Skip to content
Langmer

Data as of

Comcast Return on capital

CMCSASEC filings, as filedCross-checked

Median return on invested capital was 9.6%rMedian return on invested capitalSEC EDGAR · CIK 00011666910001193125-10-037551 · FY2009 · period ended 2009-12-31 · filed 2010-02-23CashAndCashEquivalentsAtCarryingValue0001193125-10-037551 · FY2009 · period ended 2009-12-31 · filed 2010-02-23DebtCurrent0001193125-10-037551 · FY2009 · period ended 2009-12-31 · filed 2010-02-23LongTermDebtAndCapitalLeaseObligations0001193125-10-037551 · FY2009 · period ended 2009-12-31 · filed 2010-02-23StockholdersEquity0001193125-11-047243 · FY2010 · period ended 2010-12-31 · filed 2011-02-25CashAndCashEquivalentsAtCarryingValue0001193125-11-047243 · FY2010 · period ended 2010-12-31 · filed 2011-02-25cmcsa:IncomeLossFromContinuingOperationsBeforeIncomeTaxes0001193125-11-047243 · FY2010 · period ended 2010-12-31 · filed 2011-02-25DebtCurrent0001193125-11-047243 · FY2010 · period ended 2010-12-31 · filed 2011-02-25IncomeTaxExpenseBenefit0001193125-11-047243 · FY2010 · period ended 2010-12-31 · filed 2011-02-25LongTermDebtAndCapitalLeaseObligations0001193125-11-047243 · FY2010 · period ended 2010-12-31 · filed 2011-02-25OperatingIncomeLoss0001193125-11-047243 · FY2010 · period ended 2010-12-31 · filed 2011-02-25StockholdersEquity0001193125-12-073905 · FY2011 · period ended 2011-12-31 · filed 2012-02-23CashAndCashEquivalentsAtCarryingValue0001193125-12-073905 · FY2011 · period ended 2011-12-31 · filed 2012-02-23DebtCurrent0001193125-12-073905 · FY2011 · period ended 2011-12-31 · filed 2012-02-23IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest0001193125-12-073905 · FY2011 · period ended 2011-12-31 · filed 2012-02-23IncomeTaxExpenseBenefit0001193125-12-073905 · FY2011 · period ended 2011-12-31 · filed 2012-02-23LongTermDebtAndCapitalLeaseObligations0001193125-12-073905 · FY2011 · period ended 2011-12-31 · filed 2012-02-23OperatingIncomeLoss0001193125-12-073905 · FY2011 · period ended 2011-12-31 · filed 2012-02-23StockholdersEquity0001193125-13-067658 · FY2012 · period ended 2012-12-31 · filed 2013-02-21CashAndCashEquivalentsAtCarryingValue0001193125-13-067658 · FY2012 · period ended 2012-12-31 · filed 2013-02-21DebtCurrent0001193125-13-067658 · FY2012 · period ended 2012-12-31 · filed 2013-02-21IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest0001193125-13-067658 · FY2012 · period ended 2012-12-31 · filed 2013-02-21IncomeTaxExpenseBenefit0001193125-13-067658 · FY2012 · period ended 2012-12-31 · filed 2013-02-21LongTermDebtAndCapitalLeaseObligations0001193125-13-067658 · FY2012 · period ended 2012-12-31 · filed 2013-02-21OperatingIncomeLoss0001193125-13-067658 · FY2012 · period ended 2012-12-31 · filed 2013-02-21StockholdersEquity0001193125-14-047522 · FY2013 · period ended 2013-12-31 · filed 2014-02-12CashAndCashEquivalentsAtCarryingValue0001193125-14-047522 · FY2013 · period ended 2013-12-31 · filed 2014-02-12DebtCurrent0001193125-14-047522 · FY2013 · period ended 2013-12-31 · filed 2014-02-12IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest0001193125-14-047522 · FY2013 · period ended 2013-12-31 · filed 2014-02-12IncomeTaxExpenseBenefit0001193125-14-047522 · FY2013 · period ended 2013-12-31 · filed 2014-02-12LongTermDebtAndCapitalLeaseObligations0001193125-14-047522 · FY2013 · period ended 2013-12-31 · filed 2014-02-12OperatingIncomeLoss0001193125-14-047522 · FY2013 · period ended 2013-12-31 · filed 2014-02-12StockholdersEquity0001193125-15-068526 · FY2014 · period ended 2014-12-31 · filed 2015-02-27CashAndCashEquivalentsAtCarryingValue0001193125-15-068526 · FY2014 · period ended 2014-12-31 · filed 2015-02-27DebtCurrent0001193125-15-068526 · FY2014 · period ended 2014-12-31 · filed 2015-02-27IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest0001193125-15-068526 · FY2014 · period ended 2014-12-31 · filed 2015-02-27IncomeTaxExpenseBenefit0001193125-15-068526 · FY2014 · period ended 2014-12-31 · filed 2015-02-27LongTermDebtAndCapitalLeaseObligations0001193125-15-068526 · FY2014 · period ended 2014-12-31 · filed 2015-02-27OperatingIncomeLoss0001193125-15-068526 · FY2014 · period ended 2014-12-31 · filed 2015-02-27StockholdersEquity0001193125-16-452423 · FY2015 · period ended 2015-12-31 · filed 2016-02-05CashAndCashEquivalentsAtCarryingValue0001193125-16-452423 · FY2015 · period ended 2015-12-31 · filed 2016-02-05DebtCurrent0001193125-16-452423 · FY2015 · period ended 2015-12-31 · filed 2016-02-05IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest0001193125-16-452423 · FY2015 · period ended 2015-12-31 · filed 2016-02-05IncomeTaxExpenseBenefit0001193125-16-452423 · FY2015 · period ended 2015-12-31 · filed 2016-02-05LongTermDebtAndCapitalLeaseObligations0001193125-16-452423 · FY2015 · period ended 2015-12-31 · filed 2016-02-05OperatingIncomeLoss0001193125-16-452423 · FY2015 · period ended 2015-12-31 · filed 2016-02-05StockholdersEquity0001193125-17-030512 · FY2016 · period ended 2016-12-31 · filed 2017-02-03CashAndCashEquivalentsAtCarryingValue0001193125-17-030512 · FY2016 · period ended 2016-12-31 · filed 2017-02-03DebtCurrent0001193125-17-030512 · FY2016 · period ended 2016-12-31 · filed 2017-02-03IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest0001193125-17-030512 · FY2016 · period ended 2016-12-31 · filed 2017-02-03IncomeTaxExpenseBenefit0001193125-17-030512 · FY2016 · period ended 2016-12-31 · filed 2017-02-03LongTermDebtAndCapitalLeaseObligations0001193125-17-030512 · FY2016 · period ended 2016-12-31 · filed 2017-02-03OperatingIncomeLoss0001193125-17-030512 · FY2016 · period ended 2016-12-31 · filed 2017-02-03StockholdersEquity0001166691-18-000004 · FY2017 · period ended 2017-12-31 · filed 2018-01-31CashAndCashEquivalentsAtCarryingValue0001166691-18-000004 · FY2017 · period ended 2017-12-31 · filed 2018-01-31DebtCurrent0001166691-18-000004 · FY2017 · period ended 2017-12-31 · filed 2018-01-31LongTermDebtAndCapitalLeaseObligations0001166691-18-000004 · FY2017 · period ended 2017-12-31 · filed 2018-01-31StockholdersEquity0001166691-19-000005 · FY2018 · period ended 2018-12-31 · filed 2019-01-31CashAndCashEquivalentsAtCarryingValue0001166691-19-000005 · FY2018 · period ended 2018-12-31 · filed 2019-01-31DebtCurrent0001166691-19-000005 · FY2018 · period ended 2018-12-31 · filed 2019-01-31IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest0001166691-19-000005 · FY2018 · period ended 2018-12-31 · filed 2019-01-31IncomeTaxExpenseBenefit0001166691-19-000005 · FY2018 · period ended 2018-12-31 · filed 2019-01-31LongTermDebtAndCapitalLeaseObligations0001166691-19-000005 · FY2018 · period ended 2018-12-31 · filed 2019-01-31OperatingIncomeLoss0001166691-19-000005 · FY2018 · period ended 2018-12-31 · filed 2019-01-31StockholdersEquity0001166691-20-000008 · FY2019 · period ended 2019-12-31 · filed 2020-01-30CashAndCashEquivalentsAtCarryingValue0001166691-20-000008 · FY2019 · period ended 2019-12-31 · filed 2020-01-30DebtCurrent0001166691-20-000008 · FY2019 · period ended 2019-12-31 · filed 2020-01-30IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest0001166691-20-000008 · FY2019 · period ended 2019-12-31 · filed 2020-01-30IncomeTaxExpenseBenefit0001166691-20-000008 · FY2019 · period ended 2019-12-31 · filed 2020-01-30LongTermDebtAndCapitalLeaseObligations0001166691-20-000008 · FY2019 · period ended 2019-12-31 · filed 2020-01-30OperatingIncomeLoss0001166691-20-000008 · FY2019 · period ended 2019-12-31 · filed 2020-01-30StockholdersEquity0001166691-21-000008 · FY2020 · period ended 2020-12-31 · filed 2021-02-04CashAndCashEquivalentsAtCarryingValue0001166691-21-000008 · FY2020 · period ended 2020-12-31 · filed 2021-02-04DebtCurrent0001166691-21-000008 · FY2020 · period ended 2020-12-31 · filed 2021-02-04IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest0001166691-21-000008 · FY2020 · period ended 2020-12-31 · filed 2021-02-04IncomeTaxExpenseBenefit0001166691-21-000008 · FY2020 · period ended 2020-12-31 · filed 2021-02-04LongTermDebtAndCapitalLeaseObligations0001166691-21-000008 · FY2020 · period ended 2020-12-31 · filed 2021-02-04OperatingIncomeLoss0001166691-21-000008 · FY2020 · period ended 2020-12-31 · filed 2021-02-04StockholdersEquity0001166691-22-000009 · FY2021 · period ended 2021-12-31 · filed 2022-02-02CashAndCashEquivalentsAtCarryingValue0001166691-22-000009 · FY2021 · period ended 2021-12-31 · filed 2022-02-02IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest0001166691-22-000009 · FY2021 · period ended 2021-12-31 · filed 2022-02-02IncomeTaxExpenseBenefit0001166691-22-000009 · FY2021 · period ended 2021-12-31 · filed 2022-02-02LongTermDebtAndCapitalLeaseObligations0001166691-22-000009 · FY2021 · period ended 2021-12-31 · filed 2022-02-02LongTermDebtAndCapitalLeaseObligationsCurrent0001166691-22-000009 · FY2021 · period ended 2021-12-31 · filed 2022-02-02OperatingIncomeLoss0001166691-22-000009 · FY2021 · period ended 2021-12-31 · filed 2022-02-02StockholdersEquity0001166691-23-000010 · FY2022 · period ended 2022-12-31 · filed 2023-02-03CashAndCashEquivalentsAtCarryingValue0001166691-23-000010 · FY2022 · period ended 2022-12-31 · filed 2023-02-03DebtCurrent0001166691-23-000010 · FY2022 · period ended 2022-12-31 · filed 2023-02-03IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest0001166691-23-000010 · FY2022 · period ended 2022-12-31 · filed 2023-02-03IncomeTaxExpenseBenefit0001166691-23-000010 · FY2022 · period ended 2022-12-31 · filed 2023-02-03LongTermDebtAndCapitalLeaseObligations0001166691-23-000010 · FY2022 · period ended 2022-12-31 · filed 2023-02-03OperatingIncomeLoss0001166691-23-000010 · FY2022 · period ended 2022-12-31 · filed 2023-02-03StockholdersEquity0001166691-24-000011 · FY2023 · period ended 2023-12-31 · filed 2024-01-31CashAndCashEquivalentsAtCarryingValue0001166691-24-000011 · FY2023 · period ended 2023-12-31 · filed 2024-01-31DebtCurrent0001166691-24-000011 · FY2023 · period ended 2023-12-31 · filed 2024-01-31IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest0001166691-24-000011 · FY2023 · period ended 2023-12-31 · filed 2024-01-31IncomeTaxExpenseBenefit0001166691-24-000011 · FY2023 · period ended 2023-12-31 · filed 2024-01-31LongTermDebtAndCapitalLeaseObligations0001166691-24-000011 · FY2023 · period ended 2023-12-31 · filed 2024-01-31OperatingIncomeLoss0001166691-24-000011 · FY2023 · period ended 2023-12-31 · filed 2024-01-31StockholdersEquity0001166691-25-000011 · FY2024 · period ended 2024-12-31 · filed 2025-01-31CashAndCashEquivalentsAtCarryingValue0001166691-25-000011 · FY2024 · period ended 2024-12-31 · filed 2025-01-31DebtCurrent0001166691-25-000011 · FY2024 · period ended 2024-12-31 · filed 2025-01-31IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest0001166691-25-000011 · FY2024 · period ended 2024-12-31 · filed 2025-01-31IncomeTaxExpenseBenefit0001166691-25-000011 · FY2024 · period ended 2024-12-31 · filed 2025-01-31LongTermDebtAndCapitalLeaseObligations0001166691-25-000011 · FY2024 · period ended 2024-12-31 · filed 2025-01-31OperatingIncomeLoss0001166691-25-000011 · FY2024 · period ended 2024-12-31 · filed 2025-01-31StockholdersEquity0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03CashAndCashEquivalentsAtCarryingValue0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03DebtCurrent0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03IncomeTaxExpenseBenefit0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03LongTermDebtAndCapitalLeaseObligations0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03OperatingIncomeLoss0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03StockholdersEquityr: a later 10-K shows a different figure for LongTermDebtAndCapitalLeaseObligations FY2014; IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest FY2016; IncomeTaxExpenseBenefit FY2016; OperatingIncomeLoss FY2016; StockholdersEquity FY2017. As filed is shown. across the 15Median return on invested capital, number of fiscal yearsSEC EDGAR · CIK 00011666910001193125-10-037551 · FY2009 · period ended 2009-12-31 · filed 2010-02-23CashAndCashEquivalentsAtCarryingValue0001193125-10-037551 · FY2009 · period ended 2009-12-31 · filed 2010-02-23DebtCurrent0001193125-10-037551 · FY2009 · period ended 2009-12-31 · filed 2010-02-23LongTermDebtAndCapitalLeaseObligations0001193125-10-037551 · FY2009 · period ended 2009-12-31 · filed 2010-02-23StockholdersEquity0001193125-11-047243 · FY2010 · period ended 2010-12-31 · filed 2011-02-25CashAndCashEquivalentsAtCarryingValue0001193125-11-047243 · FY2010 · period ended 2010-12-31 · filed 2011-02-25cmcsa:IncomeLossFromContinuingOperationsBeforeIncomeTaxes0001193125-11-047243 · FY2010 · period ended 2010-12-31 · filed 2011-02-25DebtCurrent0001193125-11-047243 · FY2010 · period ended 2010-12-31 · filed 2011-02-25IncomeTaxExpenseBenefit0001193125-11-047243 · FY2010 · period ended 2010-12-31 · filed 2011-02-25LongTermDebtAndCapitalLeaseObligations0001193125-11-047243 · FY2010 · period ended 2010-12-31 · filed 2011-02-25OperatingIncomeLoss0001193125-11-047243 · FY2010 · period ended 2010-12-31 · filed 2011-02-25StockholdersEquity0001193125-12-073905 · FY2011 · period ended 2011-12-31 · filed 2012-02-23CashAndCashEquivalentsAtCarryingValue0001193125-12-073905 · FY2011 · period ended 2011-12-31 · filed 2012-02-23DebtCurrent0001193125-12-073905 · FY2011 · period ended 2011-12-31 · filed 2012-02-23IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest0001193125-12-073905 · FY2011 · period ended 2011-12-31 · filed 2012-02-23IncomeTaxExpenseBenefit0001193125-12-073905 · FY2011 · period ended 2011-12-31 · filed 2012-02-23LongTermDebtAndCapitalLeaseObligations0001193125-12-073905 · FY2011 · period ended 2011-12-31 · filed 2012-02-23OperatingIncomeLoss0001193125-12-073905 · FY2011 · period ended 2011-12-31 · filed 2012-02-23StockholdersEquity0001193125-13-067658 · FY2012 · period ended 2012-12-31 · filed 2013-02-21CashAndCashEquivalentsAtCarryingValue0001193125-13-067658 · FY2012 · period ended 2012-12-31 · filed 2013-02-21DebtCurrent0001193125-13-067658 · FY2012 · period ended 2012-12-31 · filed 2013-02-21IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest0001193125-13-067658 · FY2012 · period ended 2012-12-31 · filed 2013-02-21IncomeTaxExpenseBenefit0001193125-13-067658 · FY2012 · period ended 2012-12-31 · filed 2013-02-21LongTermDebtAndCapitalLeaseObligations0001193125-13-067658 · FY2012 · period ended 2012-12-31 · filed 2013-02-21OperatingIncomeLoss0001193125-13-067658 · FY2012 · period ended 2012-12-31 · filed 2013-02-21StockholdersEquity0001193125-14-047522 · FY2013 · period ended 2013-12-31 · filed 2014-02-12CashAndCashEquivalentsAtCarryingValue0001193125-14-047522 · FY2013 · period ended 2013-12-31 · filed 2014-02-12DebtCurrent0001193125-14-047522 · FY2013 · period ended 2013-12-31 · filed 2014-02-12IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest0001193125-14-047522 · FY2013 · period ended 2013-12-31 · filed 2014-02-12IncomeTaxExpenseBenefit0001193125-14-047522 · FY2013 · period ended 2013-12-31 · filed 2014-02-12LongTermDebtAndCapitalLeaseObligations0001193125-14-047522 · FY2013 · period ended 2013-12-31 · filed 2014-02-12OperatingIncomeLoss0001193125-14-047522 · FY2013 · period ended 2013-12-31 · filed 2014-02-12StockholdersEquity0001193125-15-068526 · FY2014 · period ended 2014-12-31 · filed 2015-02-27CashAndCashEquivalentsAtCarryingValue0001193125-15-068526 · FY2014 · period ended 2014-12-31 · filed 2015-02-27DebtCurrent0001193125-15-068526 · FY2014 · period ended 2014-12-31 · filed 2015-02-27IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest0001193125-15-068526 · FY2014 · period ended 2014-12-31 · filed 2015-02-27IncomeTaxExpenseBenefit0001193125-15-068526 · FY2014 · period ended 2014-12-31 · filed 2015-02-27LongTermDebtAndCapitalLeaseObligations0001193125-15-068526 · FY2014 · period ended 2014-12-31 · filed 2015-02-27OperatingIncomeLoss0001193125-15-068526 · FY2014 · period ended 2014-12-31 · filed 2015-02-27StockholdersEquity0001193125-16-452423 · FY2015 · period ended 2015-12-31 · filed 2016-02-05CashAndCashEquivalentsAtCarryingValue0001193125-16-452423 · FY2015 · period ended 2015-12-31 · filed 2016-02-05DebtCurrent0001193125-16-452423 · FY2015 · period ended 2015-12-31 · filed 2016-02-05IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest0001193125-16-452423 · FY2015 · period ended 2015-12-31 · filed 2016-02-05IncomeTaxExpenseBenefit0001193125-16-452423 · FY2015 · period ended 2015-12-31 · filed 2016-02-05LongTermDebtAndCapitalLeaseObligations0001193125-16-452423 · FY2015 · period ended 2015-12-31 · filed 2016-02-05OperatingIncomeLoss0001193125-16-452423 · FY2015 · period ended 2015-12-31 · filed 2016-02-05StockholdersEquity0001193125-17-030512 · FY2016 · period ended 2016-12-31 · filed 2017-02-03CashAndCashEquivalentsAtCarryingValue0001193125-17-030512 · FY2016 · period ended 2016-12-31 · filed 2017-02-03DebtCurrent0001193125-17-030512 · FY2016 · period ended 2016-12-31 · filed 2017-02-03IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest0001193125-17-030512 · FY2016 · period ended 2016-12-31 · filed 2017-02-03IncomeTaxExpenseBenefit0001193125-17-030512 · FY2016 · period ended 2016-12-31 · filed 2017-02-03LongTermDebtAndCapitalLeaseObligations0001193125-17-030512 · FY2016 · period ended 2016-12-31 · filed 2017-02-03OperatingIncomeLoss0001193125-17-030512 · FY2016 · period ended 2016-12-31 · filed 2017-02-03StockholdersEquity0001166691-18-000004 · FY2017 · period ended 2017-12-31 · filed 2018-01-31CashAndCashEquivalentsAtCarryingValue0001166691-18-000004 · FY2017 · period ended 2017-12-31 · filed 2018-01-31DebtCurrent0001166691-18-000004 · FY2017 · period ended 2017-12-31 · filed 2018-01-31LongTermDebtAndCapitalLeaseObligations0001166691-18-000004 · FY2017 · period ended 2017-12-31 · filed 2018-01-31StockholdersEquity0001166691-19-000005 · FY2018 · period ended 2018-12-31 · filed 2019-01-31CashAndCashEquivalentsAtCarryingValue0001166691-19-000005 · FY2018 · period ended 2018-12-31 · filed 2019-01-31DebtCurrent0001166691-19-000005 · FY2018 · period ended 2018-12-31 · filed 2019-01-31IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest0001166691-19-000005 · FY2018 · period ended 2018-12-31 · filed 2019-01-31IncomeTaxExpenseBenefit0001166691-19-000005 · FY2018 · period ended 2018-12-31 · filed 2019-01-31LongTermDebtAndCapitalLeaseObligations0001166691-19-000005 · FY2018 · period ended 2018-12-31 · filed 2019-01-31OperatingIncomeLoss0001166691-19-000005 · FY2018 · period ended 2018-12-31 · filed 2019-01-31StockholdersEquity0001166691-20-000008 · FY2019 · period ended 2019-12-31 · filed 2020-01-30CashAndCashEquivalentsAtCarryingValue0001166691-20-000008 · FY2019 · period ended 2019-12-31 · filed 2020-01-30DebtCurrent0001166691-20-000008 · FY2019 · period ended 2019-12-31 · filed 2020-01-30IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest0001166691-20-000008 · FY2019 · period ended 2019-12-31 · filed 2020-01-30IncomeTaxExpenseBenefit0001166691-20-000008 · FY2019 · period ended 2019-12-31 · filed 2020-01-30LongTermDebtAndCapitalLeaseObligations0001166691-20-000008 · FY2019 · period ended 2019-12-31 · filed 2020-01-30OperatingIncomeLoss0001166691-20-000008 · FY2019 · period ended 2019-12-31 · filed 2020-01-30StockholdersEquity0001166691-21-000008 · FY2020 · period ended 2020-12-31 · filed 2021-02-04CashAndCashEquivalentsAtCarryingValue0001166691-21-000008 · FY2020 · period ended 2020-12-31 · filed 2021-02-04DebtCurrent0001166691-21-000008 · FY2020 · period ended 2020-12-31 · filed 2021-02-04IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest0001166691-21-000008 · FY2020 · period ended 2020-12-31 · filed 2021-02-04IncomeTaxExpenseBenefit0001166691-21-000008 · FY2020 · period ended 2020-12-31 · filed 2021-02-04LongTermDebtAndCapitalLeaseObligations0001166691-21-000008 · FY2020 · period ended 2020-12-31 · filed 2021-02-04OperatingIncomeLoss0001166691-21-000008 · FY2020 · period ended 2020-12-31 · filed 2021-02-04StockholdersEquity0001166691-22-000009 · FY2021 · period ended 2021-12-31 · filed 2022-02-02CashAndCashEquivalentsAtCarryingValue0001166691-22-000009 · FY2021 · period ended 2021-12-31 · filed 2022-02-02IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest0001166691-22-000009 · FY2021 · period ended 2021-12-31 · filed 2022-02-02IncomeTaxExpenseBenefit0001166691-22-000009 · FY2021 · period ended 2021-12-31 · filed 2022-02-02LongTermDebtAndCapitalLeaseObligations0001166691-22-000009 · FY2021 · period ended 2021-12-31 · filed 2022-02-02LongTermDebtAndCapitalLeaseObligationsCurrent0001166691-22-000009 · FY2021 · period ended 2021-12-31 · filed 2022-02-02OperatingIncomeLoss0001166691-22-000009 · FY2021 · period ended 2021-12-31 · filed 2022-02-02StockholdersEquity0001166691-23-000010 · FY2022 · period ended 2022-12-31 · filed 2023-02-03CashAndCashEquivalentsAtCarryingValue0001166691-23-000010 · FY2022 · period ended 2022-12-31 · filed 2023-02-03DebtCurrent0001166691-23-000010 · FY2022 · period ended 2022-12-31 · filed 2023-02-03IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest0001166691-23-000010 · FY2022 · period ended 2022-12-31 · filed 2023-02-03IncomeTaxExpenseBenefit0001166691-23-000010 · FY2022 · period ended 2022-12-31 · filed 2023-02-03LongTermDebtAndCapitalLeaseObligations0001166691-23-000010 · FY2022 · period ended 2022-12-31 · filed 2023-02-03OperatingIncomeLoss0001166691-23-000010 · FY2022 · period ended 2022-12-31 · filed 2023-02-03StockholdersEquity0001166691-24-000011 · FY2023 · period ended 2023-12-31 · filed 2024-01-31CashAndCashEquivalentsAtCarryingValue0001166691-24-000011 · FY2023 · period ended 2023-12-31 · filed 2024-01-31DebtCurrent0001166691-24-000011 · FY2023 · period ended 2023-12-31 · filed 2024-01-31IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest0001166691-24-000011 · FY2023 · period ended 2023-12-31 · filed 2024-01-31IncomeTaxExpenseBenefit0001166691-24-000011 · FY2023 · period ended 2023-12-31 · filed 2024-01-31LongTermDebtAndCapitalLeaseObligations0001166691-24-000011 · FY2023 · period ended 2023-12-31 · filed 2024-01-31OperatingIncomeLoss0001166691-24-000011 · FY2023 · period ended 2023-12-31 · filed 2024-01-31StockholdersEquity0001166691-25-000011 · FY2024 · period ended 2024-12-31 · filed 2025-01-31CashAndCashEquivalentsAtCarryingValue0001166691-25-000011 · FY2024 · period ended 2024-12-31 · filed 2025-01-31DebtCurrent0001166691-25-000011 · FY2024 · period ended 2024-12-31 · filed 2025-01-31IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest0001166691-25-000011 · FY2024 · period ended 2024-12-31 · filed 2025-01-31IncomeTaxExpenseBenefit0001166691-25-000011 · FY2024 · period ended 2024-12-31 · filed 2025-01-31LongTermDebtAndCapitalLeaseObligations0001166691-25-000011 · FY2024 · period ended 2024-12-31 · filed 2025-01-31OperatingIncomeLoss0001166691-25-000011 · FY2024 · period ended 2024-12-31 · filed 2025-01-31StockholdersEquity0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03CashAndCashEquivalentsAtCarryingValue0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03DebtCurrent0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03IncomeTaxExpenseBenefit0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03LongTermDebtAndCapitalLeaseObligations0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03OperatingIncomeLoss0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03StockholdersEquity fiscal years between 2010Median return on invested capital, first fiscal yearSEC EDGAR · CIK 00011666910001193125-10-037551 · FY2009 · period ended 2009-12-31 · filed 2010-02-23CashAndCashEquivalentsAtCarryingValue0001193125-10-037551 · FY2009 · period ended 2009-12-31 · filed 2010-02-23DebtCurrent0001193125-10-037551 · FY2009 · period ended 2009-12-31 · filed 2010-02-23LongTermDebtAndCapitalLeaseObligations0001193125-10-037551 · FY2009 · period ended 2009-12-31 · filed 2010-02-23StockholdersEquity0001193125-11-047243 · FY2010 · period ended 2010-12-31 · filed 2011-02-25CashAndCashEquivalentsAtCarryingValue0001193125-11-047243 · FY2010 · period ended 2010-12-31 · filed 2011-02-25cmcsa:IncomeLossFromContinuingOperationsBeforeIncomeTaxes0001193125-11-047243 · FY2010 · period ended 2010-12-31 · filed 2011-02-25DebtCurrent0001193125-11-047243 · FY2010 · period ended 2010-12-31 · filed 2011-02-25IncomeTaxExpenseBenefit0001193125-11-047243 · FY2010 · period ended 2010-12-31 · filed 2011-02-25LongTermDebtAndCapitalLeaseObligations0001193125-11-047243 · FY2010 · period ended 2010-12-31 · filed 2011-02-25OperatingIncomeLoss0001193125-11-047243 · FY2010 · period ended 2010-12-31 · filed 2011-02-25StockholdersEquity0001193125-12-073905 · FY2011 · period ended 2011-12-31 · filed 2012-02-23CashAndCashEquivalentsAtCarryingValue0001193125-12-073905 · FY2011 · period ended 2011-12-31 · filed 2012-02-23DebtCurrent0001193125-12-073905 · FY2011 · period ended 2011-12-31 · filed 2012-02-23IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest0001193125-12-073905 · FY2011 · period ended 2011-12-31 · filed 2012-02-23IncomeTaxExpenseBenefit0001193125-12-073905 · FY2011 · period ended 2011-12-31 · filed 2012-02-23LongTermDebtAndCapitalLeaseObligations0001193125-12-073905 · FY2011 · period ended 2011-12-31 · filed 2012-02-23OperatingIncomeLoss0001193125-12-073905 · FY2011 · period ended 2011-12-31 · filed 2012-02-23StockholdersEquity0001193125-13-067658 · FY2012 · period ended 2012-12-31 · filed 2013-02-21CashAndCashEquivalentsAtCarryingValue0001193125-13-067658 · FY2012 · period ended 2012-12-31 · filed 2013-02-21DebtCurrent0001193125-13-067658 · FY2012 · period ended 2012-12-31 · filed 2013-02-21IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest0001193125-13-067658 · FY2012 · period ended 2012-12-31 · filed 2013-02-21IncomeTaxExpenseBenefit0001193125-13-067658 · FY2012 · period ended 2012-12-31 · filed 2013-02-21LongTermDebtAndCapitalLeaseObligations0001193125-13-067658 · FY2012 · period ended 2012-12-31 · filed 2013-02-21OperatingIncomeLoss0001193125-13-067658 · FY2012 · period ended 2012-12-31 · filed 2013-02-21StockholdersEquity0001193125-14-047522 · FY2013 · period ended 2013-12-31 · filed 2014-02-12CashAndCashEquivalentsAtCarryingValue0001193125-14-047522 · FY2013 · period ended 2013-12-31 · filed 2014-02-12DebtCurrent0001193125-14-047522 · FY2013 · period ended 2013-12-31 · filed 2014-02-12IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest0001193125-14-047522 · FY2013 · period ended 2013-12-31 · filed 2014-02-12IncomeTaxExpenseBenefit0001193125-14-047522 · FY2013 · period ended 2013-12-31 · filed 2014-02-12LongTermDebtAndCapitalLeaseObligations0001193125-14-047522 · FY2013 · period ended 2013-12-31 · filed 2014-02-12OperatingIncomeLoss0001193125-14-047522 · FY2013 · period ended 2013-12-31 · filed 2014-02-12StockholdersEquity0001193125-15-068526 · FY2014 · period ended 2014-12-31 · filed 2015-02-27CashAndCashEquivalentsAtCarryingValue0001193125-15-068526 · FY2014 · period ended 2014-12-31 · filed 2015-02-27DebtCurrent0001193125-15-068526 · FY2014 · period ended 2014-12-31 · filed 2015-02-27IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest0001193125-15-068526 · FY2014 · period ended 2014-12-31 · filed 2015-02-27IncomeTaxExpenseBenefit0001193125-15-068526 · FY2014 · period ended 2014-12-31 · filed 2015-02-27LongTermDebtAndCapitalLeaseObligations0001193125-15-068526 · FY2014 · period ended 2014-12-31 · filed 2015-02-27OperatingIncomeLoss0001193125-15-068526 · FY2014 · period ended 2014-12-31 · filed 2015-02-27StockholdersEquity0001193125-16-452423 · FY2015 · period ended 2015-12-31 · filed 2016-02-05CashAndCashEquivalentsAtCarryingValue0001193125-16-452423 · FY2015 · period ended 2015-12-31 · filed 2016-02-05DebtCurrent0001193125-16-452423 · FY2015 · period ended 2015-12-31 · filed 2016-02-05IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest0001193125-16-452423 · FY2015 · period ended 2015-12-31 · filed 2016-02-05IncomeTaxExpenseBenefit0001193125-16-452423 · FY2015 · period ended 2015-12-31 · filed 2016-02-05LongTermDebtAndCapitalLeaseObligations0001193125-16-452423 · FY2015 · period ended 2015-12-31 · filed 2016-02-05OperatingIncomeLoss0001193125-16-452423 · FY2015 · period ended 2015-12-31 · filed 2016-02-05StockholdersEquity0001193125-17-030512 · FY2016 · period ended 2016-12-31 · filed 2017-02-03CashAndCashEquivalentsAtCarryingValue0001193125-17-030512 · FY2016 · period ended 2016-12-31 · filed 2017-02-03DebtCurrent0001193125-17-030512 · FY2016 · period ended 2016-12-31 · filed 2017-02-03IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest0001193125-17-030512 · FY2016 · period ended 2016-12-31 · filed 2017-02-03IncomeTaxExpenseBenefit0001193125-17-030512 · FY2016 · period ended 2016-12-31 · filed 2017-02-03LongTermDebtAndCapitalLeaseObligations0001193125-17-030512 · FY2016 · period ended 2016-12-31 · filed 2017-02-03OperatingIncomeLoss0001193125-17-030512 · FY2016 · period ended 2016-12-31 · filed 2017-02-03StockholdersEquity0001166691-18-000004 · FY2017 · period ended 2017-12-31 · filed 2018-01-31CashAndCashEquivalentsAtCarryingValue0001166691-18-000004 · FY2017 · period ended 2017-12-31 · filed 2018-01-31DebtCurrent0001166691-18-000004 · FY2017 · period ended 2017-12-31 · filed 2018-01-31LongTermDebtAndCapitalLeaseObligations0001166691-18-000004 · FY2017 · period ended 2017-12-31 · filed 2018-01-31StockholdersEquity0001166691-19-000005 · FY2018 · period ended 2018-12-31 · filed 2019-01-31CashAndCashEquivalentsAtCarryingValue0001166691-19-000005 · FY2018 · period ended 2018-12-31 · filed 2019-01-31DebtCurrent0001166691-19-000005 · FY2018 · period ended 2018-12-31 · filed 2019-01-31IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest0001166691-19-000005 · FY2018 · period ended 2018-12-31 · filed 2019-01-31IncomeTaxExpenseBenefit0001166691-19-000005 · FY2018 · period ended 2018-12-31 · filed 2019-01-31LongTermDebtAndCapitalLeaseObligations0001166691-19-000005 · FY2018 · period ended 2018-12-31 · filed 2019-01-31OperatingIncomeLoss0001166691-19-000005 · FY2018 · period ended 2018-12-31 · filed 2019-01-31StockholdersEquity0001166691-20-000008 · FY2019 · period ended 2019-12-31 · filed 2020-01-30CashAndCashEquivalentsAtCarryingValue0001166691-20-000008 · FY2019 · period ended 2019-12-31 · filed 2020-01-30DebtCurrent0001166691-20-000008 · FY2019 · period ended 2019-12-31 · filed 2020-01-30IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest0001166691-20-000008 · FY2019 · period ended 2019-12-31 · filed 2020-01-30IncomeTaxExpenseBenefit0001166691-20-000008 · FY2019 · period ended 2019-12-31 · filed 2020-01-30LongTermDebtAndCapitalLeaseObligations0001166691-20-000008 · FY2019 · period ended 2019-12-31 · filed 2020-01-30OperatingIncomeLoss0001166691-20-000008 · FY2019 · period ended 2019-12-31 · filed 2020-01-30StockholdersEquity0001166691-21-000008 · FY2020 · period ended 2020-12-31 · filed 2021-02-04CashAndCashEquivalentsAtCarryingValue0001166691-21-000008 · FY2020 · period ended 2020-12-31 · filed 2021-02-04DebtCurrent0001166691-21-000008 · FY2020 · period ended 2020-12-31 · filed 2021-02-04IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest0001166691-21-000008 · FY2020 · period ended 2020-12-31 · filed 2021-02-04IncomeTaxExpenseBenefit0001166691-21-000008 · FY2020 · period ended 2020-12-31 · filed 2021-02-04LongTermDebtAndCapitalLeaseObligations0001166691-21-000008 · FY2020 · period ended 2020-12-31 · filed 2021-02-04OperatingIncomeLoss0001166691-21-000008 · FY2020 · period ended 2020-12-31 · filed 2021-02-04StockholdersEquity0001166691-22-000009 · FY2021 · period ended 2021-12-31 · filed 2022-02-02CashAndCashEquivalentsAtCarryingValue0001166691-22-000009 · FY2021 · period ended 2021-12-31 · filed 2022-02-02IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest0001166691-22-000009 · FY2021 · period ended 2021-12-31 · filed 2022-02-02IncomeTaxExpenseBenefit0001166691-22-000009 · FY2021 · period ended 2021-12-31 · filed 2022-02-02LongTermDebtAndCapitalLeaseObligations0001166691-22-000009 · FY2021 · period ended 2021-12-31 · filed 2022-02-02LongTermDebtAndCapitalLeaseObligationsCurrent0001166691-22-000009 · FY2021 · period ended 2021-12-31 · filed 2022-02-02OperatingIncomeLoss0001166691-22-000009 · FY2021 · period ended 2021-12-31 · filed 2022-02-02StockholdersEquity0001166691-23-000010 · FY2022 · period ended 2022-12-31 · filed 2023-02-03CashAndCashEquivalentsAtCarryingValue0001166691-23-000010 · FY2022 · period ended 2022-12-31 · filed 2023-02-03DebtCurrent0001166691-23-000010 · FY2022 · period ended 2022-12-31 · filed 2023-02-03IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest0001166691-23-000010 · FY2022 · period ended 2022-12-31 · filed 2023-02-03IncomeTaxExpenseBenefit0001166691-23-000010 · FY2022 · period ended 2022-12-31 · filed 2023-02-03LongTermDebtAndCapitalLeaseObligations0001166691-23-000010 · FY2022 · period ended 2022-12-31 · filed 2023-02-03OperatingIncomeLoss0001166691-23-000010 · FY2022 · period ended 2022-12-31 · filed 2023-02-03StockholdersEquity0001166691-24-000011 · FY2023 · period ended 2023-12-31 · filed 2024-01-31CashAndCashEquivalentsAtCarryingValue0001166691-24-000011 · FY2023 · period ended 2023-12-31 · filed 2024-01-31DebtCurrent0001166691-24-000011 · FY2023 · period ended 2023-12-31 · filed 2024-01-31IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest0001166691-24-000011 · FY2023 · period ended 2023-12-31 · filed 2024-01-31IncomeTaxExpenseBenefit0001166691-24-000011 · FY2023 · period ended 2023-12-31 · filed 2024-01-31LongTermDebtAndCapitalLeaseObligations0001166691-24-000011 · FY2023 · period ended 2023-12-31 · filed 2024-01-31OperatingIncomeLoss0001166691-24-000011 · FY2023 · period ended 2023-12-31 · filed 2024-01-31StockholdersEquity0001166691-25-000011 · FY2024 · period ended 2024-12-31 · filed 2025-01-31CashAndCashEquivalentsAtCarryingValue0001166691-25-000011 · FY2024 · period ended 2024-12-31 · filed 2025-01-31DebtCurrent0001166691-25-000011 · FY2024 · period ended 2024-12-31 · filed 2025-01-31IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest0001166691-25-000011 · FY2024 · period ended 2024-12-31 · filed 2025-01-31IncomeTaxExpenseBenefit0001166691-25-000011 · FY2024 · period ended 2024-12-31 · filed 2025-01-31LongTermDebtAndCapitalLeaseObligations0001166691-25-000011 · FY2024 · period ended 2024-12-31 · filed 2025-01-31OperatingIncomeLoss0001166691-25-000011 · FY2024 · period ended 2024-12-31 · filed 2025-01-31StockholdersEquity0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03CashAndCashEquivalentsAtCarryingValue0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03DebtCurrent0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03IncomeTaxExpenseBenefit0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03LongTermDebtAndCapitalLeaseObligations0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03OperatingIncomeLoss0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03StockholdersEquity and 2025Median return on invested capital, last fiscal yearSEC EDGAR · CIK 00011666910001193125-10-037551 · FY2009 · period ended 2009-12-31 · filed 2010-02-23CashAndCashEquivalentsAtCarryingValue0001193125-10-037551 · FY2009 · period ended 2009-12-31 · filed 2010-02-23DebtCurrent0001193125-10-037551 · FY2009 · period ended 2009-12-31 · filed 2010-02-23LongTermDebtAndCapitalLeaseObligations0001193125-10-037551 · FY2009 · period ended 2009-12-31 · filed 2010-02-23StockholdersEquity0001193125-11-047243 · FY2010 · period ended 2010-12-31 · filed 2011-02-25CashAndCashEquivalentsAtCarryingValue0001193125-11-047243 · FY2010 · period ended 2010-12-31 · filed 2011-02-25cmcsa:IncomeLossFromContinuingOperationsBeforeIncomeTaxes0001193125-11-047243 · FY2010 · period ended 2010-12-31 · filed 2011-02-25DebtCurrent0001193125-11-047243 · FY2010 · period ended 2010-12-31 · filed 2011-02-25IncomeTaxExpenseBenefit0001193125-11-047243 · FY2010 · period ended 2010-12-31 · filed 2011-02-25LongTermDebtAndCapitalLeaseObligations0001193125-11-047243 · FY2010 · period ended 2010-12-31 · filed 2011-02-25OperatingIncomeLoss0001193125-11-047243 · FY2010 · period ended 2010-12-31 · filed 2011-02-25StockholdersEquity0001193125-12-073905 · FY2011 · period ended 2011-12-31 · filed 2012-02-23CashAndCashEquivalentsAtCarryingValue0001193125-12-073905 · FY2011 · period ended 2011-12-31 · filed 2012-02-23DebtCurrent0001193125-12-073905 · FY2011 · period ended 2011-12-31 · filed 2012-02-23IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest0001193125-12-073905 · FY2011 · period ended 2011-12-31 · filed 2012-02-23IncomeTaxExpenseBenefit0001193125-12-073905 · FY2011 · period ended 2011-12-31 · filed 2012-02-23LongTermDebtAndCapitalLeaseObligations0001193125-12-073905 · FY2011 · period ended 2011-12-31 · filed 2012-02-23OperatingIncomeLoss0001193125-12-073905 · FY2011 · period ended 2011-12-31 · filed 2012-02-23StockholdersEquity0001193125-13-067658 · FY2012 · period ended 2012-12-31 · filed 2013-02-21CashAndCashEquivalentsAtCarryingValue0001193125-13-067658 · FY2012 · period ended 2012-12-31 · filed 2013-02-21DebtCurrent0001193125-13-067658 · FY2012 · period ended 2012-12-31 · filed 2013-02-21IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest0001193125-13-067658 · FY2012 · period ended 2012-12-31 · filed 2013-02-21IncomeTaxExpenseBenefit0001193125-13-067658 · FY2012 · period ended 2012-12-31 · filed 2013-02-21LongTermDebtAndCapitalLeaseObligations0001193125-13-067658 · FY2012 · period ended 2012-12-31 · filed 2013-02-21OperatingIncomeLoss0001193125-13-067658 · FY2012 · period ended 2012-12-31 · filed 2013-02-21StockholdersEquity0001193125-14-047522 · FY2013 · period ended 2013-12-31 · filed 2014-02-12CashAndCashEquivalentsAtCarryingValue0001193125-14-047522 · FY2013 · period ended 2013-12-31 · filed 2014-02-12DebtCurrent0001193125-14-047522 · FY2013 · period ended 2013-12-31 · filed 2014-02-12IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest0001193125-14-047522 · FY2013 · period ended 2013-12-31 · filed 2014-02-12IncomeTaxExpenseBenefit0001193125-14-047522 · FY2013 · period ended 2013-12-31 · filed 2014-02-12LongTermDebtAndCapitalLeaseObligations0001193125-14-047522 · FY2013 · period ended 2013-12-31 · filed 2014-02-12OperatingIncomeLoss0001193125-14-047522 · FY2013 · period ended 2013-12-31 · filed 2014-02-12StockholdersEquity0001193125-15-068526 · FY2014 · period ended 2014-12-31 · filed 2015-02-27CashAndCashEquivalentsAtCarryingValue0001193125-15-068526 · FY2014 · period ended 2014-12-31 · filed 2015-02-27DebtCurrent0001193125-15-068526 · FY2014 · period ended 2014-12-31 · filed 2015-02-27IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest0001193125-15-068526 · FY2014 · period ended 2014-12-31 · filed 2015-02-27IncomeTaxExpenseBenefit0001193125-15-068526 · FY2014 · period ended 2014-12-31 · filed 2015-02-27LongTermDebtAndCapitalLeaseObligations0001193125-15-068526 · FY2014 · period ended 2014-12-31 · filed 2015-02-27OperatingIncomeLoss0001193125-15-068526 · FY2014 · period ended 2014-12-31 · filed 2015-02-27StockholdersEquity0001193125-16-452423 · FY2015 · period ended 2015-12-31 · filed 2016-02-05CashAndCashEquivalentsAtCarryingValue0001193125-16-452423 · FY2015 · period ended 2015-12-31 · filed 2016-02-05DebtCurrent0001193125-16-452423 · FY2015 · period ended 2015-12-31 · filed 2016-02-05IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest0001193125-16-452423 · FY2015 · period ended 2015-12-31 · filed 2016-02-05IncomeTaxExpenseBenefit0001193125-16-452423 · FY2015 · period ended 2015-12-31 · filed 2016-02-05LongTermDebtAndCapitalLeaseObligations0001193125-16-452423 · FY2015 · period ended 2015-12-31 · filed 2016-02-05OperatingIncomeLoss0001193125-16-452423 · FY2015 · period ended 2015-12-31 · filed 2016-02-05StockholdersEquity0001193125-17-030512 · FY2016 · period ended 2016-12-31 · filed 2017-02-03CashAndCashEquivalentsAtCarryingValue0001193125-17-030512 · FY2016 · period ended 2016-12-31 · filed 2017-02-03DebtCurrent0001193125-17-030512 · FY2016 · period ended 2016-12-31 · filed 2017-02-03IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest0001193125-17-030512 · FY2016 · period ended 2016-12-31 · filed 2017-02-03IncomeTaxExpenseBenefit0001193125-17-030512 · FY2016 · period ended 2016-12-31 · filed 2017-02-03LongTermDebtAndCapitalLeaseObligations0001193125-17-030512 · FY2016 · period ended 2016-12-31 · filed 2017-02-03OperatingIncomeLoss0001193125-17-030512 · FY2016 · period ended 2016-12-31 · filed 2017-02-03StockholdersEquity0001166691-18-000004 · FY2017 · period ended 2017-12-31 · filed 2018-01-31CashAndCashEquivalentsAtCarryingValue0001166691-18-000004 · FY2017 · period ended 2017-12-31 · filed 2018-01-31DebtCurrent0001166691-18-000004 · FY2017 · period ended 2017-12-31 · filed 2018-01-31LongTermDebtAndCapitalLeaseObligations0001166691-18-000004 · FY2017 · period ended 2017-12-31 · filed 2018-01-31StockholdersEquity0001166691-19-000005 · FY2018 · period ended 2018-12-31 · filed 2019-01-31CashAndCashEquivalentsAtCarryingValue0001166691-19-000005 · FY2018 · period ended 2018-12-31 · filed 2019-01-31DebtCurrent0001166691-19-000005 · FY2018 · period ended 2018-12-31 · filed 2019-01-31IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest0001166691-19-000005 · FY2018 · period ended 2018-12-31 · filed 2019-01-31IncomeTaxExpenseBenefit0001166691-19-000005 · FY2018 · period ended 2018-12-31 · filed 2019-01-31LongTermDebtAndCapitalLeaseObligations0001166691-19-000005 · FY2018 · period ended 2018-12-31 · filed 2019-01-31OperatingIncomeLoss0001166691-19-000005 · FY2018 · period ended 2018-12-31 · filed 2019-01-31StockholdersEquity0001166691-20-000008 · FY2019 · period ended 2019-12-31 · filed 2020-01-30CashAndCashEquivalentsAtCarryingValue0001166691-20-000008 · FY2019 · period ended 2019-12-31 · filed 2020-01-30DebtCurrent0001166691-20-000008 · FY2019 · period ended 2019-12-31 · filed 2020-01-30IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest0001166691-20-000008 · FY2019 · period ended 2019-12-31 · filed 2020-01-30IncomeTaxExpenseBenefit0001166691-20-000008 · FY2019 · period ended 2019-12-31 · filed 2020-01-30LongTermDebtAndCapitalLeaseObligations0001166691-20-000008 · FY2019 · period ended 2019-12-31 · filed 2020-01-30OperatingIncomeLoss0001166691-20-000008 · FY2019 · period ended 2019-12-31 · filed 2020-01-30StockholdersEquity0001166691-21-000008 · FY2020 · period ended 2020-12-31 · filed 2021-02-04CashAndCashEquivalentsAtCarryingValue0001166691-21-000008 · FY2020 · period ended 2020-12-31 · filed 2021-02-04DebtCurrent0001166691-21-000008 · FY2020 · period ended 2020-12-31 · filed 2021-02-04IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest0001166691-21-000008 · FY2020 · period ended 2020-12-31 · filed 2021-02-04IncomeTaxExpenseBenefit0001166691-21-000008 · FY2020 · period ended 2020-12-31 · filed 2021-02-04LongTermDebtAndCapitalLeaseObligations0001166691-21-000008 · FY2020 · period ended 2020-12-31 · filed 2021-02-04OperatingIncomeLoss0001166691-21-000008 · FY2020 · period ended 2020-12-31 · filed 2021-02-04StockholdersEquity0001166691-22-000009 · FY2021 · period ended 2021-12-31 · filed 2022-02-02CashAndCashEquivalentsAtCarryingValue0001166691-22-000009 · FY2021 · period ended 2021-12-31 · filed 2022-02-02IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest0001166691-22-000009 · FY2021 · period ended 2021-12-31 · filed 2022-02-02IncomeTaxExpenseBenefit0001166691-22-000009 · FY2021 · period ended 2021-12-31 · filed 2022-02-02LongTermDebtAndCapitalLeaseObligations0001166691-22-000009 · FY2021 · period ended 2021-12-31 · filed 2022-02-02LongTermDebtAndCapitalLeaseObligationsCurrent0001166691-22-000009 · FY2021 · period ended 2021-12-31 · filed 2022-02-02OperatingIncomeLoss0001166691-22-000009 · FY2021 · period ended 2021-12-31 · filed 2022-02-02StockholdersEquity0001166691-23-000010 · FY2022 · period ended 2022-12-31 · filed 2023-02-03CashAndCashEquivalentsAtCarryingValue0001166691-23-000010 · FY2022 · period ended 2022-12-31 · filed 2023-02-03DebtCurrent0001166691-23-000010 · FY2022 · period ended 2022-12-31 · filed 2023-02-03IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest0001166691-23-000010 · FY2022 · period ended 2022-12-31 · filed 2023-02-03IncomeTaxExpenseBenefit0001166691-23-000010 · FY2022 · period ended 2022-12-31 · filed 2023-02-03LongTermDebtAndCapitalLeaseObligations0001166691-23-000010 · FY2022 · period ended 2022-12-31 · filed 2023-02-03OperatingIncomeLoss0001166691-23-000010 · FY2022 · period ended 2022-12-31 · filed 2023-02-03StockholdersEquity0001166691-24-000011 · FY2023 · period ended 2023-12-31 · filed 2024-01-31CashAndCashEquivalentsAtCarryingValue0001166691-24-000011 · FY2023 · period ended 2023-12-31 · filed 2024-01-31DebtCurrent0001166691-24-000011 · FY2023 · period ended 2023-12-31 · filed 2024-01-31IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest0001166691-24-000011 · FY2023 · period ended 2023-12-31 · filed 2024-01-31IncomeTaxExpenseBenefit0001166691-24-000011 · FY2023 · period ended 2023-12-31 · filed 2024-01-31LongTermDebtAndCapitalLeaseObligations0001166691-24-000011 · FY2023 · period ended 2023-12-31 · filed 2024-01-31OperatingIncomeLoss0001166691-24-000011 · FY2023 · period ended 2023-12-31 · filed 2024-01-31StockholdersEquity0001166691-25-000011 · FY2024 · period ended 2024-12-31 · filed 2025-01-31CashAndCashEquivalentsAtCarryingValue0001166691-25-000011 · FY2024 · period ended 2024-12-31 · filed 2025-01-31DebtCurrent0001166691-25-000011 · FY2024 · period ended 2024-12-31 · filed 2025-01-31IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest0001166691-25-000011 · FY2024 · period ended 2024-12-31 · filed 2025-01-31IncomeTaxExpenseBenefit0001166691-25-000011 · FY2024 · period ended 2024-12-31 · filed 2025-01-31LongTermDebtAndCapitalLeaseObligations0001166691-25-000011 · FY2024 · period ended 2024-12-31 · filed 2025-01-31OperatingIncomeLoss0001166691-25-000011 · FY2024 · period ended 2024-12-31 · filed 2025-01-31StockholdersEquity0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03CashAndCashEquivalentsAtCarryingValue0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03DebtCurrent0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03IncomeTaxExpenseBenefit0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03LongTermDebtAndCapitalLeaseObligations0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03OperatingIncomeLoss0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03StockholdersEquity for which it can be calculated; the lowest of those years was 2022Fiscal year with the lowest return on invested capitalSEC EDGAR · CIK 00011666910001166691-22-000009 · FY2021 · period ended 2021-12-31 · filed 2022-02-02CashAndCashEquivalentsAtCarryingValue0001166691-22-000009 · FY2021 · period ended 2021-12-31 · filed 2022-02-02LongTermDebtAndCapitalLeaseObligations0001166691-22-000009 · FY2021 · period ended 2021-12-31 · filed 2022-02-02LongTermDebtAndCapitalLeaseObligationsCurrent0001166691-22-000009 · FY2021 · period ended 2021-12-31 · filed 2022-02-02StockholdersEquity0001166691-23-000010 · FY2022 · period ended 2022-12-31 · filed 2023-02-03CashAndCashEquivalentsAtCarryingValue0001166691-23-000010 · FY2022 · period ended 2022-12-31 · filed 2023-02-03DebtCurrent0001166691-23-000010 · FY2022 · period ended 2022-12-31 · filed 2023-02-03IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest0001166691-23-000010 · FY2022 · period ended 2022-12-31 · filed 2023-02-03IncomeTaxExpenseBenefit0001166691-23-000010 · FY2022 · period ended 2022-12-31 · filed 2023-02-03LongTermDebtAndCapitalLeaseObligations0001166691-23-000010 · FY2022 · period ended 2022-12-31 · filed 2023-02-03OperatingIncomeLoss0001166691-23-000010 · FY2022 · period ended 2022-12-31 · filed 2023-02-03StockholdersEquity at 4.2%Lowest return on invested capitalSEC EDGAR · CIK 00011666910001166691-22-000009 · FY2021 · period ended 2021-12-31 · filed 2022-02-02CashAndCashEquivalentsAtCarryingValue0001166691-22-000009 · FY2021 · period ended 2021-12-31 · filed 2022-02-02LongTermDebtAndCapitalLeaseObligations0001166691-22-000009 · FY2021 · period ended 2021-12-31 · filed 2022-02-02LongTermDebtAndCapitalLeaseObligationsCurrent0001166691-22-000009 · FY2021 · period ended 2021-12-31 · filed 2022-02-02StockholdersEquity0001166691-23-000010 · FY2022 · period ended 2022-12-31 · filed 2023-02-03CashAndCashEquivalentsAtCarryingValue0001166691-23-000010 · FY2022 · period ended 2022-12-31 · filed 2023-02-03DebtCurrent0001166691-23-000010 · FY2022 · period ended 2022-12-31 · filed 2023-02-03IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest0001166691-23-000010 · FY2022 · period ended 2022-12-31 · filed 2023-02-03IncomeTaxExpenseBenefit0001166691-23-000010 · FY2022 · period ended 2022-12-31 · filed 2023-02-03LongTermDebtAndCapitalLeaseObligations0001166691-23-000010 · FY2022 · period ended 2022-12-31 · filed 2023-02-03OperatingIncomeLoss0001166691-23-000010 · FY2022 · period ended 2022-12-31 · filed 2023-02-03StockholdersEquity.

