Biggest changeCertain Items Impacting Results in the Year Results for fiscal 2024 were impacted by the following: • Restructuring and impairment charges of $3,595 million • TFCF and Hulu acquisition amortization of $1,677 million • Other expense of $65 million related to a legal ruling • Income Tax Reserve Adjustments of $418 million Results for fiscal 2023 were impacted by the following: • Restructuring and impairment charges of $3,892 million • TFCF and Hulu acquisition amortization of $1,998 million • Other income, net of $96 million, primarily due to the DraftKings gain ($169 million), partially offset by a charge related to a legal ruling ($101 million) 34 TABLE OF CONTENTS A summary of the impact of these items on EPS is as follows: ($ in millions, except per share data) Pre-Tax Income (Loss) Tax Benefit (Expense) (1) After-Tax Income (Loss) EPS Favorable (Adverse) (2) Year Ended September 28, 2024: Restructuring and impairment charges $ (3,595) $ 293 $ (3,302) $ (1.78) TFCF and Hulu acquisition amortization (3) (1,677) 391 (1,286) (0.68) Other expense (65) 11 (54) (0.03) Income Tax Reserve Adjustments — 418 418 0.23 Total $ (5,337) $ 1,113 $ (4,224) $ (2.26) Year Ended September 30, 2023: Restructuring and impairment charges (4) $ (3,836) $ 717 $ (3,119) $ (1.69) TFCF and Hulu acquisition amortization (3) (1,998) 465 (1,533) (0.82) Other income, net 96 (13) 83 0.05 Total $ (5,738) $ 1,169 $ (4,569) $ (2.46) (1) Tax benefit (expense) is determined using the tax rate applicable to the individual item.
Biggest changeCertain Items Impacting Results in the Year Results for fiscal 2025 were impacted by the following: • Hulu Transaction Impacts consisting of a $3,277 million benefit in “Income taxes” and a $462 million charge in “Net income attributable to noncontrolling interests” • TFCF and Hulu acquisition amortization of $1,576 million • Favorable resolution of a prior-year tax matter of $1,016 million • Restructuring and impairment charges of $819 million ($748 million after tax) and a non-cash tax expense of $244 million related to the Star India Transaction 34 TABLE OF CONTENTS Results for fiscal 2024 were impacted by the following: • Restructuring and impairment charges of $3,595 million • TFCF and Hulu acquisition amortization of $1,677 million • Other expense of $65 million related to a legal ruling • Favorable adjustments related to prior year tax matters of $418 million A summary of the impact of these items on EPS is as follows: ($ in millions, except per share data) Pre-Tax Income (Loss) Tax Benefit (Expense) (1) After-Tax Income (Loss) EPS Favorable (Adverse) (2) Year Ended September 27, 2025: Hulu Transaction Impacts $ — $ 3,277 $ 3,277 $ 1.55 Resolution of a prior-year tax matter — 1,016 1,016 0.56 TFCF and Hulu acquisition amortization (3) (1,576) 366 (1,210) (0.64) Restructuring and impairment charges (819) (173) (992) (0.55) Total $ (2,395) $ 4,486 $ 2,091 $ 0.92 Year Ended September 28, 2024: Restructuring and impairment charges $ (3,595) $ 293 $ (3,302) $ (1.78) TFCF and Hulu acquisition amortization (3) (1,677) 391 (1,286) (0.68) Other expense (65) 11 (54) (0.03) Favorable adjustments related to prior-year tax matters — 418 418 0.23 Total $ (5,337) $ 1,113 $ (4,224) $ (2.26) (1) Tax benefit (expense) is determined using the tax rate applicable to the individual item.
Entertainment The Entertainment segment generates revenue from film, episodic and other content that is produced and distributed across three significant lines of business: • Linear Networks, which primarily generates revenue from affiliate fees and advertising • Direct-to-Consumer, which primarily generates revenue from subscription fees and advertising • Content Sales/Licensing, which primarily generates revenue from the sale of film and episodic content in the TV/VOD and home entertainment markets, distribution of films in the theatrical market, licensing of our music rights, sales of tickets to stage play performances and licensing of our IP for use in stage plays.
Entertainment The Entertainment segment generates revenue from film, episodic and other content that is produced and distributed across three lines of business: • Linear Networks, which primarily generates revenue from affiliate fees and advertising • Direct-to-Consumer, which primarily generates revenue from subscription fees and advertising • Content Sales/Licensing, which primarily generates revenue from the distribution of films in the theatrical market, sale of film and episodic content in the TV/VOD and home entertainment markets, licensing of our music rights, sales of tickets to stage play performances and licensing of our IP for use in stage plays.
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.
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 Entertainment DTC streaming services, we refer to them as paid subscriptions.
Experiences The Experiences segment primarily generates revenue from the sale of admissions to theme parks, the sale of food, beverage and merchandise at our theme parks and resorts, charges for room nights at hotels, sales of cruise vacations, sales and rentals of vacation club properties, royalties from licensing our IP for use on consumer goods and the sale of branded merchandise.
Experiences The Experiences segment primarily generates revenue from the sale of tickets for admissions to theme parks, the sale of food, beverage and merchandise at our theme parks and resorts, charges for room nights at hotels, sales of cruise vacations, sales and rentals of vacation club properties, royalties from licensing our IP for use on consumer goods and the sale of branded merchandise.
(2) The other activity is primarily due to the amortization of purchase accounting adjustments and debt issuance fees. (3) See Note 6 to the Consolidated Financial Statements for information regarding commitments to fund the Asia Theme Parks. (4) The other activity is due to market value adjustments for debt with qualifying hedges.
(2) The other activity is primarily due to the amortization of purchase accounting adjustments and debt issuance fees. (3) See Note 6 to the Consolidated Financial Statements for information regarding commitments to fund the Asia Theme Parks. (4) The other activity is attributable to market value adjustments for debt with qualifying hedges.
Capital expenditures at Experiences are principally for theme park and resort expansion, new attractions, cruise ships, capital improvements and systems infrastructure. The increase in capital expenditures in fiscal 2024 compared to fiscal 2023 was due to higher spending on cruise ship fleet expansion, theme park and resort expansion and new attractions.
Capital expenditures at Experiences are principally for theme park and resort expansion, new attractions, cruise ships, capital improvements and systems infrastructure. The increase in capital expenditures in fiscal 2025 compared to fiscal 2024 was due to higher spending on cruise ship fleet expansion, theme park and resort expansion and new attractions.
It is possible, however, that future results of operations for any particular quarterly or annual period could be materially affected by changes in our assumptions or the effectiveness of our strategies related to legal proceedings or our assumptions regarding other contingent matters. See Note 14 to the Consolidated Financial Statements for more information on litigation exposure.
It is possible, however, that future results of operations for any particular quarterly or annual period could be materially affected by changes in our assumptions or the effectiveness of our strategies related to legal proceedings or our 54 TABLE OF CONTENTS assumptions regarding other contingent matters. See Note 14 to the Consolidated Financial Statements for more information on litigation exposure.
The tax benefits ultimately realized by the Company may differ from those recognized in our future financial statements based on a number of factors, including the Company’s decision to 54 TABLE OF CONTENTS settle rather than litigate a matter, relevant legal precedent related to similar matters and the Company’s success in supporting its filing positions with taxing authorities.
The tax benefits ultimately realized by the Company may differ from those recognized in our future financial statements based on a number of factors, including the Company’s decision to settle rather than litigate a matter, relevant legal precedent related to similar matters and the Company’s success in supporting its filing positions with taxing authorities.
Alternatively, the Company may bypass the qualitative assessment and perform a quantitative impairment test. 53 TABLE OF CONTENTS The qualitative assessment requires the consideration of factors such as recent market transactions, macroeconomic conditions and changes in projected future cash flows. The quantitative assessment compares the fair value of an indefinite-lived intangible asset to its carrying amount.
Alternatively, the Company may bypass the qualitative assessment and perform a quantitative impairment test. The qualitative assessment requires the consideration of factors such as recent market transactions, macroeconomic conditions and changes in projected future cash flows. The quantitative assessment compares the fair value of an indefinite-lived intangible asset to its carrying amount.
The Company may use cash balances, operating cash flows, 50 TABLE OF CONTENTS commercial paper borrowings up to the amount of its unused $12.25 billion bank facilities and incremental term debt issuances to retire or refinance other borrowings before or as they come due.
