Upgrade to SI Premium - Free Trial

The Walt Disney Company Reports Third Quarter and Nine Months Earnings for Fiscal 2024

August 7, 2024 6:50 AM

BURBANK, Calif.--(BUSINESS WIRE)-- The Walt Disney Company (NYSE: DIS) today reported earnings for its third quarter ended June 29, 2024.

Financial Results for the Quarter:

Key Points:

(1)

Diluted EPS excluding certain items (also referred to as adjusted EPS), total segment operating income and DTC streaming businesses operating income (loss) are non-GAAP financial measures. The most comparable GAAP measures are diluted EPS, income (loss) before income taxes and segment operating income for the Entertainment segment and Sports segment, respectively. See the discussion on pages 17 through 21 for how we define and calculate these measures and a quantitative reconciliation thereof to the most directly comparable GAAP measures.

Guidance and Outlook:

Message From Our CEO:

“Our performance in Q3 demonstrates the progress we’ve made against our four strategic priorities across our creative studios, streaming, sports, and Experiences businesses,” said Robert A. Iger, Chief Executive Officer, The Walt Disney Company. “This was a strong quarter for Disney, driven by excellent results in our Entertainment segment both at the box office and in DTC, as we achieved profitability across our combined streaming businesses(1) for the first time and a quarter ahead of our previous guidance. Despite softer third quarter performance in our Experiences segment, adjusted EPS(1) for the company was up 35%, and with our complementary and balanced portfolio of businesses, we are confident in our ability to continue driving earnings growth through our collection of unique and powerful assets.”

(1)

Diluted EPS excluding certain items (also referred to as adjusted EPS) and DTC streaming businesses operating income (loss) are not financial measure defined by GAAP. The most comparable GAAP measures are diluted EPS and segment operating income for the Entertainment segment and Sports segment, respectively. See the discussion on pages 17 through 21 for how we define and calculate these measures and a quantitative reconciliation of the measures thereof to the most directly comparable GAAP measures and why the Company is not providing a forward-looking quantitative reconciliation of diluted EPS excluding certain items to the most comparable GAAP measure.

SUMMARIZED FINANCIAL RESULTS

The following table summarizes third quarter results for fiscal 2024 and 2023:

Quarter Ended

Nine Months Ended

($ in millions, except per share amounts)

June 29,
2024

July 1,
2023

Change

June 29,
2024

July 1,
2023

Change

Revenues

$

23,155

$

22,330

4

%

$

68,787

$

67,657

2

%

Income (loss) before income taxes

$

3,093

$

(134

)

nm

$

6,621

$

3,762

76

%

Total segment operating income(1)

$

4,225

$

3,559

19

%

$

11,946

$

9,887

21

%

Diluted EPS

$

1.43

$

(0.25

)

nm

$

2.46

$

1.14

>100

%

Diluted EPS excluding certain items(1)

$

1.39

$

1.03

35

%

$

3.83

$

2.94

30

%

Cash provided by operations

$

2,602

$

2,802

(7

)%

$

8,453

$

5,064

67

%

Free cash flow(1)

$

1,237

$

1,637

(24

)%

$

4,530

$

1,469

>100

%

(1)

Total segment operating income, diluted EPS excluding certain items and free cash flow are non-GAAP financial measures. The most comparable GAAP measures are income (loss) before income taxes, diluted EPS and cash provided by operations, respectively. See the discussion on pages 17 through 21 for how we define and calculate these measures and a reconciliation thereof to the most directly comparable GAAP measures.

SUMMARIZED SEGMENT FINANCIAL RESULTS

The following table summarizes third quarter segment revenue and operating income for fiscal 2024 and 2023:

Quarter Ended

Nine Months Ended

($ in millions)

June 29,
2024

July 1,
2023

Change

June 29,
2024

July 1,
2023

Change

Revenues:

Entertainment

$

10,580

$

10,127

4

%

$

30,357

$

31,111

(2

)%

Sports

4,558

4,335

5

%

13,705

13,201

4

%

Experiences

8,386

8,198

2

%

25,911

24,389

6

%

Eliminations(2)

(369

)

(330

)

(12

)%

(1,186

)

(1,044

)

(14

)%

Total revenues

$

23,155

$

22,330

4

%

$

68,787

$

67,657

2

%

Segment operating income:

Entertainment

$

1,201

$

408

>100

%

$

2,856

$

1,208

>100

%

Sports

802

854

(6

)%

1,477

1,484

%

Experiences

2,222

2,297

(3

)%

7,613

7,195

6

%

Total segment operating income(1)

$

4,225

$

3,559

19

%

$

11,946

$

9,887

21

%

(1)

Total segment operating income is a non-GAAP financial measure. The most comparable GAAP measure is income (loss) before income taxes. See the discussion on pages 17 through 21.

(2)

Reflects fees paid by Direct-to-Consumer to Sports and other Entertainment businesses for the right to air their linear networks on Hulu Live and fees paid by Entertainment to Sports to program sports on the ABC Network and Disney+.