Return on incremental invested capital over the latest five fiscal years was 61.4%Return on incremental invested capital, five yearsSEC EDGAR · CIK 00011666910001166691-21-000008 · FY2020 · period ended 2020-12-31 · filed 2021-02-04CashAndCashEquivalentsAtCarryingValue0001166691-21-000008 · FY2020 · period ended 2020-12-31 · filed 2021-02-04DebtCurrent0001166691-21-000008 · FY2020 · period ended 2020-12-31 · filed 2021-02-04IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest0001166691-21-000008 · FY2020 · period ended 2020-12-31 · filed 2021-02-04IncomeTaxExpenseBenefit0001166691-21-000008 · FY2020 · period ended 2020-12-31 · filed 2021-02-04LongTermDebtAndCapitalLeaseObligations0001166691-21-000008 · FY2020 · period ended 2020-12-31 · filed 2021-02-04OperatingIncomeLoss0001166691-21-000008 · FY2020 · period ended 2020-12-31 · filed 2021-02-04StockholdersEquity0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03CashAndCashEquivalentsAtCarryingValue0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03DebtCurrent0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03IncomeTaxExpenseBenefit0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03LongTermDebtAndCapitalLeaseObligations0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03OperatingIncomeLoss0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03StockholdersEquity.

Of the three estimates of owner earnings per share, 2Number of owner earnings estimatesSEC EDGAR · CIK 00011666910001193125-10-037551 · FY2009 · period ended 2009-12-31 · filed 2010-02-23AmortizationOfIntangibleAssets0001193125-10-037551 · FY2009 · period ended 2009-12-31 · filed 2010-02-23Depreciation0001193125-10-037551 · FY2009 · period ended 2009-12-31 · filed 2010-02-23NetCashProvidedByUsedInOperatingActivities0001193125-10-037551 · FY2009 · period ended 2009-12-31 · filed 2010-02-23NetIncomeLoss0001193125-10-037551 · FY2009 · period ended 2009-12-31 · filed 2010-02-23PaymentsToAcquirePropertyPlantAndEquipment0001193125-11-047243 · FY2009 · period ended 2009-12-31 · filed 2011-02-25WeightedAverageNumberOfDilutedSharesOutstanding0001193125-11-047243 · FY2010 · period ended 2010-12-31 · filed 2011-02-25WeightedAverageNumberOfDilutedSharesOutstanding0001166691-18-000004 · FY2015 · period ended 2015-12-31 · filed 2018-01-31WeightedAverageNumberOfSharesOutstandingBasic0001193125-17-030512 · FY2015 · period ended 2015-12-31 · filed 2017-02-03WeightedAverageNumberOfSharesOutstandingBasic0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03AmortizationOfIntangibleAssets0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03Depreciation0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03NetCashProvidedByUsedInOperatingActivities0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03NetIncomeLoss0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03PaymentsToAcquirePropertyPlantAndEquipment0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03WeightedAverageNumberOfDilutedSharesOutstanding can be calculated and are positive in both 2009Owner earnings per share, first fiscal yearSEC EDGAR · CIK 00011666910001193125-10-037551 · FY2009 · period ended 2009-12-31 · filed 2010-02-23AmortizationOfIntangibleAssets0001193125-10-037551 · FY2009 · period ended 2009-12-31 · filed 2010-02-23Depreciation0001193125-10-037551 · FY2009 · period ended 2009-12-31 · filed 2010-02-23NetCashProvidedByUsedInOperatingActivities0001193125-10-037551 · FY2009 · period ended 2009-12-31 · filed 2010-02-23NetIncomeLoss0001193125-10-037551 · FY2009 · period ended 2009-12-31 · filed 2010-02-23PaymentsToAcquirePropertyPlantAndEquipment0001193125-11-047243 · FY2009 · period ended 2009-12-31 · filed 2011-02-25WeightedAverageNumberOfDilutedSharesOutstanding0001193125-11-047243 · FY2010 · period ended 2010-12-31 · filed 2011-02-25WeightedAverageNumberOfDilutedSharesOutstanding0001166691-18-000004 · FY2015 · period ended 2015-12-31 · filed 2018-01-31WeightedAverageNumberOfSharesOutstandingBasic0001193125-17-030512 · FY2015 · period ended 2015-12-31 · filed 2017-02-03WeightedAverageNumberOfSharesOutstandingBasic0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03AmortizationOfIntangibleAssets0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03Depreciation0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03NetCashProvidedByUsedInOperatingActivities0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03NetIncomeLoss0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03PaymentsToAcquirePropertyPlantAndEquipment0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03WeightedAverageNumberOfDilutedSharesOutstanding and 2025Owner earnings per share, last fiscal yearSEC EDGAR · CIK 00011666910001193125-10-037551 · FY2009 · period ended 2009-12-31 · filed 2010-02-23AmortizationOfIntangibleAssets0001193125-10-037551 · FY2009 · period ended 2009-12-31 · filed 2010-02-23Depreciation0001193125-10-037551 · FY2009 · period ended 2009-12-31 · filed 2010-02-23NetCashProvidedByUsedInOperatingActivities0001193125-10-037551 · FY2009 · period ended 2009-12-31 · filed 2010-02-23NetIncomeLoss0001193125-10-037551 · FY2009 · period ended 2009-12-31 · filed 2010-02-23PaymentsToAcquirePropertyPlantAndEquipment0001193125-11-047243 · FY2009 · period ended 2009-12-31 · filed 2011-02-25WeightedAverageNumberOfDilutedSharesOutstanding0001193125-11-047243 · FY2010 · period ended 2010-12-31 · filed 2011-02-25WeightedAverageNumberOfDilutedSharesOutstanding0001166691-18-000004 · FY2015 · period ended 2015-12-31 · filed 2018-01-31WeightedAverageNumberOfSharesOutstandingBasic0001193125-17-030512 · FY2015 · period ended 2015-12-31 · filed 2017-02-03WeightedAverageNumberOfSharesOutstandingBasic0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03AmortizationOfIntangibleAssets0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03Depreciation0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03NetCashProvidedByUsedInOperatingActivities0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03NetIncomeLoss0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03PaymentsToAcquirePropertyPlantAndEquipment0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03WeightedAverageNumberOfDilutedSharesOutstanding; the change between those years ranged from 559.5%cOwner earnings per share, lowest change across estimatesSEC EDGAR · CIK 00011666910001193125-10-037551 · FY2009 · period ended 2009-12-31 · filed 2010-02-23AmortizationOfIntangibleAssets0001193125-10-037551 · FY2009 · period ended 2009-12-31 · filed 2010-02-23Depreciation0001193125-10-037551 · FY2009 · period ended 2009-12-31 · filed 2010-02-23NetCashProvidedByUsedInOperatingActivities0001193125-10-037551 · FY2009 · period ended 2009-12-31 · filed 2010-02-23NetIncomeLoss0001193125-10-037551 · FY2009 · period ended 2009-12-31 · filed 2010-02-23PaymentsToAcquirePropertyPlantAndEquipment0001193125-11-047243 · FY2009 · period ended 2009-12-31 · filed 2011-02-25WeightedAverageNumberOfDilutedSharesOutstanding0001193125-11-047243 · FY2010 · period ended 2010-12-31 · filed 2011-02-25WeightedAverageNumberOfDilutedSharesOutstanding0001166691-18-000004 · FY2015 · period ended 2015-12-31 · filed 2018-01-31WeightedAverageNumberOfSharesOutstandingBasic · Evidence for the split ratio (shares as filed before and after).0001193125-17-030512 · FY2015 · period ended 2015-12-31 · filed 2017-02-03WeightedAverageNumberOfSharesOutstandingBasic · Evidence for the split ratio (shares as filed before and after).0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03AmortizationOfIntangibleAssets0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03Depreciation0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03NetCashProvidedByUsedInOperatingActivities0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03NetIncomeLoss0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03PaymentsToAcquirePropertyPlantAndEquipment0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03WeightedAverageNumberOfDilutedSharesOutstandingc: comparative figure from a later filing (WeightedAverageNumberOfDilutedSharesOutstanding FY2009); SEC's structured data has no figure from the fiscal year's own 10-K. to 657.8%cOwner earnings per share, highest change across estimatesSEC EDGAR · CIK 00011666910001193125-10-037551 · FY2009 · period ended 2009-12-31 · filed 2010-02-23AmortizationOfIntangibleAssets0001193125-10-037551 · FY2009 · period ended 2009-12-31 · filed 2010-02-23Depreciation0001193125-10-037551 · FY2009 · period ended 2009-12-31 · filed 2010-02-23NetCashProvidedByUsedInOperatingActivities0001193125-10-037551 · FY2009 · period ended 2009-12-31 · filed 2010-02-23NetIncomeLoss0001193125-10-037551 · FY2009 · period ended 2009-12-31 · filed 2010-02-23PaymentsToAcquirePropertyPlantAndEquipment0001193125-11-047243 · FY2009 · period ended 2009-12-31 · filed 2011-02-25WeightedAverageNumberOfDilutedSharesOutstanding0001193125-11-047243 · FY2010 · period ended 2010-12-31 · filed 2011-02-25WeightedAverageNumberOfDilutedSharesOutstanding0001166691-18-000004 · FY2015 · period ended 2015-12-31 · filed 2018-01-31WeightedAverageNumberOfSharesOutstandingBasic · Evidence for the split ratio (shares as filed before and after).0001193125-17-030512 · FY2015 · period ended 2015-12-31 · filed 2017-02-03WeightedAverageNumberOfSharesOutstandingBasic · Evidence for the split ratio (shares as filed before and after).0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03AmortizationOfIntangibleAssets0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03Depreciation0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03NetCashProvidedByUsedInOperatingActivities0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03NetIncomeLoss0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03PaymentsToAcquirePropertyPlantAndEquipment0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03WeightedAverageNumberOfDilutedSharesOutstandingc: comparative figure from a later filing (WeightedAverageNumberOfDilutedSharesOutstanding FY2009); SEC's structured data has no figure from the fiscal year's own 10-K..

Key figures

Median ROIC
9.6%rMedian return on invested capitalSEC EDGAR · CIK 00011666910001193125-10-037551 · FY2009 · period ended 2009-12-31 · filed 2010-02-23CashAndCashEquivalentsAtCarryingValue0001193125-10-037551 · FY2009 · period ended 2009-12-31 · filed 2010-02-23DebtCurrent0001193125-10-037551 · FY2009 · period ended 2009-12-31 · filed 2010-02-23LongTermDebtAndCapitalLeaseObligations0001193125-10-037551 · FY2009 · period ended 2009-12-31 · filed 2010-02-23StockholdersEquity0001193125-11-047243 · FY2010 · period ended 2010-12-31 · filed 2011-02-25CashAndCashEquivalentsAtCarryingValue0001193125-11-047243 · FY2010 · period ended 2010-12-31 · filed 2011-02-25cmcsa:IncomeLossFromContinuingOperationsBeforeIncomeTaxes0001193125-11-047243 · FY2010 · period ended 2010-12-31 · filed 2011-02-25DebtCurrent0001193125-11-047243 · FY2010 · period ended 2010-12-31 · filed 2011-02-25IncomeTaxExpenseBenefit0001193125-11-047243 · FY2010 · period ended 2010-12-31 · filed 2011-02-25LongTermDebtAndCapitalLeaseObligations0001193125-11-047243 · FY2010 · period ended 2010-12-31 · filed 2011-02-25OperatingIncomeLoss0001193125-11-047243 · FY2010 · period ended 2010-12-31 · filed 2011-02-25StockholdersEquity0001193125-12-073905 · FY2011 · period ended 2011-12-31 · filed 2012-02-23CashAndCashEquivalentsAtCarryingValue0001193125-12-073905 · FY2011 · period ended 2011-12-31 · filed 2012-02-23DebtCurrent0001193125-12-073905 · FY2011 · period ended 2011-12-31 · filed 2012-02-23IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest0001193125-12-073905 · FY2011 · period ended 2011-12-31 · filed 2012-02-23IncomeTaxExpenseBenefit0001193125-12-073905 · FY2011 · period ended 2011-12-31 · filed 2012-02-23LongTermDebtAndCapitalLeaseObligations0001193125-12-073905 · FY2011 · period ended 2011-12-31 · filed 2012-02-23OperatingIncomeLoss0001193125-12-073905 · FY2011 · period ended 2011-12-31 · filed 2012-02-23StockholdersEquity0001193125-13-067658 · FY2012 · period ended 2012-12-31 · filed 2013-02-21CashAndCashEquivalentsAtCarryingValue0001193125-13-067658 · FY2012 · period ended 2012-12-31 · filed 2013-02-21DebtCurrent0001193125-13-067658 · FY2012 · period ended 2012-12-31 · filed 2013-02-21IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest0001193125-13-067658 · FY2012 · period ended 2012-12-31 · filed 2013-02-21IncomeTaxExpenseBenefit0001193125-13-067658 · FY2012 · period ended 2012-12-31 · filed 2013-02-21LongTermDebtAndCapitalLeaseObligations0001193125-13-067658 · FY2012 · period ended 2012-12-31 · filed 2013-02-21OperatingIncomeLoss0001193125-13-067658 · FY2012 · period ended 2012-12-31 · filed 2013-02-21StockholdersEquity0001193125-14-047522 · FY2013 · period ended 2013-12-31 · filed 2014-02-12CashAndCashEquivalentsAtCarryingValue0001193125-14-047522 · FY2013 · period ended 2013-12-31 · filed 2014-02-12DebtCurrent0001193125-14-047522 · FY2013 · period ended 2013-12-31 · filed 2014-02-12IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest0001193125-14-047522 · FY2013 · period ended 2013-12-31 · filed 2014-02-12IncomeTaxExpenseBenefit0001193125-14-047522 · FY2013 · period ended 2013-12-31 · filed 2014-02-12LongTermDebtAndCapitalLeaseObligations0001193125-14-047522 · FY2013 · period ended 2013-12-31 · filed 2014-02-12OperatingIncomeLoss0001193125-14-047522 · FY2013 · period ended 2013-12-31 · filed 2014-02-12StockholdersEquity0001193125-15-068526 · FY2014 · period ended 2014-12-31 · filed 2015-02-27CashAndCashEquivalentsAtCarryingValue0001193125-15-068526 · FY2014 · period ended 2014-12-31 · filed 2015-02-27DebtCurrent0001193125-15-068526 · FY2014 · period ended 2014-12-31 · filed 2015-02-27IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest0001193125-15-068526 · FY2014 · period ended 2014-12-31 · filed 2015-02-27IncomeTaxExpenseBenefit0001193125-15-068526 · FY2014 · period ended 2014-12-31 · filed 2015-02-27LongTermDebtAndCapitalLeaseObligations0001193125-15-068526 · FY2014 · period ended 2014-12-31 · filed 2015-02-27OperatingIncomeLoss0001193125-15-068526 · FY2014 · period ended 2014-12-31 · filed 2015-02-27StockholdersEquity0001193125-16-452423 · FY2015 · period ended 2015-12-31 · filed 2016-02-05CashAndCashEquivalentsAtCarryingValue0001193125-16-452423 · FY2015 · period ended 2015-12-31 · filed 2016-02-05DebtCurrent0001193125-16-452423 · FY2015 · period ended 2015-12-31 · filed 2016-02-05IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest0001193125-16-452423 · FY2015 · period ended 2015-12-31 · filed 2016-02-05IncomeTaxExpenseBenefit0001193125-16-452423 · FY2015 · period ended 2015-12-31 · filed 2016-02-05LongTermDebtAndCapitalLeaseObligations0001193125-16-452423 · FY2015 · period ended 2015-12-31 · filed 2016-02-05OperatingIncomeLoss0001193125-16-452423 · FY2015 · period ended 2015-12-31 · filed 2016-02-05StockholdersEquity0001193125-17-030512 · FY2016 · period ended 2016-12-31 · filed 2017-02-03CashAndCashEquivalentsAtCarryingValue0001193125-17-030512 · FY2016 · period ended 2016-12-31 · filed 2017-02-03DebtCurrent0001193125-17-030512 · FY2016 · period ended 2016-12-31 · filed 2017-02-03IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest0001193125-17-030512 · FY2016 · period ended 2016-12-31 · filed 2017-02-03IncomeTaxExpenseBenefit0001193125-17-030512 · FY2016 · period ended 2016-12-31 · filed 2017-02-03LongTermDebtAndCapitalLeaseObligations0001193125-17-030512 · FY2016 · period ended 2016-12-31 · filed 2017-02-03OperatingIncomeLoss0001193125-17-030512 · FY2016 · period ended 2016-12-31 · filed 2017-02-03StockholdersEquity0001166691-18-000004 · FY2017 · period ended 2017-12-31 · filed 2018-01-31CashAndCashEquivalentsAtCarryingValue0001166691-18-000004 · FY2017 · period ended 2017-12-31 · filed 2018-01-31DebtCurrent0001166691-18-000004 · FY2017 · period ended 2017-12-31 · filed 2018-01-31LongTermDebtAndCapitalLeaseObligations0001166691-18-000004 · FY2017 · period ended 2017-12-31 · filed 2018-01-31StockholdersEquity0001166691-19-000005 · FY2018 · period ended 2018-12-31 · filed 2019-01-31CashAndCashEquivalentsAtCarryingValue0001166691-19-000005 · FY2018 · period ended 2018-12-31 · filed 2019-01-31DebtCurrent0001166691-19-000005 · FY2018 · period ended 2018-12-31 · filed 2019-01-31IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest0001166691-19-000005 · FY2018 · period ended 2018-12-31 · filed 2019-01-31IncomeTaxExpenseBenefit0001166691-19-000005 · FY2018 · period ended 2018-12-31 · filed 2019-01-31LongTermDebtAndCapitalLeaseObligations0001166691-19-000005 · FY2018 · period ended 2018-12-31 · filed 2019-01-31OperatingIncomeLoss0001166691-19-000005 · FY2018 · period ended 2018-12-31 · filed 2019-01-31StockholdersEquity0001166691-20-000008 · FY2019 · period ended 2019-12-31 · filed 2020-01-30CashAndCashEquivalentsAtCarryingValue0001166691-20-000008 · FY2019 · period ended 2019-12-31 · filed 2020-01-30DebtCurrent0001166691-20-000008 · FY2019 · period ended 2019-12-31 · filed 2020-01-30IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest0001166691-20-000008 · FY2019 · period ended 2019-12-31 · filed 2020-01-30IncomeTaxExpenseBenefit0001166691-20-000008 · FY2019 · period ended 2019-12-31 · filed 2020-01-30LongTermDebtAndCapitalLeaseObligations0001166691-20-000008 · FY2019 · period ended 2019-12-31 · filed 2020-01-30OperatingIncomeLoss0001166691-20-000008 · FY2019 · period ended 2019-12-31 · filed 2020-01-30StockholdersEquity0001166691-21-000008 · FY2020 · period ended 2020-12-31 · filed 2021-02-04CashAndCashEquivalentsAtCarryingValue0001166691-21-000008 · FY2020 · period ended 2020-12-31 · filed 2021-02-04DebtCurrent0001166691-21-000008 · FY2020 · period ended 2020-12-31 · filed 2021-02-04IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest0001166691-21-000008 · FY2020 · period ended 2020-12-31 · filed 2021-02-04IncomeTaxExpenseBenefit0001166691-21-000008 · FY2020 · period ended 2020-12-31 · filed 2021-02-04LongTermDebtAndCapitalLeaseObligations0001166691-21-000008 · FY2020 · period ended 2020-12-31 · filed 2021-02-04OperatingIncomeLoss0001166691-21-000008 · FY2020 · period ended 2020-12-31 · filed 2021-02-04StockholdersEquity0001166691-22-000009 · FY2021 · period ended 2021-12-31 · filed 2022-02-02CashAndCashEquivalentsAtCarryingValue0001166691-22-000009 · FY2021 · period ended 2021-12-31 · filed 2022-02-02IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest0001166691-22-000009 · FY2021 · period ended 2021-12-31 · filed 2022-02-02IncomeTaxExpenseBenefit0001166691-22-000009 · FY2021 · period ended 2021-12-31 · filed 2022-02-02LongTermDebtAndCapitalLeaseObligations0001166691-22-000009 · FY2021 · period ended 2021-12-31 · filed 2022-02-02LongTermDebtAndCapitalLeaseObligationsCurrent0001166691-22-000009 · FY2021 · period ended 2021-12-31 · filed 2022-02-02OperatingIncomeLoss0001166691-22-000009 · FY2021 · period ended 2021-12-31 · filed 2022-02-02StockholdersEquity0001166691-23-000010 · FY2022 · period ended 2022-12-31 · filed 2023-02-03CashAndCashEquivalentsAtCarryingValue0001166691-23-000010 · FY2022 · period ended 2022-12-31 · filed 2023-02-03DebtCurrent0001166691-23-000010 · FY2022 · period ended 2022-12-31 · filed 2023-02-03IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest0001166691-23-000010 · FY2022 · period ended 2022-12-31 · filed 2023-02-03IncomeTaxExpenseBenefit0001166691-23-000010 · FY2022 · period ended 2022-12-31 · filed 2023-02-03LongTermDebtAndCapitalLeaseObligations0001166691-23-000010 · FY2022 · period ended 2022-12-31 · filed 2023-02-03OperatingIncomeLoss0001166691-23-000010 · FY2022 · period ended 2022-12-31 · filed 2023-02-03StockholdersEquity0001166691-24-000011 · FY2023 · period ended 2023-12-31 · filed 2024-01-31CashAndCashEquivalentsAtCarryingValue0001166691-24-000011 · FY2023 · period ended 2023-12-31 · filed 2024-01-31DebtCurrent0001166691-24-000011 · FY2023 · period ended 2023-12-31 · filed 2024-01-31IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest0001166691-24-000011 · FY2023 · period ended 2023-12-31 · filed 2024-01-31IncomeTaxExpenseBenefit0001166691-24-000011 · FY2023 · period ended 2023-12-31 · filed 2024-01-31LongTermDebtAndCapitalLeaseObligations0001166691-24-000011 · FY2023 · period ended 2023-12-31 · filed 2024-01-31OperatingIncomeLoss0001166691-24-000011 · FY2023 · period ended 2023-12-31 · filed 2024-01-31StockholdersEquity0001166691-25-000011 · FY2024 · period ended 2024-12-31 · filed 2025-01-31CashAndCashEquivalentsAtCarryingValue0001166691-25-000011 · FY2024 · period ended 2024-12-31 · filed 2025-01-31DebtCurrent0001166691-25-000011 · FY2024 · period ended 2024-12-31 · filed 2025-01-31IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest0001166691-25-000011 · FY2024 · period ended 2024-12-31 · filed 2025-01-31IncomeTaxExpenseBenefit0001166691-25-000011 · FY2024 · period ended 2024-12-31 · filed 2025-01-31LongTermDebtAndCapitalLeaseObligations0001166691-25-000011 · FY2024 · period ended 2024-12-31 · filed 2025-01-31OperatingIncomeLoss0001166691-25-000011 · FY2024 · period ended 2024-12-31 · filed 2025-01-31StockholdersEquity0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03CashAndCashEquivalentsAtCarryingValue0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03DebtCurrent0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03IncomeTaxExpenseBenefit0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03LongTermDebtAndCapitalLeaseObligations0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03OperatingIncomeLoss0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03StockholdersEquityr: a later 10-K shows a different figure for LongTermDebtAndCapitalLeaseObligations FY2014; IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest FY2016; IncomeTaxExpenseBenefit FY2016; OperatingIncomeLoss FY2016; StockholdersEquity FY2017. As filed is shown.ROIC median over 15 of 16 years (FY2010 to FY2025); no ROIC shown for FY2017: effective tax rate −49.5% is outside 0 to 100 percent, so it is not used
