tickdelta
Sign in

Tickdelta is free for now. Sign up and get Pro free

← Filings of CMCSA

Tables in the 10-K of COMCAST CORP

90 tables with numbers, filed Feb 3, 2026. Each one downloads as a CSV for Excel or Google Sheets, with the filing's address in the last row. Only the layout is tidied (a "$" or ")" in a cell of its own is joined to its number); no value is changed. Open the filing on sec.gov ↗

Table 1 after “286-1700”

Download CSV
SECURITIES REGISTERED PURSUANT TO SECTION 12(b) OF THE ACT:
Title of Each ClassTrading symbol(s)Name of Each Exchange on Which Registered
Class A Common Stock, $0.01 par valueCMCSAThe Nasdaq Stock Market LLC
0.000% Notes due 2026CMCS26The Nasdaq Stock Market LLC
0.250% Notes due 2027CMCS27The Nasdaq Stock Market LLC
1.500% Notes due 2029CMCS29The Nasdaq Stock Market LLC
0.250% Notes due 2029CMCS29AThe Nasdaq Stock Market LLC
0.750% Notes due 2032CMCS32The Nasdaq Stock Market LLC

First 8 of 16 rows. The CSV has all of them.

Table 2 after “Table of Contents”

Download CSV
PART I
Item 1Business1
Item 1ARisk Factors19
Item 1BUnresolved Staff Comments27
Item 1CCybersecurity27
Item 2Properties28
Item 3Legal Proceedings29
Item 4Mine Safety Disclosures29

First 8 of 28 rows. The CSV has all of them.

Table 3 after “Table of Contents”

Download CSV
Cable NetworkApproximate U.S.Households as ofDecember 31, 2025(in millions)(a)Description of Programming
USA Network60General entertainment and sports
E!59Entertainment and pop culture
Syfy59Genre-based entertainment
MS NOW59News, political commentary and information
Bravo59Lifestyle entertainment
CNBC59Business and financial news
Oxygen60True crime

First 8 of 12 rows. The CSV has all of them.

Table 4 after “Our most significant sports rights agreements relate to the NBA, NFL, Olympics and English Premier League. The table below presents a summar”

Download CSV
Television and/or Streaming RightsMarketRights Expiration
NBA and WNBA(a)United States, United Kingdom and Italy2035-36 NBA season and 2036 WNBA season
NFL(b)United States2033-34 season
Summer and Winter Olympic GamesUnited States2036
English Premier LeagueUnited Kingdom, Italy and United States2028-29, 2027-28 and 2027-28 seasons, respectively
PGA Tour and other golf eventsUnited StatesBetween 2028 and 2032
NASCAR(c)United States2031
Big Ten football and basketballUnited States2029-30 season

First 8 of 16 rows. The CSV has all of them.

Table 5 after “The table below summarizes Comcast’s common stock repurchases during 2025.”

Download CSV
PeriodTotal Number of Shares PurchasedAverage Price Per ShareTotal Number of Shares Purchased as Part of Publicly Announced AuthorizationTotal Dollar Amount Purchased Under the Publicly Announced AuthorizationMaximum Dollar Value of Shares That May Yet Be Purchased Under the Publicly Announced Authorization(a)
First Quarter 202556,218,710$35.9456,218,7102,020,441,339$13,630,195,971
Second Quarter 202549,283,221$34.4949,283,2211,700,000,362$11,930,195,608
Third Quarter 202546,014,962$33.4946,014,9621,540,953,870$10,389,241,739
October 1-31, 202526,229,159$29.7026,229,159778,980,958$9,610,260,781
November 1-30, 202521,614,618$27.2521,614,618588,995,965$9,021,264,815
December 1-31, 20255,715,904$27.125,715,904154,997,061$8,866,267,754
Total205,076,574$33.08205,076,574$6,784,369,555$8,866,267,754

Table 6 after “The comparison assumes $100 was invested on December 31, 2020 in our Class A common stock and in each of the following indices and assumes t”

Download CSV
20212022202320242025
Comcast Class A$98$70$90$79$66
S&P 500 Stock Index$129$105$133$166$196
Peer Group$92$71$78$92$96

Table 7 after “On January 2, 2026, we completed the Separation of Versant into an independent, publicly traded company and we made a pro rata distribution ”

Download CSV
Year ended December 31 (in millions, except per share data)20252024Change 2024 to 2025
Revenue$123,707$123,731—%
Costs and Expenses:
Programming and production34,95137,026(5.6)
Marketing and promotion8,8628,0739.8
Other operating and administrative43,01340,5336.1
Depreciation9,3278,7296.8
Amortization6,8846,07213.4

First 8 of 22 rows. The CSV has all of them.

Table 8 after “in 2025 compared to 2024.”

Download CSV
Year ended December 31 (in millions)20252024
Equity in net income (losses) of investees, net$(591)$(680)
Realized and unrealized gains (losses) on equity securities, net(20)(313)
Other income (loss), net10,114502
Total investment and other income (loss), net$9,503$(490)

Table 9 after “Our segment operating results are presented based on how we assess operating performance and internally report financial information. See No”

Download CSV
2024 to 2025
Year ended December 31 (in millions)20252024ChangeConstant Currency Change(b)
Revenue
Residential Connectivity & Platforms$70,704$71,574(1.2)%(1.9)%
Business Services Connectivity10,2379,7015.55.5
Total Connectivity & Platforms revenue$80,940$81,275(0.4)%(1.1)%
Adjusted EBITDA
Residential Connectivity & Platforms$26,653$27,338(2.5)%(2.8)%

First 8 of 14 rows. The CSV has all of them.