The Company may use cash balances, operating cash flows, commercial paper borrowings up to the amount of its unused $12.25 billion bank facilities and incremental term debt issuances to retire or refinance other borrowings before or as they come due.
If the annual contractual payments related to each season approximate each season’s estimated relative value, we expense the related contractual payments during the applicable season. If estimated relative values by year were to change significantly, amortization of our sports rights costs may be accelerated or slowed.
If the annual contractual payments related to each season approximate each season’s estimated 52 TABLE OF CONTENTS relative value, we expense the related contractual payments during the applicable season. If estimated relative values by year were to change significantly, amortization of our sports rights costs may be accelerated or slowed.
A one percentage point change in the long-term asset return assumption would impact fiscal 2025 annual expense by approximately $168 million. Goodwill, Other Intangible Assets, Long-Lived Assets and Investments The Company is required to test goodwill and other indefinite-lived intangible assets for impairment on an annual basis and if current events or circumstances require, on an interim basis.
A one percentage point change in the long-term asset return assumption would impact fiscal 2026 annual expense by approximately $177 million. Goodwill, Other Intangible Assets, Long-Lived Assets and Investments The Company is required to test goodwill and other indefinite-lived intangible assets for impairment on an annual basis and if current events or circumstances require, on an interim basis.
See Note 8 to the Consolidated Financial Statements for a summary of the Company’s borrowing activities in fiscal 2024 and information regarding the Company’s bank facilities.
See Note 8 to the Consolidated Financial Statements for a summary of the Company’s borrowing activities in fiscal 2025 and information regarding the Company’s bank facilities.
On November 26, 2019, $14.0 billion of the outstanding exchange notes were exchanged for new senior notes of TWDC registered under the Securities Act, issued pursuant to the TWDC Indenture and guaranteed by Legacy Disney.
On November 55 TABLE OF CONTENTS 26, 2019, $14.0 billion of the outstanding exchange notes were exchanged for new senior notes of TWDC registered under the Securities Act, issued pursuant to the TWDC Indenture and guaranteed by Legacy Disney.
The Company’s bank facilities contain only one financial covenant, relating to interest coverage of three times earnings before interest, taxes, depreciation and amortization, including both intangible amortization and amortization of our film and television production and programming costs. On September 28, 2024, the Company met this covenant by a significant margin.
The Company’s bank facilities contain only one financial covenant, relating to interest coverage of three times earnings before interest, taxes, depreciation and amortization, including both intangible amortization and amortization of our film and television production and programming costs. On September 27, 2025, the Company met this covenant by a significant margin.
As discussed in Note 4 to the Consolidated Financial Statements, the Company recorded $1.5 billion of non-cash impairment charges related to the Star India Transaction in fiscal 2024 to reflect Star India at its estimated fair value less costs to sell. The Company has investments in equity securities.
As discussed in Note 4 to the Consolidated Financial Statements, the Company recorded non-cash impairment charges of $0.1 billion and $1.5 billion related to the Star India Transaction in fiscal 2025 and 2024, respectively, to reflect Star India at its estimated fair value less costs to sell. The Company has investments in equity securities.
Capital expenditures at Corporate primarily reflect investments in facilities, information technology infrastructure and equipment. The decrease in fiscal 2024 compared to fiscal 2023 was due to lower spending on facilities. The Company currently expects its fiscal 2025 capital expenditures to total approximately $8 billion compared to fiscal 2024 capital expenditures of $5 billion.
Capital expenditures at Corporate primarily reflect investments in facilities, information technology infrastructure and equipment. The decrease in fiscal 2025 compared to fiscal 2024 was due to lower spending on facilities. The Company currently expects its fiscal 2026 capital expenditures to total approximately $9 billion compared to fiscal 2025 capital expenditures of $8 billion.
It includes the following sections: • Consolidated Results and Non-Segment Items • Business Segment Results • Corporate and Unallocated Shared Expenses • Liquidity and Capital Resources • Developments and Trends • Critical Accounting Policies and Estimates • DTC Product Descriptions, Key Definitions and Supplemental Information • Supplemental Guarantor Financial Information In Item 7, we discuss fiscal 2024 and 2023 results and comparisons of fiscal 2024 results to fiscal 2023 results.
It includes the following sections: • Consolidated Results and Non-Segment Items • Business Segment Results • Corporate and Unallocated Shared Expenses • Liquidity and Capital Resources • Trends and Uncertainties • Critical Accounting Policies and Estimates • Entertainment DTC Product Descriptions and Key Definitions • Supplemental Guarantor Financial Information In Item 7, we discuss fiscal 2025 and 2024 results and comparisons of fiscal 2025 results to fiscal 2024 results.
Discussions of fiscal 2022 results and comparisons of fiscal 2023 results to fiscal 2022 results can be found in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in Part II, Item 7 of the Company’s Annual Report on Form 10-K for the fiscal year ended September 30, 2023.
Discussions of fiscal 2023 results and comparisons of fiscal 2024 results to fiscal 2023 results can be found in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in Part II, Item 7 of the Company’s Annual Report on Form 10-K for the fiscal year ended September 28, 2024.
Revenue includes subscription fees, advertising (excluding revenue earned from selling advertising spots to other Company businesses), premium and feature add-on revenue and extra member 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.
Revenue includes subscription fees, advertising (excluding revenue earned from selling advertising spots to other Company businesses), premium and feature add-on revenue and extra member add-on 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.
Subscribers to multi-product offerings in the U.S. are counted as a paid subscriber for each of the Company's services 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.
Subscribers to bundled offerings in the U.S. are counted as a paid subscriber for each of the Company's services included in the bundled offering and subscribers to Hulu Live TV + SVOD are counted as one paid subscriber for each of the Hulu Live TV + SVOD and Disney+ services.
The Company tested its indefinite-lived intangible assets, long-lived assets and investments for impairment and recorded non-cash impairment charges of $0.7 billion and $2.3 billion in fiscal 2024 and 2023, respectively. The fiscal 2024 charges related to impairments of retail assets, content assets, and equity investments.
The Company tested its indefinite-lived intangible assets, long-lived assets and investments for impairment and recorded non-cash impairment charges of $0.8 billion and $0.7 billion in fiscal 2025 and 2024, respectively. The fiscal 2025 charges related to impairments of equity investments and content assets. The fiscal 2024 charges related to impairments of retail assets, content assets and equity investments.
Discount rates are determined based on the inherent risks of the underlying operations. Significant judgments and assumptions in the discounted cash flow model used to determine fair value relate to future revenues and certain operating expenses, operating margins, terminal growth rates and discount rates. We believe our estimates are consistent with how a marketplace participant would value our businesses.
Significant judgments and assumptions in the discounted cash flow model used to determine fair value relate to future revenues and certain operating expenses, operating margins, terminal growth rates and discount rates. We believe our estimates are consistent with how a marketplace participant would value our businesses.
Programming and production costs include the following: • Amortization of capitalized production costs and licensed programming rights • Subscriber-based fees for programming the Hulu Live service, including fees paid by Hulu to the Sports segment and other Entertainment segment businesses for the right to air their linear networks on Hulu Live • Production costs related to live programming (primarily news) • Participations and residual expenses • Fees paid to the Sports segment to program ESPN on ABC and certain sports content on Disney+ Amortization of capitalized production costs and licensed programming rights is generally allocated across Entertainment’s businesses based on the estimated relative value of the distribution windows.
Operating expenses at the Entertainment segment consist of the following: • Programming and production costs, which include: • Amortization of capitalized production costs and the costs of licensed programming rights • Subscriber-based fees for programming the Hulu Live TV service, including fees paid by Hulu to ESPN and the Entertainment linear networks business for the right to air their linear networks on Hulu Live TV • Production costs related to live programming (primarily news) • Participations and residual expenses 35 TABLE OF CONTENTS • Fees paid to ESPN to program certain sports content on ABC Network and Disney+ • Other operating expenses, which include technology support costs and distribution costs Amortization of capitalized production costs and costs of licensed programming rights is generally allocated across Entertainment’s businesses based on the estimated relative value of the distribution windows.
A one percentage point decrease in the assumed discount rate would increase total benefit expense for fiscal 2025 by approximately $0.2 billion and would increase the projected benefit obligation at September 28, 2024 by approximately $2.4 billion.
A one percentage point decrease in the assumed discount rate would increase total benefit expense for fiscal 2026 by approximately $0.1 billion and would increase the projected benefit obligation at September 27, 2025 by approximately $2.1 billion.
