Biggest changeThe following transactions are recognized in segment revenues and eliminated in total Company revenue: • Fees paid by Hulu to the Sports segment and other Entertainment segment businesses for the right to air their linear networks on Hulu Live • Fees paid by the Entertainment segment to the Sports segment to program ESPN on ABC and certain sports content on Star+ BUSINESS SEGMENT RESULTS - 2023 vs. 2022 The following table presents revenues from our operating segments and other components of revenues: ($ in millions) 2023 2022 % Change Better (Worse) Entertainment $ 40,635 $ 39,569 3 % Sports 17,111 17,270 (1) % Experiences 32,549 28,085 16 % Eliminations (1,397) (1,179) (18) % Content License Early Termination — (1,023) 100 % Revenues $ 88,898 $ 82,722 7 % The following table presents income from our operating segments and other components of income from continuing operations before income taxes: ($ in millions) 2023 2022 % Change Better (Worse) Entertainment operating income $ 1,444 $ 2,126 (32) % Sports operating income 2,465 2,710 (9) % Experiences operating income 8,954 7,285 23 % Content License Early Termination — (1,023) 100 % Corporate and unallocated shared expenses (1,147) (1,159) 1 % Restructuring and impairment charges (1) (3,836) (237) >(100) % Other income (expense), net 96 (667) nm Interest expense, net (1,209) (1,397) 13 % TFCF and Hulu acquisition amortization (1,998) (2,353) 15 % Income from continuing operations before income taxes $ 4,769 $ 5,285 (10) % (1) Includes the A+E gain. 37 TABLE OF CONTENTS Entertainment Revenue and operating results for Entertainment are as follows: ($ in millions) 2023 2022 % Change Better (Worse) Revenues: Linear Networks $ 11,701 $ 12,828 (9) % Direct-to-Consumer 19,886 17,975 11 % Content Sales/Licensing and Other 9,048 8,766 3 % $ 40,635 $ 39,569 3 % Segment operating income (loss): Linear Networks $ 4,119 $ 5,198 (21) % Direct-to-Consumer (2,496) (3,424) 27 % Content Sales/Licensing and Other (179) 352 nm $ 1,444 $ 2,126 (32) % Linear Networks Operating results for Linear Networks are as follows: ($ in millions) 2023 2022 % Change Better (Worse) Revenues Affiliate fees $ 7,369 $ 7,739 (5) % Advertising 4,159 4,877 (15) % Other 173 212 (18) % Total revenues 11,701 12,828 (9) % Operating expenses (5,577) (5,777) 3 % Selling, general, administrative and other (2,641) (2,571) (3) % Depreciation and amortization (54) (65) 17 % Equity in the income of investees 690 783 (12) % Operating Income $ 4,119 $ 5,198 (21) % Revenues Affiliate fees are as follows: ($ in millions) 2023 2022 % Change Better (Worse) Domestic $ 6,136 $ 6,257 (2) % International 1,233 1,482 (17) % $ 7,369 $ 7,739 (5) % The decrease in domestic affiliate fees reflected a decrease of 5% from fewer subscribers, partially offset by an increase of 4% from higher contractual rates.
Biggest changeEliminations 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.
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 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.
The quantitative assessment compares the fair value of each goodwill reporting unit to its carrying amount, and to the extent the carrying amount exceeds the fair value, an impairment of goodwill is recognized for the excess up to the amount of goodwill allocated to the reporting unit.
The quantitative assessment compares the fair value of each reporting unit to its carrying amount, and to the extent the carrying amount exceeds the fair value, an impairment of goodwill is recognized for the excess up to the amount of goodwill allocated to the reporting unit.
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 detailed 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 assumptions regarding other contingent matters. See Note 14 to the Consolidated Financial Statements for more information on litigation exposure.
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, costs of goods sold, infrastructure 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 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.
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 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.
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.
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 65 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 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.
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, distribution costs and cost of sales.
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.
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). 62 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.
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.
To determine the expected long-term rate of return on the plan assets, we consider the current and expected asset allocation, as well as historical and expected returns on each plan asset class. Our expected return on plan assets is 7.00%. A lower expected rate of return on plan assets will increase pension and postretirement medical expense.
To determine the expected long-term rate of return on the plan assets, we consider the current and expected asset allocation, as well as historical and expected returns on each plan asset class. Our expected return on plan assets is 7.25%. A lower expected rate of return on plan assets will increase pension and postretirement medical expense.
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.
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.