Table 10 after “cs”

Download CSV
Net Additions / (Losses)
(in thousands)2025202420252024
Customer Relationships
Domestic Residential Connectivity & Platforms customer relationships(a)30,43931,172(733)(476)
International Residential Connectivity & Platforms customer relationships(a)17,62417,811(186)(36)
Business Services Connectivity customer relationships(b)(c)2,7022,626(48)(16)
Total Connectivity & Platforms customer relationships50,76651,609(967)(527)
Domestic Broadband

First 8 of 17 rows. The CSV has all of them.

Table 11 after “Penetration is calculated by dividing the number of domestic customers located within our network by the number of domestic homes and busine”

Download CSV
2024 to 2025
20252024ChangeConstant Currency Change(a)
Average monthly total Connectivity & Platforms revenue per customer relationship$131.77$130.570.9%0.3%
Average monthly total Connectivity & Platforms Adjusted EBITDA per customer relationship$52.71$52.75(0.1)%(0.3)%

Table 12 after “Connectivity & Platforms supplemental costs and expenses information in the table below is presented on an aggregate basis across the Connec”

Download CSV
2024 to 2025
Year ended December 31 (in millions)20252024ChangeConstant Currency Change(g)
Costs and Expenses
Programming(a)$16,007$16,881(5.2)%(6.1)%
Technical and support(b)7,6107,617(0.1)(0.7)
Direct product costs(c)7,5766,60714.712.8
Marketing and promotion(d)5,0854,7726.65.8
Customer service(e)2,7552,7320.90.2

First 8 of 10 rows. The CSV has all of them.

Table 13 after “Constant currency is a non-GAAP financial measure. Refer to the “Non-GAAP Financial Measures” section on page 46 for additional information,”

Download CSV
2024 to 2025
Year ended December 31 (in millions)20252024(a)ChangeConstant Currency Change(b)
Revenue
Domestic broadband$25,837$25,6600.7%0.7%
Domestic wireless4,9674,27316.316.3
International connectivity4,9634,50310.26.8
Total residential connectivity35,76734,4353.93.4
Video26,38727,791(5.1)(6.1)

First 8 of 16 rows. The CSV has all of them.

Table 14 after “Table of Contents”

Download CSV
Year ended December 31 (in millions)20252024Change 2024 to 2025
Revenue$10,237$9,7015.5%
Costs and expenses4,5124,2017.4
Adjusted EBITDA$5,725$5,5004.1%

Table 15 after “increased in 2025 primarily due to increases in direct product costs, which include the results from Nitel.”

Download CSV
Year ended December 31 (in millions)20252024Change 2024 to 2025
Revenue
Media$27,090$28,148(3.8)%
Studios11,28611,0921.7
Theme Parks9,8368,61714.2
Headquarters and Other4650(6.7)
Eliminations(2,699)(2,798)3.5
Total Content & Experiences revenue$45,559$45,1081.0%

First 8 of 15 rows. The CSV has all of them.

Table 16 after “Table of Contents”

Download CSV
Year ended December 31 (in millions)20252024Change 2024 to 2025
Revenue
Domestic advertising$8,382$10,008(16.2)%
Domestic distribution11,61311,826(1.8)
International networks4,9774,28216.2
Other2,1182,0314.2
Total revenue27,09028,148(3.8)
Costs and Expenses

First 8 of 13 rows. The CSV has all of them.

Table 17 after “partially offset by a decrease in domestic advertising revenue.”

Download CSV
Year ended December 31 (in millions)20252024Change 2024 to 2025
Total revenue$27,090$28,148(3.8)%
Olympics—1,906NM
Total revenue, excluding Olympics$27,090$26,2423.2%
Total domestic advertising revenue$8,382$10,008(16.2)%
Olympics—1,432NM
Domestic advertising revenue, excluding Olympics$8,382$8,576(2.3)%
Total domestic distribution revenue$11,613$11,826(1.8)%

First 8 of 10 rows. The CSV has all of them.

Table 18 after “Table of Contents”

Download CSV
Year ended December 31 (in millions)20252024Change 2024 to 2025
Revenue
Content licensing$8,199$8,0631.7%
Theatrical1,6211,693(4.3)
Other1,4651,3359.7
Total revenue11,28611,0921.7
Costs and Expenses
Programming and production7,4417,2572.5

First 8 of 12 rows. The CSV has all of them.

Table 19 after “include salaries, employee benefits, rent and other overhead expenses.”

Download CSV
Year ended December 31 (in millions)20252024Change 2024 to 2025
Revenue$9,836$8,61714.2%
Costs and expenses6,7565,66819.2
Adjusted EBITDA$3,080$2,9494.5%

Table 20 after “Headquarters and Other Results of Operations”

Download CSV
Year ended December 31 (in millions)20252024Change 2024 to 2025
Revenue$46$50(6.7)%
Costs and expenses1,14288129.6
Adjusted EBITDA$(1,095)$(831)(31.8)%

Table 21 after “Eliminations”

Download CSV
Year ended December 31 (in millions)20252024Change 2024 to 2025
Revenue$(2,699)$(2,798)(3.5)%
Costs and expenses(2,886)(2,880)0.2
Adjusted EBITDA$186$82(127.9)%

Table 22 after “Eliminations increase or decrease to the extent that additional content is made available to our other segments within the Content & Experie”

Download CSV
Year ended December 31 (in millions)20252024Change 2024 to 2025
Revenue$3,044$2,9333.8%
Costs and expenses4,5184,3084.9
Adjusted EBITDA$(1,474)$(1,376)(7.1)%

Table 23 after “Table of Contents”

Download CSV
Year ended December 31 (in millions)20252024Change 2024 to 2025
Revenue$(5,836)$(5,585)4.5%
Costs and expenses(5,849)(5,456)7.2
Adjusted EBITDA$13$(128)(110.4)%

Table 24 after “We reconcile consolidated Adjusted EBITDA to net income attributable to Comcast Corporation. This measure should not be considered a substit”

Download CSV
Reconciliation from Net Income Attributable to Comcast Corporation to Adjusted EBITDA
Year ended December 31 (in millions)20252024
Net income attributable to Comcast Corporation$19,998$16,192
Net income (loss) attributable to noncontrolling interests(338)(315)
Income tax expense6,1062,796
Interest expense4,4094,134
Investment and other (income) loss, net(9,503)490
Depreciation9,3278,729

First 8 of 11 rows. The CSV has all of them.