Fiscal years included: 2010–2016, 2018–2025 (15 of 17)
Lowest year: FY2022 4.2%ROIC FY2022SEC EDGAR · CIK 00011666910001166691-22-000009 · FY2021 · period ended 2021-12-31 · filed 2022-02-02CashAndCashEquivalentsAtCarryingValue0001166691-22-000009 · FY2021 · period ended 2021-12-31 · filed 2022-02-02LongTermDebtAndCapitalLeaseObligations0001166691-22-000009 · FY2021 · period ended 2021-12-31 · filed 2022-02-02LongTermDebtAndCapitalLeaseObligationsCurrent0001166691-22-000009 · FY2021 · period ended 2021-12-31 · filed 2022-02-02StockholdersEquity0001166691-23-000010 · FY2022 · period ended 2022-12-31 · filed 2023-02-03CashAndCashEquivalentsAtCarryingValue0001166691-23-000010 · FY2022 · period ended 2022-12-31 · filed 2023-02-03DebtCurrent0001166691-23-000010 · FY2022 · period ended 2022-12-31 · filed 2023-02-03IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest0001166691-23-000010 · FY2022 · period ended 2022-12-31 · filed 2023-02-03IncomeTaxExpenseBenefit0001166691-23-000010 · FY2022 · period ended 2022-12-31 · filed 2023-02-03LongTermDebtAndCapitalLeaseObligations0001166691-23-000010 · FY2022 · period ended 2022-12-31 · filed 2023-02-03OperatingIncomeLoss0001166691-23-000010 · FY2022 · period ended 2022-12-31 · filed 2023-02-03StockholdersEquity
ROIIC, five years
61.4%Return on incremental invested capital, latest five yearsSEC EDGAR · CIK 00011666910001166691-21-000008 · FY2020 · period ended 2020-12-31 · filed 2021-02-04CashAndCashEquivalentsAtCarryingValue0001166691-21-000008 · FY2020 · period ended 2020-12-31 · filed 2021-02-04DebtCurrent0001166691-21-000008 · FY2020 · period ended 2020-12-31 · filed 2021-02-04IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest0001166691-21-000008 · FY2020 · period ended 2020-12-31 · filed 2021-02-04IncomeTaxExpenseBenefit0001166691-21-000008 · FY2020 · period ended 2020-12-31 · filed 2021-02-04LongTermDebtAndCapitalLeaseObligations0001166691-21-000008 · FY2020 · period ended 2020-12-31 · filed 2021-02-04OperatingIncomeLoss0001166691-21-000008 · FY2020 · period ended 2020-12-31 · filed 2021-02-04StockholdersEquity0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03CashAndCashEquivalentsAtCarryingValue0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03DebtCurrent0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03IncomeTaxExpenseBenefit0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03LongTermDebtAndCapitalLeaseObligations0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03OperatingIncomeLoss0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03StockholdersEquity
Previous five years: 4.1%Return on incremental invested capital, previous five yearsSEC EDGAR · CIK 00011666910001193125-16-452423 · FY2015 · period ended 2015-12-31 · filed 2016-02-05CashAndCashEquivalentsAtCarryingValue0001193125-16-452423 · FY2015 · period ended 2015-12-31 · filed 2016-02-05DebtCurrent0001193125-16-452423 · FY2015 · period ended 2015-12-31 · filed 2016-02-05IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest0001193125-16-452423 · FY2015 · period ended 2015-12-31 · filed 2016-02-05IncomeTaxExpenseBenefit0001193125-16-452423 · FY2015 · period ended 2015-12-31 · filed 2016-02-05LongTermDebtAndCapitalLeaseObligations0001193125-16-452423 · FY2015 · period ended 2015-12-31 · filed 2016-02-05OperatingIncomeLoss0001193125-16-452423 · FY2015 · period ended 2015-12-31 · filed 2016-02-05StockholdersEquity0001166691-21-000008 · FY2020 · period ended 2020-12-31 · filed 2021-02-04CashAndCashEquivalentsAtCarryingValue0001166691-21-000008 · FY2020 · period ended 2020-12-31 · filed 2021-02-04DebtCurrent0001166691-21-000008 · FY2020 · period ended 2020-12-31 · filed 2021-02-04IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest0001166691-21-000008 · FY2020 · period ended 2020-12-31 · filed 2021-02-04IncomeTaxExpenseBenefit0001166691-21-000008 · FY2020 · period ended 2020-12-31 · filed 2021-02-04LongTermDebtAndCapitalLeaseObligations0001166691-21-000008 · FY2020 · period ended 2020-12-31 · filed 2021-02-04OperatingIncomeLoss0001166691-21-000008 · FY2020 · period ended 2020-12-31 · filed 2021-02-04StockholdersEquity
Latest compared with previous: higher
ROIIC, three years
54.2%Return on incremental invested capital, three yearsSEC EDGAR · CIK 00011666910001166691-23-000010 · FY2022 · period ended 2022-12-31 · filed 2023-02-03CashAndCashEquivalentsAtCarryingValue0001166691-23-000010 · FY2022 · period ended 2022-12-31 · filed 2023-02-03DebtCurrent0001166691-23-000010 · FY2022 · period ended 2022-12-31 · filed 2023-02-03IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest0001166691-23-000010 · FY2022 · period ended 2022-12-31 · filed 2023-02-03IncomeTaxExpenseBenefit0001166691-23-000010 · FY2022 · period ended 2022-12-31 · filed 2023-02-03LongTermDebtAndCapitalLeaseObligations0001166691-23-000010 · FY2022 · period ended 2022-12-31 · filed 2023-02-03OperatingIncomeLoss0001166691-23-000010 · FY2022 · period ended 2022-12-31 · filed 2023-02-03StockholdersEquity0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03CashAndCashEquivalentsAtCarryingValue0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03DebtCurrent0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03IncomeTaxExpenseBenefit0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03LongTermDebtAndCapitalLeaseObligations0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03OperatingIncomeLoss0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03StockholdersEquity
Owner earnings per share, growth FY2009–FY2025
559.5%cEstimate B (lowest), FY2009–FY2025SEC EDGAR · CIK 00011666910001193125-10-037551 · FY2009 · period ended 2009-12-31 · filed 2010-02-23AmortizationOfIntangibleAssets0001193125-10-037551 · FY2009 · period ended 2009-12-31 · filed 2010-02-23Depreciation0001193125-10-037551 · FY2009 · period ended 2009-12-31 · filed 2010-02-23NetCashProvidedByUsedInOperatingActivities0001193125-10-037551 · FY2009 · period ended 2009-12-31 · filed 2010-02-23NetIncomeLoss0001193125-10-037551 · FY2009 · period ended 2009-12-31 · filed 2010-02-23PaymentsToAcquirePropertyPlantAndEquipment0001193125-11-047243 · FY2009 · period ended 2009-12-31 · filed 2011-02-25WeightedAverageNumberOfDilutedSharesOutstanding0001166691-18-000004 · FY2015 · period ended 2015-12-31 · filed 2018-01-31WeightedAverageNumberOfSharesOutstandingBasic · Evidence for the split ratio (shares as filed before and after).0001193125-17-030512 · FY2015 · period ended 2015-12-31 · filed 2017-02-03WeightedAverageNumberOfSharesOutstandingBasic · Evidence for the split ratio (shares as filed before and after).0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03AmortizationOfIntangibleAssets0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03Depreciation0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03NetCashProvidedByUsedInOperatingActivities0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03NetIncomeLoss0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03PaymentsToAcquirePropertyPlantAndEquipment0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03WeightedAverageNumberOfDilutedSharesOutstandingc: comparative figure from a later filing (WeightedAverageNumberOfDilutedSharesOutstanding FY2009); SEC's structured data has no figure from the fiscal year's own 10-K. to 657.8%cEstimate A (highest), FY2009–FY2025SEC EDGAR · CIK 00011666910001193125-10-037551 · FY2009 · period ended 2009-12-31 · filed 2010-02-23AmortizationOfIntangibleAssets0001193125-10-037551 · FY2009 · period ended 2009-12-31 · filed 2010-02-23Depreciation0001193125-10-037551 · FY2009 · period ended 2009-12-31 · filed 2010-02-23NetCashProvidedByUsedInOperatingActivities0001193125-10-037551 · FY2009 · period ended 2009-12-31 · filed 2010-02-23NetIncomeLoss0001193125-10-037551 · FY2009 · period ended 2009-12-31 · filed 2010-02-23PaymentsToAcquirePropertyPlantAndEquipment0001193125-11-047243 · FY2009 · period ended 2009-12-31 · filed 2011-02-25WeightedAverageNumberOfDilutedSharesOutstanding0001166691-18-000004 · FY2015 · period ended 2015-12-31 · filed 2018-01-31WeightedAverageNumberOfSharesOutstandingBasic · Evidence for the split ratio (shares as filed before and after).0001193125-17-030512 · FY2015 · period ended 2015-12-31 · filed 2017-02-03WeightedAverageNumberOfSharesOutstandingBasic · Evidence for the split ratio (shares as filed before and after).0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03AmortizationOfIntangibleAssets0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03Depreciation0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03NetCashProvidedByUsedInOperatingActivities0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03NetIncomeLoss0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03PaymentsToAcquirePropertyPlantAndEquipment0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03WeightedAverageNumberOfDilutedSharesOutstandingc: comparative figure from a later filing (WeightedAverageNumberOfDilutedSharesOutstanding FY2009); SEC's structured data has no figure from the fiscal year's own 10-K.
Estimates positive in both years: 2 of 3 (A, B). Lowest B, highest A.

Year by year

ROIC and pre-tax ROIC per fiscal year, and owner earnings per diluted share under up to three estimates (see methodology)
Fiscal yearROICPre-tax ROICOwner earnings AOwner earnings BOwner earnings C
2009MissingROIC FY2009FY2009: opening capital: FY2008: not in the seriesMissingPre-tax ROIC FY2009FY2009: opening capital: FY2008: not in the series$0.87cOwner earnings per share, estimate A, FY2009SEC EDGAR · CIK 00011666910001193125-10-037551 · FY2009 · period ended 2009-12-31 · filed 2010-02-23AmortizationOfIntangibleAssets0001193125-10-037551 · FY2009 · period ended 2009-12-31 · filed 2010-02-23Depreciation0001193125-10-037551 · FY2009 · period ended 2009-12-31 · filed 2010-02-23NetIncomeLoss0001193125-10-037551 · FY2009 · period ended 2009-12-31 · filed 2010-02-23PaymentsToAcquirePropertyPlantAndEquipment0001193125-11-047243 · FY2009 · period ended 2009-12-31 · filed 2011-02-25WeightedAverageNumberOfDilutedSharesOutstanding0001166691-18-000004 · FY2015 · period ended 2015-12-31 · filed 2018-01-31WeightedAverageNumberOfSharesOutstandingBasic · Evidence for the split ratio (shares as filed before and after).0001193125-17-030512 · FY2015 · period ended 2015-12-31 · filed 2017-02-03WeightedAverageNumberOfSharesOutstandingBasic · Evidence for the split ratio (shares as filed before and after).c: comparative figure from a later filing (WeightedAverageNumberOfDilutedSharesOutstanding FY2009); SEC's structured data has no figure from the fiscal year's own 10-K.Excludes cash paid for intangible assets, which is reported on a separate line.split-adjusted: diluted shares multiplied by 2 to the share basis of FY2025$0.89cOwner earnings per share, estimate B, FY2009SEC EDGAR · CIK 00011666910001193125-10-037551 · FY2009 · period ended 2009-12-31 · filed 2010-02-23NetCashProvidedByUsedInOperatingActivities0001193125-10-037551 · FY2009 · period ended 2009-12-31 · filed 2010-02-23PaymentsToAcquirePropertyPlantAndEquipment0001193125-11-047243 · FY2009 · period ended 2009-12-31 · filed 2011-02-25WeightedAverageNumberOfDilutedSharesOutstanding0001166691-18-000004 · FY2015 · period ended 2015-12-31 · filed 2018-01-31WeightedAverageNumberOfSharesOutstandingBasic · Evidence for the split ratio (shares as filed before and after).0001193125-17-030512 · FY2015 · period ended 2015-12-31 · filed 2017-02-03WeightedAverageNumberOfSharesOutstandingBasic · Evidence for the split ratio (shares as filed before and after).c: comparative figure from a later filing (WeightedAverageNumberOfDilutedSharesOutstanding FY2009); SEC's structured data has no figure from the fiscal year's own 10-K.Excludes cash paid for intangible assets, which is reported on a separate line.split-adjusted: diluted shares multiplied by 2 to the share basis of FY2025MissingOwner earnings per share, estimate C, FY2009FY2009 C: gross PP&E or revenue missing in FY2005, which the 5-year average needs
20106.8%ROIC FY2010SEC EDGAR · CIK 00011666910001193125-10-037551 · FY2009 · period ended 2009-12-31 · filed 2010-02-23CashAndCashEquivalentsAtCarryingValue0001193125-10-037551 · FY2009 · period ended 2009-12-31 · filed 2010-02-23DebtCurrent0001193125-10-037551 · FY2009 · period ended 2009-12-31 · filed 2010-02-23LongTermDebtAndCapitalLeaseObligations0001193125-10-037551 · FY2009 · period ended 2009-12-31 · filed 2010-02-23StockholdersEquity0001193125-11-047243 · FY2010 · period ended 2010-12-31 · filed 2011-02-25CashAndCashEquivalentsAtCarryingValue0001193125-11-047243 · FY2010 · period ended 2010-12-31 · filed 2011-02-25cmcsa:IncomeLossFromContinuingOperationsBeforeIncomeTaxes0001193125-11-047243 · FY2010 · period ended 2010-12-31 · filed 2011-02-25DebtCurrent0001193125-11-047243 · FY2010 · period ended 2010-12-31 · filed 2011-02-25IncomeTaxExpenseBenefit0001193125-11-047243 · FY2010 · period ended 2010-12-31 · filed 2011-02-25LongTermDebtAndCapitalLeaseObligations0001193125-11-047243 · FY2010 · period ended 2010-12-31 · filed 2011-02-25OperatingIncomeLoss0001193125-11-047243 · FY2010 · period ended 2010-12-31 · filed 2011-02-25StockholdersEquity11.3%Pre-tax ROIC FY2010SEC EDGAR · CIK 00011666910001193125-10-037551 · FY2009 · period ended 2009-12-31 · filed 2010-02-23CashAndCashEquivalentsAtCarryingValue0001193125-10-037551 · FY2009 · period ended 2009-12-31 · filed 2010-02-23DebtCurrent0001193125-10-037551 · FY2009 · period ended 2009-12-31 · filed 2010-02-23LongTermDebtAndCapitalLeaseObligations0001193125-10-037551 · FY2009 · period ended 2009-12-31 · filed 2010-02-23StockholdersEquity0001193125-11-047243 · FY2010 · period ended 2010-12-31 · filed 2011-02-25CashAndCashEquivalentsAtCarryingValue0001193125-11-047243 · FY2010 · period ended 2010-12-31 · filed 2011-02-25DebtCurrent0001193125-11-047243 · FY2010 · period ended 2010-12-31 · filed 2011-02-25LongTermDebtAndCapitalLeaseObligations0001193125-11-047243 · FY2010 · period ended 2010-12-31 · filed 2011-02-25OperatingIncomeLoss0001193125-11-047243 · FY2010 · period ended 2010-12-31 · filed 2011-02-25StockholdersEquity$0.94Owner earnings per share, estimate A, FY2010SEC EDGAR · CIK 00011666910001193125-11-047243 · FY2010 · period ended 2010-12-31 · filed 2011-02-25AmortizationOfIntangibleAssets0001193125-11-047243 · FY2010 · period ended 2010-12-31 · filed 2011-02-25Depreciation0001193125-11-047243 · FY2010 · period ended 2010-12-31 · filed 2011-02-25NetIncomeLoss0001193125-11-047243 · FY2010 · period ended 2010-12-31 · filed 2011-02-25PaymentsToAcquirePropertyPlantAndEquipment0001193125-11-047243 · FY2010 · period ended 2010-12-31 · filed 2011-02-25WeightedAverageNumberOfDilutedSharesOutstanding0001166691-18-000004 · FY2015 · period ended 2015-12-31 · filed 2018-01-31WeightedAverageNumberOfSharesOutstandingBasic · Evidence for the split ratio (shares as filed before and after).0001193125-17-030512 · FY2015 · period ended 2015-12-31 · filed 2017-02-03WeightedAverageNumberOfSharesOutstandingBasic · Evidence for the split ratio (shares as filed before and after).Excludes cash paid for intangible assets, which is reported on a separate line.split-adjusted: diluted shares multiplied by 2 to the share basis of FY2025$1.10Owner earnings per share, estimate B, FY2010SEC EDGAR · CIK 00011666910001193125-11-047243 · FY2010 · period ended 2010-12-31 · filed 2011-02-25NetCashProvidedByUsedInOperatingActivities0001193125-11-047243 · FY2010 · period ended 2010-12-31 · filed 2011-02-25PaymentsToAcquirePropertyPlantAndEquipment0001193125-11-047243 · FY2010 · period ended 2010-12-31 · filed 2011-02-25WeightedAverageNumberOfDilutedSharesOutstanding0001166691-18-000004 · FY2015 · period ended 2015-12-31 · filed 2018-01-31WeightedAverageNumberOfSharesOutstandingBasic · Evidence for the split ratio (shares as filed before and after).0001193125-17-030512 · FY2015 · period ended 2015-12-31 · filed 2017-02-03WeightedAverageNumberOfSharesOutstandingBasic · Evidence for the split ratio (shares as filed before and after).Excludes cash paid for intangible assets, which is reported on a separate line.split-adjusted: diluted shares multiplied by 2 to the share basis of FY2025MissingOwner earnings per share, estimate C, FY2010FY2010 C: gross PP&E or revenue missing in FY2006, which the 5-year average needs
20118.7%ROIC FY2011SEC EDGAR · CIK 00011666910001193125-11-047243 · FY2010 · period ended 2010-12-31 · filed 2011-02-25CashAndCashEquivalentsAtCarryingValue0001193125-11-047243 · FY2010 · period ended 2010-12-31 · filed 2011-02-25DebtCurrent0001193125-11-047243 · FY2010 · period ended 2010-12-31 · filed 2011-02-25LongTermDebtAndCapitalLeaseObligations0001193125-11-047243 · FY2010 · period ended 2010-12-31 · filed 2011-02-25StockholdersEquity0001193125-12-073905 · FY2011 · period ended 2011-12-31 · filed 2012-02-23CashAndCashEquivalentsAtCarryingValue0001193125-12-073905 · FY2011 · period ended 2011-12-31 · filed 2012-02-23DebtCurrent0001193125-12-073905 · FY2011 · period ended 2011-12-31 · filed 2012-02-23IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest0001193125-12-073905 · FY2011 · period ended 2011-12-31 · filed 2012-02-23IncomeTaxExpenseBenefit0001193125-12-073905 · FY2011 · period ended 2011-12-31 · filed 2012-02-23LongTermDebtAndCapitalLeaseObligations0001193125-12-073905 · FY2011 · period ended 2011-12-31 · filed 2012-02-23OperatingIncomeLoss0001193125-12-073905 · FY2011 · period ended 2011-12-31 · filed 2012-02-23StockholdersEquity13.9%Pre-tax ROIC FY2011SEC EDGAR · CIK 00011666910001193125-11-047243 · FY2010 · period ended 2010-12-31 · filed 2011-02-25CashAndCashEquivalentsAtCarryingValue0001193125-11-047243 · FY2010 · period ended 2010-12-31 · filed 2011-02-25DebtCurrent0001193125-11-047243 · FY2010 · period ended 2010-12-31 · filed 2011-02-25LongTermDebtAndCapitalLeaseObligations0001193125-11-047243 · FY2010 · period ended 2010-12-31 · filed 2011-02-25StockholdersEquity0001193125-12-073905 · FY2011 · period ended 2011-12-31 · filed 2012-02-23CashAndCashEquivalentsAtCarryingValue0001193125-12-073905 · FY2011 · period ended 2011-12-31 · filed 2012-02-23DebtCurrent0001193125-12-073905 · FY2011 · period ended 2011-12-31 · filed 2012-02-23LongTermDebtAndCapitalLeaseObligations0001193125-12-073905 · FY2011 · period ended 2011-12-31 · filed 2012-02-23OperatingIncomeLoss0001193125-12-073905 · FY2011 · period ended 2011-12-31 · filed 2012-02-23StockholdersEquity$1.17Owner earnings per share, estimate A, FY2011SEC EDGAR · CIK 00011666910001193125-12-073905 · FY2011 · period ended 2011-12-31 · filed 2012-02-23AmortizationOfIntangibleAssets0001193125-12-073905 · FY2011 · period ended 2011-12-31 · filed 2012-02-23Depreciation0001193125-12-073905 · FY2011 · period ended 2011-12-31 · filed 2012-02-23NetIncomeLoss0001193125-12-073905 · FY2011 · period ended 2011-12-31 · filed 2012-02-23PaymentsToAcquirePropertyPlantAndEquipment0001193125-12-073905 · FY2011 · period ended 2011-12-31 · filed 2012-02-23WeightedAverageNumberOfDilutedSharesOutstanding0001166691-18-000004 · FY2015 · period ended 2015-12-31 · filed 2018-01-31WeightedAverageNumberOfSharesOutstandingBasic · Evidence for the split ratio (shares as filed before and after).0001193125-17-030512 · FY2015 · period ended 2015-12-31 · filed 2017-02-03WeightedAverageNumberOfSharesOutstandingBasic · Evidence for the split ratio (shares as filed before and after).Excludes cash paid for intangible assets, which is reported on a separate line.split-adjusted: diluted shares multiplied by 2 to the share basis of FY2025$1.63Owner earnings per share, estimate B, FY2011SEC EDGAR · CIK 00011666910001193125-12-073905 · FY2011 · period ended 2011-12-31 · filed 2012-02-23NetCashProvidedByUsedInOperatingActivities0001193125-12-073905 · FY2011 · period ended 2011-12-31 · filed 2012-02-23PaymentsToAcquirePropertyPlantAndEquipment0001193125-12-073905 · FY2011 · period ended 2011-12-31 · filed 2012-02-23WeightedAverageNumberOfDilutedSharesOutstanding0001166691-18-000004 · FY2015 · period ended 2015-12-31 · filed 2018-01-31WeightedAverageNumberOfSharesOutstandingBasic · Evidence for the split ratio (shares as filed before and after).0001193125-17-030512 · FY2015 · period ended 2015-12-31 · filed 2017-02-03WeightedAverageNumberOfSharesOutstandingBasic · Evidence for the split ratio (shares as filed before and after).Excludes cash paid for intangible assets, which is reported on a separate line.split-adjusted: diluted shares multiplied by 2 to the share basis of FY2025MissingOwner earnings per share, estimate C, FY2011FY2011 C: gross PP&E or revenue missing in FY2007, which the 5-year average needs