(2) Attendance is used to analyze volume trends at our theme parks and is based on the number of unique daily entries, i.e. a person visiting multiple theme parks in a single day is counted only once. Our attendance count includes 46 TABLE OF CONTENTS complimentary entries but excludes entries by children under the age of three.
(2) Attendance is used to analyze volume trends at our theme parks and is based on the number of unique daily entries, i.e. a person visiting multiple theme parks in a single day is counted only once. Our attendance count includes complimentary entries but excludes entries by children under the age of three.
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.
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.
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) • Amortization of participations and residual obligations • Fees paid to the Sports segment to program ESPN on ABC and certain sports content on Star+ 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.
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.
In times of economic turmoil, including COVID-19, our estimates and judgments with respect to the collectability of our receivables are subject to greater uncertainty than in more stable periods. If our estimate of uncollectible accounts is too low, costs and expenses may increase in future periods, and if it is too high, costs and expenses may decrease in future periods.
In times of economic turmoil our estimates and judgments with respect to the collectability of our receivables are subject to greater uncertainty than in more stable periods. If our estimate of uncollectible accounts is too low, costs and expenses may increase in future periods, and if it is too high, costs and expenses may decrease in future periods.
To test other indefinite-lived intangible assets for impairment, the Company first performs a qualitative assessment to determine if it is more likely than not that the carrying amount of each of its indefinite-lived intangible assets exceeds its fair 64 TABLE OF CONTENTS value. If it is, a quantitative assessment is required.
To test other indefinite-lived intangible assets for impairment, the Company first performs a qualitative assessment to determine if it is more likely than not that the carrying amount of each of its indefinite-lived intangible assets exceeds its fair value. If it is, a quantitative assessment is required.
A one percentage point change in the long-term asset return assumption would impact fiscal 2024 annual expense by approximately $170 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 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.
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 30, 2023, 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 28, 2024, the Company met this covenant by a significant margin.
Determining whether a long-lived asset is impaired requires various estimates and assumptions, including whether a triggering event has occurred, the identification of asset groups, estimates of future cash flows and the discount rate used to determine fair values. The Company has investments in equity securities.
Determining whether a long-lived asset is impaired requires various estimates and assumptions, including whether a triggering event has occurred, the identification of asset groups, estimates of future cash flows and the discount rate used to determine fair values.
In the current year, the Company revised its method of allocating revenue on the sales of Disneyland Paris vacation packages between hotel room revenue and admissions revenue. The new method resulted in a decrease in the percentage of revenue allocated to hotel rooms.
In the third quarter of the prior fiscal year, the Company revised its method of allocating revenue on the sales of Disneyland Paris vacation packages between hotel room revenue and admissions revenue. The new method resulted in a decrease in the percentage of revenue allocated to hotel rooms.
In India and certain other Southeast Asian countries, the service is branded Disney+ Hotstar. In certain Latin American countries, we offer Disney+ as well as Star+, a general entertainment SVOD service, which is available on a standalone basis or together with Disney+ (Combo+).
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+).
If we had applied the new method in the prior year, the impact would have been a decrease of approximatel y $50 million i n the prior year.
If we had applied the new method in the first six months of the prior year, the impact would have been a decrease of approximatel y $30 million i n the prior year.
A one percentage point decrease in the assumed discount rate would increase total benefit expense for fiscal 2024 by approximately $200 million and would increase the projected benefit obligation at September 30, 2023 by approximately $2.0 billion.
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 63 TABLE OF CONTENTS percentage point increase in the assumed discount rate would decrease total benefit expense and the projected benefit obligation by approximately $45 million and $1.8 billion, respectively.
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.
We increased our discount rate to 5.94% at the end of fiscal 2023 from 5.44% at the end of fiscal 2022 to reflect market interest rate conditions at our fiscal 2023 year-end measurement date.
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.
(2) EPS is net of noncontrolling interest, where applicable. Total may not equal the sum of the column due to rounding. (3) Restructuring and impairment charges include the impact of a content license agreement termination with A+E, which generated a gain at A+E.
(2) EPS is net of noncontrolling interest, where applicable. Total may not equal the sum of the column due to rounding. (3) Includes amortization of intangibles related to TFCF equity investees. (4) Restructuring and impairment charges in the prior year include the impact of a content license agreement termination with A+E, which generated a gain at A+E.
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.
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.
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.
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.
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.
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.