Table 25 after “Table of Contents”

Download CSV
Year ended December 31 (in millions)20252024
Transaction-related costs$374$—
Transaction costs1097
Costs related to our investment portfolio18(37)
Total Adjustments$501$(30)

Table 26 after “Reconciliation of Connectivity & Platforms Constant Currency”

Download CSV
2024
Year ended December 31 (in millions)As ReportedEffects of Foreign CurrencyConstant Currency Amounts
Revenue
Residential Connectivity & Platforms$71,574$533$72,107
Business Services Connectivity9,70129,703
Total Connectivity & Platforms revenue$81,275$535$81,811
Adjusted EBITDA
Residential Connectivity & Platforms$27,338$71$27,409

First 8 of 14 rows. The CSV has all of them.

Table 27 after “Reconciliation of Connectivity & Platforms Constant Currency”

Download CSV
2024
As ReportedEffects of Foreign CurrencyConstant Currency Amounts
Average monthly total Connectivity & Platforms revenue per customer relationship$130.57$0.86$131.43
Average monthly total Connectivity & Platforms Adjusted EBITDA per customer relationship$52.75$0.12$52.87

Table 28 after “Reconciliation of Connectivity & Platforms Constant Currency”

Download CSV
2024
(in millions)As ReportedEffects of Foreign CurrencyConstant Currency Amounts
Costs and Expenses
Programming$16,881$172$17,054
Technical and support7,617497,666
Direct product costs6,6071096,716
Marketing and promotion4,772354,808
Customer service2,732172,749

First 8 of 10 rows. The CSV has all of them.

Table 29 after “Reconciliation of Residential Connectivity & Platforms Constant Currency”

Download CSV
2024
(in millions)As ReportedEffects of Foreign CurrencyConstant Currency Amounts
Revenue
Domestic broadband$25,660$—$25,660
Domestic wireless4,273—4,273
International connectivity4,5031454,648
Total residential connectivity34,43514534,581
Video27,79129628,087

First 8 of 16 rows. The CSV has all of them.

Table 30 after “From time to time, we present adjusted information, such as revenue, to exclude the impact of certain events, gains, losses or other charges”

Download CSV
Year ended December 31 (in billions)20252024
Cash provided by operating activities$33.6$27.7
Cash used in investing activities$(16.2)$(15.7)
Cash used in financing activities$(14.3)$(10.9)

Table 31 after “From time to time, we present adjusted information, such as revenue, to exclude the impact of certain events, gains, losses or other charges”

Download CSV
December 31 (in billions)20252024
Cash and cash equivalents$9.5$7.3
Restricted cash included in other current assets and other noncurrent assets, net$1.1$0.1
Debt$98.9$99.1

Table 32 after “Operating Activities”

Download CSV
Components of Net Cash Provided by Operating Activities
Year ended December 31 (in millions)20252024
Operating income$20,672$23,297
Depreciation and amortization16,21014,802
Noncash share-based compensation1,2881,288
Changes in operating assets and liabilities(551)(1,559)
Payments of interest(3,871)(3,657)
Payments of income taxes(755)(7,096)

First 8 of 10 rows. The CSV has all of them.

Table 33 after “Table of Contents”

Download CSV
Year ended December 31 (in millions)20252024
Customer premise equipment$2,192$2,013
Scalable infrastructure3,1563,024
Line extensions2,6892,691
Support capital686557
Total$8,723$8,286

Table 34 after “:”

Download CSV
As of December 31, 2025 (in billions)TotalWithin the next 12 monthsBeyond the next 12 months
Debt obligations(a)$104.8$6.0$98.8
Programming and production obligations(b)(c)93.818.375.5

Table 35 after “Our debt is primarily issued at Comcast, although we also have debt at certain of our subsidiaries as a result of acquisitions and other iss”

Download CSV
Debt and Guarantee Structure
December 31 (in billions)20252024
Debt Subject to Cross-Guarantees
Comcast$93.3$94.6
NBCUniversal(a)1.61.6
Comcast Cable(a)0.90.9
95.897.1
Debt Subject to One-Way Guarantees

First 8 of 17 rows. The CSV has all of them.

Table 36 after “The table below summarizes by contractual year of maturity the principal amount of our debt, notional amount of our interest rate instrument”

Download CSV
(in billions)20262027202820292030Thereafter(a)TotalEstimatedFair Value as ofDecember 31, 2025
Debt
Fixed-rate debt$5.9$5.0$5.7$4.8$4.8$75.4$101.6$87.1
Average interest rate(b)2.1%2.9%4.0%3.5%3.4%4.0%3.8%
Variable-rate debt$—$—$—$0.1$0.1$3.0$3.2$3.2
Average interest rate2.5%2.5%2.5%2.5%2.5%2.5%2.5%
Fixed-to-Variable Interest Rate Swaps
Notional amount(c)$1.3$0.3$1.0$—$—$—$2.5$(0.1)

First 8 of 10 rows. The CSV has all of them.

Table 37 after “Item 8: Comcast Corporation Financial Statements and Supplementary Data”

Download CSV
IndexPage
Management’s Report on Internal Control Over Financial Reporting59
Report of Independent Registered Public Accounting Firm60
Consolidated Statements of Income62
Consolidated Statements of Comprehensive Income63
Consolidated Statements of Cash Flows64
Consolidated Balance Sheets65
Consolidated Statements of Changes in Equity66

First 8 of 25 rows. The CSV has all of them.