International Disney+ (excluding Disney+ Hotstar) International Disney+ (excluding Disney+ Hotstar) includes the Disney+ service outside the U.S. and Canada. 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.
International Disney+ International Disney+ includes the Disney+ service outside the U.S. and Canada. Average Monthly Revenue Per Paid Subscriber for Entertainment DTC services Hulu average monthly revenue per paid subscriber is calculated based on the average of the monthly average paid subscribers for each month in the period.
Allowance for Credit Losses We evaluate our allowance for credit losses and estimate collectability of accounts receivable based on historical bad debt experience, our assessment of the financial condition of individual companies with which we do business, current market conditions, and reasonable and supportable forecasts of future economic conditions.
See Note 18 to the Consolidated Financial Statements for additional information. Allowance for Credit Losses We evaluate our allowance for credit losses and estimate collectability of accounts receivable based on historical bad debt experience, our assessment of the financial condition of individual companies with which we do business, current market conditions, and reasonable and supportable forecasts of future economic conditions.
Production costs include spend on content internally produced at our studios such as live-action and animated films, episodic series, specials, shorts and theatrical stage plays. Production costs also include original content commissioned from third-party studios. Programming costs include content rights licensed from third parties for use on the Company’s sports and general entertainment networks and DTC streaming services.
Production costs include spend on content internally produced at our studios such as live-action and animated films and 48 TABLE OF CONTENTS episodic series. Production costs also include original content commissioned from third-party studios. Programming costs include content rights licensed from third parties for use on the Company’s sports and general entertainment networks and DTC streaming services.
We decreased our discount rate to 5.06% at the end of fiscal 2024 from 5.94% at the end of fiscal 2023 to reflect market interest rate conditions at our fiscal 2024 year-end measurement date.
We increased our discount rate to 5.45% at the end of fiscal 2025 from 5.06% at the end of fiscal 2024 to reflect market interest rate conditions at our fiscal 2025 year-end measurement date.
Production costs that are classified as individual are amortized based upon the ratio of the current period’s revenues to the estimated remaining total revenues (Ultimate Revenues). 51 TABLE OF CONTENTS With respect to produced films intended for theatrical release, the most sensitive factor affecting our estimate of Ultimate Revenues is theatrical performance.
See Note 2 to the Consolidated Financial Statements for further discussion. Production costs that are classified as individual are amortized based upon the ratio of the current period’s revenues to the estimated remaining total revenues (Ultimate Revenues). With respect to produced films intended for theatrical release, the most sensitive factor affecting our estimate of Ultimate Revenues is theatrical performance.
Revenues - Merchandise licensing and retail Lower merchandise licensing and retail revenue was due to decreases of 1% from an unfavorable Foreign Exchange Impact and 1% from retail, partially offset by an increase of 1% from merchandise licensing. Lower retail revenue was due to a decrease in online sales.
Revenues - Merchandise licensing and retail Higher merchandise licensing and retail revenue was due to an increase of 3% from merchandise licensing, partially offset by a decrease of 1% from an unfavorable Foreign Exchange Impact.
Produced and Acquired/Licensed Content Costs We amortize and test for impairment capitalized film and television production costs based on whether the content is predominantly monetized individually or as a group. See Note 2 to the Consolidated Financial Statements for further discussion.
For a summary of our significant accounting policies, including the accounting policies discussed below, see Note 2 to the Consolidated Financial Statements. Produced and Acquired/Licensed Content Costs We amortize and test for impairment capitalized film and television production costs based on whether the content is predominantly monetized individually or as a group.
The projected increase in capital expenditures is primarily due to higher spending at Experiences, attributable to continued investment in cruise ship fleet expansion and new guest offerings at our theme parks. Other Investing Activities Cash used in other investing activities was $1.5 billion in fiscal 2024 reflecting an investment in Epic Games, Inc.
The projected increase in capital expenditures is primarily due to higher spending at Experiences, attributable to theme park and resort expansion and new attractions, partially offset by lower spending on cruise ship fleet expansion. Other Investing Activities Cash used in other investing activities was $1.5 billion in fiscal 2024 reflecting an investment in Epic Games, Inc.
Accordingly, the Obligor Group’s cash flow and ability to service its debt, including the public debt, are dependent upon the earnings of the Company’s subsidiaries and the distribution of those earnings to the Obligor Group, whether by dividends, loans or otherwise.
Accordingly, the Obligor Group’s cash flow and ability to service its debt, including the public debt, are dependent upon the earnings of the Company’s subsidiaries and the distribution of those earnings to the Obligor Group, whether by dividends, loans or otherwise. Holders of the guaranteed registered debt securities have a direct claim only against the Obligor Group.
Holders of the guaranteed registered debt securities have a direct claim only against the Obligor Group. 56 TABLE OF CONTENTS Set forth below are summarized financial information for the Obligor Group on a combined basis after elimination of (i) intercompany transactions and balances between TWDC and Legacy Disney and (ii) equity in the earnings from and investments in any subsidiary that is a non-Guarantor.
Set forth below are summarized financial information for the Obligor Group on a combined basis after elimination of (i) intercompany transactions and balances between TWDC and Legacy Disney and (ii) equity in the earnings from and investments in any subsidiary that is a non-Guarantor.
As of September 28, 2024, Moody’s Ratings’ long- and short-term debt ratings for the Company were A2 and P-1 (Stable), respectively, S&P Global Ratings’ long- and short-term debt ratings for the Company were A- and A-2 (Positive), respectively, and Fitch Ratings’ long- and short-term debt ratings for the Company were A- and F2 (Stable), respectively.
As of September 27, 2025, Moody’s Ratings’ long- and short-term debt ratings for the Company were A2 and P-1 (Stable), respectively, and S&P Global Ratings’ long- and short-term debt ratings for the Company were A and A-1 (Stable).
Revenues - Parks licensing and other The increase in parks licensing and other revenue was attributable to higher sponsorship revenues, a favorable Foreign Exchange Impact and higher royalties from Tokyo Disney Resort. 45 TABLE OF CONTENTS Key Metrics In addition to revenue, costs and operating income, management uses the following key metrics to analyze trends and evaluate the overall performance of our theme parks and resorts, and we believe these metrics are useful to investors in analyzing the business : Domestic International (1) 2024 2023 2024 2023 Parks Increase (decrease) Attendance (2) 1 % 6 % 9 % 55 % Per Capita Guest Spending (3) 3 % 3 % 4 % 21 % Hotels Occupancy (4) 85 % 85 % 82 % 74 % Available Room Nights (in thousands) (5) 10,193 10,096 3,178 3,178 Change in Per Room Guest Spending (6) 3 % — % 2 % 14 % (1) Per capita guest spending growth rate and per room guest spending growth rate exclude the impact of changes in foreign currency exchange rates.
Key Metrics In addition to revenue, costs and operating income, management uses the following key metrics to analyze trends and evaluate the overall performance of our theme parks and resorts, and we believe these metrics are useful to investors in analyzing the business : Domestic International (1) 2025 2024 2025 2024 Parks Increase (decrease) Attendance (2) (1) % 1 % 1 % 9 % Per Capita Guest Spending (3) 5 % 3 % 2 % 4 % Hotels Occupancy (4) 87 % 85 % 87 % 82 % Available Room Nights (in thousands) (5) 10,236 10,193 3,173 3,178 Change in Per Room Guest Spending (6) 3 % 3 % 6 % 2 % (1) Per capita guest spending growth rate and per room guest spending growth rate exclude the impact of changes in foreign currency exchange rates.
Depreciation expense is as follows: ($ in millions) 2024 2023 Entertainment $ 681 $ 669 Sports 39 73 Experiences Domestic 1,744 2,011 International 726 669 Total Experiences 2,470 2,680 Corporate 244 204 Total depreciation expense $ 3,434 $ 3,626 Amortization of intangible assets is as follows: ($ in millions) 2024 2023 Entertainment $ 53 $ 87 Experiences 109 109 TFCF and Hulu 1,394 1,547 Total amortization of intangible assets $ 1,556 $ 1,743 Produced and licensed content costs The Entertainment and Sports segments incur costs to produce and license film, episodic, sports and other content.
Depreciation expense is as follows: ($ in millions) 2025 2024 Entertainment $ 773 $ 681 Sports 48 39 Experiences Domestic 1,933 1,744 International 782 726 Total Experiences 2,715 2,470 Corporate 323 244 Total depreciation expense $ 3,859 $ 3,434 Amortization of intangible assets is as follows: ($ in millions) 2025 2024 Entertainment $ 52 $ 53 Experiences 108 109 TFCF and Hulu 1,307 1,394 Total amortization of intangible assets $ 1,467 $ 1,556 Produced and licensed content costs The Entertainment and Sports segments incur costs to produce and license film, episodic, sports and other content.