DISCUSSION OF THIRD QUARTER SEGMENT RESULTS

Entertainment

Revenue and operating income for the Entertainment segment are as follows:

Quarter Ended

Change

Nine Months Ended

($ in millions)

June 29,
2024

July 1,
2023

June 29,
2024

July 1,
2023

Change

Revenues:

Linear Networks

$

2,663

$

2,872

(7

)%

$

8,231

$

9,073

(9

)%

Direct-to-Consumer

5,805

5,045

15

%

16,993

14,850

14

%

Content Sales/Licensing and Other

2,112

2,210

(4

)%

5,133

7,188

(29

)%

$

10,580

$

10,127

4

%

$

30,357

$

31,111

(2

)%

Operating income (loss):

Linear Networks

$

966

$

1,025

(6

)%

$

2,954

$

3,314

(11

)%

Direct-to-Consumer

(19

)

(505

)

96

%

(110

)

(2,076

)

95

%

Content Sales/Licensing and Other

254

(112

)

nm

12

(30

)

nm

$

1,201

$

408

>100

%

$

2,856

$

1,208

>100

%

The increase in Entertainment operating income in the current quarter compared to the prior-year quarter was due to improved results at Direct-to-Consumer and Content Sales/Licensing and Other.

Linear Networks

Linear Networks revenues and operating income are as follows:

Quarter Ended

Change

($ in millions)

June 29,
2024

July 1,
2023

Revenue

Domestic

$

2,145

$

2,302

(7) %

International

518

570

(9) %

$

2,663

$

2,872

(7) %

Operating income

Domestic

$

682

$

692

(1) %

International

157

157

— %

Equity in the income of investees

127

176

(28) %

$

966

$

1,025

(6) %

Domestic

Domestic operating income in the current quarter was comparable to the prior-year quarter due to:

Equity in the Income of Investees

Income from equity investees decreased due to lower income from A+E Television Networks (A+E) attributable to a decrease in advertising revenue, higher marketing costs and lower affiliate revenue.

Direct-to-Consumer

Direct-to-Consumer revenues and operating loss are as follows:

Quarter Ended

Change

($ in millions)

June 29,
2024

July 1,
2023

Revenue

$

5,805

$

5,045

15

%

Operating loss

$

(19

)

$

(505

)

96

%

The improvement in operating results in the current quarter compared to the prior-year quarter was due to:

Key Metrics - Third Quarter of Fiscal 2024 Comparison to Second Quarter of Fiscal 2024

In addition to revenue, costs and operating income, management uses the following key metrics(1) to analyze trends and evaluate the overall performance of our Disney+ and Hulu direct-to-consumer (DTC) product offerings, and we believe these metrics are useful to investors in analyzing the business. The following tables and related discussion are on a sequential quarter basis.

Paid subscribers at:

(in millions)

June 29,
2024

March 30,
2024

Change

Disney+

Domestic (U.S. and Canada)

54.8

54.0

1

%

International (excluding Disney+ Hotstar)

63.5

63.6

%

Disney+ Core(2)

118.3

117.6

1

%

Disney+ Hotstar

35.5

36.0

(1

)%

Hulu

SVOD Only

46.7

45.8

2

%

Live TV + SVOD

4.4

4.5

(2

)%

Total Hulu(2)

51.1

50.2

2

%

Average Monthly Revenue Per Paid Subscriber for the quarter ended:

June 29,
2024

March 30,
2024

Change

Disney+

Domestic (U.S. and Canada)

$

7.74

$

8.00

(3

)%

International (excluding Disney+ Hotstar)

6.78

6.66

2

%

Disney+ Core

7.22

7.28

(1

)%

Disney+ Hotstar

1.05

0.70

50

%

Hulu

SVOD Only

12.73

11.84

8

%

Live TV + SVOD

96.11

95.01

1

%

(1)

See discussion on page 16—DTC Product Descriptions and Key Definitions

(2)

Total may not equal the sum of the column due to rounding

Domestic Disney+ average monthly revenue per paid subscriber decreased from $8.00 to $7.74 due to the impact of subscriber mix shifts.

International Disney+ (excluding Disney+ Hotstar) average monthly revenue per paid subscriber increased from $6.66 to $6.78 due to increases in retail pricing, partially offset by an unfavorable foreign exchange impact.

Disney+ Hotstar average monthly revenue per paid subscriber increased from $0.70 to $1.05 due to higher advertising revenue.

Hulu SVOD Only average monthly revenue per paid subscriber increased from $11.84 to $12.73 due to higher advertising revenue.

Hulu Live TV + SVOD average monthly revenue per paid subscriber increased from $95.01 to $96.11 due to higher advertising revenue.

