Analysis of Reportable Segments
Walt Disney Co. operates in 3 segments: Entertainment; Sports; and Experiences.
Segment Profit Margin
Walt Disney Co., profit margin by reportable segment
|
Sep 30, 2023 |
Oct 1, 2022 |
Oct 2, 2021 |
Oct 3, 2020 |
Sep 28, 2019 |
Sep 29, 2018 |
Entertainment |
3.55% | 5.37% | 14.24% | — | — | — |
Sports |
14.41% | 15.69% | 16.85% | — | — | — |
Experiences |
27.51% | 25.94% | -0.75% | — | — | — |
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).
Segment profitability ratio |
Reportable segment |
The company |
Segment profit margin |
Entertainment |
Entertainment segment profit margin ratio deteriorated from 2021 to 2022 and from 2022 to 2023. |
|
Sports |
Sports segment profit margin ratio deteriorated from 2021 to 2022 and from 2022 to 2023. |
|
Experiences |
Experiences segment profit margin ratio improved from 2021 to 2022 and from 2022 to 2023. |
Segment Profit Margin: Entertainment
Walt Disney Co.; Entertainment; segment profit margin calculation
|
Sep 30, 2023 |
Oct 1, 2022 |
Oct 2, 2021 |
Oct 3, 2020 |
Sep 28, 2019 |
Sep 29, 2018 |
Selected Financial Data (US$ in millions) |
Segment operating income |
1,444) | 2,126) | 5,196) | —) | —) | —) |
Revenues |
40,635) | 39,569) | 36,489) | —) | —) | —) |
Segment Profitability Ratio |
Segment profit margin1 |
3.55% | 5.37% | 14.24% | — | — | — |
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).
1 2023 Calculation
Segment profit margin = 100 × Segment operating income ÷ Revenues
= 100 × 1,444 ÷ 40,635 = 3.55%
Segment profitability ratio |
Reportable segment |
The company |
Segment profit margin |
Entertainment |
Entertainment segment profit margin ratio deteriorated from 2021 to 2022 and from 2022 to 2023. |
Segment Profit Margin: Sports
Walt Disney Co.; Sports; segment profit margin calculation
|
Sep 30, 2023 |
Oct 1, 2022 |
Oct 2, 2021 |
Oct 3, 2020 |
Sep 28, 2019 |
Sep 29, 2018 |
Selected Financial Data (US$ in millions) |
Segment operating income |
2,465) | 2,710) | 2,690) | —) | —) | —) |
Revenues |
17,111) | 17,270) | 15,960) | —) | —) | —) |
Segment Profitability Ratio |
Segment profit margin1 |
14.41% | 15.69% | 16.85% | — | — | — |
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).
1 2023 Calculation
Segment profit margin = 100 × Segment operating income ÷ Revenues
= 100 × 2,465 ÷ 17,111 = 14.41%
Segment profitability ratio |
Reportable segment |
The company |
Segment profit margin |
Sports |
Sports segment profit margin ratio deteriorated from 2021 to 2022 and from 2022 to 2023. |
Segment Profit Margin: Experiences
Walt Disney Co.; Experiences; segment profit margin calculation
|
Sep 30, 2023 |
Oct 1, 2022 |
Oct 2, 2021 |
Oct 3, 2020 |
Sep 28, 2019 |
Sep 29, 2018 |
Selected Financial Data (US$ in millions) |
Segment operating income |
8,954) | 7,285) | (120) | —) | —) | —) |
Revenues |
32,549) | 28,085) | 15,961) | —) | —) | —) |
Segment Profitability Ratio |
Segment profit margin1 |
27.51% | 25.94% | -0.75% | — | — | — |
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).
1 2023 Calculation
Segment profit margin = 100 × Segment operating income ÷ Revenues
= 100 × 8,954 ÷ 32,549 = 27.51%
Segment profitability ratio |
Reportable segment |
The company |
Segment profit margin |
Experiences |
Experiences segment profit margin ratio improved from 2021 to 2022 and from 2022 to 2023. |
Segment Return on Assets (Segment ROA)
Walt Disney Co., ROA by reportable segment
|
Sep 30, 2023 |
Oct 1, 2022 |
Oct 2, 2021 |
Oct 3, 2020 |
Sep 28, 2019 |
Sep 29, 2018 |
Entertainment |
1.27% | 1.81% | 4.43% | — | — | — |
Sports |
9.70% | 10.85% | 10.77% | — | — | — |
Experiences |
20.92% | 17.36% | -0.29% | — | — | — |
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).