Table 38 after “Consolidated Statements of Income”

Download CSV
Year ended December 31 (in millions, except per share data)202520242023
Revenue$123,707$123,731$121,572
Costs and Expenses:
Programming and production34,95137,02636,762
Marketing and promotion8,8628,0737,971
Other operating and administrative43,01340,53339,190
Depreciation9,3278,7298,854
Amortization6,8846,0725,482

First 8 of 19 rows. The CSV has all of them.

Table 39 after “Consolidated Statements of Comprehensive Income”

Download CSV
Year ended December 31 (in millions)202520242023
Net income$19,660$15,877$15,107
Other comprehensive income (loss), net of tax (expense) benefit:
Currency translation adjustments, net of deferred taxes of $208, $(137) and $(29)2,236(895)1,478
Cash flow hedges:
Deferred gains (losses), net of deferred taxes of $(14), $(4) and $8(7)5716
Realized (gains) losses reclassified to net income, net of deferred taxes of $15, $(1) and $38(55)(1)(158)
Employee benefit obligations and other, net of deferred taxes of $36, $(9) and $(2)(129)313

First 8 of 13 rows. The CSV has all of them.

Table 40 after “Consolidated Statements of Cash Flows”

Download CSV
Year ended December 31 (in millions)202520242023
Operating Activities
Net income$19,660$15,877$15,107
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization16,21014,80214,336
Share-based compensation1,2881,2881,241
Noncash interest expense (income), net488464316
Net (gain) loss on investment activity and other(8,853)1,088(768)

First 8 of 38 rows. The CSV has all of them.

Table 41 after “Consolidated Balance Sheets”

Download CSV
December 31 (in millions, except share data)20252024
Assets
Current Assets:
Cash and cash equivalents$9,481$7,322
Receivables, net13,86913,661
Other current assets6,2175,817
Total current assets29,56726,801
Film and television costs12,21412,541

First 8 of 40 rows. The CSV has all of them.

Table 42 after “Consolidated Statements of Changes in Equity”

Download CSV
(in millions, except per share data)202520242023
Redeemable Noncontrolling Interests
Balance, beginning of year$237$241$411
Contributions from (distributions to) noncontrolling interests, net2(13)(24)
Other——(171)
Net income (loss)(15)925
Balance, end of year$224$237$241
Class A Common Stock

First 8 of 42 rows. The CSV has all of them.

Table 43 after “Comcast Corporation”

Download CSV
Year Ended December 31, 2025
(in millions)Residential Connectivity & PlatformsBusiness Services ConnectivityMediaStudiosTheme ParksTotal
Revenue from external customers$70,599$10,214$22,168$8,080$9,835$120,896
Intersegment revenue(a)104234,9223,20518,256
70,70410,23727,09011,2869,836129,152
Reconciliation of Revenue
Other revenue(b)3,090
Eliminations(a)(8,535)

First 8 of 23 rows. The CSV has all of them.

Table 44 after “Comcast Corporation”

Download CSV
Year Ended December 31, 2024
(in millions)Residential Connectivity & PlatformsBusiness Services ConnectivityMediaStudiosTheme ParksTotal
Revenue from external customers$71,401$9,678$23,463$7,832$8,615$120,990
Intersegment revenue(a)173234,6853,25918,142
71,5749,70128,14811,0928,617129,132
Reconciliation of Revenue
Other revenue(b)2,982
Eliminations(a)(8,383)

First 8 of 23 rows. The CSV has all of them.

Table 45 after “Comcast Corporation”

Download CSV
Year Ended December 31, 2023
(in millions)Residential Connectivity & PlatformsBusiness Services ConnectivityMediaStudiosTheme ParksTotal
Revenue from external customers$71,739$9,233$20,734$8,308$8,948$118,962
Intersegment revenue(a)207224,6213,317(1)8,166
71,9469,25525,35511,6258,947127,128
Reconciliation of Revenue
Other revenue(b)2,827
Eliminations(a)(8,383)

First 8 of 23 rows. The CSV has all of them.

Table 46 after “Comcast Corporation”

Download CSV
Year ended December 31 (in millions)20252024(a)2023(a)
Domestic broadband$25,837$25,660$24,999
Domestic wireless4,9674,2733,664
International connectivity4,9634,5033,918
Total residential connectivity35,76734,43532,580
Video26,38727,79129,576
Advertising3,7124,0893,969
Other4,8385,2595,820

First 8 of 23 rows. The CSV has all of them.

Table 47 after “ited States but also in select international markets. The table below summarizes our consolidated revenue from customers in certain geograph”

Download CSV
Year ended December 31 (in millions)202520242023
United States$95,143$96,237$94,375
United Kingdom15,18214,19413,364
Other13,38213,30013,833
Total revenue$123,707$123,731$121,572

Table 48 after “The table below summarizes our accounts receivable, other balances that are not separately presented in our consolidated balance sheets that”

Download CSV
December 31 (in millions)20252024
Receivables, gross$14,582$14,399
Less: Allowance for credit losses713738
Receivables, net$13,869$13,661
Noncurrent receivables, net (included in other noncurrent assets, net)$1,924$1,853
Contract acquisition and fulfillment costs (included in other noncurrent assets, net)(a)$1,350$1,184
Noncurrent deferred revenue (included in other noncurrent liabilities)$621$665

Table 49 after “million in 2025, 2024 and 2023, respectively, included in marketing and promotion and other operating and administrative expenses.”

Download CSV
Changes in Allowance for Credit Losses
(in millions)202520242023
Beginning balance$738$698$736
Current-period provision for expected credit losses698747775
Write-offs charged against the allowance, net of recoveries and other(722)(707)(812)
Ending balance$713$738$698

Table 50 after “Our accounts receivables include amounts not yet billed related to equipment installment plans, as summarized in the table below.”