Revenues also include an intersegment allocation of revenues from the Experiences segment, which is meant to reflect royalties on consumer products merchandise licensing revenues generated on IP created by the Entertainment segment. Operating expenses at the Entertainment segment primarily consist of programming and production costs, technology support costs, operating labor and distribution costs.
Revenues also include an intersegment allocation of revenues from the Experiences segment, which is meant to reflect royalties on consumer products merchandise licensing revenues generated on IP created by the Entertainment segment.
The par value and carrying value of total outstanding and guaranteed registered debt securities of the Obligor Group at September 28, 2024 was as follows: TWDC Legacy Disney ($ in millions) Par Value Carrying Value Par Value Carrying Value Registered debt with unconditional guarantee $ 32,360 $ 33,148 $ 8,125 $ 8,024 The guarantees by TWDC and Legacy Disney are full and unconditional and cover all payment obligations arising under the guaranteed registered debt securities.
The par value and carrying value of total outstanding and guaranteed registered debt securities of the Obligor Group at September 27, 2025 was as follows: TWDC Legacy Disney ($ in millions) Par Value Carrying Value Par Value Carrying Value Registered debt with unconditional guarantee $ 30,395 $ 31,231 $ 6,450 $ 6,387 The guarantees by TWDC and Legacy Disney are full and unconditional and cover all payment obligations arising under the guaranteed registered debt securities.
Management’s Discussion and Analysis of Financial Condition and Results of Operations CONSOLIDATED RESULTS ($ in millions, except per share data) 2024 2023 % Change Better (Worse) Revenues: Services $ 81,841 $ 79,562 3 % Products 9,520 9,336 2 % Total revenues 91,361 88,898 3 % Costs and expenses: Cost of services (exclusive of depreciation and amortization) (52,509) (53,139) 1 % Cost of products (exclusive of depreciation and amortization) (6,189) (6,062) (2) % Selling, general, administrative and other (15,759) (15,336) (3) % Depreciation and amortization (4,990) (5,369) 7 % Total costs and expenses (79,447) (79,906) 1 % Restructuring and impairment charges (3,595) (3,892) 8 % Other income (expense), net (65) 96 nm Interest expense, net (1,260) (1,209) (4) % Equity in the income of investees, net 575 782 (26) % Income before income taxes 7,569 4,769 59 % Income taxes (1,796) (1,379) (30) % Net income 5,773 3,390 70 % Net income attributable to noncontrolling interests (801) (1,036) 23 % Net income attributable to Disney $ 4,972 $ 2,354 >100 % Diluted earnings per share attributable to Disney $ 2.72 $ 1.29 >100 % Organization of Information Management’s Discussion and Analysis provides a narrative on the Company’s financial performance and condition that should be read in conjunction with the accompanying financial statements.
Management’s Discussion and Analysis of Financial Condition and Results of Operations CONSOLIDATED RESULTS ($ in millions, except per share data) 2025 2024 % Change Better (Worse) Revenues: Services $ 84,588 $ 81,841 3 % Products 9,837 9,520 3 % Total revenues 94,425 91,361 3 % Costs and expenses: Cost of services (exclusive of depreciation and amortization) (52,677) (52,509) — % Cost of products (exclusive of depreciation and amortization) (6,089) (6,189) 2 % Selling, general, administrative and other (16,501) (15,759) (5) % Depreciation and amortization (5,326) (4,990) (7) % Total costs and expenses (80,593) (79,447) (1) % Restructuring and impairment charges (819) (3,595) 77 % Other expense — (65) 100 % Interest expense, net (1,305) (1,260) (4) % Equity in the income of investees, net 295 575 (49) % Income before income taxes 12,003 7,569 59 % Income taxes 1,428 (1,796) nm Net income 13,431 5,773 >100 % Net income attributable to noncontrolling interests (1,027) (801) (28) % Net income attributable to Disney $ 12,404 $ 4,972 >100 % Diluted earnings per share attributable to Disney $ 6.85 $ 2.72 >100 % Organization of Information Management’s Discussion and Analysis provides a narrative on the Company’s financial performance and condition that should be read in conjunction with the accompanying financial statements.
Equity in the Income of Investees Income from equity investees decreased $151 million, to $539 million from $690 million, due to lower income from A+E attributable to decreases in advertising and affiliate revenue.
Equity in the Income of Investees Income from equity investees decreased $94 million, to $445 million from $539 million, due to lower income from A+E attributable to decreases in affiliate and advertising revenue, partially offset by lower general and administrative and marketing costs.
CRITICAL ACCOUNTING POLICIES AND ESTIMATES We believe that the application of the following accounting policies, which are important to our financial position and results of operations, require significant judgments and estimates on the part of management. For a summary of our significant accounting policies, including the accounting policies discussed below, see Note 2 to the Consolidated Financial Statements.
See also Item 1A - Risk Factors. CRITICAL ACCOUNTING POLICIES AND ESTIMATES We believe that the application of the following accounting policies, which are important to our financial position and results of operations, require significant judgments and estimates on the part of management.
A one 52 TABLE OF CONTENTS percentage point increase in the assumed discount rate would decrease total benefit expense and the projected benefit obligation by approximately $0.2 billion and $2.1 billion, respectively.
A one percentage point increase in the assumed discount rate would have a negligible impact on total benefit expense and decrease the projected benefit obligation by approximately $1.9 billion.
The Company may be required to pay an incremental amount for Hulu depending on a final determination of Hulu’s fair value. See Note 2 to the Consolidated Financial Statements for further discussion of the transactions with noncontrolling interest holders. The Company’s operating cash flow and access to the capital markets can be impacted by factors outside of its control.
In June 2025, the Company paid an incremental amount for Hulu based on a final appraisal of Hulu’s fair value (see Note 4 to the Consolidated Financial Statements). The Company’s operating cash flow and access to the capital markets can be impacted by factors outside of its control.
Financing Activities Financing activities for fiscal 2024 and 2023 are as follows: ($ in millions) 2024 2023 Change in borrowings $ (1,400) $ (1,783) Dividends (1,366) — Repurchases of common stock (2,992) — Activities related to noncontrolling and redeemable noncontrolling interests (1) (9,156) (707) Cash used in other financing activities, net (2) (374) (234) Cash used in financing activities $ (15,288) $ (2,724) (1) Activities related to noncontrolling and redeemable noncontrolling interests in the current year were due to an $8.6 billion payment for Hulu’s redeemable noncontrolling interest and $0.5 billion of dividend payments to noncontrolling interest holders.
Financing Activities Financing activities for fiscal 2025 and 2024 are as follows: ($ in millions) 2025 2024 Change in borrowings $ (3,621) $ (1,400) Dividends (1,803) (1,366) Repurchases of common stock (3,500) (2,992) Activities related to noncontrolling and redeemable noncontrolling interests (1) (1,032) (9,156) Cash used in other financing activities, net (2) (410) (374) Cash used in financing activities $ (10,366) $ (15,288) (1) Activities related to noncontrolling and redeemable noncontrolling interests in the current year were due to $0.6 billion of dividend payments to noncontrolling interest holders and $0.4 billion related to an incremental amount paid by the Company for Hulu based on the final appraisal of Hulu’s fair value.
Results of operations ($ in millions) 2024 Revenues $ — Costs and expenses — Net income (loss) (2,497) Net income (loss) attributable to TWDC shareholders (2,497) Balance Sheet ($ in millions) September 28, 2024 September 30, 2023 Current assets $ 2,767 $ 8,544 Noncurrent assets 3,336 2,927 Current liabilities 7,640 5,746 Noncurrent liabilities (excluding intercompany to non-Guarantors) 40,608 43,307 Intercompany payables to non-Guarantors 157,925 154,018
Results of operations ($ in millions) 2025 Revenues $ — Costs and expenses — Net income (loss) (2,703) Net income (loss) attributable to TWDC shareholders (2,703) Balance Sheet ($ in millions) September 27, 2025 September 28, 2024 Current assets $ 2,295 $ 2,767 Noncurrent assets 3,613 3,336 Current liabilities 9,592 7,640 Noncurrent liabilities (excluding intercompany to non-Guarantors) 36,314 40,608 Intercompany payables to non-Guarantors 167,091 157,925
Revenues are also generated from sponsorships and co-branding opportunities, real estate rent and sales, and royalties from Tokyo Disney Resort. Significant expenses include operating labor, infrastructure costs, costs of goods sold and distribution costs, depreciation and other operating expenses. Infrastructure costs include technology support costs, repairs and maintenance, utilities and fuel, property taxes, retail occupancy costs, insurance and transportation.