Segment profitability ratio |
Reportable segment |
The company |
Segment ROA |
Entertainment |
Entertainment segment ROA deteriorated from 2021 to 2022 and from 2022 to 2023. |
|
Sports |
Sports segment ROA improved from 2021 to 2022 but then deteriorated significantly from 2022 to 2023. |
|
Experiences |
Experiences segment ROA improved from 2021 to 2022 and from 2022 to 2023. |
Segment ROA: Entertainment
Walt Disney Co.; Entertainment; segment ROA calculation
|
Sep 30, 2023 |
Oct 1, 2022 |
Oct 2, 2021 |
Oct 3, 2020 |
Sep 28, 2019 |
Sep 29, 2018 |
Selected Financial Data (US$ in millions) |
Segment operating income |
1,444) | 2,126) | 5,196) | —) | —) | —) |
Identifiable assets |
113,307) | 117,184) | 117,184) | —) | —) | —) |
Segment Profitability Ratio |
Segment ROA1 |
1.27% | 1.81% | 4.43% | — | — | — |
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).
1 2023 Calculation
Segment ROA = 100 × Segment operating income ÷ Identifiable assets
= 100 × 1,444 ÷ 113,307 = 1.27%
Segment profitability ratio |
Reportable segment |
The company |
Segment ROA |
Entertainment |
Entertainment segment ROA deteriorated from 2021 to 2022 and from 2022 to 2023. |
Segment ROA: Sports
Walt Disney Co.; Sports; segment ROA calculation
|
Sep 30, 2023 |
Oct 1, 2022 |
Oct 2, 2021 |
Oct 3, 2020 |
Sep 28, 2019 |
Sep 29, 2018 |
Selected Financial Data (US$ in millions) |
Segment operating income |
2,465) | 2,710) | 2,690) | —) | —) | —) |
Identifiable assets |
25,402) | 24,988) | 24,988) | —) | —) | —) |
Segment Profitability Ratio |
Segment ROA1 |
9.70% | 10.85% | 10.77% | — | — | — |
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).
1 2023 Calculation
Segment ROA = 100 × Segment operating income ÷ Identifiable assets
= 100 × 2,465 ÷ 25,402 = 9.70%
Segment profitability ratio |
Reportable segment |
The company |
Segment ROA |
Sports |
Sports segment ROA improved from 2021 to 2022 but then deteriorated significantly from 2022 to 2023. |
Segment ROA: Experiences
Walt Disney Co.; Experiences; segment ROA calculation
|
Sep 30, 2023 |
Oct 1, 2022 |
Oct 2, 2021 |
Oct 3, 2020 |
Sep 28, 2019 |
Sep 29, 2018 |
Selected Financial Data (US$ in millions) |
Segment operating income |
8,954) | 7,285) | (120) | —) | —) | —) |
Identifiable assets |
42,808) | 41,969) | 41,969) | —) | —) | —) |
Segment Profitability Ratio |
Segment ROA1 |
20.92% | 17.36% | -0.29% | — | — | — |
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).
1 2023 Calculation
Segment ROA = 100 × Segment operating income ÷ Identifiable assets
= 100 × 8,954 ÷ 42,808 = 20.92%
Segment profitability ratio |
Reportable segment |
The company |
Segment ROA |
Experiences |
Experiences segment ROA improved from 2021 to 2022 and from 2022 to 2023. |
Segment Asset Turnover
Walt Disney Co., asset turnover by reportable segment
|
Sep 30, 2023 |
Oct 1, 2022 |
Oct 2, 2021 |
Oct 3, 2020 |
Sep 28, 2019 |
Sep 29, 2018 |
Entertainment |
0.36 | 0.34 | 0.31 | — | — | — |
Sports |
0.67 | 0.69 | 0.64 | — | — | — |
Experiences |
0.76 | 0.67 | 0.38 | — | — | — |
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).
Segment activity ratio |
Reportable segment |
The company |
Segment asset turnover |
Entertainment |
Entertainment segment asset turnover ratio improved from 2021 to 2022 and from 2022 to 2023. |
|
Sports |
Sports segment asset turnover ratio improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023. |
|
Experiences |
Experiences segment asset turnover ratio improved from 2021 to 2022 and from 2022 to 2023. |
Segment Asset Turnover: Entertainment
Walt Disney Co.; Entertainment; segment asset turnover calculation
|
Sep 30, 2023 |
Oct 1, 2022 |
Oct 2, 2021 |
Oct 3, 2020 |
Sep 28, 2019 |
Sep 29, 2018 |
Selected Financial Data (US$ in millions) |
Revenues |
40,635) | 39,569) | 36,489) | —) | —) | —) |
Identifiable assets |
113,307) | 117,184) | 117,184) | —) | —) | —) |
Segment Activity Ratio |
Segment asset turnover1 |
0.36 | 0.34 | 0.31 | — | — | — |
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).