Download CSV
December 31 (in millions)20252024
Receivables, net$2,096$1,827
Noncurrent receivables, net (included in other noncurrent assets, net)1,3951,225
Total$3,491$3,052

Table 51 after “Our accounts receivables include amounts not yet billed related to equipment installment plans, as summarized in the table below.”

Download CSV
Year ended December 31 (in millions)202520242023
Video distribution programming$10,008$11,428$12,460
Film and television content:
Owned(a)9,8919,61710,224
Licensed, including sports rights13,61114,66812,619
Other1,4401,3141,459
Total programming and production costs$34,951$37,026$36,762

Table 52 after “Capitalized Film and Television Costs”

Download CSV
December 31 (in millions)20252024
Owned:
In production and in development$2,896$3,342
Completed, not released84209
Released, less amortization4,5714,545
7,5518,095
Licensed, including sports advances4,6634,446
Film and television costs$12,214$12,541

Table 53 after “The table below summarizes estimated future amortization expense for the capitalized film and television costs recorded in our consolidated ”

Download CSV
(in millions)OwnedLicensed
Completed, not released:
2026$52
Released and licensed content:
2026$2,261$3,280
2027$824$672
2028$182$382

Table 54 after “The following table summarizes the amount of accrued participation and residual liabilities that we expect to pay during the upcoming operat”

Download CSV
December 31 (in millions)20252024
Current portion of accrued participations and residuals$1,537$1,444

Table 55 after “Comcast Corporation”

Download CSV
Income (Loss) Before Income Taxes
Year ended December 31 (in millions)202520242023
Domestic$26,766$19,615$22,164
Foreign(1,000)(942)(1,686)
$25,766$18,673$20,478

Table 56 after “Comcast Corporation”

Download CSV
Components of Income Tax Expense
Year ended December 31 (in millions)202520242023
Current Expense (Benefit):
Federal$2,286$2,194$6,270
State7201,1151,591
Foreign427389249
3,4323,6988,110
Deferred Expense (Benefit):

First 8 of 13 rows. The CSV has all of them.

Table 57 after “Our income tax expense (benefit) differs from the federal statutory amount because of the effect of the items detailed in the table below.”

Download CSV
202520242023
Year ended December 31 (in millions)Amount%Amount%Amount%
Federal tax at statutory rate$5,41121.0%$3,92121.0%$4,30021.0%
State and local income tax, net of federal income tax effect(a)7102.8%3381.8%4262.1%
Foreign tax effects3531.4%3642.0%4612.3%
Effect of cross-border tax laws(81)(0.3)%(95)(0.5)%(88)(0.4)%
Tax credits(280)(1.1)%(328)(1.8)%(280)(1.4)%
Nontaxable or nondeductible items1410.6%550.3%900.4%

First 8 of 13 rows. The CSV has all of them.

Table 58 after “billion and a corresponding increase of our net deferred tax liability. There is no material impact to our income tax expense or effective t”

Download CSV
Components of Net Deferred Tax Liability
December 31 (in millions)20252024
Deferred Tax Assets:
Net operating loss and other loss carryforwards(a)$5,278$4,415
Advance on sale of investment (see Note 8)—2,437
Nondeductible accruals and other4,4934,232
Less: Valuation allowance(a)5,2714,498
4,5006,586

First 8 of 15 rows. The CSV has all of them.

Table 59 after “billion related to assets classified as held for sale as of December 31, 2025, for which a full valuation allowance is recognized.”

Download CSV
Changes in our Valuation Allowance for Deferred Tax Assets
(in millions)202520242023
Beginning balance$4,498$3,679$3,295
Additions charged to income tax expense and other accounts848910469
Deductions from reserves(75)(91)(84)
Ending balance$5,271$4,498$3,679

Table 60 after “billion were included in other current assets within our consolidated balance sheet as of December 31, 2024. There were no net current feder”

Download CSV
Cash Payments for Income Taxes
Year ended December 31 (in millions)202520242023
Federal(a)(b)$(89)$6,011$4,208
State380742596
Foreign(c)464342302
Cash payments for income taxes$755$7,096$5,107

Table 61 after “Uncertain Tax Positions”

Download CSV
Reconciliation of Unrecognized Tax Benefits
(in millions)202520242023
Gross unrecognized tax benefits, January 1$2,865$2,593$2,161
Additions based on tax positions related to the current year297396546
Additions based on tax positions related to prior years92011
Reductions for tax positions of prior years(95)(268)(43)
Reductions due to expiration of statutes of limitations(94)(29)(56)
Settlements with tax authorities and other(55)(28)(15)

First 8 of 9 rows. The CSV has all of them.

Table 62 after “Comcast Corporation”

Download CSV
Debt Outstanding
December 31 (in billions)Weighted-Average Interest Rate as of December 31, 2025(a)Weighted-Average Interest Rate as of December 31, 2024(a)2025(b)2024(b)
Term loans2.5%3.2%$3.2$3.1
Senior notes with maturities of 5 years or less, at face value3.3%3.4%25.426.7
Senior notes with maturities between 5 and 10 years, at face value4.2%3.6%18.718.1
Senior notes with maturities greater than 10 years, at face value3.8%3.9%55.455.4
Finance lease obligations and other2.11.9
Debt issuance costs, premiums, discounts, fair value adjustments for acquisition accounting and hedged positions, net(5.9)(6.0)

First 8 of 11 rows. The CSV has all of them.