Revenues are also generated from sponsorships and co-branding opportunities, real estate rent and sales, and royalties earned on Tokyo Disney Resort revenues. Expenses consist of operating labor, infrastructure costs, costs of goods sold and distribution costs, depreciation and other operating expenses.
The discounted cash flow analyses are sensitive to our estimated projected future cash flows as well as the discount rates used to calculate their present value. Our future cash flows are based on internal forecasts for each reporting unit, which consider projected inflation and other economic indicators, as well as industry growth projections.
Our future cash flows are based on internal forecasts for each reporting unit, which consider projected inflation and other economic indicators, as well as industry growth projections. Discount rates are determined based on the inherent risks of the underlying operations.
The increase in interest income, investment income and other was driven by a larger benefit from pension and postretirement benefit costs, other than service cost, and investments gains in the current year compared to losses in the prior year, partially offset by the impact of lower cash and cash equivalent balances.
The decrease in interest income, investment income and other was driven by a lower benefit from pension and postretirement benefit costs, other than service cost, and the impact of lower average cash and cash equivalent balances and lower average rates.
Costs and expenses for each segment consist of operating expenses, selling, general, administrative and other costs, and depreciation and amortization. Selling, general, administrative and other costs include third-party and internal marketing expenses.
Below is a discussion of the major revenue and expense categories for our business segments. Costs and expenses for each segment consist of operating expenses, selling, general, administrative and other costs, and depreciation and amortization. Selling, general, administrative and other costs include third-party and internal marketing expenses.
(2) In fiscal 2024, amortization of step-up on film and television costs was $271 million and amortization of intangible assets was $1,054 million. In fiscal 2023, amortization of step-up on film and television costs was $439 million and amortization of intangible assets was $1,151 million.
In fiscal 2024, amortization of step-up on film and television costs was $271 million and amortization of intangible assets was $1,054 million. (2) Fiscal 2025 includes $635 million for impairments of equity investments and $109 million for content impairments.
Investing Activities Investing activities, which consist principally of investments in parks, resorts and other property and acquisition and divestiture activity, for fiscal 2024 and 2023 are as follows: ($ in millions) 2024 2023 Entertainment $ 977 $ 1,032 Sports 10 15 Experiences Domestic 2,710 2,203 International 949 822 Total Experiences 3,659 3,025 Corporate 766 897 Total investments in parks, resorts and other property 5,412 4,969 Cash used in (provided by) other investing activities, net 1,469 (328) Cash used in investing activities $ 6,881 $ 4,641 49 TABLE OF CONTENTS Investments in Parks, Resorts and Other Property Capital expenditures at Entertainment primarily reflect investments in technology and in facilities and equipment for expanding and upgrading broadcast centers, production facilities and television station facilities.
Legal and Tax Matters As disclosed in Notes 9 and 14 to the Consolidated Financial Statements, the Company has exposure for certain tax and legal matters. 49 TABLE OF CONTENTS Investing Activities Investing activities, which consist principally of investments in parks, resorts and other property and acquisition and divestiture activity, for fiscal 2025 and 2024 are as follows: ($ in millions) 2025 2024 Entertainment $ (1,155) $ (977) Sports (3) (10) Experiences Domestic (5,271) (2,710) International (1,158) (949) Total Experiences (6,429) (3,659) Corporate (437) (766) Total investments in parks, resorts and other property (8,024) (5,412) Cash used in other investing activities, net (19) (1,469) Cash used in investing activities $ (8,043) $ (6,881) Investments in Parks, Resorts and Other Property Capital expenditures at Entertainment primarily reflect investments in technology and in facilities and equipment for expanding and upgrading broadcast centers, production facilities and television station facilities.
The initial costs of marketing 35 TABLE OF CONTENTS campaigns are generally recognized in the business of initial exploitation. Certain other costs, such as technology, shared services and certain labor related costs, are allocated based on metrics designed to correlate with consumption.
The initial costs of marketing campaigns are generally recognized in the business of initial exploitation. Certain other costs, such as technology, shared services and certain labor related costs, are allocated based on metrics designed to correlate with consumption. Sports The Sports segment primarily generates revenue from affiliate and subscription fees, advertising, pay-per-view fees and sub-licensing of sports rights.
Eliminations The following transactions are recognized in segment revenues and eliminated in total Company revenue: • Fees paid by Hulu to ESPN and the Entertainment linear networks business for the right to air their networks on Hulu Live • Fees paid by ABC Network and Disney+ to ESPN to program ESPN on ABC and certain sports content on Disney+, respectively BUSINESS SEGMENT RESULTS - 2024 vs. 2023 The following table presents revenues from our operating segments: ($ in millions) 2024 2023 % Change Better (Worse) Entertainment $ 41,186 $ 40,635 1 % Sports 17,619 17,111 3 % Experiences 34,151 32,549 5 % Eliminations (1,595) (1,397) (14) % Revenues $ 91,361 $ 88,898 3 % The following table presents income from our operating segments and other components of income from continuing operations before income taxes: ($ in millions) 2024 2023 % Change Better (Worse) Entertainment operating income $ 3,923 $ 1,444 >100 % Sports operating income 2,406 2,465 (2) % Experiences operating income 9,272 8,954 4 % Corporate and unallocated shared expenses (1,435) (1,147) (25) % Restructuring and impairment charges (1) (3,595) (3,836) 6 % Other income (expense), net (65) 96 nm Interest expense, net (1,260) (1,209) (4) % TFCF and Hulu acquisition amortization (1,677) (1,998) 16 % Income from continuing operations before income taxes $ 7,569 $ 4,769 59 % (1) Restructuring and impairment charges in the prior year i nclude the A+E gain. 36 TABLE OF CONTENTS Entertainment Revenue and operating results for the Entertainment segment are as follows: ($ in millions) 2024 2023 % Change Better (Worse) Revenues: Linear Networks $ 10,692 $ 11,701 (9) % Direct-to-Consumer 22,776 19,886 15 % Content Sales/Licensing and Other 7,718 9,048 (15) % $ 41,186 $ 40,635 1 % Segment operating income (loss): Linear Networks $ 3,452 $ 4,119 (16) % Direct-to-Consumer 143 (2,496) nm Content Sales/Licensing and Other 328 (179) nm $ 3,923 $ 1,444 >100 % Revenues The increase in Entertainment revenues was due to subscription revenue growth, partially offset by decreases in theatrical distribution, affiliate and TV/VOD distribution revenues.
Eliminations The following transactions are recognized in segment revenues and eliminated in total Company revenue: • Fees paid by Hulu to ESPN and the Entertainment linear networks business for the right to air their networks on Hulu Live TV • Fees paid by ABC Network and Disney+ to ESPN to program certain sports content on ABC Network and Disney+, respectively BUSINESS SEGMENT RESULTS - 2025 vs. 2024 The following table presents revenues from our operating segments: ($ in millions) 2025 2024 % Change Better (Worse) Entertainment $ 42,466 $ 41,186 3 % Sports 17,672 17,619 — % Experiences 36,156 34,151 6 % Eliminations (1,869) (1,595) (17) % Revenues $ 94,425 $ 91,361 3 % 36 TABLE OF CONTENTS The following table presents income from our operating segments and other components of income before income taxes: ($ in millions) 2025 2024 % Change Better (Worse) Entertainment operating income $ 4,674 $ 3,923 19 % Sports operating income 2,882 2,406 20 % Experiences operating income 9,995 9,272 8 % Corporate and unallocated shared expenses (1,646) (1,435) (15) % Equity in the loss of India joint venture (202) — nm Restructuring and impairment charges (819) (3,595) 77 % Other expense — (65) 100 % Interest expense, net (1,305) (1,260) (4) % TFCF and Hulu acquisition amortization (1,576) (1,677) 6 % Income before income taxes $ 12,003 $ 7,569 59 % Entertainment Revenue and operating results for the Entertainment segment are as follows: ($ in millions) 2025 2024 % Change Better (Worse) Revenues: Linear Networks $ 9,364 $ 10,692 (12) % Direct-to-Consumer 24,614 22,776 8 % Content Sales/Licensing and Other 8,488 7,718 10 % $ 42,466 $ 41,186 3 % Segment operating income: Linear Networks $ 2,955 $ 3,452 (14) % Direct-to-Consumer 1,327 143 >100 % Content Sales/Licensing and Other 392 328 20 % $ 4,674 $ 3,923 19 % Revenues The increase in Entertainment revenues was due to an increase in subscription fees and higher content sales.
