Skip to main content
Menu

Select a tool from the sidebar

Create your free account now!

Sign in to customize and use tools on the sidebar.

Sign InCreate free account
The Walt Disney Company (DIS) logo
DIS
The Walt Disney Company (DIS)
108.1 $
+1.2800 (%+1.20)
Overview
Technicals
Financial Statements
Comments
Archive

DIS: The Walt Disney Company Financials

The Walt Disney Company Income Statement

Total revenue
Net income
Gross margin TTM
37.76%
Operating margin TTM
14.65%
Net profit margin TTM
13.14%
Return on investment TTM
11.29%
Period end27/09/202528/09/202430/09/202301/10/2022
Total revenue94,425,000,00091,361,000,00088,898,000,00082,722,000,000
Operating income13,832,000,00011,914,000,0008,992,000,0006,770,000,000
Net income12,404,000,0004,972,000,0002,354,000,0003,145,000,000

All line items

Line item27/09/202528/09/202430/09/202301/10/2022
Total revenue94,425,000,00091,361,000,00088,898,000,00082,722,000,000
Cost of revenue58,766,000,00058,698,000,00059,201,000,00054,401,000,000
Gross profit35,659,000,00032,663,000,00029,697,000,00028,321,000,000
Research and development expenses0000
General and administrative expenses0000
Selling and marketing expenses0000
Selling, general and administrative expenses16,501,000,00015,759,000,00015,336,000,00016,388,000,000
Other expenses5,326,000,0004,990,000,0005,369,000,0005,163,000,000
Operating expenses21,827,000,00020,749,000,00020,705,000,00021,551,000,000
Cost and expenses80,593,000,00079,447,000,00079,906,000,00075,952,000,000
Net interest income-1,566,000,000-1,041,000,000-1,034,000,000-1,397,000,000
Interest income246,000,000406,000,000424,000,000152,000,000
Interest expense1,812,000,0001,447,000,0001,458,000,0001,549,000,000
Depreciation and amortization5,326,000,0004,990,000,0005,369,000,0005,163,000,000
EBITDA19,141,000,00014,629,000,00012,111,000,00011,997,000,000
EBIT13,815,000,0009,639,000,0006,742,000,0006,834,000,000
Non-operating income (excl. interest)17,000,0002,275,000,0002,250,000,000-64,000,000
Operating income13,832,000,00011,914,000,0008,992,000,0006,770,000,000
Total other income/expenses (net)-1,829,000,000-4,345,000,000-4,223,000,000-1,485,000,000
Income before tax12,003,000,0007,569,000,0004,769,000,0005,285,000,000
Income tax expense-1,428,000,0001,796,000,0001,379,000,0001,732,000,000
Net income from continuing operations13,431,000,0005,773,000,0003,390,000,0003,553,000,000
Net income from discontinued operations000-48,000,000
Other adjustments to net income0000
Net income12,404,000,0004,972,000,0002,354,000,0003,145,000,000
Net income deductions0000
Bottom line net income12,404,000,0004,972,000,0002,354,000,0003,145,000,000
EPS7312
Diluted EPS7312
Weighted average shares outstanding1,804,000,0001,825,000,0001,828,000,0001,822,000,000
Weighted average diluted shares outstanding1,811,000,0001,831,000,0001,830,000,0001,827,000,000

The Walt Disney Company Balance Sheet

Total assets
Total liabilities & equity
Liquidity ratio MRQ
—
Current ratio MRQ
—
Long-term debt / assets MRQ
35,315,000,000%
Total debt / assets MRQ
—
Period end27/09/202528/09/202430/09/202301/10/2022
Total assets197,514,000,000196,219,000,000205,579,000,000203,631,000,000
Total liabilities82,902,000,00090,697,000,00092,567,000,00095,253,000,000
Total equity109,869,000,000100,696,000,00099,277,000,00095,008,000,000