1 2023 Calculation
Segment asset turnover = Revenues ÷ Identifiable assets
= 40,635 ÷ 113,307 = 0.36
Segment activity ratio |
Reportable segment |
The company |
Segment asset turnover |
Entertainment |
Entertainment segment asset turnover ratio improved from 2021 to 2022 and from 2022 to 2023. |
Segment Asset Turnover: Sports
Walt Disney Co.; Sports; segment asset turnover calculation
|
Sep 30, 2023 |
Oct 1, 2022 |
Oct 2, 2021 |
Oct 3, 2020 |
Sep 28, 2019 |
Sep 29, 2018 |
Selected Financial Data (US$ in millions) |
Revenues |
17,111) | 17,270) | 15,960) | —) | —) | —) |
Identifiable assets |
25,402) | 24,988) | 24,988) | —) | —) | —) |
Segment Activity Ratio |
Segment asset turnover1 |
0.67 | 0.69 | 0.64 | — | — | — |
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).
1 2023 Calculation
Segment asset turnover = Revenues ÷ Identifiable assets
= 17,111 ÷ 25,402 = 0.67
Segment activity ratio |
Reportable segment |
The company |
Segment asset turnover |
Sports |
Sports segment asset turnover ratio improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023. |
Segment Asset Turnover: Experiences
Walt Disney Co.; Experiences; segment asset turnover calculation
|
Sep 30, 2023 |
Oct 1, 2022 |
Oct 2, 2021 |
Oct 3, 2020 |
Sep 28, 2019 |
Sep 29, 2018 |
Selected Financial Data (US$ in millions) |
Revenues |
32,549) | 28,085) | 15,961) | —) | —) | —) |
Identifiable assets |
42,808) | 41,969) | 41,969) | —) | —) | —) |
Segment Activity Ratio |
Segment asset turnover1 |
0.76 | 0.67 | 0.38 | — | — | — |
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).
1 2023 Calculation
Segment asset turnover = Revenues ÷ Identifiable assets
= 32,549 ÷ 42,808 = 0.76
Segment activity ratio |
Reportable segment |
The company |
Segment asset turnover |
Experiences |
Experiences segment asset turnover ratio improved from 2021 to 2022 and from 2022 to 2023. |
Segment Capital Expenditures to Depreciation
Walt Disney Co., capital expenditures to depreciation by reportable segment
|
Sep 30, 2023 |
Oct 1, 2022 |
Oct 2, 2021 |
Oct 3, 2020 |
Sep 28, 2019 |
Sep 29, 2018 |
Entertainment |
1.54 | 1.43 | 1.63 | — | — | — |
Sports |
0.21 | 0.09 | 0.24 | — | — | — |
Experiences |
1.13 | 1.47 | 1.00 | — | — | — |
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).
Segment financial ratio |
Reportable segment |
The company |
Segment capital expenditures to depreciation |
Entertainment |
Entertainment segment capital expenditures to depreciation ratio deteriorated from 2021 to 2022 but then improved from 2022 to 2023 not reaching 2021 level. |
|
Sports |
Sports segment capital expenditures to depreciation ratio deteriorated from 2021 to 2022 but then improved from 2022 to 2023 not reaching 2021 level. |
|
Experiences |
Experiences segment capital expenditures to depreciation ratio improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023 not reaching 2021 level. |
Segment Capital Expenditures to Depreciation: Entertainment
Walt Disney Co.; Entertainment; segment capital expenditures to depreciation calculation
|
Sep 30, 2023 |
Oct 1, 2022 |
Oct 2, 2021 |
Oct 3, 2020 |
Sep 28, 2019 |
Sep 29, 2018 |
Selected Financial Data (US$ in millions) |
Capital expenditures |
1,032) | 802) | 838) | —) | —) | —) |
Depreciation expense |
669) | 560) | 513) | —) | —) | —) |
Segment Financial Ratio |
Segment capital expenditures to depreciation1 |
1.54 | 1.43 | 1.63 | — | — | — |
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).
1 2023 Calculation
Segment capital expenditures to depreciation = Capital expenditures ÷ Depreciation expense
= 1,032 ÷ 669 = 1.54
Segment financial ratio |
Reportable segment |
The company |
Segment capital expenditures to depreciation |
Entertainment |
Entertainment segment capital expenditures to depreciation ratio deteriorated from 2021 to 2022 but then improved from 2022 to 2023 not reaching 2021 level. |
Segment Capital Expenditures to Depreciation: Sports
Walt Disney Co.; Sports; segment capital expenditures to depreciation calculation
|
Sep 30, 2023 |
Oct 1, 2022 |
Oct 2, 2021 |
Oct 3, 2020 |
Sep 28, 2019 |
Sep 29, 2018 |
Selected Financial Data (US$ in millions) |
Capital expenditures |
15) | 8) | 24) | —) | —) | —) |
Depreciation expense |
73) | 90) | 100) | —) | —) | —) |
Segment Financial Ratio |
Segment capital expenditures to depreciation1 |
0.21 | 0.09 | 0.24 | — | — | — |
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).