Content Sales/Licensing and Other

Content Sales/Licensing and Other revenues and operating income (loss) are as follows:

Quarter Ended

Change

($ in millions)

June 29,
2024

July 1,
2023

Revenue

$

2,112

$

2,210

(4

)%

Operating income (loss)

$

254

$

(112

)

nm

The improvement in operating results was due to:

Sports

Sports revenues and operating income (loss) are as follows:

Quarter Ended

Change

($ in millions)

June 29,
2024

July 1,
2023

Revenue

ESPN

Domestic

$

3,908

$

3,708

5

%

International

371

350

6

%

4,279

4,058

5

%

Star India

279

277

1

%

$

4,558

$

4,335

5

%

Operating income (loss)

ESPN

Domestic

$

1,085

$

1,077

1

%

International

5

(27

)

nm

1,090

1,050

4

%

Star India

(314

)

(216

)

(45

)%

Equity in the income of investees

26

20

30

%

$

802

$

854

(6

)%

Domestic ESPN

Domestic ESPN operating results in the current quarter were comparable to the prior-year quarter due to:

International ESPN

Growth at international ESPN in the current quarter was driven by:

Star India

The increase in operating loss at Star India was due to:

Experiences

Experiences revenues and operating income are as follows:

Quarter Ended

Change

($ in millions)

June 29,
2024

July 1,
2023

Revenue

Parks & Experiences

Domestic

$

5,820

$

5,649

3

%

International

1,602

1,532

5

%

Consumer Products

964

1,017

(5

)%

$

8,386

$

8,198

2

%

Operating income

Parks & Experiences

Domestic

$

1,347

$

1,436

(6

)%

International

435

428

2

%

Consumer Products

440

433

2

%

$

2,222

$

2,297

(3

)%

Domestic Parks and Experiences

The decrease in operating income at our domestic parks and experiences was due to:

International Parks and Experiences

International parks and experiences’ operating results for the current quarter were comparable to the prior-year quarter due to:

OTHER FINANCIAL INFORMATION

DTC Streaming Businesses

Revenue and operating income (loss) for our combined DTC streaming businesses, which consist of the Direct-to-Consumer line of business at the Entertainment segment and ESPN+ at the Sports segment, are as follows:

Quarter Ended

Change

Nine Months Ended

($ in millions)

June 29,
2024

July 1,
2023

June 29,
2024

July 1,
2023

Change

Revenue

$

6,379

$

5,525

15

%

$

18,642

$

16,346

14

%

Operating income (loss) (1)

$

47

$

(512

)

nm

$

(187

)

$

(2,224

)

92

%

(1)

DTC streaming businesses operating income (loss) is not a financial measure defined by GAAP. The most comparable GAAP measures are segment operating income for the Entertainment segment and Sports segment. See the discussion on page 21 for how we define and calculate this measure and a reconciliation of it to the most directly comparable GAAP measures.

Corporate and Unallocated Shared Expenses

Corporate and unallocated shared expenses increased $33 million for the quarter, from $295 million to $328 million, driven by increased compensation costs and other cost inflation.

Restructuring and Impairment Charges

In the prior-year quarter, the Company recorded charges of $2,440 million related to the removal of content from our DTC services and the termination of certain third party license agreements for the right to use content primarily on our DTC platforms (Content Impairment) and $210 million of severance.

Other Income (expense), net

In the current quarter, the Company recorded a charge of $65 million related to a legal ruling. In the prior-year quarter, the Company recorded a charge of $101 million related to a legal ruling, largely offset by a $90 million gain on its investment in DraftKings, Inc. (DraftKings Gain), which was sold in the prior-year quarter.

Interest Expense, net

Interest expense, net was as follows:

Quarter Ended

($ in millions)

June 29,
2024

July 1,
2023

Change

Interest expense

$

(509

)

$

(503

)

(1

)%

Interest income, investment income and other

167

198

(16

)%

Interest expense, net

$

(342

)

$

(305

)

(12

)%

The increase in interest expense was primarily due to higher average rates, partially offset by lower average debt balances.

The decrease in interest income, investment income and other reflected the impact of lower cash and cash equivalent balances, partially offset by a favorable comparison of pension and postretirement benefit costs, other than service cost.

Equity in the Income of Investees

Equity in the income of investees was as follows:

Quarter Ended

($ in millions)

June 29,
2024

July 1,
2023

Change

Amounts included in segment results:

Entertainment

$

123

$

174

(29

)%

Sports

26

20

30

%

Amortization of TFCF Corporation (TFCF) intangible assets related to an equity investee

(3

)

(3

)

%

Equity in the income of investees

$

146

$

191

(24

)%

Income from equity investees decreased $45 million, to $146 million from $191 million, due to lower income from A+E.

Income Taxes

The effective income tax rate was as follows:

Quarter Ended

June 29,
2024

July 1,
2023

Income (loss) before income taxes

$

3,093

$

(134

)

Income tax expense

251

19

Effective income tax rate

8.1

%

(14.2

)%

The prior-year quarter loss before income taxes included the $2,440 million Content Impairment. In the prior-year quarter, income taxes included a benefit of approximately $568 million related to this charge. Due to the significance of this charge on pre-tax results, the effective tax rate for the prior-year quarter was negative 14.2%. In the current quarter, the Company recognized a $418 million tax benefit related to prior years’ tax matters (Income Tax Reserve Adjustments).