201210.1%ROIC FY2012SEC EDGAR · CIK 00011666910001193125-12-073905 · FY2011 · period ended 2011-12-31 · filed 2012-02-23CashAndCashEquivalentsAtCarryingValue0001193125-12-073905 · FY2011 · period ended 2011-12-31 · filed 2012-02-23DebtCurrent0001193125-12-073905 · FY2011 · period ended 2011-12-31 · filed 2012-02-23LongTermDebtAndCapitalLeaseObligations0001193125-12-073905 · FY2011 · period ended 2011-12-31 · filed 2012-02-23StockholdersEquity0001193125-13-067658 · FY2012 · period ended 2012-12-31 · filed 2013-02-21CashAndCashEquivalentsAtCarryingValue0001193125-13-067658 · FY2012 · period ended 2012-12-31 · filed 2013-02-21DebtCurrent0001193125-13-067658 · FY2012 · period ended 2012-12-31 · filed 2013-02-21IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest0001193125-13-067658 · FY2012 · period ended 2012-12-31 · filed 2013-02-21IncomeTaxExpenseBenefit0001193125-13-067658 · FY2012 · period ended 2012-12-31 · filed 2013-02-21LongTermDebtAndCapitalLeaseObligations0001193125-13-067658 · FY2012 · period ended 2012-12-31 · filed 2013-02-21OperatingIncomeLoss0001193125-13-067658 · FY2012 · period ended 2012-12-31 · filed 2013-02-21StockholdersEquity14.9%Pre-tax ROIC FY2012SEC EDGAR · CIK 00011666910001193125-12-073905 · FY2011 · period ended 2011-12-31 · filed 2012-02-23CashAndCashEquivalentsAtCarryingValue0001193125-12-073905 · FY2011 · period ended 2011-12-31 · filed 2012-02-23DebtCurrent0001193125-12-073905 · FY2011 · period ended 2011-12-31 · filed 2012-02-23LongTermDebtAndCapitalLeaseObligations0001193125-12-073905 · FY2011 · period ended 2011-12-31 · filed 2012-02-23StockholdersEquity0001193125-13-067658 · FY2012 · period ended 2012-12-31 · filed 2013-02-21CashAndCashEquivalentsAtCarryingValue0001193125-13-067658 · FY2012 · period ended 2012-12-31 · filed 2013-02-21DebtCurrent0001193125-13-067658 · FY2012 · period ended 2012-12-31 · filed 2013-02-21LongTermDebtAndCapitalLeaseObligations0001193125-13-067658 · FY2012 · period ended 2012-12-31 · filed 2013-02-21OperatingIncomeLoss0001193125-13-067658 · FY2012 · period ended 2012-12-31 · filed 2013-02-21StockholdersEquity$1.53Owner earnings per share, estimate A, FY2012SEC EDGAR · CIK 00011666910001193125-13-067658 · FY2012 · period ended 2012-12-31 · filed 2013-02-21AmortizationOfIntangibleAssets0001193125-13-067658 · FY2012 · period ended 2012-12-31 · filed 2013-02-21Depreciation0001193125-13-067658 · FY2012 · period ended 2012-12-31 · filed 2013-02-21NetIncomeLoss0001193125-13-067658 · FY2012 · period ended 2012-12-31 · filed 2013-02-21PaymentsToAcquirePropertyPlantAndEquipment0001193125-13-067658 · FY2012 · period ended 2012-12-31 · filed 2013-02-21WeightedAverageNumberOfDilutedSharesOutstanding0001166691-18-000004 · FY2015 · period ended 2015-12-31 · filed 2018-01-31WeightedAverageNumberOfSharesOutstandingBasic · Evidence for the split ratio (shares as filed before and after).0001193125-17-030512 · FY2015 · period ended 2015-12-31 · filed 2017-02-03WeightedAverageNumberOfSharesOutstandingBasic · Evidence for the split ratio (shares as filed before and after).Excludes cash paid for intangible assets, which is reported on a separate line.split-adjusted: diluted shares multiplied by 2 to the share basis of FY2025$1.68Owner earnings per share, estimate B, FY2012SEC EDGAR · CIK 00011666910001193125-13-067658 · FY2012 · period ended 2012-12-31 · filed 2013-02-21NetCashProvidedByUsedInOperatingActivities0001193125-13-067658 · FY2012 · period ended 2012-12-31 · filed 2013-02-21PaymentsToAcquirePropertyPlantAndEquipment0001193125-13-067658 · FY2012 · period ended 2012-12-31 · filed 2013-02-21WeightedAverageNumberOfDilutedSharesOutstanding0001166691-18-000004 · FY2015 · period ended 2015-12-31 · filed 2018-01-31WeightedAverageNumberOfSharesOutstandingBasic · Evidence for the split ratio (shares as filed before and after).0001193125-17-030512 · FY2015 · period ended 2015-12-31 · filed 2017-02-03WeightedAverageNumberOfSharesOutstandingBasic · Evidence for the split ratio (shares as filed before and after).Excludes cash paid for intangible assets, which is reported on a separate line.split-adjusted: diluted shares multiplied by 2 to the share basis of FY2025MissingOwner earnings per share, estimate C, FY2012FY2012 C: gross PP&E or revenue missing in FY2008, which the 5-year average needs
20139.9%ROIC FY2013SEC EDGAR · CIK 00011666910001193125-13-067658 · FY2012 · period ended 2012-12-31 · filed 2013-02-21CashAndCashEquivalentsAtCarryingValue0001193125-13-067658 · FY2012 · period ended 2012-12-31 · filed 2013-02-21DebtCurrent0001193125-13-067658 · FY2012 · period ended 2012-12-31 · filed 2013-02-21LongTermDebtAndCapitalLeaseObligations0001193125-13-067658 · FY2012 · period ended 2012-12-31 · filed 2013-02-21StockholdersEquity0001193125-14-047522 · FY2013 · period ended 2013-12-31 · filed 2014-02-12CashAndCashEquivalentsAtCarryingValue0001193125-14-047522 · FY2013 · period ended 2013-12-31 · filed 2014-02-12DebtCurrent0001193125-14-047522 · FY2013 · period ended 2013-12-31 · filed 2014-02-12IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest0001193125-14-047522 · FY2013 · period ended 2013-12-31 · filed 2014-02-12IncomeTaxExpenseBenefit0001193125-14-047522 · FY2013 · period ended 2013-12-31 · filed 2014-02-12LongTermDebtAndCapitalLeaseObligations0001193125-14-047522 · FY2013 · period ended 2013-12-31 · filed 2014-02-12OperatingIncomeLoss0001193125-14-047522 · FY2013 · period ended 2013-12-31 · filed 2014-02-12StockholdersEquity15.4%Pre-tax ROIC FY2013SEC EDGAR · CIK 00011666910001193125-13-067658 · FY2012 · period ended 2012-12-31 · filed 2013-02-21CashAndCashEquivalentsAtCarryingValue0001193125-13-067658 · FY2012 · period ended 2012-12-31 · filed 2013-02-21DebtCurrent0001193125-13-067658 · FY2012 · period ended 2012-12-31 · filed 2013-02-21LongTermDebtAndCapitalLeaseObligations0001193125-13-067658 · FY2012 · period ended 2012-12-31 · filed 2013-02-21StockholdersEquity0001193125-14-047522 · FY2013 · period ended 2013-12-31 · filed 2014-02-12CashAndCashEquivalentsAtCarryingValue0001193125-14-047522 · FY2013 · period ended 2013-12-31 · filed 2014-02-12DebtCurrent0001193125-14-047522 · FY2013 · period ended 2013-12-31 · filed 2014-02-12LongTermDebtAndCapitalLeaseObligations0001193125-14-047522 · FY2013 · period ended 2013-12-31 · filed 2014-02-12OperatingIncomeLoss0001193125-14-047522 · FY2013 · period ended 2013-12-31 · filed 2014-02-12StockholdersEquity$1.52Owner earnings per share, estimate A, FY2013SEC EDGAR · CIK 00011666910001193125-14-047522 · FY2013 · period ended 2013-12-31 · filed 2014-02-12AmortizationOfIntangibleAssets0001193125-14-047522 · FY2013 · period ended 2013-12-31 · filed 2014-02-12Depreciation0001193125-14-047522 · FY2013 · period ended 2013-12-31 · filed 2014-02-12NetIncomeLoss0001193125-14-047522 · FY2013 · period ended 2013-12-31 · filed 2014-02-12PaymentsToAcquirePropertyPlantAndEquipment0001193125-14-047522 · FY2013 · period ended 2013-12-31 · filed 2014-02-12WeightedAverageNumberOfDilutedSharesOutstanding0001166691-18-000004 · FY2015 · period ended 2015-12-31 · filed 2018-01-31WeightedAverageNumberOfSharesOutstandingBasic · Evidence for the split ratio (shares as filed before and after).0001193125-17-030512 · FY2015 · period ended 2015-12-31 · filed 2017-02-03WeightedAverageNumberOfSharesOutstandingBasic · Evidence for the split ratio (shares as filed before and after).Excludes cash paid for intangible assets and acquisitions of real estate properties, which are reported on separate lines.split-adjusted: diluted shares multiplied by 2 to the share basis of FY2025$1.42Owner earnings per share, estimate B, FY2013SEC EDGAR · CIK 00011666910001193125-14-047522 · FY2013 · period ended 2013-12-31 · filed 2014-02-12NetCashProvidedByUsedInOperatingActivities0001193125-14-047522 · FY2013 · period ended 2013-12-31 · filed 2014-02-12PaymentsToAcquirePropertyPlantAndEquipment0001193125-14-047522 · FY2013 · period ended 2013-12-31 · filed 2014-02-12WeightedAverageNumberOfDilutedSharesOutstanding0001166691-18-000004 · FY2015 · period ended 2015-12-31 · filed 2018-01-31WeightedAverageNumberOfSharesOutstandingBasic · Evidence for the split ratio (shares as filed before and after).0001193125-17-030512 · FY2015 · period ended 2015-12-31 · filed 2017-02-03WeightedAverageNumberOfSharesOutstandingBasic · Evidence for the split ratio (shares as filed before and after).Excludes cash paid for intangible assets and acquisitions of real estate properties, which are reported on separate lines.split-adjusted: diluted shares multiplied by 2 to the share basis of FY2025$2.01cOwner earnings per share, estimate C, FY2013SEC EDGAR · CIK 00011666910001193125-10-037551 · FY2009 · period ended 2009-12-31 · filed 2010-02-23Revenues0001193125-11-047243 · FY2009 · period ended 2009-12-31 · filed 2011-02-25PropertyPlantAndEquipmentGross0001193125-11-047243 · FY2010 · period ended 2010-12-31 · filed 2011-02-25PropertyPlantAndEquipmentGross0001193125-11-047243 · FY2010 · period ended 2010-12-31 · filed 2011-02-25Revenues0001193125-12-073905 · FY2011 · period ended 2011-12-31 · filed 2012-02-23PropertyPlantAndEquipmentGross0001193125-12-073905 · FY2011 · period ended 2011-12-31 · filed 2012-02-23Revenues0001193125-13-067658 · FY2012 · period ended 2012-12-31 · filed 2013-02-21PropertyPlantAndEquipmentGross0001193125-13-067658 · FY2012 · period ended 2012-12-31 · filed 2013-02-21Revenues0001193125-14-047522 · FY2013 · period ended 2013-12-31 · filed 2014-02-12AmortizationOfIntangibleAssets0001193125-14-047522 · FY2013 · period ended 2013-12-31 · filed 2014-02-12Depreciation0001193125-14-047522 · FY2013 · period ended 2013-12-31 · filed 2014-02-12NetIncomeLoss0001193125-14-047522 · FY2013 · period ended 2013-12-31 · filed 2014-02-12PaymentsToAcquirePropertyPlantAndEquipment0001193125-14-047522 · FY2013 · period ended 2013-12-31 · filed 2014-02-12PropertyPlantAndEquipmentGross0001193125-14-047522 · FY2013 · period ended 2013-12-31 · filed 2014-02-12Revenues0001193125-14-047522 · FY2013 · period ended 2013-12-31 · filed 2014-02-12WeightedAverageNumberOfDilutedSharesOutstanding0001166691-18-000004 · FY2015 · period ended 2015-12-31 · filed 2018-01-31WeightedAverageNumberOfSharesOutstandingBasic · Evidence for the split ratio (shares as filed before and after).0001193125-17-030512 · FY2015 · period ended 2015-12-31 · filed 2017-02-03WeightedAverageNumberOfSharesOutstandingBasic · Evidence for the split ratio (shares as filed before and after).c: comparative figure from a later filing (PropertyPlantAndEquipmentGross FY2009); SEC's structured data has no figure from the fiscal year's own 10-K.Excludes cash paid for intangible assets and acquisitions of real estate properties, which are reported on separate lines.split-adjusted: diluted shares multiplied by 2 to the share basis of FY2025
201410.6%rROIC FY2014SEC EDGAR · CIK 00011666910001193125-14-047522 · FY2013 · period ended 2013-12-31 · filed 2014-02-12CashAndCashEquivalentsAtCarryingValue0001193125-14-047522 · FY2013 · period ended 2013-12-31 · filed 2014-02-12DebtCurrent0001193125-14-047522 · FY2013 · period ended 2013-12-31 · filed 2014-02-12LongTermDebtAndCapitalLeaseObligations0001193125-14-047522 · FY2013 · period ended 2013-12-31 · filed 2014-02-12StockholdersEquity0001193125-15-068526 · FY2014 · period ended 2014-12-31 · filed 2015-02-27CashAndCashEquivalentsAtCarryingValue0001193125-15-068526 · FY2014 · period ended 2014-12-31 · filed 2015-02-27DebtCurrent0001193125-15-068526 · FY2014 · period ended 2014-12-31 · filed 2015-02-27IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest0001193125-15-068526 · FY2014 · period ended 2014-12-31 · filed 2015-02-27IncomeTaxExpenseBenefit0001193125-15-068526 · FY2014 · period ended 2014-12-31 · filed 2015-02-27LongTermDebtAndCapitalLeaseObligations0001193125-15-068526 · FY2014 · period ended 2014-12-31 · filed 2015-02-27OperatingIncomeLoss0001193125-15-068526 · FY2014 · period ended 2014-12-31 · filed 2015-02-27StockholdersEquityr: a later 10-K shows a different figure for LongTermDebtAndCapitalLeaseObligations FY2014. As filed is shown.15.4%rPre-tax ROIC FY2014SEC EDGAR · CIK 00011666910001193125-14-047522 · FY2013 · period ended 2013-12-31 · filed 2014-02-12CashAndCashEquivalentsAtCarryingValue0001193125-14-047522 · FY2013 · period ended 2013-12-31 · filed 2014-02-12DebtCurrent0001193125-14-047522 · FY2013 · period ended 2013-12-31 · filed 2014-02-12LongTermDebtAndCapitalLeaseObligations0001193125-14-047522 · FY2013 · period ended 2013-12-31 · filed 2014-02-12StockholdersEquity0001193125-15-068526 · FY2014 · period ended 2014-12-31 · filed 2015-02-27CashAndCashEquivalentsAtCarryingValue0001193125-15-068526 · FY2014 · period ended 2014-12-31 · filed 2015-02-27DebtCurrent0001193125-15-068526 · FY2014 · period ended 2014-12-31 · filed 2015-02-27LongTermDebtAndCapitalLeaseObligations0001193125-15-068526 · FY2014 · period ended 2014-12-31 · filed 2015-02-27OperatingIncomeLoss0001193125-15-068526 · FY2014 · period ended 2014-12-31 · filed 2015-02-27StockholdersEquityr: a later 10-K shows a different figure for LongTermDebtAndCapitalLeaseObligations FY2014. As filed is shown.$1.71Owner earnings per share, estimate A, FY2014SEC EDGAR · CIK 00011666910001193125-15-068526 · FY2014 · period ended 2014-12-31 · filed 2015-02-27AmortizationOfIntangibleAssets0001193125-15-068526 · FY2014 · period ended 2014-12-31 · filed 2015-02-27Depreciation0001193125-15-068526 · FY2014 · period ended 2014-12-31 · filed 2015-02-27NetIncomeLoss0001193125-15-068526 · FY2014 · period ended 2014-12-31 · filed 2015-02-27PaymentsToAcquirePropertyPlantAndEquipment0001193125-15-068526 · FY2014 · period ended 2014-12-31 · filed 2015-02-27WeightedAverageNumberOfDilutedSharesOutstanding0001166691-18-000004 · FY2015 · period ended 2015-12-31 · filed 2018-01-31WeightedAverageNumberOfSharesOutstandingBasic · Evidence for the split ratio (shares as filed before and after).0001193125-17-030512 · FY2015 · period ended 2015-12-31 · filed 2017-02-03WeightedAverageNumberOfSharesOutstandingBasic · Evidence for the split ratio (shares as filed before and after).Excludes cash paid for intangible assets and acquisitions and construction of real estate properties, which are reported on separate lines.split-adjusted: diluted shares multiplied by 2 to the share basis of FY2025$1.82Owner earnings per share, estimate B, FY2014SEC EDGAR · CIK 00011666910001193125-15-068526 · FY2014 · period ended 2014-12-31 · filed 2015-02-27NetCashProvidedByUsedInOperatingActivities0001193125-15-068526 · FY2014 · period ended 2014-12-31 · filed 2015-02-27PaymentsToAcquirePropertyPlantAndEquipment0001193125-15-068526 · FY2014 · period ended 2014-12-31 · filed 2015-02-27WeightedAverageNumberOfDilutedSharesOutstanding0001166691-18-000004 · FY2015 · period ended 2015-12-31 · filed 2018-01-31WeightedAverageNumberOfSharesOutstandingBasic · Evidence for the split ratio (shares as filed before and after).0001193125-17-030512 · FY2015 · period ended 2015-12-31 · filed 2017-02-03WeightedAverageNumberOfSharesOutstandingBasic · Evidence for the split ratio (shares as filed before and after).Excludes cash paid for intangible assets and acquisitions and construction of real estate properties, which are reported on separate lines.split-adjusted: diluted shares multiplied by 2 to the share basis of FY2025$2.64Owner earnings per share, estimate C, FY2014SEC EDGAR · CIK 00011666910001193125-11-047243 · FY2010 · period ended 2010-12-31 · filed 2011-02-25PropertyPlantAndEquipmentGross0001193125-11-047243 · FY2010 · period ended 2010-12-31 · filed 2011-02-25Revenues0001193125-12-073905 · FY2011 · period ended 2011-12-31 · filed 2012-02-23PropertyPlantAndEquipmentGross0001193125-12-073905 · FY2011 · period ended 2011-12-31 · filed 2012-02-23Revenues0001193125-13-067658 · FY2012 · period ended 2012-12-31 · filed 2013-02-21PropertyPlantAndEquipmentGross0001193125-13-067658 · FY2012 · period ended 2012-12-31 · filed 2013-02-21Revenues0001193125-14-047522 · FY2013 · period ended 2013-12-31 · filed 2014-02-12PropertyPlantAndEquipmentGross0001193125-14-047522 · FY2013 · period ended 2013-12-31 · filed 2014-02-12Revenues0001193125-15-068526 · FY2014 · period ended 2014-12-31 · filed 2015-02-27AmortizationOfIntangibleAssets0001193125-15-068526 · FY2014 · period ended 2014-12-31 · filed 2015-02-27Depreciation0001193125-15-068526 · FY2014 · period ended 2014-12-31 · filed 2015-02-27NetIncomeLoss0001193125-15-068526 · FY2014 · period ended 2014-12-31 · filed 2015-02-27PaymentsToAcquirePropertyPlantAndEquipment0001193125-15-068526 · FY2014 · period ended 2014-12-31 · filed 2015-02-27PropertyPlantAndEquipmentGross0001193125-15-068526 · FY2014 · period ended 2014-12-31 · filed 2015-02-27Revenues0001193125-15-068526 · FY2014 · period ended 2014-12-31 · filed 2015-02-27WeightedAverageNumberOfDilutedSharesOutstanding0001166691-18-000004 · FY2015 · period ended 2015-12-31 · filed 2018-01-31WeightedAverageNumberOfSharesOutstandingBasic · Evidence for the split ratio (shares as filed before and after).0001193125-17-030512 · FY2015 · period ended 2015-12-31 · filed 2017-02-03WeightedAverageNumberOfSharesOutstandingBasic · Evidence for the split ratio (shares as filed before and after).Excludes cash paid for intangible assets and acquisitions and construction of real estate properties, which are reported on separate lines.split-adjusted: diluted shares multiplied by 2 to the share basis of FY2025
