VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
CMCSAComcast Corporation
$23.17$84.4B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksCMCSACash Flow

Comcast Corporation (CMCSA) Cash Flow Statement

30Y historyFree accessUpdated daily

Free cash flow generation remains sensitive to capital cycles, with margins swinging from a low of 4.5% in 2024Q2 to a high of 20.2% in 2025Q1, while maintaining a consistent $1.2 billion quarterly dividend payout.

CMCSA Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00Dec'99Dec'98Dec'97Dec'96
Cash from Operations32.24B33.64B27.67B28.5B26.41B29.15B24.74B25.7B24.3B21.4B19.24B18.78B16.95B14.16B14.85B14.35B11.18B10.28B10.23B8.79B6.62B4.92B5.93B2.85B3B1.23B1.22B1.25B1.08B916M799.6M
Operating CF Margin %-27.2%22.37%23.44%21.75%25.04%23.89%23.59%25.71%25.32%23.93%25.2%24.64%21.9%23.74%25.69%29.47%28.75%29.87%28.46%26.51%22.12%29.2%15.55%24.04%12.71%14.84%20.12%20.98%18.65%19.8%
Operating CF Growth %81.75%21.57%-2.91%7.91%-9.38%17.82%-3.74%5.76%13.52%11.24%2.46%10.82%19.67%-4.67%3.55%28.32%8.73%0.49%16.37%32.85%34.46%-17%107.78%-4.71%143.59%0.84%-2.41%15.72%17.87%14.56%53.56%
Net Income18.6B20B15.88B15.11B4.92B13.83B10.7B13.32B11.86B22.9B9.04B8.41B8.59B7.13B7.87B5.16B3.67B3.63B2.55B2.59B2.53B928M970M3.24B-274M608.6M2.05B1.12B976.3M-208.5M-52.5M
Depreciation & Amortization16.23B16.21B14.8B14.34B13.82B13.8B13.1B12.95B10.68B9.82B9.56B8.68B8.02B16.12B17.25B7.64B6.62B6.5B6.4B6.21B4.96B4.8B4.62B4.44B2.03B3.45B2.63B1.22B939.6M936.4M698.3M
Stock-Based Compensation1.06B01.29B1.24B1.34B1.31B1.19B1.02B826M751M640M567M513M419M371M344M300M257M258M000000000000
Deferred Taxes3.45B2.67B-902M-2.74B-834M1.89B-550M563M290M-10.65B1.44B958M1.17B16M139M1.06B549M832M495M247M674M183M531M820M-100M-240.7M1.1B-31.9M418.2M-56.6M14M
Other Non-Cash Items-8.23B-7.42B1.55B-452M10.07B-830M-273M397M940M78M250M380M191M204M-1.63B7.3B15M23M547M337M322M30M137M-113M975M1.5M-4.23B-1.62B-1.25B216.5M49.2M
Working Capital Changes1.17B2.18B-4.94B1.01B-2.9B-868M566M-2.56B-297M-1.5B-1.7B-220M-1.53B-9.73B-9.14B-7.15B31M-959M-16M-277M-294M-1.02B-331M-380M362M-152.8M-328.1M569.2M028.2M90.6M
Change in Receivables-2.31B0136M-996M-1.33B-1.33B-20M-57M-802M-869M-649M-708M-33M-721M-823M0-131M-84M39M0000-45M0000000
Change in Inventory375M001.52B830M570M286M404M0000000000000000-25M-16M000-65.6M-5.8M
Change in Payables1.1B-20M-758M-520M497M765M-266M-347M-394M173M374M00-789M000000000-45M0000000
Cash from Investing-16.12B-16.16B-15.67B-7.16B-14.14B-13.45B-12.05B-14.84B-50.85B-13.7B-18.39B-11.96B-8.73B-9.51B-1.49B-12.51B-5.71B-5.9B-7.48B-8.75B-9.87B-3.75B-4.51B5.24B-1.27B-3.01B-1.22B-2.54B-1.43B-1.19B-926.2M
Capital Expenditures-15.53B-11.75B-15.13B-15.54B-13.77B-12.06B-11.63B-12.43B-50.85B-11.3B-18.39B-9.87B-8.54B-7.61B-6.64B-12.51B-5.5B-5.64B-6.28B-6.56B-9.87B-3.62B-3.66B-4.16B-1.98B-2.19B-1.64B-2.54B-1.35B-925.5M-730.8M