Noncontrolling Interests

Net income attributable to noncontrolling interests was as follows:

Quarter Ended

($ in millions)

June 29,
2024

July 1,
2023

Change

Net income attributable to noncontrolling interests

$

(221

)

$

(307

)

28

%

The decrease in net income attributable to noncontrolling interests was primarily due to the comparison to the accretion of NBC Universal’s interest in Hulu in the prior-year quarter as we had accreted to the full guaranteed redemption value by December 2023.

Net income attributable to noncontrolling interests is determined on income after royalties and management fees, financing costs and income taxes, as applicable.

Cash Flow

Cash provided by operations and free cash flow were as follows:

Nine Months Ended

($ in millions)

June 29,
2024

July 1,
2023

Change

Cash provided by operations

$

8,453

$

5,064

$

3,389

Investments in parks, resorts and other property

(3,923

)

(3,595

)

(328

)

Free cash flow(1)

$

4,530

$

1,469

$

3,061

(1)

Free cash flow is not a financial measure defined by GAAP. The most comparable GAAP measure is cash provided by operations. See the discussion on pages 17 through 21.

Cash provided by operations increased $3.4 billion to $8.5 billion in the current period from $5.1 billion in the prior-year period due to:

Capital Expenditures and Depreciation Expense

Investments in parks, resorts and other property were as follows:

Nine Months Ended

($ in millions)

June 29,
2024

July 1,
2023

Entertainment

$

750

$

747

Sports

2

8

Experiences

Domestic

1,953

1,544

International

706

609

Total Experiences

2,659

2,153

Corporate

512

687

Total investments in parks, resorts and other property

$

3,923

$

3,595

Capital expenditures increased to $3.9 billion from $3.6 billion due to higher spend on cruise ship fleet expansion and new attractions at the Experiences segment, partially offset by lower spend on Corporate facilities.

Depreciation expense was as follows:

Nine Months Ended

($ in millions)

June 29,
2024

July 1,
2023

Entertainment

$

503

$

478

Sports

29

54

Experiences

Domestic

1,287

1,431

International

538

503

Total Experiences

1,825

1,934

Corporate

159

153

Total depreciation expense

$

2,516

$

2,619

THE WALT DISNEY COMPANY
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(unaudited; $ in millions, except per share data)

Quarter Ended

Nine Months Ended

June 29,
2024

July 1,
2023

June 29,
2024

July 1,
2023

Revenues

$

23,155

$

22,330

$

68,787

$

67,657

Costs and expenses

(19,801

)

(19,689

)

(59,618

)

(60,748

)

Restructuring and impairment charges

(2,650

)

(2,052

)

(2,871

)

Other income (expense), net

(65

)

(11

)

(65

)

96

Interest expense, net

(342

)

(305

)

(899

)

(927

)

Equity in the income of investees

146

191

468

555

Income (loss) before income taxes

3,093

(134

)

6,621

3,762

Income taxes

(251

)

(19

)

(1,412

)

(1,066

)

Net income (loss)

2,842

(153

)

5,209

2,696

Net income attributable to noncontrolling interests

(221

)

(307

)

(697

)

(606

)

Net income (loss) attributable to The Walt Disney Company (Disney)

$

2,621

$

(460

)

$

4,512

$

2,090

Earnings (loss) per share attributable to Disney:

Diluted

$

1.43

$

(0.25

)

$

2.46

$

1.14

Basic

$

1.44

$

(0.25

)

$

2.47

$

1.14

Weighted average number of common and common equivalent shares outstanding:

Diluted

1,829

1,829

1,835

1,829

Basic

1,821

1,829

1,829

1,827

THE WALT DISNEY COMPANY
CONDENSED CONSOLIDATED BALANCE SHEETS
(unaudited; $ in millions, except per share data)

June 29,
2024

September 30,
2023

ASSETS

Current assets

Cash and cash equivalents

$

5,954

$

14,182

Receivables, net

12,966

12,330

Inventories

1,984

1,963

Content advances

1,992

3,002

Other current assets

2,597

1,286

Total current assets

25,493

32,763

Produced and licensed content costs

32,799

33,591

Investments

4,632

3,080

Parks, resorts and other property

Attractions, buildings and equipment

73,366

70,090

Accumulated depreciation

(44,720

)

(42,610

)