201510.1%rROIC FY2015SEC EDGAR · CIK 00011666910001193125-15-068526 · FY2014 · period ended 2014-12-31 · filed 2015-02-27CashAndCashEquivalentsAtCarryingValue0001193125-15-068526 · FY2014 · period ended 2014-12-31 · filed 2015-02-27DebtCurrent0001193125-15-068526 · FY2014 · period ended 2014-12-31 · filed 2015-02-27LongTermDebtAndCapitalLeaseObligations0001193125-15-068526 · FY2014 · period ended 2014-12-31 · filed 2015-02-27StockholdersEquity0001193125-16-452423 · FY2015 · period ended 2015-12-31 · filed 2016-02-05CashAndCashEquivalentsAtCarryingValue0001193125-16-452423 · FY2015 · period ended 2015-12-31 · filed 2016-02-05DebtCurrent0001193125-16-452423 · FY2015 · period ended 2015-12-31 · filed 2016-02-05IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest0001193125-16-452423 · FY2015 · period ended 2015-12-31 · filed 2016-02-05IncomeTaxExpenseBenefit0001193125-16-452423 · FY2015 · period ended 2015-12-31 · filed 2016-02-05LongTermDebtAndCapitalLeaseObligations0001193125-16-452423 · FY2015 · period ended 2015-12-31 · filed 2016-02-05OperatingIncomeLoss0001193125-16-452423 · FY2015 · period ended 2015-12-31 · filed 2016-02-05StockholdersEquityr: a later 10-K shows a different figure for LongTermDebtAndCapitalLeaseObligations FY2014. As filed is shown.16.0%rPre-tax ROIC FY2015SEC EDGAR · CIK 00011666910001193125-15-068526 · FY2014 · period ended 2014-12-31 · filed 2015-02-27CashAndCashEquivalentsAtCarryingValue0001193125-15-068526 · FY2014 · period ended 2014-12-31 · filed 2015-02-27DebtCurrent0001193125-15-068526 · FY2014 · period ended 2014-12-31 · filed 2015-02-27LongTermDebtAndCapitalLeaseObligations0001193125-15-068526 · FY2014 · period ended 2014-12-31 · filed 2015-02-27StockholdersEquity0001193125-16-452423 · FY2015 · period ended 2015-12-31 · filed 2016-02-05CashAndCashEquivalentsAtCarryingValue0001193125-16-452423 · FY2015 · period ended 2015-12-31 · filed 2016-02-05DebtCurrent0001193125-16-452423 · FY2015 · period ended 2015-12-31 · filed 2016-02-05LongTermDebtAndCapitalLeaseObligations0001193125-16-452423 · FY2015 · period ended 2015-12-31 · filed 2016-02-05OperatingIncomeLoss0001193125-16-452423 · FY2015 · period ended 2015-12-31 · filed 2016-02-05StockholdersEquityr: a later 10-K shows a different figure for LongTermDebtAndCapitalLeaseObligations FY2014. As filed is shown.$1.66Owner earnings per share, estimate A, FY2015SEC EDGAR · CIK 00011666910001166691-18-000004 · FY2015 · period ended 2015-12-31 · filed 2018-01-31WeightedAverageNumberOfSharesOutstandingBasic · Evidence for the split ratio (shares as filed before and after).0001193125-16-452423 · FY2015 · period ended 2015-12-31 · filed 2016-02-05AmortizationOfIntangibleAssets0001193125-16-452423 · FY2015 · period ended 2015-12-31 · filed 2016-02-05Depreciation0001193125-16-452423 · FY2015 · period ended 2015-12-31 · filed 2016-02-05NetIncomeLoss0001193125-16-452423 · FY2015 · period ended 2015-12-31 · filed 2016-02-05PaymentsToAcquirePropertyPlantAndEquipment0001193125-16-452423 · FY2015 · period ended 2015-12-31 · filed 2016-02-05WeightedAverageNumberOfDilutedSharesOutstanding0001193125-17-030512 · FY2015 · period ended 2015-12-31 · filed 2017-02-03WeightedAverageNumberOfSharesOutstandingBasic · Evidence for the split ratio (shares as filed before and after).Excludes cash paid for intangible assets and acquisitions and construction of real estate properties, which are reported on separate lines.split-adjusted: diluted shares multiplied by 2 to the share basis of FY2025$2.04rOwner earnings per share, estimate B, FY2015SEC EDGAR · CIK 00011666910001166691-18-000004 · FY2015 · period ended 2015-12-31 · filed 2018-01-31WeightedAverageNumberOfSharesOutstandingBasic · Evidence for the split ratio (shares as filed before and after).0001193125-16-452423 · FY2015 · period ended 2015-12-31 · filed 2016-02-05NetCashProvidedByUsedInOperatingActivities0001193125-16-452423 · FY2015 · period ended 2015-12-31 · filed 2016-02-05PaymentsToAcquirePropertyPlantAndEquipment0001193125-16-452423 · FY2015 · period ended 2015-12-31 · filed 2016-02-05WeightedAverageNumberOfDilutedSharesOutstanding0001193125-17-030512 · FY2015 · period ended 2015-12-31 · filed 2017-02-03WeightedAverageNumberOfSharesOutstandingBasic · Evidence for the split ratio (shares as filed before and after).r: a later 10-K shows a different figure for NetCashProvidedByUsedInOperatingActivities FY2015. As filed is shown.Excludes cash paid for intangible assets and acquisitions and construction of real estate properties, which are reported on separate lines.split-adjusted: diluted shares multiplied by 2 to the share basis of FY2025$2.92Owner earnings per share, estimate C, FY2015SEC EDGAR · CIK 00011666910001193125-12-073905 · FY2011 · period ended 2011-12-31 · filed 2012-02-23PropertyPlantAndEquipmentGross0001193125-12-073905 · FY2011 · period ended 2011-12-31 · filed 2012-02-23Revenues0001193125-13-067658 · FY2012 · period ended 2012-12-31 · filed 2013-02-21PropertyPlantAndEquipmentGross0001193125-13-067658 · FY2012 · period ended 2012-12-31 · filed 2013-02-21Revenues0001193125-14-047522 · FY2013 · period ended 2013-12-31 · filed 2014-02-12PropertyPlantAndEquipmentGross0001193125-14-047522 · FY2013 · period ended 2013-12-31 · filed 2014-02-12Revenues0001193125-15-068526 · FY2014 · period ended 2014-12-31 · filed 2015-02-27PropertyPlantAndEquipmentGross0001193125-15-068526 · FY2014 · period ended 2014-12-31 · filed 2015-02-27Revenues0001166691-18-000004 · FY2015 · period ended 2015-12-31 · filed 2018-01-31WeightedAverageNumberOfSharesOutstandingBasic · Evidence for the split ratio (shares as filed before and after).0001193125-16-452423 · FY2015 · period ended 2015-12-31 · filed 2016-02-05AmortizationOfIntangibleAssets0001193125-16-452423 · FY2015 · period ended 2015-12-31 · filed 2016-02-05Depreciation0001193125-16-452423 · FY2015 · period ended 2015-12-31 · filed 2016-02-05NetIncomeLoss0001193125-16-452423 · FY2015 · period ended 2015-12-31 · filed 2016-02-05PaymentsToAcquirePropertyPlantAndEquipment0001193125-16-452423 · FY2015 · period ended 2015-12-31 · filed 2016-02-05PropertyPlantAndEquipmentGross0001193125-16-452423 · FY2015 · period ended 2015-12-31 · filed 2016-02-05Revenues0001193125-16-452423 · FY2015 · period ended 2015-12-31 · filed 2016-02-05WeightedAverageNumberOfDilutedSharesOutstanding0001193125-17-030512 · FY2015 · period ended 2015-12-31 · filed 2017-02-03WeightedAverageNumberOfSharesOutstandingBasic · Evidence for the split ratio (shares as filed before and after).Excludes cash paid for intangible assets and acquisitions and construction of real estate properties, which are reported on separate lines.split-adjusted: diluted shares multiplied by 2 to the share basis of FY2025
20169.9%rROIC FY2016SEC EDGAR · CIK 00011666910001193125-16-452423 · FY2015 · period ended 2015-12-31 · filed 2016-02-05CashAndCashEquivalentsAtCarryingValue0001193125-16-452423 · FY2015 · period ended 2015-12-31 · filed 2016-02-05DebtCurrent0001193125-16-452423 · FY2015 · period ended 2015-12-31 · filed 2016-02-05LongTermDebtAndCapitalLeaseObligations0001193125-16-452423 · FY2015 · period ended 2015-12-31 · filed 2016-02-05StockholdersEquity0001193125-17-030512 · FY2016 · period ended 2016-12-31 · filed 2017-02-03CashAndCashEquivalentsAtCarryingValue0001193125-17-030512 · FY2016 · period ended 2016-12-31 · filed 2017-02-03DebtCurrent0001193125-17-030512 · FY2016 · period ended 2016-12-31 · filed 2017-02-03IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest0001193125-17-030512 · FY2016 · period ended 2016-12-31 · filed 2017-02-03IncomeTaxExpenseBenefit0001193125-17-030512 · FY2016 · period ended 2016-12-31 · filed 2017-02-03LongTermDebtAndCapitalLeaseObligations0001193125-17-030512 · FY2016 · period ended 2016-12-31 · filed 2017-02-03OperatingIncomeLoss0001193125-17-030512 · FY2016 · period ended 2016-12-31 · filed 2017-02-03StockholdersEquityr: a later 10-K shows a different figure for IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest FY2016; IncomeTaxExpenseBenefit FY2016; OperatingIncomeLoss FY2016. As filed is shown.15.7%rPre-tax ROIC FY2016SEC EDGAR · CIK 00011666910001193125-16-452423 · FY2015 · period ended 2015-12-31 · filed 2016-02-05CashAndCashEquivalentsAtCarryingValue0001193125-16-452423 · FY2015 · period ended 2015-12-31 · filed 2016-02-05DebtCurrent0001193125-16-452423 · FY2015 · period ended 2015-12-31 · filed 2016-02-05LongTermDebtAndCapitalLeaseObligations0001193125-16-452423 · FY2015 · period ended 2015-12-31 · filed 2016-02-05StockholdersEquity0001193125-17-030512 · FY2016 · period ended 2016-12-31 · filed 2017-02-03CashAndCashEquivalentsAtCarryingValue0001193125-17-030512 · FY2016 · period ended 2016-12-31 · filed 2017-02-03DebtCurrent0001193125-17-030512 · FY2016 · period ended 2016-12-31 · filed 2017-02-03LongTermDebtAndCapitalLeaseObligations0001193125-17-030512 · FY2016 · period ended 2016-12-31 · filed 2017-02-03OperatingIncomeLoss0001193125-17-030512 · FY2016 · period ended 2016-12-31 · filed 2017-02-03StockholdersEquityr: a later 10-K shows a different figure for OperatingIncomeLoss FY2016. As filed is shown.$1.87rOwner earnings per share, estimate A, FY2016SEC EDGAR · CIK 00011666910001166691-18-000004 · FY2015 · period ended 2015-12-31 · filed 2018-01-31WeightedAverageNumberOfSharesOutstandingBasic · Evidence for the split ratio (shares as filed before and after).0001193125-17-030512 · FY2015 · period ended 2015-12-31 · filed 2017-02-03WeightedAverageNumberOfSharesOutstandingBasic · Evidence for the split ratio (shares as filed before and after).0001193125-17-030512 · FY2016 · period ended 2016-12-31 · filed 2017-02-03AmortizationOfIntangibleAssets0001193125-17-030512 · FY2016 · period ended 2016-12-31 · filed 2017-02-03Depreciation0001193125-17-030512 · FY2016 · period ended 2016-12-31 · filed 2017-02-03NetIncomeLoss0001193125-17-030512 · FY2016 · period ended 2016-12-31 · filed 2017-02-03PaymentsToAcquirePropertyPlantAndEquipment0001193125-17-030512 · FY2016 · period ended 2016-12-31 · filed 2017-02-03WeightedAverageNumberOfDilutedSharesOutstandingr: a later 10-K shows a different figure for AmortizationOfIntangibleAssets FY2016; NetIncomeLoss FY2016. As filed is shown.Excludes cash paid for intangible assets and acquisitions and construction of real estate properties, which are reported on separate lines.split-adjusted: diluted shares multiplied by 2 to the share basis of FY2025$2.07rOwner earnings per share, estimate B, FY2016SEC EDGAR · CIK 00011666910001166691-18-000004 · FY2015 · period ended 2015-12-31 · filed 2018-01-31WeightedAverageNumberOfSharesOutstandingBasic · Evidence for the split ratio (shares as filed before and after).0001193125-17-030512 · FY2015 · period ended 2015-12-31 · filed 2017-02-03WeightedAverageNumberOfSharesOutstandingBasic · Evidence for the split ratio (shares as filed before and after).0001193125-17-030512 · FY2016 · period ended 2016-12-31 · filed 2017-02-03NetCashProvidedByUsedInOperatingActivities0001193125-17-030512 · FY2016 · period ended 2016-12-31 · filed 2017-02-03PaymentsToAcquirePropertyPlantAndEquipment0001193125-17-030512 · FY2016 · period ended 2016-12-31 · filed 2017-02-03WeightedAverageNumberOfDilutedSharesOutstandingr: a later 10-K shows a different figure for NetCashProvidedByUsedInOperatingActivities FY2016. As filed is shown.Excludes cash paid for intangible assets and acquisitions and construction of real estate properties, which are reported on separate lines.split-adjusted: diluted shares multiplied by 2 to the share basis of FY2025$3.19rOwner earnings per share, estimate C, FY2016SEC EDGAR · CIK 00011666910001193125-13-067658 · FY2012 · period ended 2012-12-31 · filed 2013-02-21PropertyPlantAndEquipmentGross0001193125-13-067658 · FY2012 · period ended 2012-12-31 · filed 2013-02-21Revenues0001193125-14-047522 · FY2013 · period ended 2013-12-31 · filed 2014-02-12PropertyPlantAndEquipmentGross0001193125-14-047522 · FY2013 · period ended 2013-12-31 · filed 2014-02-12Revenues0001193125-15-068526 · FY2014 · period ended 2014-12-31 · filed 2015-02-27PropertyPlantAndEquipmentGross0001193125-15-068526 · FY2014 · period ended 2014-12-31 · filed 2015-02-27Revenues0001166691-18-000004 · FY2015 · period ended 2015-12-31 · filed 2018-01-31WeightedAverageNumberOfSharesOutstandingBasic · Evidence for the split ratio (shares as filed before and after).0001193125-16-452423 · FY2015 · period ended 2015-12-31 · filed 2016-02-05PropertyPlantAndEquipmentGross0001193125-16-452423 · FY2015 · period ended 2015-12-31 · filed 2016-02-05Revenues0001193125-17-030512 · FY2015 · period ended 2015-12-31 · filed 2017-02-03WeightedAverageNumberOfSharesOutstandingBasic · Evidence for the split ratio (shares as filed before and after).0001193125-17-030512 · FY2016 · period ended 2016-12-31 · filed 2017-02-03AmortizationOfIntangibleAssets0001193125-17-030512 · FY2016 · period ended 2016-12-31 · filed 2017-02-03Depreciation0001193125-17-030512 · FY2016 · period ended 2016-12-31 · filed 2017-02-03NetIncomeLoss0001193125-17-030512 · FY2016 · period ended 2016-12-31 · filed 2017-02-03PaymentsToAcquirePropertyPlantAndEquipment0001193125-17-030512 · FY2016 · period ended 2016-12-31 · filed 2017-02-03PropertyPlantAndEquipmentGross0001193125-17-030512 · FY2016 · period ended 2016-12-31 · filed 2017-02-03Revenues0001193125-17-030512 · FY2016 · period ended 2016-12-31 · filed 2017-02-03WeightedAverageNumberOfDilutedSharesOutstandingr: a later 10-K shows a different figure for AmortizationOfIntangibleAssets FY2016; NetIncomeLoss FY2016; Revenues FY2016. As filed is shown.Excludes cash paid for intangible assets and acquisitions and construction of real estate properties, which are reported on separate lines.split-adjusted: diluted shares multiplied by 2 to the share basis of FY2025
2017MissingROIC FY2017FY2017: effective tax rate −49.5% is outside 0 to 100 percent, so it is not usedFigures used · SEC EDGAR · CIK 00011666910001166691-18-000004 · FY2017 · period ended 2017-12-31 · filed 2018-01-31IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest0001166691-18-000004 · FY2017 · period ended 2017-12-31 · filed 2018-01-31IncomeTaxExpenseBenefit0001166691-18-000004 · FY2017 · period ended 2017-12-31 · filed 2018-01-31OperatingIncomeLossr: a later 10-K shows a different figure for IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest FY2017; IncomeTaxExpenseBenefit FY2017; OperatingIncomeLoss FY2017. As filed is shown.14.9%rPre-tax ROIC FY2017SEC EDGAR · CIK 00011666910001193125-17-030512 · FY2016 · period ended 2016-12-31 · filed 2017-02-03CashAndCashEquivalentsAtCarryingValue0001193125-17-030512 · FY2016 · period ended 2016-12-31 · filed 2017-02-03DebtCurrent0001193125-17-030512 · FY2016 · period ended 2016-12-31 · filed 2017-02-03LongTermDebtAndCapitalLeaseObligations0001193125-17-030512 · FY2016 · period ended 2016-12-31 · filed 2017-02-03StockholdersEquity0001166691-18-000004 · FY2017 · period ended 2017-12-31 · filed 2018-01-31CashAndCashEquivalentsAtCarryingValue0001166691-18-000004 · FY2017 · period ended 2017-12-31 · filed 2018-01-31DebtCurrent0001166691-18-000004 · FY2017 · period ended 2017-12-31 · filed 2018-01-31LongTermDebtAndCapitalLeaseObligations0001166691-18-000004 · FY2017 · period ended 2017-12-31 · filed 2018-01-31OperatingIncomeLoss0001166691-18-000004 · FY2017 · period ended 2017-12-31 · filed 2018-01-31StockholdersEquityr: a later 10-K shows a different figure for OperatingIncomeLoss FY2017; StockholdersEquity FY2017. As filed is shown.$4.90rOwner earnings per share, estimate A, FY2017SEC EDGAR · CIK 00011666910001166691-18-000004 · FY2017 · period ended 2017-12-31 · filed 2018-01-31AmortizationOfIntangibleAssets0001166691-18-000004 · FY2017 · period ended 2017-12-31 · filed 2018-01-31Depreciation0001166691-18-000004 · FY2017 · period ended 2017-12-31 · filed 2018-01-31NetIncomeLoss0001166691-18-000004 · FY2017 · period ended 2017-12-31 · filed 2018-01-31PaymentsToAcquirePropertyPlantAndEquipment0001166691-18-000004 · FY2017 · period ended 2017-12-31 · filed 2018-01-31WeightedAverageNumberOfDilutedSharesOutstandingr: a later 10-K shows a different figure for AmortizationOfIntangibleAssets FY2017; NetIncomeLoss FY2017. As filed is shown.Excludes cash paid for intangible assets and acquisitions and construction of real estate properties, which are reported on separate lines.$2.48rOwner earnings per share, estimate B, FY2017SEC EDGAR · CIK 00011666910001166691-18-000004 · FY2017 · period ended 2017-12-31 · filed 2018-01-31NetCashProvidedByUsedInOperatingActivities0001166691-18-000004 · FY2017 · period ended 2017-12-31 · filed 2018-01-31PaymentsToAcquirePropertyPlantAndEquipment0001166691-18-000004 · FY2017 · period ended 2017-12-31 · filed 2018-01-31WeightedAverageNumberOfDilutedSharesOutstandingr: a later 10-K shows a different figure for NetCashProvidedByUsedInOperatingActivities FY2017. As filed is shown.Excludes cash paid for intangible assets and acquisitions and construction of real estate properties, which are reported on separate lines.$5.83rOwner earnings per share, estimate C, FY2017SEC EDGAR · CIK 00011666910001193125-14-047522 · FY2013 · period ended 2013-12-31 · filed 2014-02-12PropertyPlantAndEquipmentGross0001193125-14-047522 · FY2013 · period ended 2013-12-31 · filed 2014-02-12Revenues0001193125-15-068526 · FY2014 · period ended 2014-12-31 · filed 2015-02-27PropertyPlantAndEquipmentGross0001193125-15-068526 · FY2014 · period ended 2014-12-31 · filed 2015-02-27Revenues0001193125-16-452423 · FY2015 · period ended 2015-12-31 · filed 2016-02-05PropertyPlantAndEquipmentGross0001193125-16-452423 · FY2015 · period ended 2015-12-31 · filed 2016-02-05Revenues0001193125-17-030512 · FY2016 · period ended 2016-12-31 · filed 2017-02-03PropertyPlantAndEquipmentGross0001193125-17-030512 · FY2016 · period ended 2016-12-31 · filed 2017-02-03Revenues0001166691-18-000004 · FY2017 · period ended 2017-12-31 · filed 2018-01-31AmortizationOfIntangibleAssets0001166691-18-000004 · FY2017 · period ended 2017-12-31 · filed 2018-01-31Depreciation0001166691-18-000004 · FY2017 · period ended 2017-12-31 · filed 2018-01-31NetIncomeLoss0001166691-18-000004 · FY2017 · period ended 2017-12-31 · filed 2018-01-31PaymentsToAcquirePropertyPlantAndEquipment0001166691-18-000004 · FY2017 · period ended 2017-12-31 · filed 2018-01-31PropertyPlantAndEquipmentGross0001166691-18-000004 · FY2017 · period ended 2017-12-31 · filed 2018-01-31Revenues0001166691-18-000004 · FY2017 · period ended 2017-12-31 · filed 2018-01-31WeightedAverageNumberOfDilutedSharesOutstandingr: a later 10-K shows a different figure for Revenues FY2016; AmortizationOfIntangibleAssets FY2017; NetIncomeLoss FY2017; Revenues FY2017. As filed is shown.Excludes cash paid for intangible assets and acquisitions and construction of real estate properties, which are reported on separate lines.
20189.6%rROIC FY2018SEC EDGAR · CIK 00011666910001166691-18-000004 · FY2017 · period ended 2017-12-31 · filed 2018-01-31CashAndCashEquivalentsAtCarryingValue0001166691-18-000004 · FY2017 · period ended 2017-12-31 · filed 2018-01-31DebtCurrent0001166691-18-000004 · FY2017 · period ended 2017-12-31 · filed 2018-01-31LongTermDebtAndCapitalLeaseObligations0001166691-18-000004 · FY2017 · period ended 2017-12-31 · filed 2018-01-31StockholdersEquity0001166691-19-000005 · FY2018 · period ended 2018-12-31 · filed 2019-01-31CashAndCashEquivalentsAtCarryingValue0001166691-19-000005 · FY2018 · period ended 2018-12-31 · filed 2019-01-31DebtCurrent0001166691-19-000005 · FY2018 · period ended 2018-12-31 · filed 2019-01-31IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest0001166691-19-000005 · FY2018 · period ended 2018-12-31 · filed 2019-01-31IncomeTaxExpenseBenefit0001166691-19-000005 · FY2018 · period ended 2018-12-31 · filed 2019-01-31LongTermDebtAndCapitalLeaseObligations0001166691-19-000005 · FY2018 · period ended 2018-12-31 · filed 2019-01-31OperatingIncomeLoss0001166691-19-000005 · FY2018 · period ended 2018-12-31 · filed 2019-01-31StockholdersEquityr: a later 10-K shows a different figure for StockholdersEquity FY2017. As filed is shown.12.3%rPre-tax ROIC FY2018SEC EDGAR · CIK 00011666910001166691-18-000004 · FY2017 · period ended 2017-12-31 · filed 2018-01-31CashAndCashEquivalentsAtCarryingValue0001166691-18-000004 · FY2017 · period ended 2017-12-31 · filed 2018-01-31DebtCurrent0001166691-18-000004 · FY2017 · period ended 2017-12-31 · filed 2018-01-31LongTermDebtAndCapitalLeaseObligations0001166691-18-000004 · FY2017 · period ended 2017-12-31 · filed 2018-01-31StockholdersEquity0001166691-19-000005 · FY2018 · period ended 2018-12-31 · filed 2019-01-31CashAndCashEquivalentsAtCarryingValue0001166691-19-000005 · FY2018 · period ended 2018-12-31 · filed 2019-01-31DebtCurrent0001166691-19-000005 · FY2018 · period ended 2018-12-31 · filed 2019-01-31LongTermDebtAndCapitalLeaseObligations0001166691-19-000005 · FY2018 · period ended 2018-12-31 · filed 2019-01-31OperatingIncomeLoss0001166691-19-000005 · FY2018 · period ended 2018-12-31 · filed 2019-01-31StockholdersEquityr: a later 10-K shows a different figure for StockholdersEquity FY2017. As filed is shown.$2.80Owner earnings per share, estimate A, FY2018SEC EDGAR · CIK 00011666910001166691-19-000005 · FY2018 · period ended 2018-12-31 · filed 2019-01-31AmortizationOfIntangibleAssets0001166691-19-000005 · FY2018 · period ended 2018-12-31 · filed 2019-01-31Depreciation0001166691-19-000005 · FY2018 · period ended 2018-12-31 · filed 2019-01-31NetIncomeLoss0001166691-19-000005 · FY2018 · period ended 2018-12-31 · filed 2019-01-31PaymentsToAcquirePropertyPlantAndEquipment0001166691-19-000005 · FY2018 · period ended 2018-12-31 · filed 2019-01-31WeightedAverageNumberOfDilutedSharesOutstandingExcludes cash paid for intangible assets, construction of Universal Beijing Resort, and acquisitions and construction of real estate properties, which are reported on separate lines.$3.13Owner earnings per share, estimate B, FY2018SEC EDGAR · CIK 00011666910001166691-19-000005 · FY2018 · period ended 2018-12-31 · filed 2019-01-31NetCashProvidedByUsedInOperatingActivities0001166691-19-000005 · FY2018 · period ended 2018-12-31 · filed 2019-01-31PaymentsToAcquirePropertyPlantAndEquipment0001166691-19-000005 · FY2018 · period ended 2018-12-31 · filed 2019-01-31WeightedAverageNumberOfDilutedSharesOutstandingExcludes cash paid for intangible assets, construction of Universal Beijing Resort, and acquisitions and construction of real estate properties, which are reported on separate lines.MissingOwner earnings per share, estimate C, FY2018FY2018 C: estimated maintenance capex −876.5 million is outside zero to total capex 9.8 billion, so estimate C is not shownFigures used · SEC EDGAR · CIK 00011666910001193125-15-068526 · FY2014 · period ended 2014-12-31 · filed 2015-02-27PropertyPlantAndEquipmentGross0001193125-15-068526 · FY2014 · period ended 2014-12-31 · filed 2015-02-27Revenues0001193125-16-452423 · FY2015 · period ended 2015-12-31 · filed 2016-02-05PropertyPlantAndEquipmentGross0001193125-16-452423 · FY2015 · period ended 2015-12-31 · filed 2016-02-05Revenues0001193125-17-030512 · FY2016 · period ended 2016-12-31 · filed 2017-02-03PropertyPlantAndEquipmentGross0001193125-17-030512 · FY2016 · period ended 2016-12-31 · filed 2017-02-03Revenues0001166691-18-000004 · FY2017 · period ended 2017-12-31 · filed 2018-01-31PropertyPlantAndEquipmentGross0001166691-18-000004 · FY2017 · period ended 2017-12-31 · filed 2018-01-31Revenues0001166691-19-000005 · FY2018 · period ended 2018-12-31 · filed 2019-01-31PaymentsToAcquirePropertyPlantAndEquipment0001166691-19-000005 · FY2018 · period ended 2018-12-31 · filed 2019-01-31PropertyPlantAndEquipmentGross0001166691-19-000005 · FY2018 · period ended 2018-12-31 · filed 2019-01-31Revenuesr: a later 10-K shows a different figure for Revenues FY2016; Revenues FY2017. As filed is shown.