Table 63 after “billion, respectively. The estimated fair value of our publicly traded debt was primarily based on Level 1 inputs that use quoted market val”

Download CSV
Principal Maturities of Term Loans and Senior Notes
(in billions)
2026$5.8
2027$4.9
2028$5.6
2029$4.7
2030$4.8

Table 64 after “We use financial instruments designated as hedging instruments primarily to manage exposures to (1) foreign exchange rate fluctuations resul”

Download CSV
December 31, 2025December 31, 2024
(in billions)DesignationNotionalNet Derivative Asset (Liability)NotionalNet Derivative Asset (Liability)
Foreign Exchange Risk
Foreign Currency Denominated Debt
Cross-currency swapsFair value hedge$2.1$0.1$1.9$(0.1)
Cross-currency swapsCash flow hedge0.8(0.2)0.8(0.2)
Intercompany Loans
Foreign currency forwardsFair value hedge1.5—1.70.1

First 8 of 13 rows. The CSV has all of them.

Table 65 after “Comcast Corporation”

Download CSV
Year ended December 31 (in billions)202520242023
Foreign currency transaction gains (losses)$(0.3)$—$(0.2)
Derivative gains (losses)$0.4$0.1$0.3

Table 66 after “The table below summarizes the amount of pre-tax gains (losses) related to net investment hedges recognized in the cumulative translation ad”

Download CSV
Year ended December 31 (in billions)202520242023
Effect of net investment hedges$(1.0)$0.9$0.3

Table 67 after “million of liabilities included in accrued expenses and other current liabilities within our consolidated balance sheet. The fair value less”

Download CSV
Investment and Other Income (Loss), Net
Year ended December 31 (in millions)202520242023
Equity in net income (losses) of investees, net$(591)$(680)$789
Realized and unrealized gains (losses) on equity securities, net(20)(313)(130)
Other income (loss), net10,114502592
Investment and other income (loss), net$9,503$(490)$1,252

Table 68 after “, respectively.”

Download CSV
Investments
December 31 (in millions)20252024
Equity method$6,674$7,252
Nonmarketable equity securities1,0491,221
Other investments244195
Total investments7,9668,668
Less: Current investments1421
Noncurrent investments$7,952$8,647

Table 69 after “billion, respectively. The assets and liabilities of Universal Beijing Resort primarily consist of property and equipment, operating lease a”

Download CSV
December 31 (in billions)Weighted-Average Original Useful Life as of December 31, 202520252024
Distribution systems11 years$50.9$47.8
Customer premise equipment6 years21.823.2
Buildings, theme park infrastructure and leasehold improvements30 years26.922.1
Other equipment13 years22.118.1
Construction in processN/A2.48.6
LandN/A2.32.2
Property and equipment, at cost126.4122.1

First 8 of 10 rows. The CSV has all of them.

Table 70 after “billion, respectively. The assets and liabilities of Universal Beijing Resort primarily consist of property and equipment, operating lease a”

Download CSV
Property and Equipment by Geographic Location
December 31 (in billions)20252024
United States$55.9$52.6
Other9.810.0
Property and equipment, net$65.7$62.5

Table 71 after “Certain of our cable franchise agreements and lease agreements contain provisions requiring us to restore facilities or remove property in t”

Download CSV
(in billions)Residential Connectivity & PlatformsBusiness Services ConnectivityMediaStudiosTheme ParksTotal
Balance, December 31, 2023
Goodwill$34.5$2.2$21.9$3.7$5.4$67.8
Accumulated impairment losses(6.3)—(2.2)——(8.5)
$28.2$2.2$19.7$3.7$5.4$59.3
Foreign currency translation and other(0.4)—(0.2)—(0.5)(1.0)
Balance, December 31, 2024
Goodwill$33.9$2.2$21.7$3.7$5.0$66.4

First 8 of 16 rows. The CSV has all of them.

Table 72 after “Comcast Corporation”

Download CSV
Intangible Assets
20252024
December 31 (in billions)Weighted-AverageOriginal Useful Lifeas of December 31, 2025GrossCarryingAmountAccumulatedAmortizationGrossCarryingAmountAccumulatedAmortization
Indefinite-Lived Intangible Assets:
Franchise rightsN/A$59.4$59.4
FCC licensesN/A2.82.8
Total$62.2$62.2
Finite-Lived Intangible Assets:

First 8 of 12 rows. The CSV has all of them.

Table 73 after “The table below presents the estimated amortization expense of our customer relationships and other agreements and rights, including trade n”

Download CSV
Estimated Amortization Expense
(in billions)
2026$2.8
2027$0.6
2028$0.6
2029$0.6
2030$0.5

Table 74 after “Deferred Compensation Plans”

Download CSV
As of and for the year ended December 31 (in millions)202520242023
Benefit obligation$5,097$4,812$4,507
Interest expense$374$370$341

Table 75 after “Comcast Corporation”

Download CSV
Shares of Common Stock Outstanding
(in millions)Class AClass B
Balance, December 31, 20224,2119
Stock compensation plans14—
Repurchases and retirements of common stock(262)—
Employee stock purchase plans7—
Balance, December 31, 20233,9699
Stock compensation plans14—

First 8 of 15 rows. The CSV has all of them.

Table 76 after “Comcast Corporation”

Download CSV
Weighted-Average Common Shares Outstanding
Year ended December 31 (in millions)202520242023
Weighted-average number of common shares outstanding – basic3,6993,8854,122
Effect of dilutive securities102425
Weighted-average number of common shares outstanding – diluted3,7093,9084,148
Antidilutive securities237184169

Table 77 after “shares of Class A Common Stock and classified as treasury stock in all periods presented in our consolidated balance sheets.”