All line items

Line item27/09/202528/09/202430/09/202301/10/2022
Cash and cash equivalents5,695,000,0006,002,000,00014,182,000,00011,615,000,000
Short-term investments0000
Cash and short-term investments5,695,000,0006,002,000,00014,182,000,00011,615,000,000
Net receivables13,217,000,00012,729,000,00012,330,000,00012,652,000,000
Accounts receivable10,344,000,00010,258,000,00010,064,000,00010,653,000,000
Other receivables2,873,000,0002,471,000,0002,266,000,0001,999,000,000
Inventory2,134,000,0002,022,000,0001,963,000,0001,742,000,000
Prepaid expenses2,063,000,0002,097,000,0003,002,000,0001,890,000,000
Other current assets1,158,000,0002,391,000,0001,286,000,0001,199,000,000
Total current assets24,267,000,00025,241,000,00032,763,000,00029,098,000,000
Property, plant and equipment (net)41,255,000,00037,041,000,00034,941,000,00033,596,000,000
Goodwill73,294,000,00073,326,000,00077,067,000,00077,897,000,000
Intangible assets9,272,000,00010,739,000,00013,061,000,00014,837,000,000
Goodwill and intangible assets82,566,000,00084,065,000,00090,128,000,00092,734,000,000
Long-term investments8,097,000,0004,459,000,0003,080,000,0003,218,000,000
Tax assets0008,363,000,000
Other non-current assets41,329,000,00045,413,000,00044,667,000,00036,622,000,000
Total non-current assets173,247,000,000170,978,000,000172,816,000,000174,533,000,000
Other assets0000
Total assets197,514,000,000196,219,000,000205,579,000,000203,631,000,000
Total payables17,356,000,00017,269,000,00017,401,000,00016,205,000,000
Accounts payable15,055,000,00014,796,000,00015,125,000,00016,205,000,000
Other payables2,301,000,0002,473,000,0002,276,000,0000
Accrued expenses3,587,000,0003,672,000,0003,061,000,0003,447,000,000
Short-term debt7,257,000,0007,619,000,0005,107,000,0003,721,000,000
Capital lease obligations (current)0000
Tax payables02,473,000,0002,276,000,000378,000,000
Deferred revenue5,689,000,0005,587,000,0005,568,000,0005,531,000,000
Other current liabilities273,000,000452,000,0002,000,000169,000,000
Total current liabilities34,162,000,00034,599,000,00031,139,000,00029,073,000,000
Long-term debt35,315,000,00038,970,000,00042,101,000,00045,299,000,000
Capital lease obligations (non-current)2,851,000,0002,928,000,0003,464,000,0003,239,000,000
Deferred revenue (non-current)0000
Deferred tax liabilities (non-current)3,524,000,0006,277,000,0007,258,000,0008,363,000,000
Other non-current liabilities7,050,000,0007,923,000,0008,605,000,0009,279,000,000
Total non-current liabilities48,740,000,00056,098,000,00061,428,000,00066,180,000,000
Other liabilities0000
Capital lease obligations2,851,000,0002,928,000,0003,464,000,0003,239,000,000
Total liabilities82,902,000,00090,697,000,00092,567,000,00095,253,000,000
Treasury stock-7,441,000,000-3,919,000,000-907,000,000-907,000,000
Preferred stock0000
Common stock59,814,000,00058,592,000,00057,383,000,00056,398,000,000
Retained earnings60,410,000,00049,722,000,00046,093,000,00043,636,000,000
Additional paid-in capital0000
Accumulated other comprehensive income/loss-2,914,000,000-3,699,000,000-3,292,000,000-4,119,000,000
Other stockholders' equity0000
Total stockholders' equity109,869,000,000100,696,000,00099,277,000,00095,008,000,000
Total equity114,612,000,000105,522,000,000113,012,000,000108,378,000,000
Minority interest4,743,000,0004,826,000,00013,735,000,00013,370,000,000
Total liabilities and total equity197,514,000,000196,219,000,000205,579,000,000203,631,000,000
Total investments8,097,000,0004,459,000,0003,080,000,0003,218,000,000
Total debt45,423,000,00049,517,000,00050,672,000,00052,259,000,000
Net debt39,728,000,00043,515,000,00036,490,000,00040,641,000,000