CapEx % of Revenue12.39%9.5%12.23%12.78%11.34%10.36%11.23%11.41%53.81%13.37%22.87%13.25%12.42%11.76%10.61%22.4%14.49%15.77%18.32%21.25%39.54%16.27%18.02%22.68%15.85%22.62%19.92%40.9%26.22%18.84%18.1%
Acquisitions0------------------------------
Investments-------------------------------
Other Investing-825M-2.47B542M558M258M-11.61B-11.84B-12.34B650M267M-12.98B-9.83B-8.73B-1.67B-4.2B-6.24B130M74M-32M62M-2M-397M-615M1.81B-221M-346.2M-409.2M-263.5M-45.7M-309.3M-71.1M
Cash from Financing-15.28B-14.35B-10.88B-19.85B-16.18B-18.62B-6.51B-9.18B27.14B-7.57B151M-8.43B-6.02B-13.88B-4.04B-6.2B-155M-4.91B-2.52B-316M3.55B-933M-2.52B-7.05B-1.29B1.48B-271.4M1.34B809.2M355.6M-81.2M
Debt Issued (Net)0------------------------------
Equity Issued (Net)-6.42B-7.16B-9.1B-11.29B-13.33B-4.67B-534M-504M-5.32B-5.43B-4.98B-7.17B-4.25B-1.96B-2.77B-1.86B-1.17B-764M-2.75B-2.69B-1.94B-2.22B-1.25B53M19M100K-294.4M-13.6M28.9M970.2M-175.9M
Dividends Paid-4.92B-4.89B-4.81B-4.77B-4.74B-4.53B-4.14B-3.73B-3.35B-2.88B-2.6B-2.44B-2.25B-1.96B-1.61B-1.19B-1.06B-761M-547M00000000-9.4M-36M-34M-26.8M
Share Repurchases-6.42B-7.16B-9.1B-11.29B-13.33B-4.67B-534M-504M-5.32B-5.43B-5B-6.75B-4.25B-2B-3B-2.14B-1.2B-765M-2.8B-3.1B-2.35B-2.31B-1.36B-14M0-27.1M-324.9M-13.6M00-175.9M
Other Financing-1.14B-51M339M5M787M-544M-1.71B-1.24B-550M-2.45B-240M-60M-18M-10.44B-781M-484M-192M-209M-153M62M25M15M25M-34M-562M-22.1M-55.8M-54M-8.3M-16.8M16.4M
Net Change in Cash-152M3.18B1.09B1.5B-4B-2.99B6.18B1.68B338M127M1.01B-1.61B2.19B-9.23B9.33B-4.36B5.31B-524M232M-276M292M241M-1.1B1.04B431M-301.5M-270.7M51.5M809.2M355.6M-81.2M
Free Cash Flow18.12B21.89B15.49B12.96B12.65B17.09B13.1B13.27B-26.56B10.11B855M8.91B8.4B6.55B8.22B1.84B5.68B4.64B3.95B2.23B-3.25B1.3B2.27B-1.31B1.02B-958.4M-417.5M-1.29B-269.3M-9.5M68.8M
FCF Margin %14.47%17.7%12.52%10.66%10.41%14.68%12.65%12.18%-28.1%11.96%1.06%11.96%12.22%10.14%13.13%3.29%14.98%12.98%11.54%7.21%-13.03%5.85%11.18%-7.12%8.19%-9.91%-5.08%-20.77%-5.23%-0.19%1.7%
FCF Growth %21.21%41.32%19.53%2.49%-26%30.42%-1.25%149.96%-362.78%1081.99%-90.4%6.02%28.19%-20.23%347.31%-67.67%22.4%17.4%77.47%168.47%-350.12%-42.69%273.68%-228.14%206.43%-129.56%67.63%-378.98%-2734.74%-113.81%103.76%
FCF per Share5.016.023.963.122.853.672.832.88-5.722.110.171.771.601.231.510.331.010.800.670.35-0.510.130.25-0.140.20-0.22-0.15-0.55-0.11-0.000.05
FCF Conversion (FCF/Net Income)0.97x1.70x1.71x1.85x4.92x2.06x2.35x1.97x2.07x0.94x2.21x2.30x2.02x2.08x2.39x3.45x3.08x2.83x4.02x3.40x2.61x5.30x6.11x0.88x-10.93x2.02x0.60x1.17x1.11x-3.84x-14.95x
Interest Paid003.66B3.71B3.41B00000000002.44B000000000000000
Taxes Paid007.1B5.11B5.26B00000000001.63B000000000000000