28,646

27,480

Projects in progress

6,223

6,285

Land

1,172

1,176

36,041

34,941

Intangible assets, net

11,107

13,061

Goodwill

73,914

77,067

Other assets

13,786

11,076

Total assets

$

197,772

$

205,579

LIABILITIES AND EQUITY

Current liabilities

Accounts payable and other accrued liabilities

$

20,216

$

20,671

Current portion of borrowings

8,060

4,330

Deferred revenue and other

7,336

6,138

Total current liabilities

35,612

31,139

Borrowings

39,524

42,101

Deferred income taxes

6,628

7,258

Other long-term liabilities

10,705

12,069

Commitments and contingencies

Redeemable noncontrolling interests

9,055

Equity

Preferred stock

Common stock, $0.01 par value, Authorized – 4.6 billion shares, Issued – 1.9 billion shares at June 29, 2024 and 1.8 billion shares at September 30, 2023

58,252

57,383

Retained earnings

49,273

46,093

Accumulated other comprehensive loss

(3,454

)

(3,292

)

Treasury stock, at cost, 42 million shares at June 29, 2024 and 19 million shares at September 30, 2023

(3,449

)

(907

)

Total Disney Shareholders’ equity

100,622

99,277

Noncontrolling interests

4,681

4,680

Total equity

105,303

103,957

Total liabilities and equity

$

197,772

$

205,579

THE WALT DISNEY COMPANY
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(unaudited; $ in millions)

Nine Months Ended

June 29,
2024

July 1,
2023

OPERATING ACTIVITIES

Net income

$

5,209

$

2,696

Depreciation and amortization

3,705

3,960

Goodwill impairment and impairment of produced and licensed content

2,038

2,266

Deferred income taxes

(489

)

(899

)

Equity in the income of investees

(468

)

(555

)

Cash distributions received from equity investees

327

531

Net change in produced and licensed content costs and advances

1,121

(1,861

)

Equity-based compensation

1,036

861

Other, net

(20

)

(347

)

Changes in operating assets and liabilities

Receivables

(1,373

)

(744

)

Inventories

(2

)

(120

)

Other assets

74

(64

)

Accounts payable and other liabilities

(814

)

(1,609

)

Income taxes

(1,891

)

949

Cash provided by operations

8,453

5,064

INVESTING ACTIVITIES

Investments in parks, resorts and other property

(3,923

)

(3,595

)

Proceeds from sales of investments

101

458

Purchase of investments

(1,006

)

Other, net

(75

)

(122

)

Cash used in investing activities

(4,903

)

(3,259

)

FINANCING ACTIVITIES

Commercial paper borrowings, net

1,377

40

Borrowings

132

70

Reduction of borrowings

(729

)

(1,319

)

Dividends

(549

)

Repurchases of common stock

(2,523

)

Contributions from noncontrolling interests

719

Acquisition of redeemable noncontrolling interests

(8,610

)

(900

)

Other, net

(820

)

(737

)

Cash used in financing activities

(11,722

)

(2,127

)

Impact of exchange rates on cash, cash equivalents and restricted cash

(14

)

174

Change in cash, cash equivalents and restricted cash

(8,186

)

(148

)

Cash, cash equivalents and restricted cash, beginning of period

14,235

11,661

Cash, cash equivalents and restricted cash, end of period

$

6,049

$

11,513

DTC PRODUCT DESCRIPTIONS AND KEY DEFINITIONS

Product offerings

In the U.S., Disney+, ESPN+ and Hulu SVOD Only are each offered as a standalone service or together as part of various multi-product offerings. Hulu Live TV + SVOD includes Disney+ and ESPN+. Disney+ is available in more than 150 countries and territories outside the U.S. and Canada. In India and certain other Southeast Asian countries, the service is branded Disney+ Hotstar. In certain Latin American countries prior to July 2024, we offered Disney+ as well as Star+, a general entertainment SVOD service, which was available on a standalone basis or together with Disney+ (Combo+). At the end of June 2024, we merged these services into a single Disney+ product offering. Depending on the market, our services can be purchased on our websites or through third-party platforms/apps or are available via wholesale arrangements.

Paid subscribers

Paid subscribers reflect subscribers for which we recognized subscription revenue. Subscribers cease to be a paid subscriber as of their effective cancellation date or as a result of a failed payment method. Subscribers to multi-product offerings in the U.S. are counted as a paid subscriber for each service included in the multi-product offering and subscribers to Hulu Live TV + SVOD are counted as one paid subscriber for each of the Hulu Live TV + SVOD, Disney+ and ESPN+ services. In Latin America prior to July 2024, if a subscriber had either the standalone Disney+ or Star+ service or subscribed to Combo+, the subscriber was counted as one Disney+ paid subscriber. Subscribers include those who receive an entitlement to a service through wholesale arrangements, including those for which the service is available to each subscriber of an existing content distribution tier. When we aggregate the total number of paid subscribers across our DTC streaming services, we refer to them as paid subscriptions.

International Disney+ (excluding Disney+ Hotstar)

International Disney+ (excluding Disney+ Hotstar) includes the Disney+ service outside the U.S. and Canada and the Star+ service in Latin America.