Higher infrastructure costs were primarily attributable to higher technology spending and an increase in operations support costs. The increase in other operating expenses was primarily due to an unfavorable Foreign Exchange Impact, higher volumes and increased operations support costs.
Higher infrastructure costs were primarily attributable to higher technology spending, new guest offerings and an increase in operations support costs, partially offset by cost management initiatives. The increase in other operating expenses was primarily attributable to new guest offerings, higher volumes and increased operations support costs, partially offset by cost management initiatives.
Programming assets are generally recorded when the programming becomes available to us with a corresponding increase in programming liabilities. 48 TABLE OF CONTENTS The Company’s production and programming activity for fiscal 2024 and 2023 are as follows: ($ in millions) 2024 2023 Beginning balances: Production and programming assets $ 36,593 $ 37,667 Programming liabilities (3,792) (3,940) 32,801 33,727 Spending: Licensed programming and rights 13,619 14,851 Produced content 9,816 12,323 23,435 27,174 Amortization: Licensed programming and rights (14,027) (13,405) Produced content (10,454) (11,861) (24,481) (25,266) Change in production and programming costs (1,046) 1,908 Content impairment (187) (2,266) Produced and licensed content reclassified to assets held for sale (1,084) — Other non-cash activity 233 (568) Ending balances: Production and programming assets 34,409 36,593 Programming liabilities (3,692) (3,792) $ 30,717 $ 32,801 The Company currently expects its fiscal 2025 spend on produced and licensed content to be approximately $24 billion including sports rights but excluding Star India.
The Company’s production and programming activity for fiscal 2025 and 2024 are as follows: ($ in millions) 2025 2024 Beginning balances: Production and programming assets $ 34,409 $ 36,593 Programming liabilities (3,692) (3,792) 30,717 32,801 Spending: Licensed programming and rights 12,887 13,619 Produced content 9,822 9,816 22,709 23,435 Amortization: Licensed programming and rights (12,876) (14,027) Produced content (10,410) (10,454) (23,286) (24,481) Change in production and programming costs (577) (1,046) Content impairment (109) (187) Produced and licensed content reclassified to assets held for sale — (1,084) Other non-cash activity 6 233 Ending balances: Production and programming assets 33,390 34,409 Programming liabilities (3,353) (3,692) $ 30,037 $ 30,717 The Company currently expects its fiscal 2026 spend on produced and licensed content to be approximately $24 billion including sports rights.
As discussed in Note 18 to the Consolidated Financial Statements, in the second and fourth quarters of fiscal 2024, the Company recorded non-cash goodwill impairment charges of $0.7 billion and $0.6 billion, respectively, related to our entertainment linear networks reporting unit prior to aggregating all of our entertainment reporting units into a single reporting unit in the fourth quarter of fiscal 2024.
As discussed in Note 18 to the Consolidated Financial Statements, in fiscal 2024, the Company recorded non-cash goodwill impairment charges of $1.3 billion related to our entertainment linear networks reporting unit.
Linear Networks Operating results for Linear Networks are as follows: ($ in millions) 2024 2023 % Change Better (Worse) Revenues Affiliate fees $ 6,872 $ 7,369 (7) % Advertising 3,676 4,159 (12) % Other 144 173 (17) % Total revenues 10,692 11,701 (9) % Operating expenses (5,083) (5,577) 9 % Selling, general, administrative and other (2,644) (2,641) — % Depreciation and amortization (52) (54) 4 % Equity in the income of investees 539 690 (22) % Operating Income $ 3,452 $ 4,119 (16) % Revenues - Affiliate fees ($ in millions) 2024 2023 % Change Better (Worse) Domestic $ 5,826 $ 6,136 (5) % International 1,046 1,233 (15) % $ 6,872 $ 7,369 (7) % The decrease in domestic affiliate revenue was due to a decline of 11% from fewer subscribers, including the impact of the non-renewal of carriage of certain networks by an affiliate, partially offset by an increase of 6% from higher effective rates.
Operating income The increase in Entertainment operating income was due to growth at Direct-to-Consumer and, to a lesser extent, Content Sales/Licensing and Other, partially offset by a decrease at Linear Networks. 37 TABLE OF CONTENTS Linear Networks Operating results for Linear Networks are as follows: ($ in millions) 2025 2024 % Change Better (Worse) Revenues Affiliate fees $ 6,348 $ 6,872 (8) % Advertising 2,856 3,676 (22) % Other 160 144 11 % Total revenues 9,364 10,692 (12) % Operating expenses (4,433) (5,083) 13 % Selling, general, administrative and other (2,329) (2,644) 12 % Depreciation and amortization (92) (52) (77) % Equity in the income of investees 445 539 (17) % Operating Income $ 2,955 $ 3,452 (14) % Revenues - Affiliate fees ($ in millions) 2025 2024 % Change Better (Worse) Domestic $ 5,744 $ 5,826 (1) % International 604 1,046 (42) % $ 6,348 $ 6,872 (8) % The decrease in domestic affiliate revenue was due to a decline of 9% from fewer subscribers, partially offset by an increase of 7% from higher effective rates.
DTC PRODUCT DESCRIPTIONS, KEY DEFINITIONS AND SUPPLEMENTAL INFORMATION Product Offerings In the U.S., Disney+, ESPN+ and Hulu SVOD Only are each offered as a standalone service or 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.
ENTERTAINMENT DTC PRODUCT DESCRIPTIONS AND KEY DEFINITIONS Entertainment DTC Product Offerings In the U.S., Disney+ and Hulu SVOD Only are each offered as a standalone service or as part of various bundled offerings, which may include one of the ESPN DTC plans. Hulu Live TV + SVOD includes Disney+ and ESPN Select.
See Notes 14 and 15 to the Consolidated Financial Statements for further information regarding these commitments. Legal and Tax Matters As disclosed in Notes 9 and 14 to the Consolidated Financial Statements, the Company has exposure for certain tax and legal matters.
See Notes 14 and 15 to the Consolidated Financial Statements for further information regarding these commitments.
Supplemental revenue and operating income The following table presents supplemental revenue and operating income detail for the Experiences segment: ($ in millions) 2024 2023 % Change Better (Worse) Supplemental revenue detail Parks & Experiences Domestic $ 23,596 $ 22,677 4 % International 6,183 5,475 13 % Consumer Products 4,372 4,397 (1) % $ 34,151 $ 32,549 5 % Supplemental operating income detail Parks & Experiences Domestic $ 5,878 $ 5,876 — % International 1,354 1,104 23 % Consumer Products 2,040 1,974 3 % $ 9,272 $ 8,954 4 % Items Excluded from Segment Operating Income Related to Experiences The following table presents supplemental information for items related to Experiences that are excluded from segment operating income: ($ in millions) 2024 2023 % Change Better (Worse) Restructuring and impairment charges (1) $ (331) $ (25) >(100) % Charge related to a legal ruling (65) (101) 36 % TFCF acquisition amortization (7) (8) 13 % (1) Charges for the current year were due to an impairment of assets at our retail business.
Supplemental revenue and operating income The following table presents supplemental revenue and operating income detail for the Experiences segment: ($ in millions) 2025 2024 % Change Better (Worse) Supplemental revenue detail Parks & Experiences Domestic $ 25,191 $ 23,596 7 % International 6,520 6,183 5 % Consumer Products 4,445 4,372 2 % $ 36,156 $ 34,151 6 % Supplemental operating income detail Parks & Experiences Domestic $ 6,375 $ 5,878 8 % International 1,442 1,354 6 % Consumer Products 2,178 2,040 7 % $ 9,995 $ 9,272 8 % Items Excluded from Segment Operating Income Related to Experiences The following table presents supplemental information for items related to Experiences that are excluded from segment operating income: ($ in millions) 2025 2024 % Change Better (Worse) TFCF acquisition amortization $ (7) $ (7) — % Restructuring and impairment charges (1) — (331) 100 % Charge related to a legal ruling — (65) 100 % (1) Charges for the prior year were due to an impairment of assets at our retail business. 47 TABLE OF CONTENTS CORPORATE AND UNALLOCATED SHARED EXPENSES Corporate and unallocated shared expenses are as follows: ($ in millions) 2025 2024 % Change Better (Worse) Corporate and unallocated shared expenses $ (1,646) $ (1,435) (15) % The increase in corporate and unallocated shared expenses was primarily due to legal settlements, higher compensation and human resource-related costs, partially offset by a gain on a land sale.