20199.2%ROIC FY2019SEC EDGAR · CIK 00011666910001166691-19-000005 · FY2018 · period ended 2018-12-31 · filed 2019-01-31CashAndCashEquivalentsAtCarryingValue0001166691-19-000005 · FY2018 · period ended 2018-12-31 · filed 2019-01-31DebtCurrent0001166691-19-000005 · FY2018 · period ended 2018-12-31 · filed 2019-01-31LongTermDebtAndCapitalLeaseObligations0001166691-19-000005 · FY2018 · period ended 2018-12-31 · filed 2019-01-31StockholdersEquity0001166691-20-000008 · FY2019 · period ended 2019-12-31 · filed 2020-01-30CashAndCashEquivalentsAtCarryingValue0001166691-20-000008 · FY2019 · period ended 2019-12-31 · filed 2020-01-30DebtCurrent0001166691-20-000008 · FY2019 · period ended 2019-12-31 · filed 2020-01-30IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest0001166691-20-000008 · FY2019 · period ended 2019-12-31 · filed 2020-01-30IncomeTaxExpenseBenefit0001166691-20-000008 · FY2019 · period ended 2019-12-31 · filed 2020-01-30LongTermDebtAndCapitalLeaseObligations0001166691-20-000008 · FY2019 · period ended 2019-12-31 · filed 2020-01-30OperatingIncomeLoss0001166691-20-000008 · FY2019 · period ended 2019-12-31 · filed 2020-01-30StockholdersEquity11.8%Pre-tax ROIC FY2019SEC EDGAR · CIK 00011666910001166691-19-000005 · FY2018 · period ended 2018-12-31 · filed 2019-01-31CashAndCashEquivalentsAtCarryingValue0001166691-19-000005 · FY2018 · period ended 2018-12-31 · filed 2019-01-31DebtCurrent0001166691-19-000005 · FY2018 · period ended 2018-12-31 · filed 2019-01-31LongTermDebtAndCapitalLeaseObligations0001166691-19-000005 · FY2018 · period ended 2018-12-31 · filed 2019-01-31StockholdersEquity0001166691-20-000008 · FY2019 · period ended 2019-12-31 · filed 2020-01-30CashAndCashEquivalentsAtCarryingValue0001166691-20-000008 · FY2019 · period ended 2019-12-31 · filed 2020-01-30DebtCurrent0001166691-20-000008 · FY2019 · period ended 2019-12-31 · filed 2020-01-30LongTermDebtAndCapitalLeaseObligations0001166691-20-000008 · FY2019 · period ended 2019-12-31 · filed 2020-01-30OperatingIncomeLoss0001166691-20-000008 · FY2019 · period ended 2019-12-31 · filed 2020-01-30StockholdersEquity$3.48Owner earnings per share, estimate A, FY2019SEC EDGAR · CIK 00011666910001166691-20-000008 · FY2019 · period ended 2019-12-31 · filed 2020-01-30AmortizationOfIntangibleAssets0001166691-20-000008 · FY2019 · period ended 2019-12-31 · filed 2020-01-30Depreciation0001166691-20-000008 · FY2019 · period ended 2019-12-31 · filed 2020-01-30NetIncomeLoss0001166691-20-000008 · FY2019 · period ended 2019-12-31 · filed 2020-01-30PaymentsToAcquirePropertyPlantAndEquipment0001166691-20-000008 · FY2019 · period ended 2019-12-31 · filed 2020-01-30WeightedAverageNumberOfDilutedSharesOutstandingExcludes cash paid for intangible assets, construction of Universal Beijing Resort, and acquisitions and construction of real estate properties, which are reported on separate lines.$3.42Owner earnings per share, estimate B, FY2019SEC EDGAR · CIK 00011666910001166691-20-000008 · FY2019 · period ended 2019-12-31 · filed 2020-01-30NetCashProvidedByUsedInOperatingActivities0001166691-20-000008 · FY2019 · period ended 2019-12-31 · filed 2020-01-30PaymentsToAcquirePropertyPlantAndEquipment0001166691-20-000008 · FY2019 · period ended 2019-12-31 · filed 2020-01-30WeightedAverageNumberOfDilutedSharesOutstandingExcludes cash paid for intangible assets, construction of Universal Beijing Resort, and acquisitions and construction of real estate properties, which are reported on separate lines.MissingOwner earnings per share, estimate C, FY2019FY2019 C: estimated maintenance capex −4.9 billion is outside zero to total capex 10.0 billion, so estimate C is not shownFigures used · SEC EDGAR · CIK 00011666910001193125-16-452423 · FY2015 · period ended 2015-12-31 · filed 2016-02-05PropertyPlantAndEquipmentGross0001193125-16-452423 · FY2015 · period ended 2015-12-31 · filed 2016-02-05Revenues0001193125-17-030512 · FY2016 · period ended 2016-12-31 · filed 2017-02-03PropertyPlantAndEquipmentGross0001193125-17-030512 · FY2016 · period ended 2016-12-31 · filed 2017-02-03Revenues0001166691-18-000004 · FY2017 · period ended 2017-12-31 · filed 2018-01-31PropertyPlantAndEquipmentGross0001166691-18-000004 · FY2017 · period ended 2017-12-31 · filed 2018-01-31Revenues0001166691-19-000005 · FY2018 · period ended 2018-12-31 · filed 2019-01-31PropertyPlantAndEquipmentGross0001166691-19-000005 · FY2018 · period ended 2018-12-31 · filed 2019-01-31Revenues0001166691-20-000008 · FY2019 · period ended 2019-12-31 · filed 2020-01-30PaymentsToAcquirePropertyPlantAndEquipment0001166691-20-000008 · FY2019 · period ended 2019-12-31 · filed 2020-01-30PropertyPlantAndEquipmentGross0001166691-20-000008 · FY2019 · period ended 2019-12-31 · filed 2020-01-30Revenuesr: a later 10-K shows a different figure for Revenues FY2016; Revenues FY2017. As filed is shown.
20207.4%ROIC FY2020SEC EDGAR · CIK 00011666910001166691-20-000008 · FY2019 · period ended 2019-12-31 · filed 2020-01-30CashAndCashEquivalentsAtCarryingValue0001166691-20-000008 · FY2019 · period ended 2019-12-31 · filed 2020-01-30DebtCurrent0001166691-20-000008 · FY2019 · period ended 2019-12-31 · filed 2020-01-30LongTermDebtAndCapitalLeaseObligations0001166691-20-000008 · FY2019 · period ended 2019-12-31 · filed 2020-01-30StockholdersEquity0001166691-21-000008 · FY2020 · period ended 2020-12-31 · filed 2021-02-04CashAndCashEquivalentsAtCarryingValue0001166691-21-000008 · FY2020 · period ended 2020-12-31 · filed 2021-02-04DebtCurrent0001166691-21-000008 · FY2020 · period ended 2020-12-31 · filed 2021-02-04IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest0001166691-21-000008 · FY2020 · period ended 2020-12-31 · filed 2021-02-04IncomeTaxExpenseBenefit0001166691-21-000008 · FY2020 · period ended 2020-12-31 · filed 2021-02-04LongTermDebtAndCapitalLeaseObligations0001166691-21-000008 · FY2020 · period ended 2020-12-31 · filed 2021-02-04OperatingIncomeLoss0001166691-21-000008 · FY2020 · period ended 2020-12-31 · filed 2021-02-04StockholdersEquity9.7%Pre-tax ROIC FY2020SEC EDGAR · CIK 00011666910001166691-20-000008 · FY2019 · period ended 2019-12-31 · filed 2020-01-30CashAndCashEquivalentsAtCarryingValue0001166691-20-000008 · FY2019 · period ended 2019-12-31 · filed 2020-01-30DebtCurrent0001166691-20-000008 · FY2019 · period ended 2019-12-31 · filed 2020-01-30LongTermDebtAndCapitalLeaseObligations0001166691-20-000008 · FY2019 · period ended 2019-12-31 · filed 2020-01-30StockholdersEquity0001166691-21-000008 · FY2020 · period ended 2020-12-31 · filed 2021-02-04CashAndCashEquivalentsAtCarryingValue0001166691-21-000008 · FY2020 · period ended 2020-12-31 · filed 2021-02-04DebtCurrent0001166691-21-000008 · FY2020 · period ended 2020-12-31 · filed 2021-02-04LongTermDebtAndCapitalLeaseObligations0001166691-21-000008 · FY2020 · period ended 2020-12-31 · filed 2021-02-04OperatingIncomeLoss0001166691-21-000008 · FY2020 · period ended 2020-12-31 · filed 2021-02-04StockholdersEquity$3.13Owner earnings per share, estimate A, FY2020SEC EDGAR · CIK 00011666910001166691-21-000008 · FY2020 · period ended 2020-12-31 · filed 2021-02-04AmortizationOfIntangibleAssets0001166691-21-000008 · FY2020 · period ended 2020-12-31 · filed 2021-02-04Depreciation0001166691-21-000008 · FY2020 · period ended 2020-12-31 · filed 2021-02-04NetIncomeLoss0001166691-21-000008 · FY2020 · period ended 2020-12-31 · filed 2021-02-04PaymentsToAcquirePropertyPlantAndEquipment0001166691-21-000008 · FY2020 · period ended 2020-12-31 · filed 2021-02-04WeightedAverageNumberOfDilutedSharesOutstandingExcludes cash paid for intangible assets and construction of Universal Beijing Resort, which are reported on separate lines.$3.36Owner earnings per share, estimate B, FY2020SEC EDGAR · CIK 00011666910001166691-21-000008 · FY2020 · period ended 2020-12-31 · filed 2021-02-04NetCashProvidedByUsedInOperatingActivities0001166691-21-000008 · FY2020 · period ended 2020-12-31 · filed 2021-02-04PaymentsToAcquirePropertyPlantAndEquipment0001166691-21-000008 · FY2020 · period ended 2020-12-31 · filed 2021-02-04WeightedAverageNumberOfDilutedSharesOutstandingExcludes cash paid for intangible assets and construction of Universal Beijing Resort, which are reported on separate lines.MissingOwner earnings per share, estimate C, FY2020FY2020 C: estimated maintenance capex 14.7 billion is outside zero to total capex 9.2 billion, so estimate C is not shownFigures used · SEC EDGAR · CIK 00011666910001193125-17-030512 · FY2016 · period ended 2016-12-31 · filed 2017-02-03PropertyPlantAndEquipmentGross0001193125-17-030512 · FY2016 · period ended 2016-12-31 · filed 2017-02-03Revenues0001166691-18-000004 · FY2017 · period ended 2017-12-31 · filed 2018-01-31PropertyPlantAndEquipmentGross0001166691-18-000004 · FY2017 · period ended 2017-12-31 · filed 2018-01-31Revenues0001166691-19-000005 · FY2018 · period ended 2018-12-31 · filed 2019-01-31PropertyPlantAndEquipmentGross0001166691-19-000005 · FY2018 · period ended 2018-12-31 · filed 2019-01-31Revenues0001166691-20-000008 · FY2019 · period ended 2019-12-31 · filed 2020-01-30PropertyPlantAndEquipmentGross0001166691-20-000008 · FY2019 · period ended 2019-12-31 · filed 2020-01-30Revenues0001166691-21-000008 · FY2020 · period ended 2020-12-31 · filed 2021-02-04PaymentsToAcquirePropertyPlantAndEquipment0001166691-21-000008 · FY2020 · period ended 2020-12-31 · filed 2021-02-04PropertyPlantAndEquipmentGross0001166691-21-000008 · FY2020 · period ended 2020-12-31 · filed 2021-02-04Revenuesr: a later 10-K shows a different figure for Revenues FY2016; Revenues FY2017. As filed is shown.
20218.3%ROIC FY2021SEC EDGAR · CIK 00011666910001166691-21-000008 · FY2020 · period ended 2020-12-31 · filed 2021-02-04CashAndCashEquivalentsAtCarryingValue0001166691-21-000008 · FY2020 · period ended 2020-12-31 · filed 2021-02-04DebtCurrent0001166691-21-000008 · FY2020 · period ended 2020-12-31 · filed 2021-02-04LongTermDebtAndCapitalLeaseObligations0001166691-21-000008 · FY2020 · period ended 2020-12-31 · filed 2021-02-04StockholdersEquity0001166691-22-000009 · FY2021 · period ended 2021-12-31 · filed 2022-02-02CashAndCashEquivalentsAtCarryingValue0001166691-22-000009 · FY2021 · period ended 2021-12-31 · filed 2022-02-02IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest0001166691-22-000009 · FY2021 · period ended 2021-12-31 · filed 2022-02-02IncomeTaxExpenseBenefit0001166691-22-000009 · FY2021 · period ended 2021-12-31 · filed 2022-02-02LongTermDebtAndCapitalLeaseObligations0001166691-22-000009 · FY2021 · period ended 2021-12-31 · filed 2022-02-02LongTermDebtAndCapitalLeaseObligationsCurrent0001166691-22-000009 · FY2021 · period ended 2021-12-31 · filed 2022-02-02OperatingIncomeLoss0001166691-22-000009 · FY2021 · period ended 2021-12-31 · filed 2022-02-02StockholdersEquity11.4%Pre-tax ROIC FY2021SEC EDGAR · CIK 00011666910001166691-21-000008 · FY2020 · period ended 2020-12-31 · filed 2021-02-04CashAndCashEquivalentsAtCarryingValue0001166691-21-000008 · FY2020 · period ended 2020-12-31 · filed 2021-02-04DebtCurrent0001166691-21-000008 · FY2020 · period ended 2020-12-31 · filed 2021-02-04LongTermDebtAndCapitalLeaseObligations0001166691-21-000008 · FY2020 · period ended 2020-12-31 · filed 2021-02-04StockholdersEquity0001166691-22-000009 · FY2021 · period ended 2021-12-31 · filed 2022-02-02CashAndCashEquivalentsAtCarryingValue0001166691-22-000009 · FY2021 · period ended 2021-12-31 · filed 2022-02-02LongTermDebtAndCapitalLeaseObligations0001166691-22-000009 · FY2021 · period ended 2021-12-31 · filed 2022-02-02LongTermDebtAndCapitalLeaseObligationsCurrent0001166691-22-000009 · FY2021 · period ended 2021-12-31 · filed 2022-02-02OperatingIncomeLoss0001166691-22-000009 · FY2021 · period ended 2021-12-31 · filed 2022-02-02StockholdersEquity$4.04Owner earnings per share, estimate A, FY2021SEC EDGAR · CIK 00011666910001166691-22-000009 · FY2021 · period ended 2021-12-31 · filed 2022-02-02AmortizationOfIntangibleAssets0001166691-22-000009 · FY2021 · period ended 2021-12-31 · filed 2022-02-02Depreciation0001166691-22-000009 · FY2021 · period ended 2021-12-31 · filed 2022-02-02NetIncomeLoss0001166691-22-000009 · FY2021 · period ended 2021-12-31 · filed 2022-02-02PaymentsToAcquirePropertyPlantAndEquipment0001166691-22-000009 · FY2021 · period ended 2021-12-31 · filed 2022-02-02WeightedAverageNumberOfDilutedSharesOutstandingExcludes cash paid for intangible assets and construction of Universal Beijing Resort, which are reported on separate lines.$4.29Owner earnings per share, estimate B, FY2021SEC EDGAR · CIK 00011666910001166691-22-000009 · FY2021 · period ended 2021-12-31 · filed 2022-02-02NetCashProvidedByUsedInOperatingActivities0001166691-22-000009 · FY2021 · period ended 2021-12-31 · filed 2022-02-02PaymentsToAcquirePropertyPlantAndEquipment0001166691-22-000009 · FY2021 · period ended 2021-12-31 · filed 2022-02-02WeightedAverageNumberOfDilutedSharesOutstandingExcludes cash paid for intangible assets and construction of Universal Beijing Resort, which are reported on separate lines.MissingOwner earnings per share, estimate C, FY2021FY2021 C: estimated maintenance capex −3.5 billion is outside zero to total capex 9.2 billion, so estimate C is not shownFigures used · SEC EDGAR · CIK 00011666910001166691-18-000004 · FY2017 · period ended 2017-12-31 · filed 2018-01-31PropertyPlantAndEquipmentGross0001166691-18-000004 · FY2017 · period ended 2017-12-31 · filed 2018-01-31Revenues0001166691-19-000005 · FY2018 · period ended 2018-12-31 · filed 2019-01-31PropertyPlantAndEquipmentGross0001166691-19-000005 · FY2018 · period ended 2018-12-31 · filed 2019-01-31Revenues0001166691-20-000008 · FY2019 · period ended 2019-12-31 · filed 2020-01-30PropertyPlantAndEquipmentGross0001166691-20-000008 · FY2019 · period ended 2019-12-31 · filed 2020-01-30Revenues0001166691-21-000008 · FY2020 · period ended 2020-12-31 · filed 2021-02-04PropertyPlantAndEquipmentGross0001166691-21-000008 · FY2020 · period ended 2020-12-31 · filed 2021-02-04Revenues0001166691-22-000009 · FY2021 · period ended 2021-12-31 · filed 2022-02-02PaymentsToAcquirePropertyPlantAndEquipment0001166691-22-000009 · FY2021 · period ended 2021-12-31 · filed 2022-02-02PropertyPlantAndEquipmentGross0001166691-22-000009 · FY2021 · period ended 2021-12-31 · filed 2022-02-02Revenuesr: a later 10-K shows a different figure for Revenues FY2017. As filed is shown.
20224.2%ROIC FY2022SEC EDGAR · CIK 00011666910001166691-22-000009 · FY2021 · period ended 2021-12-31 · filed 2022-02-02CashAndCashEquivalentsAtCarryingValue0001166691-22-000009 · FY2021 · period ended 2021-12-31 · filed 2022-02-02LongTermDebtAndCapitalLeaseObligations0001166691-22-000009 · FY2021 · period ended 2021-12-31 · filed 2022-02-02LongTermDebtAndCapitalLeaseObligationsCurrent0001166691-22-000009 · FY2021 · period ended 2021-12-31 · filed 2022-02-02StockholdersEquity0001166691-23-000010 · FY2022 · period ended 2022-12-31 · filed 2023-02-03CashAndCashEquivalentsAtCarryingValue0001166691-23-000010 · FY2022 · period ended 2022-12-31 · filed 2023-02-03DebtCurrent0001166691-23-000010 · FY2022 · period ended 2022-12-31 · filed 2023-02-03IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest0001166691-23-000010 · FY2022 · period ended 2022-12-31 · filed 2023-02-03IncomeTaxExpenseBenefit0001166691-23-000010 · FY2022 · period ended 2022-12-31 · filed 2023-02-03LongTermDebtAndCapitalLeaseObligations0001166691-23-000010 · FY2022 · period ended 2022-12-31 · filed 2023-02-03OperatingIncomeLoss0001166691-23-000010 · FY2022 · period ended 2022-12-31 · filed 2023-02-03StockholdersEquity7.9%Pre-tax ROIC FY2022SEC EDGAR · CIK 00011666910001166691-22-000009 · FY2021 · period ended 2021-12-31 · filed 2022-02-02CashAndCashEquivalentsAtCarryingValue0001166691-22-000009 · FY2021 · period ended 2021-12-31 · filed 2022-02-02LongTermDebtAndCapitalLeaseObligations0001166691-22-000009 · FY2021 · period ended 2021-12-31 · filed 2022-02-02LongTermDebtAndCapitalLeaseObligationsCurrent0001166691-22-000009 · FY2021 · period ended 2021-12-31 · filed 2022-02-02StockholdersEquity0001166691-23-000010 · FY2022 · period ended 2022-12-31 · filed 2023-02-03CashAndCashEquivalentsAtCarryingValue0001166691-23-000010 · FY2022 · period ended 2022-12-31 · filed 2023-02-03DebtCurrent0001166691-23-000010 · FY2022 · period ended 2022-12-31 · filed 2023-02-03LongTermDebtAndCapitalLeaseObligations0001166691-23-000010 · FY2022 · period ended 2022-12-31 · filed 2023-02-03OperatingIncomeLoss0001166691-23-000010 · FY2022 · period ended 2022-12-31 · filed 2023-02-03StockholdersEquity$1.93Owner earnings per share, estimate A, FY2022SEC EDGAR · CIK 00011666910001166691-23-000010 · FY2022 · period ended 2022-12-31 · filed 2023-02-03AmortizationOfIntangibleAssets0001166691-23-000010 · FY2022 · period ended 2022-12-31 · filed 2023-02-03Depreciation0001166691-23-000010 · FY2022 · period ended 2022-12-31 · filed 2023-02-03NetIncomeLoss0001166691-23-000010 · FY2022 · period ended 2022-12-31 · filed 2023-02-03PaymentsToAcquirePropertyPlantAndEquipment0001166691-23-000010 · FY2022 · period ended 2022-12-31 · filed 2023-02-03WeightedAverageNumberOfDilutedSharesOutstandingExcludes cash paid for intangible assets and construction of Universal Beijing Resort, which are reported on separate lines.$3.56Owner earnings per share, estimate B, FY2022SEC EDGAR · CIK 00011666910001166691-23-000010 · FY2022 · period ended 2022-12-31 · filed 2023-02-03NetCashProvidedByUsedInOperatingActivities0001166691-23-000010 · FY2022 · period ended 2022-12-31 · filed 2023-02-03PaymentsToAcquirePropertyPlantAndEquipment0001166691-23-000010 · FY2022 · period ended 2022-12-31 · filed 2023-02-03WeightedAverageNumberOfDilutedSharesOutstandingExcludes cash paid for intangible assets and construction of Universal Beijing Resort, which are reported on separate lines.$3.04Owner earnings per share, estimate C, FY2022SEC EDGAR · CIK 00011666910001166691-19-000005 · FY2018 · period ended 2018-12-31 · filed 2019-01-31PropertyPlantAndEquipmentGross0001166691-19-000005 · FY2018 · period ended 2018-12-31 · filed 2019-01-31Revenues0001166691-20-000008 · FY2019 · period ended 2019-12-31 · filed 2020-01-30PropertyPlantAndEquipmentGross0001166691-20-000008 · FY2019 · period ended 2019-12-31 · filed 2020-01-30Revenues0001166691-21-000008 · FY2020 · period ended 2020-12-31 · filed 2021-02-04PropertyPlantAndEquipmentGross0001166691-21-000008 · FY2020 · period ended 2020-12-31 · filed 2021-02-04Revenues0001166691-22-000009 · FY2021 · period ended 2021-12-31 · filed 2022-02-02PropertyPlantAndEquipmentGross0001166691-22-000009 · FY2021 · period ended 2021-12-31 · filed 2022-02-02Revenues0001166691-23-000010 · FY2022 · period ended 2022-12-31 · filed 2023-02-03AmortizationOfIntangibleAssets0001166691-23-000010 · FY2022 · period ended 2022-12-31 · filed 2023-02-03Depreciation0001166691-23-000010 · FY2022 · period ended 2022-12-31 · filed 2023-02-03NetIncomeLoss0001166691-23-000010 · FY2022 · period ended 2022-12-31 · filed 2023-02-03PaymentsToAcquirePropertyPlantAndEquipment0001166691-23-000010 · FY2022 · period ended 2022-12-31 · filed 2023-02-03PropertyPlantAndEquipmentGross0001166691-23-000010 · FY2022 · period ended 2022-12-31 · filed 2023-02-03Revenues0001166691-23-000010 · FY2022 · period ended 2022-12-31 · filed 2023-02-03WeightedAverageNumberOfDilutedSharesOutstandingRounded in the filing: PropertyPlantAndEquipmentGross FY2022.Excludes cash paid for intangible assets and construction of Universal Beijing Resort, which are reported on separate lines.
202310.0%ROIC FY2023SEC EDGAR · CIK 00011666910001166691-23-000010 · FY2022 · period ended 2022-12-31 · filed 2023-02-03CashAndCashEquivalentsAtCarryingValue0001166691-23-000010 · FY2022 · period ended 2022-12-31 · filed 2023-02-03DebtCurrent0001166691-23-000010 · FY2022 · period ended 2022-12-31 · filed 2023-02-03LongTermDebtAndCapitalLeaseObligations0001166691-23-000010 · FY2022 · period ended 2022-12-31 · filed 2023-02-03StockholdersEquity0001166691-24-000011 · FY2023 · period ended 2023-12-31 · filed 2024-01-31CashAndCashEquivalentsAtCarryingValue0001166691-24-000011 · FY2023 · period ended 2023-12-31 · filed 2024-01-31DebtCurrent0001166691-24-000011 · FY2023 · period ended 2023-12-31 · filed 2024-01-31IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest0001166691-24-000011 · FY2023 · period ended 2023-12-31 · filed 2024-01-31IncomeTaxExpenseBenefit0001166691-24-000011 · FY2023 · period ended 2023-12-31 · filed 2024-01-31LongTermDebtAndCapitalLeaseObligations0001166691-24-000011 · FY2023 · period ended 2023-12-31 · filed 2024-01-31OperatingIncomeLoss0001166691-24-000011 · FY2023 · period ended 2023-12-31 · filed 2024-01-31StockholdersEquity13.5%Pre-tax ROIC FY2023SEC EDGAR · CIK 00011666910001166691-23-000010 · FY2022 · period ended 2022-12-31 · filed 2023-02-03CashAndCashEquivalentsAtCarryingValue0001166691-23-000010 · FY2022 · period ended 2022-12-31 · filed 2023-02-03DebtCurrent0001166691-23-000010 · FY2022 · period ended 2022-12-31 · filed 2023-02-03LongTermDebtAndCapitalLeaseObligations0001166691-23-000010 · FY2022 · period ended 2022-12-31 · filed 2023-02-03StockholdersEquity0001166691-24-000011 · FY2023 · period ended 2023-12-31 · filed 2024-01-31CashAndCashEquivalentsAtCarryingValue0001166691-24-000011 · FY2023 · period ended 2023-12-31 · filed 2024-01-31DebtCurrent0001166691-24-000011 · FY2023 · period ended 2023-12-31 · filed 2024-01-31LongTermDebtAndCapitalLeaseObligations0001166691-24-000011 · FY2023 · period ended 2023-12-31 · filed 2024-01-31OperatingIncomeLoss0001166691-24-000011 · FY2023 · period ended 2023-12-31 · filed 2024-01-31StockholdersEquity$4.21Owner earnings per share, estimate A, FY2023SEC EDGAR · CIK 00011666910001166691-24-000011 · FY2023 · period ended 2023-12-31 · filed 2024-01-31AmortizationOfIntangibleAssets0001166691-24-000011 · FY2023 · period ended 2023-12-31 · filed 2024-01-31Depreciation0001166691-24-000011 · FY2023 · period ended 2023-12-31 · filed 2024-01-31NetIncomeLoss0001166691-24-000011 · FY2023 · period ended 2023-12-31 · filed 2024-01-31PaymentsToAcquirePropertyPlantAndEquipment0001166691-24-000011 · FY2023 · period ended 2023-12-31 · filed 2024-01-31WeightedAverageNumberOfDilutedSharesOutstandingExcludes cash paid for intangible assets and construction of Universal Beijing Resort, which are reported on separate lines.$3.92Owner earnings per share, estimate B, FY2023SEC EDGAR · CIK 00011666910001166691-24-000011 · FY2023 · period ended 2023-12-31 · filed 2024-01-31NetCashProvidedByUsedInOperatingActivities0001166691-24-000011 · FY2023 · period ended 2023-12-31 · filed 2024-01-31PaymentsToAcquirePropertyPlantAndEquipment0001166691-24-000011 · FY2023 · period ended 2023-12-31 · filed 2024-01-31WeightedAverageNumberOfDilutedSharesOutstandingExcludes cash paid for intangible assets and construction of Universal Beijing Resort, which are reported on separate lines.$4.25Owner earnings per share, estimate C, FY2023SEC EDGAR · CIK 00011666910001166691-20-000008 · FY2019 · period ended 2019-12-31 · filed 2020-01-30PropertyPlantAndEquipmentGross0001166691-20-000008 · FY2019 · period ended 2019-12-31 · filed 2020-01-30Revenues0001166691-21-000008 · FY2020 · period ended 2020-12-31 · filed 2021-02-04PropertyPlantAndEquipmentGross0001166691-21-000008 · FY2020 · period ended 2020-12-31 · filed 2021-02-04Revenues0001166691-22-000009 · FY2021 · period ended 2021-12-31 · filed 2022-02-02PropertyPlantAndEquipmentGross0001166691-22-000009 · FY2021 · period ended 2021-12-31 · filed 2022-02-02Revenues0001166691-23-000010 · FY2022 · period ended 2022-12-31 · filed 2023-02-03PropertyPlantAndEquipmentGross0001166691-23-000010 · FY2022 · period ended 2022-12-31 · filed 2023-02-03Revenues0001166691-24-000011 · FY2023 · period ended 2023-12-31 · filed 2024-01-31AmortizationOfIntangibleAssets0001166691-24-000011 · FY2023 · period ended 2023-12-31 · filed 2024-01-31Depreciation0001166691-24-000011 · FY2023 · period ended 2023-12-31 · filed 2024-01-31NetIncomeLoss0001166691-24-000011 · FY2023 · period ended 2023-12-31 · filed 2024-01-31PaymentsToAcquirePropertyPlantAndEquipment0001166691-24-000011 · FY2023 · period ended 2023-12-31 · filed 2024-01-31PropertyPlantAndEquipmentGross0001166691-24-000011 · FY2023 · period ended 2023-12-31 · filed 2024-01-31Revenues0001166691-24-000011 · FY2023 · period ended 2023-12-31 · filed 2024-01-31WeightedAverageNumberOfDilutedSharesOutstandingRounded in the filing: PropertyPlantAndEquipmentGross FY2022; PropertyPlantAndEquipmentGross FY2023.Excludes cash paid for intangible assets and construction of Universal Beijing Resort, which are reported on separate lines.
