | ||||||||||||||||||
|
Net income (loss) |
16 | 852 | 50 | 902 | ||||||||||||||||||
|
Balance, March 31, 2015 |
$ | 336 | $ | 31,185 | $ | (210 | ) | $ | 262 | $ | 31,237 | |||||||||||
See accompanying notes to condensed consolidated financial statements.
44
Table of Contents
NBCUniversal Media, LLC
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
Note 1: Condensed Consolidated Financial Statements
Basis of Presentation
Unless indicated otherwise, throughout these notes to the condensed consolidated financial statements, we refer to NBCUniversal Media, LLC and its consolidated subsidiaries as “we,” “us” and “our.” We have prepared these unaudited condensed consolidated financial statements based on SEC rules that permit reduced disclosure for interim periods. These financial statements include all adjustments that are necessary for a fair presentation of our consolidated results of operations, financial condition and cash flows for the periods shown, including normal, recurring accruals and other items. The consolidated results of operations for the interim periods presented are not necessarily indicative of results for the full year.
The year-end condensed consolidated balance sheet was derived from audited financial statements but does not include all disclosures required by generally accepted accounting principles in the United States (“GAAP”). For a more complete discussion of our accounting policies and certain other information, refer to our consolidated financial statements included in our 2014 Annual Report on Form 10-K.
Note 2: Recent Accounting Pronouncements
Revenue Recognition
In May 2014, the Financial Accounting Standards Board (“FASB”) and the International Accounting Standards Board updated the accounting guidance related to revenue recognition. The updated accounting guidance provides a single, contract-based revenue recognition model to help improve financial reporting by providing clearer guidance on when an entity should recognize revenue, and by reducing the number of standards to which entities have to refer. In April 2015, the FASB voted to propose deferring the effective date by one year to December 15, 2017 for annual reporting periods beginning after that date. The FASB also proposed permitting early adoption of the updated accounting guidance, but not before the original effective date of December 15, 2016. The updated accounting guidance provides companies with alternative methods of adoption. We are currently in the process of determining the impact that the updated accounting guidance will have on our consolidated financial statements and our method of adoption.
Debt Issuance Costs
In April 2015, the FASB updated the accounting guidance related to the balance sheet presentation of debt issuance costs. The updated accounting guidance requires that debt issuance costs be presented as a direct deduction from the associated debt liability. The updated accounting guidance will be effective for us on January 1, 2016, and early adoption is permitted. The updated accounting guidance will be applied retrospectively to all prior periods presented. We do not currently expect that the updated accounting guidance will have a material impact on our consolidated balance sheet.
Note 3: Related Party Transactions
In the ordinary course of our business, we enter into transactions with Comcast.
We generate revenue from Comcast primarily from the distribution of our cable network programming and, to a lesser extent, the sale of advertising and our owned programming, and we incur expenses primarily related to various support services provided by Comcast to us.
In 2013, as part of the Comcast cash management process, we and Comcast entered into a revolving credit agreement under which we can borrow up to $3 billion from Comcast and Comcast can borrow up to $3 billion from us. Amounts owed by us to Comcast or to us by Comcast under the revolving credit agreement, including
45
Table of Contents
NBCUniversal Media, LLC
accrued interest, are presented under the captions “note payable to Comcast” and “note receivable from Comcast,” respectively, in our condensed consolidated balance sheet. The revolving credit agreement bears interest at floating rates equal to the interest rate under the Comcast and Comcast Cable Communications, LLC revolving credit facility (the “Comcast revolving credit facility”). The interest rate on the Comcast revolving credit facility consists of a base rate plus a borrowing margin that is determined based on Comcast’s credit rating. As of March 31, 2015, the borrowing margin for our London Interbank Offered Rate-based borrowings was 1.00%.
In addition, Comcast is the counterparty to one of our contractual obligations. As of March 31, 2015, the carrying value of the liability associated with this contractual obligation was $383 million.
The following tables present transactions with Comcast and its consolidated subsidiaries that are included in our condensed consolidated financial statements.