The increase in operating cash flows at Entertainment was driven by lower cash disbursements due to a decrease in operating expenses. These increases were partially offset by higher cash tax payments in the current year compared to the prior year.
The increase was due to lower tax payments in the current year compared to the prior year and higher operating cash flows at Entertainment and, to a lesser extent, Experiences.
If projected usage changes we may need to accelerate or slow the recognition of amortization expense. Cost of content that is predominantly monetized as a group is tested for impairment by comparing the present value of the discounted cash flows of the group to the aggregate unamortized costs of the group.
Cost of content that is predominantly monetized as a group is tested for impairment whenever events or changes in circumstances indicate that the fair value of the group may be less than its unamortized costs by comparing the present value of the discounted cash flows of the group to the aggregate unamortized costs of the group.
Supplemental revenue and operating income The following table provides supplemental revenue and operating income (loss) detail for the Sports segment: ($ in millions) 2024 2023 % Change Better (Worse) Supplemental revenue detail ESPN Domestic $ 15,339 $ 14,945 3 % International 1,439 1,437 — % 16,778 16,382 2 % Star India 841 729 15 % $ 17,619 $ 17,111 3 % Supplemental operating income (loss) detail ESPN Domestic $ 3,056 $ 2,881 6 % International (72) (39) (85) % 2,984 2,842 5 % Star India (636) (432) (47) % Equity in the income of investees 58 55 5 % $ 2,406 $ 2,465 (2) % Items Excluded from Segment Operating Income Related to Sports The following table presents supplemental information for items related to Sports that are excluded from segment operating income: ($ in millions) 2024 2023 % Change Better (Worse) TFCF acquisition amortization (1) $ (333) $ (388) 14 % Restructuring and impairment charges (2) (12) (346) 97 % (1) Represents amortization of intangible assets.
Operating Income from Sports Segment operating income increased $476 million, to $2,882 million from $2,406 million, due to the Star India Transaction and an improvement at international ESPN, partially offset by a decrease at domestic ESPN. 44 TABLE OF CONTENTS Supplemental revenue and operating income The following table provides supplemental revenue and operating income (loss) detail for the Sports segment: ($ in millions) 2025 2024 % Change Better (Worse) Supplemental revenue detail ESPN Domestic $ 16,085 $ 15,339 5 % International 1,548 1,439 8 % 17,633 16,778 5 % Star India 39 841 (95) % $ 17,672 $ 17,619 — % Supplemental operating income (loss) detail ESPN Domestic $ 2,801 $ 3,056 (8) % International 5 (72) nm 2,806 2,984 (6) % Star India 9 (636) nm Equity in the income of investees 67 58 16 % $ 2,882 $ 2,406 20 % Items Excluded from Segment Operating Income Related to Sports The following table presents supplemental information for items related to Sports that are excluded from segment operating income: ($ in millions) 2025 2024 % Change Better (Worse) TFCF acquisition amortization (1) $ (296) $ (333) 11 % Restructuring and impairment charges — (12) 100 % (1) Represents amortization of intangible assets.
Operating Income from Experiences Segment operating income increased $318 million, from $8,954 million to $9,272 million primarily due to growth at international parks and experiences.
Operating Income from Experiences Segment operating income increased $723 million, from $9,272 million to $9,995 million due to growth at domestic parks and experiences and, to a lesser extent, consumer products and international parks and experiences.
For our annual impairment test, we bypassed the qualitative test and performed a quantitative assessment of goodwill for impairment. To determine the fair value of our reporting units, we generally use a present value technique (discounted cash flows) corroborated by market multiples when available and as appropriate.
When performing a quantitative assessment, we generally use a present value technique (discounted cash flows) corroborated by market multiples when available and as appropriate to determine the fair value of our reporting units. The discounted cash flow analyses are sensitive to our estimated projected future cash flows as well as the discount rates used to calculate their present value.
International ESPN affiliate revenue was comparable to the prior year, as decreases from an unfavorable Foreign Exchange Impact and fewer subscribers were largely offset by higher effective rates.
International ESPN affiliate fees reflected higher effective rates, partially offset by decreases from an unfavorable Foreign Exchange Impact and fewer subscribers. The decrease in Star India affiliate fees was due to the Star India Transaction.
CONSOLIDATED RESULTS AND NON-SEGMENT ITEMS Revenues for fiscal 2024 increased 3%, or $2.5 billion, to $91.4 billion; net income attributable to Disney increased $2.6 billion to income of $5.0 billion compared to $2.4 billion in the prior year; and diluted earnings per share (EPS) from continuing operations attributable to Disney increased to $2.72 compared to $1.29 in the prior year.
The Company recognizes its 37% share of the India joint venture’s results in “Equity in the income of investees.” Star India results through November 14, 2024 were consolidated in the Company’s financial results and reported in the Entertainment and Sports segments. 32 TABLE OF CONTENTS CONSOLIDATED RESULTS AND NON-SEGMENT ITEMS Revenues for fiscal 2025 increased 3%, or $3.1 billion, to $94.4 billion; net income attributable to Disney increased $7.4 billion to income of $12.4 billion compared to $5.0 billion in the prior year; and diluted earnings per share (EPS) from continuing operations attributable to Disney increased to $6.85 compared to $2.72 in the prior year.
Changes to these assumptions and shifts in market trends or macroeconomic events could impact test results in the future.
Changes to these assumptions and shifts in market trends or macroeconomic events could impact test results in the future. 53 TABLE OF CONTENTS In fiscal 2025, the Company performed a qualitative assessment of goodwill for impairment.
In the prior year, goodwill impairments related to our general entertainment and international sports linear networks. (2) In the current and prior years, content impairments related to strategic changes in our approach to content curation.
(2) Related to strategic changes in our approach to content curation. (3) Related to general entertainment linear networks.
Sports The Sports segment primarily generates revenue from affiliate fees, advertising, subscription fees, pay-per-view fees and sub-licensing of sports rights. Operating expenses consist primarily of programming and production costs, technology support costs, operating labor and distribution costs. Programming and production costs include amortization of licensed sports rights and production costs related to live sports and other sports-related programming.
Operating expenses consist of programming and production costs and other operating expenses. Programming and production costs include amortization of licensed sports rights and production costs related to live sports and other sports-related programming. Other operating expenses include technology support costs and distribution costs.
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.
Disney+ is available in more than 150 countries and territories outside the U.S. 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 for Entertainment DTC services Paid subscribers for Entertainment DTC services reflect subscribers for which we recognized subscription revenue.
Domestic Disney+ average monthly revenue per paid subscriber increased from $6.97 to $7.89 due to higher retail pricing, partially offset by a higher mix of subscribers to wholesale offerings.
Domestic Disney+ average monthly revenue per paid subscriber increased from $7.89 to $8.06 due to increases in pricing, partially offset by the impact of subscriber mix shifts. International Disney+ average monthly revenue per paid subscriber increased from $6.38 to $7.59 due to increases in pricing, partially offset by the impact of subscriber mix shifts.
Supplemental revenue and operating income The following table provides supplemental revenue and operating income detail for Linear Networks: ($ in millions) 2024 2023 % Change Better (Worse) Supplemental revenue detail Domestic $ 8,621 $ 9,406 (8) % International 2,071 2,295 (10) % $ 10,692 $ 11,701 (9) % Supplemental operating income detail Domestic $ 2,387 $ 2,735 (13) % International 526 694 (24) % Equity in the income of investees 539 690 (22) % $ 3,452 $ 4,119 (16) % 38 TABLE OF CONTENTS Direct-to-Consumer Operating results for Direct-to-Consumer are as follows: ($ in millions) 2024 2023 % Change Better (Worse) Revenues Subscription fees $ 18,796 $ 16,420 14 % Advertising 3,707 3,260 14 % Other 273 206 33 % Total revenues 22,776 19,886 15 % Operating expenses (17,748) (17,859) 1 % Selling, general, administrative and other (4,574) (4,168) (10) % Depreciation and amortization (311) (355) 12 % Operating Income (Loss) $ 143 $ (2,496) nm Revenues - Subscription fees Growth in subscription fees reflected increases of 10% attributable to higher effective rates due to increases in retail pricing and 6% from subscriber growth, partially offset by a decrease of 2% from an unfavorable Foreign Exchange Impact.