Key Metrics

Growth RegimeMixed
ProfitabilityModerate
Balance SheetHealthy
Cash FlowStable
Top Statement Risk

Capital intensity versus churn

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality Masked by Volatility

As reported in quarterly financial filings, the OCF/NI ratio has fluctuated wildly, reaching a peak of 4.48 in 2025Q4 and a low of 0.70 in 2025Q2, suggesting that headline net income is frequently decoupled from the company's actual ability to generate cash from operations.

The significant variance in the conversion ratio appears driven by non-recurring accounting items and the timing of content amortization within the NBCUniversal segment. Investors should monitor this divergence closely, as it implies that reported net income may not be a reliable proxy for the underlying cash-generating capacity of the core connectivity business.

FCF Margins Reflect Cyclical Pressures

Based on the provided cash flow data, free cash flow margins have exhibited significant instability, ranging from a low of 4.5% in 2024Q2 to a high of 20.2% in 2025Q1, indicating that the company's cash generation is highly sensitive to the timing of major capital expenditure cycles.

The volatility in FCF margins suggests that the company's aggressive investment in network upgrades and content production creates periodic pressure on liquidity. This trend warrants further investigation into whether the current FCF trajectory is sustainable or if it remains tethered to the lumpy nature of media production and infrastructure deployment.

Capital Intensity Remains Elevated

According to recent SEC filings, the company's CapEx/Revenue ratio peaked at 16.3% in 2025Q2, reflecting the heavy financial burden of ongoing network infrastructure upgrades and the competitive necessity of maintaining a high-speed broadband footprint against emerging fiber-to-the-home rivals.

The persistent level of capital intensity suggests that Comcast is locked into a long-term cycle of reinvestment to defend its last-mile dominance. This high level of spending appears to be a structural requirement rather than a discretionary choice, which may continue to constrain free cash flow in the near term.

Working Capital Swings Impact Liquidity

As evidenced by the quarterly cash flow statements, working capital changes have been highly erratic, swinging from a $2.5 billion inflow in 2023Q4 to a $3.9 billion outflow in 2024Q2, which suggests significant volatility in the timing of collections and payables management.

These sharp fluctuations in working capital appear to be driven by the complex interplay between the cyclical nature of theme park operations and the recurring subscription model of the cable business. Such volatility may indicate that the company's cash flow is susceptible to seasonal shifts and potential inefficiencies in managing its diverse operational segments.

Disciplined Capital Return Amidst Investment

Based on reported figures, the company has maintained a consistent dividend payout of $1.2 billion per quarter while simultaneously executing share repurchases, demonstrating a commitment to shareholder yield despite the substantial capital requirements of its ongoing network and content-related investment programs.

The consistency of these capital returns suggests that management prioritizes shareholder distributions as a core component of its financial strategy. However, the sustainability of this approach may be tested if the current levels of capital expenditure remain elevated or if the company faces further pressure on its core broadband subscriber base.

CMCSA — Frequently Asked Questions

Quick answers to the most common questions about buying CMCSA stock.

How much cash does Comcast Corporation (CMCSA) generate from operations?

Comcast Corporation (CMCSA) generated $33.64B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Comcast Corporation's free cash flow?

Comcast Corporation (CMCSA) generated $21.89B in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is Comcast Corporation's capital expenditure (CapEx)?

Comcast Corporation (CMCSA) spent $11.75B on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Comcast Corporation distribute cash to shareholders?

In 2025, Comcast Corporation (CMCSA) returned $4.89B to shareholders via cash dividends and spent $7.16B on share repurchases. This shows the company's commitment to returning capital to its equity investors.