Condensed Consolidated Balance Sheet
| (in millions) |
March 31,
2015 |
December 31,
2014 |
||||||
|
Transactions with Comcast and Consolidated Subsidiaries |
||||||||
|
Receivables, net |
$ | 241 | $ | 229 | ||||
|
Note receivable from Comcast |
$ | 135 | $ | — | ||||
|
Accounts payable and accrued expenses related to trade creditors |
$ | 38 | $ | 47 | ||||
|
Accrued expenses and other current liabilities |
$ | 9 | $ | 8 | ||||
|
Note payable to Comcast |
$ | — | $ | 865 | ||||
|
Other noncurrent liabilities |
$ | 402 | $ | 383 | ||||
Condensed Consolidated Statement of Income
|
Three Months Ended
March 31 |
||||||||
| (in millions) | 2015 | 2014 | ||||||
|
Transactions with Comcast and Consolidated Subsidiaries |
||||||||
|
Revenue |
$ | 342 | $ | 361 | ||||
|
Operating costs and expenses |
$ | (50 | ) | $ | (37 | ) | ||
|
Other income (expense) |
$ | (9 | ) | $ | (9 | ) | ||
Distributions to NBCUniversal Holdings
In addition to the transactions presented in the table above, we make distributions to NBCUniversal Holdings on a periodic basis to enable its owners to meet their obligations to pay taxes on taxable income generated by our businesses. We also make quarterly distributions to NBCUniversal Holdings to enable it to make its required quarterly payments to NBCUniversal Enterprise, Inc. (“NBCUniversal Enterprise”) at an initial annual rate of 8.25% on the $9.4 billion aggregate liquidation preference of preferred units. These distributions are presented under the caption “distributions to member” in our condensed consolidated statement of cash flows.
46
Table of Contents
NBCUniversal Media, LLC
Note 4: Film and Television Costs
| (in millions) |
March 31,
2015 |
December 31,
2014 |
||||||
|
Film Costs: |
||||||||
|
Released, less amortization |
$ | 1,244 | $ | 1,371 | ||||
|
Completed, not released |
444 | 71 | ||||||
|
In production and in development |
952 | 1,189 | ||||||
| 2,640 | 2,631 | |||||||
|
Television Costs: |
||||||||
|
Released, less amortization |
1,361 | 1,273 | ||||||
|
In production and in development |
407 | 505 | ||||||
| 1,768 | 1,778 | |||||||
|
Programming rights, less amortization |
2,145 | 2,130 | ||||||
| 6,553 | 6,539 | |||||||
|
Less: Current portion of programming rights |
925 | 825 | ||||||
|
Film and television costs |
$ | 5,628 | $ | 5,714 | ||||
Note 5: Investments
| (in millions) |
March 31,
2015 |
December 31,
2014 |
||||||
|
Fair Value Method |
$ | 10 | $ | 10 | ||||
|
Equity Method: |
||||||||
|
The Weather Channel |
336 | 335 | ||||||
|
Hulu |
279 | 167 | ||||||
|
Other |
356 | 338 | ||||||
| 971 | 840 | |||||||
|
Cost Method |
24 | 32 | ||||||
|
Total investments |
1,005 | 882 | ||||||
|
Less: Current investments |
52 | — | ||||||
|
Noncurrent investments |
$ | 953 | $ | 882 | ||||
Note 6: Long-Term Debt
As of March 31, 2015, our debt had a carrying value of $10.2 billion and an estimated fair value of $11.6 billion. The estimated fair value of our publicly traded debt is primarily based on Level 1 inputs that use quoted market values for the debt. The estimated fair value of debt for which there are no quoted market prices is based on Level 2 inputs that use interest rates available to us for debt with similar terms and remaining maturities.
Debt Repayments
In April 2015, we repaid at maturity $1 billion aggregate principal amount of 3.65% senior notes due 2015.
Cross-Guarantee Structure
In 2013, we, Comcast and certain of Comcast’s 100% owned cable holding company subsidiaries (the “cable guarantors”) entered into a series of agreements and supplemental indentures to include us as a part of Comcast’s existing cross-guarantee structure. As members of the cross-guarantee structure, Comcast and the cable guarantors fully and unconditionally guarantee our public debt securities, and we fully and unconditionally guarantee all of Comcast’s and the cable guarantors’ public debt securities. As of March 31, 2015, we guaranteed $31.7 billion of outstanding debt securities of Comcast and the cable guarantors. We also fully and unconditionally guarantee the $6.25 billion Comcast revolving credit facility due 2017, of which no amounts were outstanding as of March 31, 2015.
47
Table of Contents
NBCUniversal Media, LLC
We do not, however, guarantee the obligations of NBCUniversal Enterprise with respect to its $4 billion aggregate principal amount of senior notes, $1.35 billion revolving credit facility and associated commercial paper program, or $725 million liquidation preference of Series A cumulative preferred stock.