The Walt Disney Company Cash Flow Statement

Cash from operations
Cash from investing
Cash flow / share TTM
—
Revenue / share TTM
—
Operating cash flow TTM
—
Period end27/09/202528/09/202430/09/202301/10/2022
Cash from operations18,101,000,00013,971,000,0009,866,000,0006,010,000,000
Cash from investing-8,043,000,000-6,881,000,000-4,641,000,000-5,008,000,000
Cash from financing-10,366,000,000-15,288,000,000-2,724,000,000-4,741,000,000
Net change in cash-303,000,000-8,133,000,0002,574,000,000-4,342,000,000

All line items

Line item27/09/202528/09/202430/09/202301/10/2022
Net income13,431,000,0005,773,000,0003,390,000,0003,553,000,000
Depreciation and amortization5,326,000,0004,990,000,0005,369,000,0005,163,000,000
Deferred income tax-2,739,000,000-821,000,000-1,346,000,000200,000,000
Stock-based compensation1,363,000,0001,366,000,0001,143,000,000977,000,000
Change in working capital-430,000,000-1,613,000,000177,000,000488,000,000
Accounts receivable-283,000,000-565,000,000358,000,000605,000,000
Inventory-114,000,000-42,000,000-183,000,000-420,000,000
Accounts payable237,000,000156,000,000-1,142,000,000964,000,000
Other working capital-270,000,000-1,162,000,0001,144,000,000-661,000,000
Other non-cash items1,150,000,0004,276,000,0001,133,000,000-4,371,000,000
Net cash from operating activities18,101,000,00013,971,000,0009,866,000,0006,010,000,000
Investments in property, plant and equipment-8,024,000,000-5,412,000,000-4,969,000,000-4,943,000,000
Acquisitions (net)0000
Purchases of investments-98,000,000-1,506,000,00000
Sales/maturities of investments4,000,000105,000,000458,000,00052,000,000
Other investing activities75,000,000-68,000,000-130,000,000-117,000,000
Net cash from investing activities-8,043,000,000-6,881,000,000-4,641,000,000-5,008,000,000
Net debt issuance-3,621,000,000-1,400,000,000-1,783,000,000-4,017,000,000
Long-term net debt issuance-2,678,000,000-2,932,000,000-1,592,000,000-3,683,000,000
Short-term net debt issuance-943,000,0001,532,000,000-191,000,000-334,000,000
Net stock issuance-3,500,000,000-2,992,000,00052,000,000127,000,000
Net common stock issuance-3,500,000,000-2,992,000,00052,000,000127,000,000
Common stock issuance0052,000,000127,000,000
Common stock repurchased-3,500,000,000-2,992,000,00000
Net preferred stock issuance0000
Net dividends paid-1,803,000,000-1,366,000,00000
Common dividends paid-1,803,000,000-1,366,000,00000
Preferred dividends paid0000
Other financing activities-1,442,000,000-9,530,000,000-993,000,000-851,000,000
Net cash from financing activities-10,366,000,000-15,288,000,000-2,724,000,000-4,741,000,000
Effect of FX changes on cash5,000,00065,000,00073,000,000-603,000,000
Net change in cash-303,000,000-8,133,000,0002,574,000,000-4,342,000,000
Cash at end of period5,799,000,0006,102,000,00014,235,000,00011,661,000,000
Cash at beginning of period6,102,000,00014,235,000,00011,661,000,00016,003,000,000
Operating cash flow18,101,000,00013,971,000,0009,866,000,0006,010,000,000
Capital expenditure-8,024,000,000-5,412,000,000-4,969,000,000-4,943,000,000
Free cash flow10,077,000,0008,559,000,0004,897,000,0001,067,000,000
Income taxes paid1,221,000,0003,963,000,0001,193,000,0001,097,000,000
Interest paid2,050,000,0002,134,000,0002,110,000,0001,685,000,000