1 2023 Calculation
Segment capital expenditures to depreciation = Capital expenditures ÷ Depreciation expense
= 15 ÷ 73 = 0.21
Segment financial ratio |
Reportable segment |
The company |
Segment capital expenditures to depreciation |
Sports |
Sports segment capital expenditures to depreciation ratio deteriorated from 2021 to 2022 but then improved from 2022 to 2023 not reaching 2021 level. |
Segment Capital Expenditures to Depreciation: Experiences
Walt Disney Co.; Experiences; segment capital expenditures to depreciation calculation
|
Sep 30, 2023 |
Oct 1, 2022 |
Oct 2, 2021 |
Oct 3, 2020 |
Sep 28, 2019 |
Sep 29, 2018 |
Selected Financial Data (US$ in millions) |
Capital expenditures |
3,025) | 3,447) | 2,272) | —) | —) | —) |
Depreciation expense |
2,680) | 2,342) | 2,269) | —) | —) | —) |
Segment Financial Ratio |
Segment capital expenditures to depreciation1 |
1.13 | 1.47 | 1.00 | — | — | — |
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).
1 2023 Calculation
Segment capital expenditures to depreciation = Capital expenditures ÷ Depreciation expense
= 3,025 ÷ 2,680 = 1.13
Segment financial ratio |
Reportable segment |
The company |
Segment capital expenditures to depreciation |
Experiences |
Experiences segment capital expenditures to depreciation ratio improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023 not reaching 2021 level. |
Revenues
Walt Disney Co., revenues by reportable segment
US$ in millions
|
Sep 30, 2023 |
Oct 1, 2022 |
Oct 2, 2021 |
Oct 3, 2020 |
Sep 28, 2019 |
Sep 29, 2018 |
Entertainment |
40,635) | 39,569) | 36,489) | —) | —) | —) |
Sports |
17,111) | 17,270) | 15,960) | —) | —) | —) |
Experiences |
32,549) | 28,085) | 15,961) | —) | —) | —) |
Eliminations |
(1,397) | (1,179) | (992) | —) | —) | —) |
Total |
88,898) |
83,745) |
67,418) |
—) |
—) |
—) |
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).
Segment operating income
Walt Disney Co., segment operating income by reportable segment
US$ in millions
|
Sep 30, 2023 |
Oct 1, 2022 |
Oct 2, 2021 |
Oct 3, 2020 |
Sep 28, 2019 |
Sep 29, 2018 |
Entertainment |
1,444) | 2,126) | 5,196) | —) | —) | —) |
Sports |
2,465) | 2,710) | 2,690) | —) | —) | —) |
Experiences |
8,954) | 7,285) | (120) | —) | —) | —) |
Total |
12,863) |
12,121) |
7,766) |
—) |
—) |
—) |
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).
Capital expenditures
Walt Disney Co., capital expenditures by reportable segment
US$ in millions
|
Sep 30, 2023 |
Oct 1, 2022 |
Oct 2, 2021 |
Oct 3, 2020 |
Sep 28, 2019 |
Sep 29, 2018 |
Entertainment |
1,032) | 802) | 838) | —) | —) | —) |
Sports |
15) | 8) | 24) | —) | —) | —) |
Experiences |
3,025) | 3,447) | 2,272) | —) | —) | —) |
Corporate |
897) | 686) | 444) | —) | —) | —) |
Total |
4,969) |
4,943) |
3,578) |
—) |
—) |
—) |
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).
Depreciation expense
Walt Disney Co., depreciation expense by reportable segment
US$ in millions
|
Sep 30, 2023 |
Oct 1, 2022 |
Oct 2, 2021 |
Oct 3, 2020 |
Sep 28, 2019 |
Sep 29, 2018 |
Entertainment |
669) | 560) | 513) | —) | —) | —) |
Sports |
73) | 90) | 100) | —) | —) | —) |
Experiences |
2,680) | 2,342) | 2,269) | —) | —) | —) |
Corporate |
204) | 191) | 186) | —) | —) | —) |
Total |
3,626) |
3,183) |
3,068) |
—) |
—) |
—) |
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).
Identifiable assets
Walt Disney Co., identifiable assets by reportable segment
US$ in millions
|
Sep 30, 2023 |
Oct 1, 2022 |
Oct 2, 2021 |
Oct 3, 2020 |
Sep 28, 2019 |
Sep 29, 2018 |
Entertainment |
113,307) | 117,184) | 117,184) | —) | —) | —) |
Sports |
25,402) | 24,988) | 24,988) | —) | —) | —) |
Experiences |
42,808) | 41,969) | 41,969) | —) | —) | —) |
Corporate |
24,062) | 19,490) | 19,490) | —) | —) | —) |
Total |
205,579) |
203,631) |
203,631) |
—) |
—) |
—) |
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).