Total Debt (Carrying Amount)
Based on: 10-K (reporting date: 2023-09-30), 10-K (reporting date: 2022-10-01), 10-K (reporting date: 2021-10-02), 10-K (reporting date: 2020-10-03), 10-K (reporting date: 2019-09-28), 10-K (reporting date: 2018-09-29).
Debt item | Description | The company |
---|---|---|
Total borrowings and finance lease liabilities (carrying amount) | Sum of the carrying values as of the balance sheet date of all debt plus capital lease obligations. | Walt Disney Co. total debt decreased from 2021 to 2022 and from 2022 to 2023. |
Total Debt (Fair Value)
Sep 30, 2023 | |
---|---|
Selected Financial Data (US$ in millions) | |
Borrowings | 41,456) |
Finance lease liabilities | 243) |
Total borrowings and finance lease liabilities (fair value) | 41,699) |
Financial Ratio | |
Debt, fair value to carrying amount ratio | 0.89 |
Based on: 10-K (reporting date: 2023-09-30).
Weighted-average Interest Rate on Debt
Effective interest rate on borrowings and finance leases: 4.96%
Interest rate | Debt amount1 | Interest rate × Debt amount | Weighted-average interest rate2 |
---|---|---|---|
4.95% | 46,431) | 2,298) | |
6.50% | 37) | 2) | |
6.50% | 206) | 13) | |
Total | 46,674) | 2,314) | |
4.96% |
Based on: 10-K (reporting date: 2023-09-30).
1 US$ in millions
2 Weighted-average interest rate = 100 × 2,314 ÷ 46,674 = 4.96%
Interest Costs Incurred
Based on: 10-K (reporting date: 2023-09-30), 10-K (reporting date: 2022-10-01), 10-K (reporting date: 2021-10-02), 10-K (reporting date: 2020-10-03), 10-K (reporting date: 2019-09-28), 10-K (reporting date: 2018-09-29).
Debt item | Description | The company |
---|---|---|
Interest expense, net of capitalized interest | Amount of the cost of borrowed funds accounted for as interest expense for debt. | Walt Disney Co. interest expense, net of capitalized interest increased from 2021 to 2022 and from 2022 to 2023. |
Interest capitalized | Amount of interest costs capitalized disclosed as an adjusting item to interest costs incurred. | Walt Disney Co. interest capitalized increased from 2021 to 2022 and from 2022 to 2023. |
Interest costs incurred | Total interest costs incurred during the period and either capitalized or charged against earnings. | Walt Disney Co. interest costs incurred increased from 2021 to 2022 and from 2022 to 2023. |
Adjusted Interest Coverage Ratio
Based on: 10-K (reporting date: 2023-09-30), 10-K (reporting date: 2022-10-01), 10-K (reporting date: 2021-10-02), 10-K (reporting date: 2020-10-03), 10-K (reporting date: 2019-09-28), 10-K (reporting date: 2018-09-29).
2023 Calculations
1 Interest coverage ratio (without capitalized interest) = EBIT ÷ Interest expense
= 6,742 ÷ 1,973 = 3.42
2 Adjusted interest coverage ratio (with capitalized interest) = EBIT ÷ Interest costs incurred
= 6,742 ÷ 2,338 = 2.88
Solvency ratio | Description | The company |
---|---|---|
Adjusted interest coverage ratio | A solvency ratio calculated as EBIT divided by interest payments (including capitalized interest). | Walt Disney Co. adjusted interest coverage ratio improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023 not reaching 2021 level. |