Download CSV
Accumulated Other Comprehensive Income (Loss)
December 31 (in millions)20252024
Cumulative translation adjustments$(247)$(2,474)
Deferred gains (losses) on cash flow hedges44106
Unrecognized gains (losses) on employee benefit obligations and other195325
Accumulated other comprehensive income (loss), net of deferred taxes$(8)$(2,043)

Table 78 after “Comcast Corporation”

Download CSV
Year ended December 31 (in millions)202520242023
Share-based compensation expense$1,108$1,069$1,021
Related income tax benefit$181$222$203

Table 79 after “years based upon the achievement of certain performance conditions. These performance stock units are not material to our consolidated resul”

Download CSV
Stock Options and Restricted Share Units
As of December 31, 2025, unless otherwise stated (in millions, except per share data)Stock OptionsRSUs
Awards granted during 2025146
Weighted-average exercise price of awards granted during 2025$35.98
Stock options outstanding and unvested RSUs20478
Weighted-average exercise price of stock options outstanding$41.93
Weighted-average fair value at grant date of unvested RSUs$37.71

Table 80 after “The table below presents the weighted-average fair value on the date of grant of RSUs and stock options awarded under our various plans and ”

Download CSV
Year ended December 31202520242023
RSUs fair value$34.49$42.23$37.14
Stock options fair value$7.21$9.93$8.41
Stock Option Valuation Assumptions:
Dividend yield3.7%2.9%3.2%
Expected volatility25.3%24.8%26.2%
Risk-free interest rate4.0%4.2%4.2%
Expected option life (in years)5.95.15.9

Table 81 after “years.”

Download CSV
Cash Payments for Interest
Year ended December 31 (in millions)202520242023
Interest$3,871$3,657$3,711

Table 82 after “The following table provides a reconciliation of cash, cash equivalents and restricted cash reported in the consolidated balance sheets to t”

Download CSV
December 31 (in millions)20252024
Cash and cash equivalents$9,481$7,322
Restricted cash included in other current assets and other noncurrent assets, net(a)1,07855
Cash, cash equivalents and restricted cash, end of year$10,559$7,377

Table 83 after “billion.”

Download CSV
Operating Lease Assets and Liabilities Recorded in our Consolidated Balance Sheets
December 31 (in millions)20252024
Other noncurrent assets, net$5,287$5,524
Accrued expenses and other current liabilities$686$751
Other noncurrent liabilities$5,410$5,569

Table 84 after “Comcast Corporation”

Download CSV
Future Minimum Lease Commitments for Operating Leases
(in millions)December 31, 2025
2026$889
2027840
2028703
2029494
2030382
Thereafter6,337

First 8 of 11 rows. The CSV has all of them.

Table 85 after “The term of office of each of our executive officers continues until his successor is selected and qualified or until his earlier death, res”

Download CSV
NameAgeOfficer SincePosition with Comcast
Brian L. Roberts661986Chairman and Co-Chief Executive Officer
Michael J. Cavanagh602015Co-Chief Executive Officer
Jason S. Armstrong492023Chief Financial Officer
Jennifer Khoury522023Chief Communications Officer
Thomas J. Reid612019Chief Legal Officer and Secretary

Table 86 after “(b) Exhibits required to be filed by Item 601 of Regulation S-K (all of which are under Commission File No. 001-32871, except as otherwise n”

Download CSV
3.1Amended and Restated Articles of Incorporation of Comcast Corporation (incorporated by reference to Exhibit 3.1 to Comcast’s Current Report on Form 8-K filed on December 15, 2025).
3.1.1Amendment to Amended and Restated Articles of Incorporation designating Class A Equivalent Preferred Stock (incorporated by reference to Exhibit 3.2 to Comcast’s Current Report on Form 8-K dated December 15, 2025).
3.1.2Amendment to Amended and Restated Articles of Incorporation eliminating Class A Equivalent Preferred Stock.
3.2Amended and Restated By-Laws of Comcast Corporation (incorporated by reference to Exhibit 3.2 to Comcast’s Annual Report on Form 10-K for the year ended December 31, 2024).
4.1Specimen Class A Common Stock Certificate (incorporated by reference to Exhibit 4.1 to Comcast’s Annual Report on Form 10-K for the year ended December 31, 2002).
4.2Indenture, dated January 7, 2003, between Comcast Corporation, the subsidiary guarantor party thereto, and The Bank of New York Mellon (f/k/a The Bank of New York), as trustee (incorporated by reference to Exhibit 4.4 to Comcast’s Annual Report on Form 10-K for the year ended December 31, 2008).
4.3First Supplemental Indenture, dated March 25, 2003, to the Indenture between Comcast Corporation, the subsidiary guarantors party thereto, and The Bank of New York Mellon (f/k/a The Bank of New York), as trustee, dated January 7, 2003 (incorporated by reference to Exhibit 4.5 to Comcast’s Annual Report on Form 10-K for the year ended December 31, 2008).
4.4Second Supplemental Indenture, dated August 31, 2009, to the Indenture between Comcast Corporation, the subsidiary guarantors party thereto, and The Bank of New York Mellon, as Trustee, dated January 7, 2003, as supplemented by a First Supplemental Indenture dated March 25, 2003 (incorporated by reference to Exhibit 4.1 to Comcast’s Current Report on Form 8-K filed on September 2, 2009).

First 8 of 13 rows. The CSV has all of them.