Average Monthly Revenue Per Paid Subscriber

Hulu and ESPN+ average monthly revenue per paid subscriber is calculated based on the average of the monthly average paid subscribers for each month in the period. The monthly average paid subscribers is calculated as the sum of the beginning of the month and end of the month paid subscriber count, divided by two. Disney+ average monthly revenue per paid subscriber is calculated using a daily average of paid subscribers for the period. Revenue includes subscription fees, advertising (excluding revenue earned from selling advertising spots to other Company businesses) and premium and feature add-on revenue but excludes Pay-Per-View revenue. Advertising revenue generated by content on one DTC streaming service that is accessed through another DTC streaming service by subscribers to both streaming services is allocated between both streaming services. The average revenue per paid subscriber is net of discounts on offerings that carry more than one service. Revenue is allocated to each service based on the relative retail or wholesale price of each service on a standalone basis. Hulu Live TV + SVOD revenue is allocated to the SVOD services based on the wholesale price of the Hulu SVOD Only, Disney+ and ESPN+ multi-product offering. In general, wholesale arrangements have a lower average monthly revenue per paid subscriber than subscribers that we acquire directly or through third-party platforms.

NON-GAAP FINANCIAL MEASURES

This earnings release presents diluted EPS excluding certain items (also referred to as adjusted EPS), total segment operating income, free cash flow and DTC streaming businesses operating income (loss), all of which are important financial measures for the Company, but are not financial measures defined by GAAP.

These measures should be reviewed in conjunction with the most comparable GAAP financial measures and are not presented as alternative measures of diluted EPS, income (loss) before income taxes, cash provided by operations or Entertainment and Sports segment operating income (loss) as determined in accordance with GAAP. Diluted EPS excluding certain items, total segment operating income, free cash flow and DTC streaming businesses operating income (loss) as we have calculated them may not be comparable to similarly titled measures reported by other companies.

Our definitions and calculations of diluted EPS excluding certain items, total segment operating income, free cash flow and DTC streaming businesses operating income (loss), as well as quantitative reconciliations of each of these measures to the most directly comparable GAAP financial measure, are provided below.

The Company is not providing the forward-looking measure for diluted EPS, which is the most directly comparable GAAP measure to diluted EPS excluding certain items, or a quantitative reconciliation of forward-looking diluted EPS excluding certain items to that most directly comparable GAAP measure. The Company is unable to predict or estimate with reasonable certainty the ultimate outcome of certain significant items required for such GAAP measure without unreasonable effort. Information about other adjusting items that is currently not available to the Company could have a potentially unpredictable and significant impact on future GAAP financial results.

Diluted EPS excluding certain items

The Company uses diluted EPS excluding (1) certain items affecting comparability of results from period to period and (2) amortization of TFCF and Hulu intangible assets, including purchase accounting step-up adjustments for released content, to facilitate the evaluation of the performance of the Company’s operations exclusive of these items, and these adjustments reflect how senior management is evaluating segment performance.

The Company believes that providing diluted EPS exclusive of certain items impacting comparability is useful to investors, particularly where the impact of the excluded items is significant in relation to reported earnings and because the measure allows for comparability between periods of the operating performance of the Company’s business and allows investors to evaluate the impact of these items separately.

The Company further believes that providing diluted EPS exclusive of amortization of TFCF and Hulu intangible assets associated with the acquisition in 2019 is useful to investors because the TFCF and Hulu acquisition was considerably larger than the Company’s historic acquisitions with a significantly greater acquisition accounting impact.

The following table reconciles reported diluted EPS to diluted EPS excluding certain items for the third quarter:

($ in millions except EPS)

Pre-Tax
Income/
Loss

Tax
Benefit/
Expense(1)

After-Tax
Income/
Loss(2)

Diluted
EPS(3)

Change vs.
prior-year
period

Quarter Ended June 29, 2024

As reported

$

3,093

$

(251

)

$

2,842

$

1.43

n/m

Exclude:

Income Tax Reserve Adjustments

(418

)

(418

)

(0.23

)

Amortization of TFCF and Hulu intangible assets and fair value step-up on film and television costs(5)

397

(93

)

304

0.16

Other expense(6)

65

(11

)

54

0.03

Excluding certain items

$

3,555

$

(773

)

$

2,782

$

1.39

35

%

Quarter Ended July 1, 2023

As reported

$

(134

)

$

(19

)

$

(153

)

$

(0.25

)

Exclude:

Restructuring and impairment charges(4)

2,650

(617

)

2,033

1.10

Amortization of TFCF and Hulu intangible assets and fair value step-up on film and television costs(5)

432

(101

)

331

0.18

Other expense, net(6)

11

(5

)

6

Excluding certain items

$

2,959

$

(742

)

$

2,217

$

1.03

(1)

Tax benefit/expense is determined using the tax rate applicable to the individual item.

(2)

Before noncontrolling interest share.

(3)

Net of noncontrolling interest share, where applicable. Total may not equal the sum of the column due to rounding.

(4)

Reflects the Content Impairment ($2,440 million) and severance ($210 million).