Supplemental revenue and operating income The following table provides supplemental revenue and operating income detail for Linear Networks: ($ in millions) 2025 2024 % Change Better (Worse) Supplemental revenue detail Domestic $ 8,309 $ 8,621 (4) % International 1,055 2,071 (49) % $ 9,364 $ 10,692 (12) % Supplemental operating income detail Domestic $ 2,378 $ 2,387 — % International 132 526 (75) % Equity in the income of investees 445 539 (17) % $ 2,955 $ 3,452 (14) % Direct-to-Consumer Operating results for Direct-to-Consumer are as follows: ($ in millions) 2025 2024 % Change Better (Worse) Revenues Subscription fees $ 20,772 $ 18,796 11 % Advertising 3,684 3,707 (1) % Other 158 273 (42) % Total revenues 24,614 22,776 8 % Operating expenses (18,263) (17,748) (3) % Selling, general, administrative and other (4,658) (4,574) (2) % Depreciation and amortization (366) (311) (18) % Operating Income $ 1,327 $ 143 >100 % Revenues - Subscription fees Growth in subscription fees was due to increases of 8% attributable to higher effective rates reflecting increases in pricing and 4% from more subscribers, partially offset by decreases of 1% from an unfavorable movement of the U.S. dollar against major currencies (Foreign Exchange Impact) and 1% from the Star India Transaction. 39 TABLE OF CONTENTS Revenues - Advertising Advertising revenue was comparable to the prior year, as decreases of 9% from lower rates and 8% from the Star India Transaction were largely offset by an increase of 15% from higher impressions.
(2) Fiscal 2023 includes $296 million for a goodwill impairment and $50 million for severance. 44 TABLE OF CONTENTS Experiences Operating results for the Experiences segment are as follows: ($ in millions) 2024 2023 % Change Better (Worse) Revenues Theme park admissions $ 11,171 $ 10,423 7 % Resorts and vacations 8,375 7,949 5 % Parks & Experiences merchandise, food and beverage 8,039 7,712 4 % Merchandise licensing and retail 4,307 4,358 (1) % Parks licensing and other 2,259 2,107 7 % Total revenues 34,151 32,549 5 % Operating expenses (18,356) (17,129) (7) % Selling, general, administrative and other (3,944) (3,675) (7) % Depreciation and amortization (2,579) (2,789) 8 % Equity in the loss of investees — (2) 100 % Operating Income $ 9,272 $ 8,954 4 % Revenues - Theme park admissions The increase in theme park admissions revenue was due to increases of 5% from higher average per capita ticket revenue and 2% from attendance growth.
Experiences Operating results for the Experiences segment are as follows: ($ in millions) 2025 2024 % Change Better (Worse) Revenues Theme park admissions $ 11,707 $ 11,171 5 % Resorts and vacations 9,210 8,375 10 % Parks & Experiences merchandise, food and beverage 8,491 8,039 6 % Merchandise licensing and retail 4,387 4,307 2 % Parks licensing and other 2,361 2,259 5 % Total revenues 36,156 34,151 6 % Operating expenses (19,224) (18,356) (5) % Selling, general, administrative and other (4,114) (3,944) (4) % Depreciation and amortization (2,823) (2,579) (9) % Operating Income $ 9,995 $ 9,272 8 % Revenues - Theme park admissions The increase in theme park admissions revenue was due to an increase of 4% from higher average per capita ticket revenue. 45 TABLE OF CONTENTS Revenues - Resorts and vacations Growth in resorts and vacations revenue was primarily attributable to increases of 5% from additional passenger cruise days, 2% from higher occupied hotel room nights and 1% from increased unit sales at Disney Vacation Club.
Operating expenses ($ in millions) 2024 2023 % Change Better (Worse) Programming and production costs $ (4,135) $ (5,383) 23 % Distribution costs and cost of goods sold (766) (897) 15 % $ (4,901) $ (6,280) 22 % The decrease in programming and production costs was due to lower production cost amortization attributable to the decreases in theatrical and TV/VOD distribution revenues, partially offset by higher film cost impairments.
Operating expenses ($ in millions) 2025 2024 % Change Better (Worse) Programming and production costs $ (4,260) $ (4,135) (3) % Other operating expenses (717) (766) 6 % $ (4,977) $ (4,901) (2) % The increase in programming and production costs was due to higher production cost amortization attributable to the increases in distribution revenues, partially offset by lower film cost impairments and fewer stage play performances.
Borrowings activities and other During the year ended September 28, 2024, the Company’s borrowing activity was as follows: ($ in millions) September 30, 2023 Borrowings Payments Other Activity September 28, 2024 Commercial paper with original maturities less than three months (1) $ 289 $ 431 $ — $ 7 $ 727 Commercial paper with original maturities greater than three months 1,187 4,305 (3,204) 25 2,313 U.S. dollar denominated notes (2) 43,504 — (2,870) (138) 40,496 Asia Theme Parks borrowings (3) 1,308 — (62) 46 1,292 Foreign currency denominated debt and other (4) 143 132 (132) 844 987 $ 46,431 $ 4,868 $ (6,268) $ 784 $ 45,815 (1) Borrowings and reductions of borrowings are reported net.
(2) Primarily consists of equity award activity. 50 TABLE OF CONTENTS Borrowings activities and other During the year ended September 27, 2025, the Company’s borrowing activity was as follows: ($ in millions) September 28, 2024 Borrowings Payments Other Activity September 27, 2025 Commercial paper with original maturities less than three months (1) $ 727 $ 1,232 $ — $ 4 $ 1,963 Commercial paper with original maturities greater than three months 2,313 1,129 (3,304) (39) 99 U.S. dollar denominated notes (2) 40,496 1,057 (2,742) (153) 38,658 Asia Theme Parks borrowings (3) 1,292 — (68) (149) 1,075 Foreign currency denominated debt and other (4) 987 — (925) 169 231 $ 45,815 $ 3,418 $ (7,039) $ (168) $ 42,026 (1) Borrowings and reductions of borrowings are reported net.
(formerly known as The Walt Disney Company) (“Legacy Disney”). Legacy Disney and TWDC are collectively referred to as “Obligor Group”, and individually, as a “Guarantor”.
SUPPLEMENTAL GUARANTOR FINANCIAL INFORMATION On March 20, 2019, as part of the acquisition of TFCF, The Walt Disney Company (“TWDC”) became the ultimate parent of TWDC Enterprises 18 Corp. (formerly known as The Walt Disney Company) (“Legacy Disney”). Legacy Disney and TWDC are collectively referred to as “Obligor Group”, and individually, as a “Guarantor”.
CORPORATE AND UNALLOCATED SHARED EXPENSES Corporate and unallocated shared expenses are as follows: ($ in millions) 2024 2023 % Change Better (Worse) Corporate and unallocated shared expenses $ (1,435) $ (1,147) (25) % The increase in corporate and unallocated shared expenses was primarily due to higher labor costs, increases in professional services and costs related to our proxy solicitation. 47 TABLE OF CONTENTS LIQUIDITY AND CAPITAL RESOURCES The change in cash, cash equivalents and restricted cash is as follows: ($ in millions) 2024 2023 Cash provided by operations $ 13,971 $ 9,866 Cash used in investing activities (6,881) (4,641) Cash used in financing activities (15,288) (2,724) Impact of exchange rates on cash, cash equivalents and restricted cash 65 73 Change in cash, cash equivalents and restricted cash $ (8,133) $ 2,574 Operating Activities Cash provided by operating activities increased 42% or $4.1 billion to $14.0 billion in the current year compared to $9.9 billion in the prior year.
LIQUIDITY AND CAPITAL RESOURCES The change in cash, cash equivalents and restricted cash is as follows: ($ in millions) 2025 2024 Cash provided by operations $ 18,101 $ 13,971 Cash used in investing activities (8,043) (6,881) Cash used in financing activities (10,366) (15,288) Impact of exchange rates on cash, cash equivalents and restricted cash 5 65 Change in cash, cash equivalents and restricted cash $ (303) $ (8,133) Operating Activities Cash provided by operations increased 30% or $4.1 billion to $18.1 billion in the current year compared to $14.0 billion in the prior year.