Table 87 after “Table of Contents”

Download CSV
4.10Indenture, dated as of April 30, 2010, between NBC Universal, Inc. (n/k/a NBCUniversal Media, LLC) and The Bank of New York Mellon, as trustee (incorporated by reference to Exhibit 4 to the Registration Statement on Form S-4 of NBCUniversal Media, LLC (Commission File No. 333-174175) filed on May 13, 2011).
4.11First Supplemental Indenture, dated March 27, 2013, to the Indenture between NBCUniversal Media, LLC (f/k/a NBC Universal, Inc.) and The Bank of New York Mellon, as trustee, dated April 30, 2010 (incorporated by reference to Exhibit 4.3 to Comcast’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2013).
4.12Second Supplemental Indenture, dated October 1, 2015, to the Indenture dated April 30, 2010 between NBC Universal, Inc. (n/k/a NBCUniversal Media, LLC) and The Bank of New York Mellon, as trustee, as supplemented by a First Supplemental Indenture dated March 27, 2013 (incorporated by reference to Exhibit 4.2 to Comcast’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2015).
4.13Trust Deed dated September 5, 2014 among BSKYB Finance UK plc, British Sky Broadcasting Group plc, the initial guarantors party thereto and BNY Mellon Corporate Trustee Services Limited, as trustee (incorporated by reference to Exhibit 4.13 to Comcast’s Annual Report on Form 10-K for the year ended December 31, 2018).
4.14Supplemental Trust Deed dated March 18, 2015 among Sky Group Finance plc (f/k/a BSKYB Finance UK plc), Sky plc (f/k/a British Sky Broadcasting Group plc), the initial guarantors party thereto and BNY Mellon Corporate Trustee Services Limited, as trustee (incorporated by reference to Exhibit 4.14 to Comcast’s Annual Report on Form 10-K for the year ended December 31, 2018).
4.15Description of Comcast Corporation’s securities registered pursuant to Section 12 of the Securities Exchange Act.
Certain instruments defining the rights of holders of long-term obligation of the registrant and certain of its subsidiaries (the total amount of securities authorized under each of which does not exceed ten percent of the total assets of the registrant and its subsidiaries on a consolidated basis), are omitted pursuant to Item 601(b)(4)(iii)(A) of Regulation S-K. We agree to furnish copies of any such instruments to the SEC upon request.
4.16Registration Rights Agreement, dated as of October 2, 2025 (incorporated by reference to Exhibit 4.2 to Comcast’s Current Report on Form 8-K filed on October 2, 2025).

First 8 of 20 rows. The CSV has all of them.

Table 88 after “Table of Contents”

Download CSV
10.12*Employment Agreement with Brian L. Roberts, dated as of July 26, 2017 (incorporated by reference to Exhibit 10.2 to Comcast’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2017).
10.13*Amendment No. 1 to Employment Agreement with Brian L. Roberts, dated as of December 16, 2019 (incorporated by reference to Exhibit 10.20 to Comcast’s Annual Report on Form 10-K for the year ended December 31, 2019).
10.14*Employment Agreement dated as of December 19, 2025 between Comcast Corporation and Michael J. Cavanagh.
10.15*Employment Agreement dated as of January 6, 2023 between Comcast Corporation and Jason S. Armstrong (incorporated by reference to Exhibit 10.16 to Comcast’s Annual Report on Form 10-K for the year ended December 31, 2022).
10.16*Employment Agreement between Comcast Corporation and Jennifer Khoury, dated as of December 31, 2022 (incorporated by reference to Exhibit 10.2 to Comcast’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2024).
10.17*Employment Agreement between Comcast Corporation and Thomas J. Reid, dated as of April 17, 2024 (incorporated by reference to Exhibit 10.3 to Comcast’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2024).
10.18*Form of Non-Qualified Stock Option and Long-Term Incentive Awards Summary Schedule under the Comcast Corporation 2003 Stock Option Plan (incorporated by reference to Exhibit 10.18 to Comcast’s Annual Report on Form 10-K for the year ended December 31, 2024).
10.19*Form of Non-Qualified Stock Option and Long-Term Incentive Awards Summary Schedule under the Comcast Corporation 2023 Omnibus Equity Incentive Plan (incorporated by reference to Exhibit 10.19 to Comcast’s Annual Report on Form 10-K for the year ended December 31, 2024).

First 8 of 19 rows. The CSV has all of them.

Table 89 after “Table of Contents”

Download CSV
10.31Amendment to the Consultant Agreement, dated as of October 18, 2009, between Steven Spielberg, Diamond Lane Productions, Inc. and Universal City Development Partners, Ltd. (incorporated by reference to Exhibit 10.52 to the Registration Statement on Form S-4 of Universal City Development Partners, Ltd. and UCDP Finance, Inc. filed on January 20, 2010 (File No. 333-164431)).
10.32Letter Agreement dated July 15, 2003, among Diamond Lane Productions, Vivendi Universal Entertainment LLLP and Universal City Development Partners, Ltd. (incorporated by reference to Exhibit 10.51 to the Registration Statement on Form S-4 of Universal City Development Partners, Ltd. and UCDP Finance, Inc. filed on January 20, 2010 (File No. 333-164431)).
19Comcast Corporation Insider Trading Policies (incorporated by reference to Exhibit 19 to Comcast’s Annual Report on Form 10-K for the year ended December 31, 2024).
21List of subsidiaries.
22Subsidiary guarantors and issuers of guaranteed securities and affiliates whose securities collateralize securities of the registrant (incorporated by reference to Exhibit 22 to Comcast’s Annual Report on Form 10-K for the year ended December 31, 2024).
23Consent of Deloitte & Touche LLP.
31Certification of Co-Chief Executive Officers and Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
32Certification of Co-Chief Executive Officers and Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

First 8 of 12 rows. The CSV has all of them.

Table 90 after “Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of”

Download CSV
SignatureTitleDate
/s/ BRIAN L. ROBERTSChairman and Co-Chief Executive Officer; Director (Principal Executive Officer)February 3, 2026
Brian L. Roberts
/s/ MICHAEL J. CAVANAGHCo-Chief Executive Officer; Director (Principal Executive Officer)February 3, 2026
Michael J. Cavanagh
/s/ JASON S. ARMSTRONGChief Financial Officer(Principal Financial Officer)February 3, 2026
Jason S. Armstrong
/s/ DANIEL C. MURDOCKExecutive Vice President, Chief AccountingOfficer and Controller(Principal Accounting Officer)February 3, 2026

First 8 of 25 rows. The CSV has all of them.