(5)

For the current quarter, intangible asset amortization was $326 million, step-up amortization was $68 million and amortization of intangible assets related to a TFCF equity investee was $3 million. For the prior-year quarter, intangible asset amortization was $361 million, step-up amortization was $68 million and amortization of intangible assets related to a TFCF equity investee was $3 million.

(6)

For the current quarter, other expense was due to a charge related to a legal ruling ($65 million). For the prior-year quarter, other expense, net was due to a charge related to a legal ruling ($101 million), largely offset by the DraftKings Gain ($90 million).

The following table reconciles reported diluted EPS from continuing operations to diluted EPS excluding certain items for the nine-month period:

($ in millions except EPS)

Pre-Tax
Income/
Loss

Tax
Benefit/
Expense(1)

After-Tax
Income/
Loss(2)

Diluted
EPS(3)

Change vs.
prior year

Nine Months Ended June 29, 2024:

As reported

$

6,621

$

(1,412

)

$

5,209

$

2.46

>100

%

Exclude:

Restructuring and impairment charges(4)

2,052

(121

)

1,931

1.05

Amortization of TFCF and Hulu intangible assets and fair value step-up on film and television costs(5)

1,282

(299

)

983

0.52

Other expense(6)

65

(11

)

54

0.03

Income Tax Reserve Adjustments

(418

)

(418

)

(0.23

)

Excluding certain items

$

10,020

$

(2,261

)

$

7,759

$

3.83

30

%

Nine Months Ended July 1, 2023:

As reported

$

3,762

$

(1,066

)

$

2,696

$

1.14

Exclude:

Restructuring and impairment charges(4)

2,871

(660

)

2,211

1.20

Amortization of TFCF and Hulu intangible assets and fair value step-up on film and television costs(5)

1,569

(365

)

1,204

0.65

Other income, net(6)

(96

)

13

(83

)

(0.05

)

Excluding certain items

$

8,106

$

(2,078

)

$

6,028

$

2.94

(1)

Tax benefit/expense is determined using the tax rate applicable to the individual item.

(2)

Before noncontrolling interest share.

(3)

Net of noncontrolling interest share, where applicable. Total may not equal the sum of the column due to rounding.

(4)

Charges for the current period included impairments of goodwill ($2,038 million). Charges for the prior-year period reflect the Content Impairment, severance and costs to exit our businesses in Russia.

(5)

For the current period, intangible asset amortization was $1,068 million, step-up amortization was $205 million and amortization of intangible assets related to a TFCF equity investee was $9 million. For the prior-year period, intangible asset amortization was $1,186 million, step-up amortization was $374 million and amortization of intangible assets related to a TFCF equity investee was $9 million.

(6)

For the current period, other expense was due to a charge related to a legal ruling ($65 million). For the prior-year period, other income, net was due to the DraftKings Gain ($169 million) and a gain on the sale of a business ($28 million), partially offset by a charge related to a legal ruling ($101 million).

Total segment operating income

The Company evaluates the performance of its operating segments based on segment operating income, and management uses total segment operating income (the sum of segment operating income from all of the Company’s segments) as a measure of the performance of operating businesses separate from non-operating factors. The Company believes that information about total segment operating income assists investors by allowing them to evaluate changes in the operating results of the Company’s portfolio of businesses separate from non-operational factors that affect net income, thus providing separate insight into both operations and other factors that affect reported results.

The following table reconciles income (loss) before income taxes to total segment operating income:

Quarter Ended

Nine Months Ended

($ in millions)

June 29,
2024

July 1,
2023

Change

June 29,
2024

July 1,
2023

Change

Income (loss) before income taxes

$

3,093

$

(134

)

nm

$

6,621

$

3,762

76

%

Add (subtract):

Corporate and unallocated shared expenses

328

295

(11

)%

1,027

854

(20

)%

Restructuring and impairment charges

2,650

100

%

2,052

2,871

29

%

Other (income) expense, net

65

11

>(100

)%

65

(96

)

nm

Interest expense, net

342

305

(12

)%

899

927

3

%

Amortization of TFCF and Hulu intangible assets and fair value step-up on film and television costs

397

432

8

%

1,282

1,569

18

%

Total segment operating income

$

4,225

$

3,559

19

%

$

11,946

$

9,887

21

%

Free cash flow

The Company uses free cash flow (cash provided by operations less investments in parks, resorts and other property), among other measures, to evaluate the ability of its operations to generate cash that is available for purposes other than capital expenditures. Management believes that information about free cash flow provides investors with an important perspective on the cash available to service debt obligations, make strategic acquisitions and investments and pay dividends or repurchase shares.