Note 7: Fair Value Measurements
The accounting guidance related to financial assets and financial liabilities (“financial instruments”) establishes a hierarchy that prioritizes fair value measurements based on the types of inputs used for the various valuation techniques (market approach, income approach and cost approach). Our assessment of the significance of a particular input to the fair value measurement requires judgment and may affect the valuation of financial instruments and their classification within the fair value hierarchy.
Our financial instruments that are accounted for at fair value on a recurring basis were not material for all periods presented, except for the liabilities associated with our contractual obligations. The fair values of the contractual obligations in the table below are primarily based on certain expected future discounted cash flows, the determination of which involves the use of significant unobservable inputs. As the inputs used are not quoted market prices or observable inputs, we classify these contractual obligations as Level 3 financial instruments.
The most significant unobservable inputs we use are our estimates of the future revenue we expect to generate from certain of our businesses. The discount rates used in the measurements of fair value as of March 31, 2015 were between 12% and 13% and are based on the underlying risk associated with our estimate of future revenue and the terms of the respective contracts. The fair value adjustments to the contractual obligations are sensitive to the assumptions related to future revenue, as well as to current interest rates, and therefore the adjustments are recorded to other income (expense), net in our condensed consolidated statement of income.
Changes in Contractual Obligations
| (in millions) |
Contractual
Obligations |
|||
|
Balance, December 31, 2014 |
$ | 883 | ||
|
Fair value adjustments |
40 | |||
|
Payments |
(19 | ) | ||
|
Balance, March 31, 2015 |
$ | 904 | ||
Note 8: Share-Based Compensation
Comcast maintains share-based compensation plans that primarily consist of awards of stock options and restricted share units (“RSUs”) to certain employees and directors as part of its approach to long-term incentive compensation. Additionally, through its employee stock purchase plans, employees are able to purchase shares of Comcast Class A common stock at a discount through payroll deductions. Certain of our employees participate in these plans and the expense associated with their participation is settled in cash with Comcast.
Recognized Share-Based Compensation Expense
|
Three Months Ended
March 31 |
||||||||
| (in millions) | 2015 | 2014 | ||||||
|
Stock options |
$ | 2 | $ | 3 | ||||
|
Restricted share units |
17 | 13 | ||||||
|
Employee stock purchase plans |
2 | 2 | ||||||
|
Total |
$ | 21 | $ | 18 | ||||
48
Table of Contents
NBCUniversal Media, LLC
Note 9: Supplemental Financial Information
Receivables
| (in millions) |
March 31,
2015 |
December 31,
2014 |
||||||
|
Receivables, gross |
$ | 5,248 | $ | 5,258 | ||||
|
Less: Allowance for returns and customer incentives |
294 | 356 | ||||||
|
Less: Allowance for doubtful accounts |
63 | 60 | ||||||
|
Receivables, net |
$ | 4,891 | $ | 4,842 | ||||
Accumulated Other Comprehensive Income (Loss)
| (in millions) |
March 31,
2015 |
March 31,
2014 |
||||||
|
Deferred gains (losses) on cash flow hedges |
$ | 32 | $ | (6 | ) | |||
|
Unrecognized gains (losses) on employee benefit obligations |
(61 | ) | 46 | |||||
|
Cumulative translation adjustments |
(181 | ) | (53 | ) | ||||
|
Accumulated other comprehensive income (loss) |
$ | (210 | ) | $ | (13 | ) | ||
Net Cash Provided by Operating Activities
|
Three Months Ended
March 31 |
||||||||
| (in millions) | 2015 | 2014 | ||||||
|
Net income |
$ | 918 | $ | 741 | ||||
|
Adjustments to reconcile net income to net cash provided by operating activities: |
||||||||
|
Depreciation and amortization |
364 | 365 | ||||||
|
Equity in net (income) losses of investees, net |
(20 | ) | (18 | ) | ||||
|
Cash received from investees |
12 | 12 | ||||||
|
Net (gain) loss on investment activity and other |
46 | 21 | ||||||
|
Deferred income taxes |
3 | 16 | ||||||
|
Changes in operating assets and liabilities, net of effects of acquisitions and divestitures: |
||||||||
|
Current and noncurrent receivables, net |
(106 | ) | 55 | |||||
|
Film and television costs, net |
(36 | ) | 148 | |||||
|
Accounts payable and accrued expenses related to trade creditors |
16 | (117 | ) | |||||
|
Other operating assets and liabilities |
5 | (467 | ) | |||||
|
Net cash provided by operating activities |
$ | 1,202 | $ | 756 | ||||
Cash Payments for Interest and Income Taxes
|
Three Months Ended
March 31 |
||||||||
| (in millions) | 2015 | 2014 | ||||||
|
Interest |
$ | 33 | $ | 36 | ||||
|
Income taxes |
$ | 40 | $ | 53 | ||||
Noncash Investing and Financing Activities
During the three months ended March 31, 2015:
| • |
we acquired $153 million of property and equipment and intangible assets that were accrued but unpaid |
| • |
we recorded a liability of $123 million for a capital contribution for an investment that was accrued but unpaid |
49
Table of Contents
NBCUniversal Media, LLC
Note 10: Financial Data by Business Segment
We present our operations in four reportable business segments:
| • |
Cable Networks: Consists primarily of our national cable networks, our regional sports and news networks, our international cable networks and our cable television production operations. |
| • |
Broadcast Television: Consists primarily of the NBC and Telemundo broadcast networks, our NBC and Telemundo owned local broadcast television stations, the NBC Universo national cable network, and our broadcast television production operations. |
| • |
Filmed Entertainment: Consists primarily of the studio operations of Universal Pictures, which produces, acquires, markets and distributes filmed entertainment worldwide. |
| • |
Theme Parks: Consists primarily of our Universal theme parks in Orlando, Florida and Hollywood. California. |
In evaluating the profitability of our operating segments, the components of net income (loss) below operating income (loss) before depreciation and amortization are not separately evaluated by our management. Our financial data by business segment is presented in the tables below.