202411.3%ROIC FY2024SEC EDGAR · CIK 00011666910001166691-24-000011 · FY2023 · period ended 2023-12-31 · filed 2024-01-31CashAndCashEquivalentsAtCarryingValue0001166691-24-000011 · FY2023 · period ended 2023-12-31 · filed 2024-01-31DebtCurrent0001166691-24-000011 · FY2023 · period ended 2023-12-31 · filed 2024-01-31LongTermDebtAndCapitalLeaseObligations0001166691-24-000011 · FY2023 · period ended 2023-12-31 · filed 2024-01-31StockholdersEquity0001166691-25-000011 · FY2024 · period ended 2024-12-31 · filed 2025-01-31CashAndCashEquivalentsAtCarryingValue0001166691-25-000011 · FY2024 · period ended 2024-12-31 · filed 2025-01-31DebtCurrent0001166691-25-000011 · FY2024 · period ended 2024-12-31 · filed 2025-01-31IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest0001166691-25-000011 · FY2024 · period ended 2024-12-31 · filed 2025-01-31IncomeTaxExpenseBenefit0001166691-25-000011 · FY2024 · period ended 2024-12-31 · filed 2025-01-31LongTermDebtAndCapitalLeaseObligations0001166691-25-000011 · FY2024 · period ended 2024-12-31 · filed 2025-01-31OperatingIncomeLoss0001166691-25-000011 · FY2024 · period ended 2024-12-31 · filed 2025-01-31StockholdersEquity13.3%Pre-tax ROIC FY2024SEC EDGAR · CIK 00011666910001166691-24-000011 · FY2023 · period ended 2023-12-31 · filed 2024-01-31CashAndCashEquivalentsAtCarryingValue0001166691-24-000011 · FY2023 · period ended 2023-12-31 · filed 2024-01-31DebtCurrent0001166691-24-000011 · FY2023 · period ended 2023-12-31 · filed 2024-01-31LongTermDebtAndCapitalLeaseObligations0001166691-24-000011 · FY2023 · period ended 2023-12-31 · filed 2024-01-31StockholdersEquity0001166691-25-000011 · FY2024 · period ended 2024-12-31 · filed 2025-01-31CashAndCashEquivalentsAtCarryingValue0001166691-25-000011 · FY2024 · period ended 2024-12-31 · filed 2025-01-31DebtCurrent0001166691-25-000011 · FY2024 · period ended 2024-12-31 · filed 2025-01-31LongTermDebtAndCapitalLeaseObligations0001166691-25-000011 · FY2024 · period ended 2024-12-31 · filed 2025-01-31OperatingIncomeLoss0001166691-25-000011 · FY2024 · period ended 2024-12-31 · filed 2025-01-31StockholdersEquity$4.81Owner earnings per share, estimate A, FY2024SEC EDGAR · CIK 00011666910001166691-25-000011 · FY2024 · period ended 2024-12-31 · filed 2025-01-31AmortizationOfIntangibleAssets0001166691-25-000011 · FY2024 · period ended 2024-12-31 · filed 2025-01-31Depreciation0001166691-25-000011 · FY2024 · period ended 2024-12-31 · filed 2025-01-31NetIncomeLoss0001166691-25-000011 · FY2024 · period ended 2024-12-31 · filed 2025-01-31PaymentsToAcquirePropertyPlantAndEquipment0001166691-25-000011 · FY2024 · period ended 2024-12-31 · filed 2025-01-31WeightedAverageNumberOfDilutedSharesOutstandingExcludes cash paid for intangible assets and construction of Universal Beijing Resort, which are reported on separate lines.$3.96Owner earnings per share, estimate B, FY2024SEC EDGAR · CIK 00011666910001166691-25-000011 · FY2024 · period ended 2024-12-31 · filed 2025-01-31NetCashProvidedByUsedInOperatingActivities0001166691-25-000011 · FY2024 · period ended 2024-12-31 · filed 2025-01-31PaymentsToAcquirePropertyPlantAndEquipment0001166691-25-000011 · FY2024 · period ended 2024-12-31 · filed 2025-01-31WeightedAverageNumberOfDilutedSharesOutstandingExcludes cash paid for intangible assets and construction of Universal Beijing Resort, which are reported on separate lines.$5.35Owner earnings per share, estimate C, FY2024SEC EDGAR · CIK 00011666910001166691-21-000008 · FY2020 · period ended 2020-12-31 · filed 2021-02-04PropertyPlantAndEquipmentGross0001166691-21-000008 · FY2020 · period ended 2020-12-31 · filed 2021-02-04Revenues0001166691-22-000009 · FY2021 · period ended 2021-12-31 · filed 2022-02-02PropertyPlantAndEquipmentGross0001166691-22-000009 · FY2021 · period ended 2021-12-31 · filed 2022-02-02Revenues0001166691-23-000010 · FY2022 · period ended 2022-12-31 · filed 2023-02-03PropertyPlantAndEquipmentGross0001166691-23-000010 · FY2022 · period ended 2022-12-31 · filed 2023-02-03Revenues0001166691-24-000011 · FY2023 · period ended 2023-12-31 · filed 2024-01-31PropertyPlantAndEquipmentGross0001166691-24-000011 · FY2023 · period ended 2023-12-31 · filed 2024-01-31Revenues0001166691-25-000011 · FY2024 · period ended 2024-12-31 · filed 2025-01-31AmortizationOfIntangibleAssets0001166691-25-000011 · FY2024 · period ended 2024-12-31 · filed 2025-01-31Depreciation0001166691-25-000011 · FY2024 · period ended 2024-12-31 · filed 2025-01-31NetIncomeLoss0001166691-25-000011 · FY2024 · period ended 2024-12-31 · filed 2025-01-31PaymentsToAcquirePropertyPlantAndEquipment0001166691-25-000011 · FY2024 · period ended 2024-12-31 · filed 2025-01-31PropertyPlantAndEquipmentGross0001166691-25-000011 · FY2024 · period ended 2024-12-31 · filed 2025-01-31RevenueFromContractWithCustomerExcludingAssessedTax0001166691-25-000011 · FY2024 · period ended 2024-12-31 · filed 2025-01-31WeightedAverageNumberOfDilutedSharesOutstandingRounded in the filing: PropertyPlantAndEquipmentGross FY2022; PropertyPlantAndEquipmentGross FY2023; PropertyPlantAndEquipmentGross FY2024.Excludes cash paid for intangible assets and construction of Universal Beijing Resort, which are reported on separate lines.
20258.7%ROIC FY2025SEC EDGAR · CIK 00011666910001166691-25-000011 · FY2024 · period ended 2024-12-31 · filed 2025-01-31CashAndCashEquivalentsAtCarryingValue0001166691-25-000011 · FY2024 · period ended 2024-12-31 · filed 2025-01-31DebtCurrent0001166691-25-000011 · FY2024 · period ended 2024-12-31 · filed 2025-01-31LongTermDebtAndCapitalLeaseObligations0001166691-25-000011 · FY2024 · period ended 2024-12-31 · filed 2025-01-31StockholdersEquity0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03CashAndCashEquivalentsAtCarryingValue0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03DebtCurrent0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03IncomeTaxExpenseBenefit0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03LongTermDebtAndCapitalLeaseObligations0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03OperatingIncomeLoss0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03StockholdersEquity11.4%Pre-tax ROIC FY2025SEC EDGAR · CIK 00011666910001166691-25-000011 · FY2024 · period ended 2024-12-31 · filed 2025-01-31CashAndCashEquivalentsAtCarryingValue0001166691-25-000011 · FY2024 · period ended 2024-12-31 · filed 2025-01-31DebtCurrent0001166691-25-000011 · FY2024 · period ended 2024-12-31 · filed 2025-01-31LongTermDebtAndCapitalLeaseObligations0001166691-25-000011 · FY2024 · period ended 2024-12-31 · filed 2025-01-31StockholdersEquity0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03CashAndCashEquivalentsAtCarryingValue0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03DebtCurrent0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03LongTermDebtAndCapitalLeaseObligations0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03OperatingIncomeLoss0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03StockholdersEquity$6.59Owner earnings per share, estimate A, FY2025SEC EDGAR · CIK 00011666910001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03AmortizationOfIntangibleAssets0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03Depreciation0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03NetIncomeLoss0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03PaymentsToAcquirePropertyPlantAndEquipment0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03WeightedAverageNumberOfDilutedSharesOutstandingExcludes cash paid for intangible assets and construction of Universal Beijing Resort, which are reported on separate lines.$5.90Owner earnings per share, estimate B, FY2025SEC EDGAR · CIK 00011666910001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03NetCashProvidedByUsedInOperatingActivities0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03PaymentsToAcquirePropertyPlantAndEquipment0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03WeightedAverageNumberOfDilutedSharesOutstandingExcludes cash paid for intangible assets and construction of Universal Beijing Resort, which are reported on separate lines.MissingOwner earnings per share, estimate C, FY2025FY2025 C: estimated maintenance capex 11.8 billion is outside zero to total capex 11.8 billion, so estimate C is not shownFigures used · SEC EDGAR · CIK 00011666910001166691-22-000009 · FY2021 · period ended 2021-12-31 · filed 2022-02-02PropertyPlantAndEquipmentGross0001166691-22-000009 · FY2021 · period ended 2021-12-31 · filed 2022-02-02Revenues0001166691-23-000010 · FY2022 · period ended 2022-12-31 · filed 2023-02-03PropertyPlantAndEquipmentGross0001166691-23-000010 · FY2022 · period ended 2022-12-31 · filed 2023-02-03Revenues0001166691-24-000011 · FY2023 · period ended 2023-12-31 · filed 2024-01-31PropertyPlantAndEquipmentGross0001166691-24-000011 · FY2023 · period ended 2023-12-31 · filed 2024-01-31Revenues0001166691-25-000011 · FY2024 · period ended 2024-12-31 · filed 2025-01-31PropertyPlantAndEquipmentGross0001166691-25-000011 · FY2024 · period ended 2024-12-31 · filed 2025-01-31RevenueFromContractWithCustomerExcludingAssessedTax0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03PaymentsToAcquirePropertyPlantAndEquipment0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03PropertyPlantAndEquipmentGross0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03RevenueFromContractWithCustomerExcludingAssessedTaxRounded in the filing: PropertyPlantAndEquipmentGross FY2022; PropertyPlantAndEquipmentGross FY2023; PropertyPlantAndEquipmentGross FY2024; PropertyPlantAndEquipmentGross FY2025.

Per-share figures for years before a stock split are adjusted to the latest share basis with the ratio shown by the company's own filings; adjusted figures carry a note.

Sources for the figures on this page

SEC EDGAR · CIK 0001166691. Each filing is listed once with the XBRL tags used from it.

  1. 0001193125-10-037551 · FY2009 · period ended 2009-12-31 · filed 2010-02-23 · https://www.sec.gov/Archives/edgar/data/1166691/000119312510037551/AmortizationOfIntangibleAssets, CashAndCashEquivalentsAtCarryingValue, DebtCurrent, Depreciation, LongTermDebtAndCapitalLeaseObligations, NetCashProvidedByUsedInOperatingActivities, NetIncomeLoss, PaymentsToAcquirePropertyPlantAndEquipment, Revenues, StockholdersEquity
  2. 0001193125-11-047243 · FY2009, 2010 · period ended 2009-12-31, 2010-12-31 · filed 2011-02-25 · https://www.sec.gov/Archives/edgar/data/1166691/000119312511047243/AmortizationOfIntangibleAssets, CashAndCashEquivalentsAtCarryingValue, DebtCurrent, Depreciation, IncomeTaxExpenseBenefit, LongTermDebtAndCapitalLeaseObligations, NetCashProvidedByUsedInOperatingActivities, NetIncomeLoss, OperatingIncomeLoss, PaymentsToAcquirePropertyPlantAndEquipment, PropertyPlantAndEquipmentGross, Revenues, StockholdersEquity, WeightedAverageNumberOfDilutedSharesOutstanding, cmcsa:IncomeLossFromContinuingOperationsBeforeIncomeTaxes
  3. 0001193125-12-073905 · FY2011 · period ended 2011-12-31 · filed 2012-02-23 · https://www.sec.gov/Archives/edgar/data/1166691/000119312512073905/AmortizationOfIntangibleAssets, CashAndCashEquivalentsAtCarryingValue, DebtCurrent, Depreciation, IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest, IncomeTaxExpenseBenefit, LongTermDebtAndCapitalLeaseObligations, NetCashProvidedByUsedInOperatingActivities, NetIncomeLoss, OperatingIncomeLoss, PaymentsToAcquirePropertyPlantAndEquipment, PropertyPlantAndEquipmentGross, Revenues, StockholdersEquity, WeightedAverageNumberOfDilutedSharesOutstanding
  4. 0001193125-13-067658 · FY2012 · period ended 2012-12-31 · filed 2013-02-21 · https://www.sec.gov/Archives/edgar/data/1166691/000119312513067658/AmortizationOfIntangibleAssets, CashAndCashEquivalentsAtCarryingValue, DebtCurrent, Depreciation, IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest, IncomeTaxExpenseBenefit, LongTermDebtAndCapitalLeaseObligations, NetCashProvidedByUsedInOperatingActivities, NetIncomeLoss, OperatingIncomeLoss, PaymentsToAcquirePropertyPlantAndEquipment, PropertyPlantAndEquipmentGross, Revenues, StockholdersEquity, WeightedAverageNumberOfDilutedSharesOutstanding
  5. 0001193125-14-047522 · FY2013 · period ended 2013-12-31 · filed 2014-02-12 · https://www.sec.gov/Archives/edgar/data/1166691/000119312514047522/AmortizationOfIntangibleAssets, CashAndCashEquivalentsAtCarryingValue, DebtCurrent, Depreciation, IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest, IncomeTaxExpenseBenefit, LongTermDebtAndCapitalLeaseObligations, NetCashProvidedByUsedInOperatingActivities, NetIncomeLoss, OperatingIncomeLoss, PaymentsToAcquirePropertyPlantAndEquipment, PropertyPlantAndEquipmentGross, Revenues, StockholdersEquity, WeightedAverageNumberOfDilutedSharesOutstanding
  6. 0001193125-15-068526 · FY2014 · period ended 2014-12-31 · filed 2015-02-27 · https://www.sec.gov/Archives/edgar/data/1166691/000119312515068526/AmortizationOfIntangibleAssets, CashAndCashEquivalentsAtCarryingValue, DebtCurrent, Depreciation, IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest, IncomeTaxExpenseBenefit, LongTermDebtAndCapitalLeaseObligations, NetCashProvidedByUsedInOperatingActivities, NetIncomeLoss, OperatingIncomeLoss, PaymentsToAcquirePropertyPlantAndEquipment, PropertyPlantAndEquipmentGross, Revenues, StockholdersEquity, WeightedAverageNumberOfDilutedSharesOutstanding
  7. 0001193125-16-452423 · FY2015 · period ended 2015-12-31 · filed 2016-02-05 · https://www.sec.gov/Archives/edgar/data/1166691/000119312516452423/AmortizationOfIntangibleAssets, CashAndCashEquivalentsAtCarryingValue, DebtCurrent, Depreciation, IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest, IncomeTaxExpenseBenefit, LongTermDebtAndCapitalLeaseObligations, NetCashProvidedByUsedInOperatingActivities, NetIncomeLoss, OperatingIncomeLoss, PaymentsToAcquirePropertyPlantAndEquipment, PropertyPlantAndEquipmentGross, Revenues, StockholdersEquity, WeightedAverageNumberOfDilutedSharesOutstanding
  8. 0001193125-17-030512 · FY2015, 2016 · period ended 2015-12-31, 2016-12-31 · filed 2017-02-03 · https://www.sec.gov/Archives/edgar/data/1166691/000119312517030512/AmortizationOfIntangibleAssets, CashAndCashEquivalentsAtCarryingValue, DebtCurrent, Depreciation, IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest, IncomeTaxExpenseBenefit, LongTermDebtAndCapitalLeaseObligations, NetCashProvidedByUsedInOperatingActivities, NetIncomeLoss, OperatingIncomeLoss, PaymentsToAcquirePropertyPlantAndEquipment, PropertyPlantAndEquipmentGross, Revenues, StockholdersEquity, WeightedAverageNumberOfDilutedSharesOutstanding, WeightedAverageNumberOfSharesOutstandingBasic
  9. 0001166691-18-000004 · FY2015, 2017 · period ended 2015-12-31, 2017-12-31 · filed 2018-01-31 · https://www.sec.gov/Archives/edgar/data/1166691/000116669118000004/AmortizationOfIntangibleAssets, CashAndCashEquivalentsAtCarryingValue, DebtCurrent, Depreciation, IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest, IncomeTaxExpenseBenefit, LongTermDebtAndCapitalLeaseObligations, NetCashProvidedByUsedInOperatingActivities, NetIncomeLoss, OperatingIncomeLoss, PaymentsToAcquirePropertyPlantAndEquipment, PropertyPlantAndEquipmentGross, Revenues, StockholdersEquity, WeightedAverageNumberOfDilutedSharesOutstanding, WeightedAverageNumberOfSharesOutstandingBasic
  10. 0001166691-19-000005 · FY2018 · period ended 2018-12-31 · filed 2019-01-31 · https://www.sec.gov/Archives/edgar/data/1166691/000116669119000005/AmortizationOfIntangibleAssets, CashAndCashEquivalentsAtCarryingValue, DebtCurrent, Depreciation, IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest, IncomeTaxExpenseBenefit, LongTermDebtAndCapitalLeaseObligations, NetCashProvidedByUsedInOperatingActivities, NetIncomeLoss, OperatingIncomeLoss, PaymentsToAcquirePropertyPlantAndEquipment, PropertyPlantAndEquipmentGross, Revenues, StockholdersEquity, WeightedAverageNumberOfDilutedSharesOutstanding
  11. 0001166691-20-000008 · FY2019 · period ended 2019-12-31 · filed 2020-01-30 · https://www.sec.gov/Archives/edgar/data/1166691/000116669120000008/AmortizationOfIntangibleAssets, CashAndCashEquivalentsAtCarryingValue, DebtCurrent, Depreciation, IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest, IncomeTaxExpenseBenefit, LongTermDebtAndCapitalLeaseObligations, NetCashProvidedByUsedInOperatingActivities, NetIncomeLoss, OperatingIncomeLoss, PaymentsToAcquirePropertyPlantAndEquipment, PropertyPlantAndEquipmentGross, Revenues, StockholdersEquity, WeightedAverageNumberOfDilutedSharesOutstanding
  12. 0001166691-21-000008 · FY2020 · period ended 2020-12-31 · filed 2021-02-04 · https://www.sec.gov/Archives/edgar/data/1166691/000116669121000008/AmortizationOfIntangibleAssets, CashAndCashEquivalentsAtCarryingValue, DebtCurrent, Depreciation, IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest, IncomeTaxExpenseBenefit, LongTermDebtAndCapitalLeaseObligations, NetCashProvidedByUsedInOperatingActivities, NetIncomeLoss, OperatingIncomeLoss, PaymentsToAcquirePropertyPlantAndEquipment, PropertyPlantAndEquipmentGross, Revenues, StockholdersEquity, WeightedAverageNumberOfDilutedSharesOutstanding
  13. 0001166691-22-000009 · FY2021 · period ended 2021-12-31 · filed 2022-02-02 · https://www.sec.gov/Archives/edgar/data/1166691/000116669122000009/AmortizationOfIntangibleAssets, CashAndCashEquivalentsAtCarryingValue, Depreciation, IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest, IncomeTaxExpenseBenefit, LongTermDebtAndCapitalLeaseObligations, LongTermDebtAndCapitalLeaseObligationsCurrent, NetCashProvidedByUsedInOperatingActivities, NetIncomeLoss, OperatingIncomeLoss, PaymentsToAcquirePropertyPlantAndEquipment, PropertyPlantAndEquipmentGross, Revenues, StockholdersEquity, WeightedAverageNumberOfDilutedSharesOutstanding
  14. 0001166691-23-000010 · FY2022 · period ended 2022-12-31 · filed 2023-02-03 · https://www.sec.gov/Archives/edgar/data/1166691/000116669123000010/AmortizationOfIntangibleAssets, CashAndCashEquivalentsAtCarryingValue, DebtCurrent, Depreciation, IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest, IncomeTaxExpenseBenefit, LongTermDebtAndCapitalLeaseObligations, NetCashProvidedByUsedInOperatingActivities, NetIncomeLoss, OperatingIncomeLoss, PaymentsToAcquirePropertyPlantAndEquipment, PropertyPlantAndEquipmentGross, Revenues, StockholdersEquity, WeightedAverageNumberOfDilutedSharesOutstanding
  15. 0001166691-24-000011 · FY2023 · period ended 2023-12-31 · filed 2024-01-31 · https://www.sec.gov/Archives/edgar/data/1166691/000116669124000011/AmortizationOfIntangibleAssets, CashAndCashEquivalentsAtCarryingValue, DebtCurrent, Depreciation, IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest, IncomeTaxExpenseBenefit, LongTermDebtAndCapitalLeaseObligations, NetCashProvidedByUsedInOperatingActivities, NetIncomeLoss, OperatingIncomeLoss, PaymentsToAcquirePropertyPlantAndEquipment, PropertyPlantAndEquipmentGross, Revenues, StockholdersEquity, WeightedAverageNumberOfDilutedSharesOutstanding
  16. 0001166691-25-000011 · FY2024 · period ended 2024-12-31 · filed 2025-01-31 · https://www.sec.gov/Archives/edgar/data/1166691/000116669125000011/AmortizationOfIntangibleAssets, CashAndCashEquivalentsAtCarryingValue, DebtCurrent, Depreciation, IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest, IncomeTaxExpenseBenefit, LongTermDebtAndCapitalLeaseObligations, NetCashProvidedByUsedInOperatingActivities, NetIncomeLoss, OperatingIncomeLoss, PaymentsToAcquirePropertyPlantAndEquipment, PropertyPlantAndEquipmentGross, RevenueFromContractWithCustomerExcludingAssessedTax, StockholdersEquity, WeightedAverageNumberOfDilutedSharesOutstanding
  17. 0001628280-26-004994 · FY2025 · period ended 2025-12-31 · filed 2026-02-03 · https://www.sec.gov/Archives/edgar/data/1166691/000162828026004994/AmortizationOfIntangibleAssets, CashAndCashEquivalentsAtCarryingValue, DebtCurrent, Depreciation, IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest, IncomeTaxExpenseBenefit, LongTermDebtAndCapitalLeaseObligations, NetCashProvidedByUsedInOperatingActivities, NetIncomeLoss, OperatingIncomeLoss, PaymentsToAcquirePropertyPlantAndEquipment, PropertyPlantAndEquipmentGross, RevenueFromContractWithCustomerExcludingAssessedTax, StockholdersEquity, WeightedAverageNumberOfDilutedSharesOutstanding