The following table presents a summary of the Company’s consolidated cash flows:

Quarter Ended

Nine Months Ended

($ in millions)

June 29,
2024

July 1,
2023

June 29,
2024

July 1,
2023

Cash provided by operations

$

2,602

$

2,802

$

8,453

$

5,064

Cash used in investing activities

(2,350

)

(718

)

(4,903

)

(3,259

)

Cash used in financing activities

(898

)

(1,001

)

(11,722

)

(2,127

)

Impact of exchange rates on cash, cash equivalents and restricted cash

(31

)

(23

)

(14

)

174

Change in cash, cash equivalents and restricted cash

(677

)

1,060

(8,186

)

(148

)

Cash, cash equivalents and restricted cash, beginning of period

6,726

10,453

14,235

11,661

Cash, cash equivalents and restricted cash, end of period

$

6,049

$

11,513

$

6,049

$

11,513

The following table reconciles the Company’s consolidated cash provided by operations to free cash flow:

Quarter Ended

Nine Months Ended

($ in millions)

June 29,
2024

July 1,
2023

Change

June 29,
2024

July 1,
2023

Change

Cash provided by operations

$

2,602

$

2,802

$

(200

)

$

8,453

$

5,064

$

3,389

Investments in parks, resorts and other property

(1,365

)

(1,165

)

(200

)

(3,923

)

(3,595

)

(328

)

Free cash flow

$

1,237

$

1,637

$

(400

)

$

4,530

$

1,469

$

3,061

DTC Streaming Businesses

The Company uses combined DTC streaming businesses operating income (loss) because it believes that this measure allows investors to evaluate the performance of its portfolio of streaming businesses and track progress against the Company’s goal of reaching profitability at its combined streaming businesses.

The following tables reconcile Entertainment and Sports segment operating income (loss) to the DTC streaming businesses operating income (loss):

Quarter Ended

June 29, 2024

July 1, 2023

($ in millions)

Entertainment

Sports

DTC Streaming
Businesses

Entertainment

Sports

DTC Streaming
Businesses

Linear Networks

$

966

$

736

$

1,025

$

861

DTC streaming businesses (Direct-to-Consumer and ESPN+ businesses)

(19

)

66

$

47

(505

)

(7

)

$

(512

)

Content Sales/Licensing and Other

254

(112

)

Segment operating income

$

1,201

$

802

$

408

$

854

Nine Months Ended

June 29, 2024

July 1, 2023

Entertainment

Sports

DTC Streaming
Businesses

Entertainment

Sports

DTC Streaming
Businesses

Linear Networks

$

2,954

$

1,554

$

3,314

$

1,632

DTC streaming businesses (Direct-to-Consumer and ESPN+ businesses)

(110

)

(77

)

$

(187

)

(2,076

)

(148

)

$

(2,224

)

Content Sales/Licensing and Other

12

(30

)

Segment operating income

$

2,856

$

1,477

$

1,208

$

1,484

FORWARD-LOOKING STATEMENTS

Certain statements and information in this earnings release may constitute “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995, including statements regarding financial performance, earnings expectations, expected drivers, including of growth and profitability, outlook and guidance, including future results, operating income, adjusted EPS, margins, plans for DTC streaming services profitability and timing and subscriber growth, and cost savings; value of, and opportunities for growth based on, our intellectual property, content offerings, businesses and assets; business and other plans; expectations, strategic priorities and initiatives, consumer sentiment, behavior or demand and other statements that are not historical in nature. Any information that is not historical in nature included in this earnings release is subject to change. These statements are made on the basis of management’s views and assumptions regarding future events and business performance as of the time the statements are made. Management does not undertake any obligation to update these statements.

Actual results may differ materially from those expressed or implied. Such differences may result from actions taken by the Company, including restructuring or strategic initiatives (including capital investments, asset acquisitions or dispositions, new or expanded business lines or cessation of certain operations), our execution of our business plans (including the content we create and IP we invest in, our pricing decisions, our cost structure and our management and other personnel decisions), our ability to quickly execute on cost rationalization while preserving revenue, the discovery of additional information or other business decisions, as well as from developments beyond the Company’s control, including:

Such developments may further affect entertainment, travel and leisure businesses generally and may, among other things, affect (or further affect, as applicable):

Additional factors are set forth in the Company’s Annual Report on Form 10-K for the year ended September 30, 2023, including under the captions “Risk Factors,” “Management’s Discussion and Analysis of Financial Condition and Results of Operations,” and “Business,” quarterly reports on Form 10-Q, including under the captions “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations,” and subsequent filings with the Securities and Exchange Commission.

The terms “Company,” “we,” and “our” are used in this report to refer collectively to the parent company and the subsidiaries through which our various businesses are actually conducted.

CONFERENCE CALL INFORMATION

In conjunction with this release, The Walt Disney Company will host a conference call today, August 7, 2024, at 8:30 AM EDT/5:30 AM PDT via a live Webcast. To access the Webcast go to www.disney.com/investors. The corresponding earnings presentation and webcast replay will also be available on the site.

David Jefferson

Corporate Communications

818-560-4832

Alexia Quadrani

Investor Relations

818-560-6601

Source: The Walt Disney Company

Categories

Business Wire Press Releases

Next Articles