| Three Months Ended March 31, 2015 | ||||||||||||||||||||
| (in millions) | Revenue (c) |
Operating Income (Loss)
Before Depreciation and Amortization (d) |
Depreciation
and Amortization |
Operating
Income (Loss) |
Capital
Expenditures |
|||||||||||||||
|
Cable Networks |
$ | 2,359 | $ | 898 | $ | 184 | $ | 714 | $ | 6 | ||||||||||
|
Broadcast Television |
2,248 | 182 | 29 | 153 | 11 | |||||||||||||||
|
Filmed Entertainment |
1,446 | 293 | 5 | 288 | 1 | |||||||||||||||
|
Theme Parks |
651 | 263 | 66 | 197 | 162 | |||||||||||||||
|
Headquarters and Other (a) |
4 | (140 | ) | 80 | (220 | ) | 88 | |||||||||||||
|
Eliminations (b) |
(104 | ) | (2 | ) | — | (2 | ) | — | ||||||||||||
|
Total |
$ | 6,604 | $ | 1,494 | $ | 364 | $ | 1,130 | $ | 268 | ||||||||||
| Three Months Ended March 31, 2014 | ||||||||||||||||||||
| (in millions) | Revenue (c) |
Operating Income (Loss)
Before Depreciation and Amortization (d) |
Depreciation
and Amortization |
Operating
Income (Loss) |
Capital
Expenditures |
|||||||||||||||
|
Cable Networks |
$ | 2,505 | $ | 895 | $ | 189 | $ | 706 | $ | 11 | ||||||||||
|
Broadcast Television |
2,621 | 122 | 27 | 95 | 11 | |||||||||||||||
|
Filmed Entertainment |
1,351 | 288 | 5 | 283 | 1 | |||||||||||||||
|
Theme Parks |
487 | 170 | 69 | 101 | 144 | |||||||||||||||
|
Headquarters and Other (a) |
2 | (163 | ) | 75 | (238 | ) | 124 | |||||||||||||
|
Eliminations (b) |
(90 | ) | (1 | ) | — | (1 | ) | — | ||||||||||||
|
Total |
$ | 6,876 | $ | 1,311 | $ | 365 | $ | 946 | $ | 291 | ||||||||||
| (a) |
Headquarters and Other activities include costs associated with overhead, personnel costs and headquarter initiatives. |
| (b) |
Included in Eliminations are transactions that our segments enter into with one another, which consist primarily of the licensing of film and television content from our Filmed Entertainment and Broadcast Television segments to our Cable Networks segment. |
| (c) |
No single customer accounted for a significant amount of revenue in any period. |
| (d) |
We use 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, as the measure of profit or loss for our operating segments. This measure eliminates the significant level of noncash amortization expense that results from intangible assets recognized in business combinations. Additionally, it is unaffected by our capital structure or investment activities. We use this 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 this measure is useful to investors because it is one of the bases for comparing our operating performance with that of other companies in our industries, although our measure may not be directly comparable to similar measures used by other companies. This measure should not be considered a substitute for operating income (loss), net income (loss) attributable to NBCUniversal, net cash provided by operating activities, or other measures of performance or liquidity we have reported in accordance with GAAP. |
50