COMCAST CORPCMCSA

時価総額

$1018.6億

PER

動画配信・ブロードバンドなどの通信・メディア事業の最大手。X1、Sky Q、Sky Stream、NOWなどのクラウド型動画プラットフォームを展開。23年11月にHulu持分をディズニーへ86億ドルで売却。米国・英国・イタリア中心に展開。

	2010年 12月31日	2011年 12月31日	2012年 12月31日	2013年 12月31日	2014年 12月31日	2015年 12月31日	2016年 12月31日	2017年 12月31日	2018年 12月31日	2019年 12月31日	2020年 12月31日	2021年 12月31日	2022年 12月31日	2023年 12月31日	2024年 12月31日
Cash and cash equivalents	5,984	1,620	10,951	1,718	3,910	2,295	3,301	3,428	3,814	5,500	11,740	8,711	4,749	6,215	7,322
Receivables, net	1,855	4,351	5,521	6,376	6,321	6,896	7,955	8,546	11,104	11,292	11,466	12,008	12,672	13,813	13,661
Other current assets	792	1,615	1,146	1,480	1,859	1,793	2,083	2,464	3,184	4,723	3,535	4,088	4,406	3,959	5,817
Total current assets	8,886	8,573	19,991	14,075	13,531	12,303	16,361	16,060	21,848	25,392	26,741	24,807	21,826	23,987	26,801
Film and television costs	-	-	-	-	-	-	-	-	-	-	13,340	12,806	12,560	12,920	12,541
Investments	6,670	9,854	6,325	3,770	3,135	3,224	5,247	6,931	7,883	6,989	7,820	8,082	7,250	9,385	8,647
Property and equipment, net	23,515	27,559	27,232	29,840	30,953	33,665	36,253	38,470	44,437	48,322	51,995	54,047	55,500	59,700	62,500
Goodwill	14,958	26,874	26,985	27,098	27,316	32,945	35,980	36,780	66,154	68,725	70,669	70,189	58,500	59,300	58,200
Franchise rights	59,442	59,376	59,364	59,364	59,364	59,364	59,364	59,364	59,365	59,365	59,365	59,365	59,365	59,365	59,365
Other intangible assets, net	-	18,165	17,840	17,329	16,980	16,946	17,274	18,779	38,358	36,128	35,389	33,580	29,308	27,867	25,599
Other Assets, Noncurrent	1,461	2,190	2,180	2,343	2,333	2,272	2,769	3,489	5,802	8,866	8,103	12,424	12,497	12,333	12,501
Total assets	118,534	157,818	164,971	158,813	159,339	166,574	180,500	186,949	251,684	263,414	273,869	275,905	257,275	264,811	266,211
Accounts Payable, Current	3,291	5,705	6,206	5,528	5,638	6,215	6,915	6,926	8,494	10,826	11,364	12,455	12,544	12,437	11,321
Deferred revenue	-	790	851	898	915	1,302	1,132	1,552	2,182	2,768	2,963	3,040	2,380	3,242	3,507
Accrued Liabilities, Current	2,668	4,124	5,931	7,967	5,293	5,462	6,282	6,266	10,721	10,516	9,617	9,899	9,450	11,613	10,679
Debt, Current	1,800	1,367	2,376	3,280	4,217	3,627	5,480	5,134	4,398	4,452	3,146	-	1,700	2,100	4,900
Advance on sale of investment	-	-	-	-	-	-	-	-	-	-	-	-	-	9,167	9,167
Total current liabilities	8,234	13,241	16,714	18,912	17,410	18,178	21,535	21,561	27,603	30,292	28,796	29,348	27,887	40,198	39,581
Noncurrent portion of debt	29,615	37,942	38,082	44,567	44,017	48,994	55,566	59,422	107,345	97,765	100,614	92,718	93,100	95,021	94,186
Deferred income taxes	-	-	-	-	-	-	-	24,256	27,589	28,180	28,051	30,041	28,714	26,003	25,227
Other noncurrent liabilities	7,862	13,034	13,271	11,384	10,819	10,637	10,925	10,904	15,329	16,765	18,222	20,620	20,395	20,122	20,942
Commitments and contingencies	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Redeemable noncontrolling interests	-	16,014	16,998	-	-	-	1,446	1,357	1,316	1,372	1,280	519	411	241	237
Preferred Stock, Value, Issued	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Common Class A	24	25	25	25	25,000,000	29	28	55	54	54	54	54	51	48	47
Class B Common Stock	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Common stock	32	32	31	30	30	29	28	55	54	54	-	-	-	-	-
Additional paid-in capital	39,780	40,940	40,547	38,890	38,805	38,518	38,258	37,497	37,461	38,447	39,464	40,173	39,412	38,533	38,102
Retained earnings	12,158	13,971	16,280	19,235	21,539	21,413	23,076	38,192	41,983	50,695	56,438	61,902	51,609	52,892	56,972
Treasury stock, 872,791,028 Class A common shares	-	-	-	-	-	-	-	-	-	-	-	-	-	7,517	7,517
Accumulated other comprehensive income (loss)	-99	-152	15	56	-146	-174	98	379	-368	1,047	1,884	1,480	-2,611	-1,253	-2,043
Total Comcast Corporation shareholders’ equity	44,434	47,655	49,796	51,058	53,068	53,978	56,174	69,449	72,502	83,874	91,738	97,490	81,627	83,226	86,038
Noncontrolling interests	80	381	440	364	357	1,709	2,231	843	889	1,148	1,415	1,398	684	523	477
Common Class A	-	-	-	-	-	-	28	55	54	54	54	54	51	48	47
Class B Common Stock	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total equity	44,434	47,655	49,796	51,058	53,068	53,978	56,174	69,449	72,502	83,874	91,738	97,490	81,627	83,226	86,038
Total liabilities and equity	118,534	157,818	164,971	158,813	159,339	166,574	180,500	186,949	251,684	263,414	273,869	275,905	257,275	264,811	266,211