Other Income (expense), net ($ in millions) 2023 2022 % Change Better (Worse) DraftKings gain (loss) $ 169 $ (663) nm Other, net (73) (4) >(100) % Other income (expense), net $ 96 $ (667) nm In fiscal 2023, the Company recognized a gain of $169 million on its investment in DraftKings, Inc.
Other Income (expense), net ($ in millions) 2024 2023 % Change Better (Worse) DraftKings gain $ — $ 169 (100) % Other, net (65) (73) 11 % Other income (expense), net $ (65) $ 96 nm In fiscal 2023, the Company recognized a gain of $169 million on its investment in DraftKings, Inc. (DraftKings), which was sold in fiscal 2023.
Hulu SVOD Only average monthly revenue per paid subscriber decreased from $12.72 to $12.17 due to lower advertising revenue, a higher mix of subscribers to multi-product offerings and lower per-subscriber premium and feature add-on revenue, partially offset by an increase in average retail pricing.
Hulu SVOD Only average monthly revenue per paid subscriber increased from $12.17 to $12.35 due to increases in retail pricing, partially offset by a lower mix of subscribers with premium add-ons and a higher mix of subscribers to multi-product and promotional offerings.
The par value and carrying value of total outstanding and guaranteed registered debt securities of the Obligor Group at September 30, 2023 was as follows: TWDC Legacy Disney ($ in millions) Par Value Carrying Value Par Value Carrying Value Registered debt with unconditional guarantee $ 35,163 $ 35,393 $ 8,121 $ 7,880 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 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.
International Disney+ (excluding Disney+ Hotstar) average monthly revenue per paid subscriber decreased from $6.10 to $5.93 due to a higher mix of subscribers from lower-priced markets and an unfavorable Foreign Exchange Impact, partially offset by an increase in average retail pricing, a lower mix of wholesale subscribers and an increase in wholesale pricing.
International Disney+ (excluding Disney+ Hotstar) average monthly revenue per paid subscriber increased from $5.93 to $6.60 due to increases in retail pricing, partially offset by a higher mix of subscribers to ad-supported and promotional offerings and an unfavorable Foreign Exchange Impact.
See Note 8 to the Consolidated Financial Statements for information regarding the Company’s bank facilities and debt maturities. The Company may use 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.
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.
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.
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.
Hulu Live TV + SVOD average monthly revenue per paid subscriber increased from $87.62 to $90.52 due to an increase in average retail pricing, partially offset by lower advertising revenue, a higher mix of subscribers to multi-product offerings and lower per-subscriber premium and feature add-on revenue.
Hulu Live TV + SVOD average monthly revenue per paid subscriber increased from $90.52 to $95.12 due to higher retail pricing, partially offset by lower advertising, a lower mix of subscribers with premium add-ons and a higher mix of subscribers to promotional offerings.
Domestic Disney+ average monthly revenue per paid subscriber increased from $6.34 to $6.97 due to an increase in average retail pricing and higher advertising revenue, partially offset by a higher mix of subscribers to multi-product offerings.
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.
Disney+ Hotstar average monthly revenue per paid subscriber increased from $0.68 to $0.88 driven by higher advertising revenue and increases in retail pricing, partially offset by a higher mix of wholesale subscribers.
Disney+ Hotstar average monthly revenue per paid subscriber increased from $0.66 to $0.96 due to higher retail pricing and higher advertising revenue, partially offset by a higher mix of subscribers in lower-priced markets.
(2) Fiscal 2023 includes $296 million for a goodwill impairment and $50 million for severance. 45 TABLE OF CONTENTS Experiences Operating results for Experiences are as follows: ($ in millions) 2023 2022 % Change Better (Worse) Revenues Theme park admissions $ 10,423 $ 8,602 21 % Resorts and vacations 7,949 6,410 24 % Parks & Experiences merchandise, food and beverage 7,712 6,579 17 % Merchandise licensing and retail 4,358 4,609 (5) % Parks licensing and other 2,107 1,885 12 % Total revenues 32,549 28,085 16 % Operating expenses (17,129) (14,936) (15) % Selling, general, administrative and other (3,675) (3,403) (8) % Depreciation and amortization (2,789) (2,451) (14) % Equity in the loss of investees (2) (10) 80 % Operating Income $ 8,954 $ 7,285 23 % Revenues The increase in theme park admissions revenue was due to increases of 12% from attendance growth and 10% from higher average per capita ticket revenue.
(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.
The increase in fiscal 2023 compared to fiscal 2022 was driven by higher technology spending to support our streaming services. Capital expenditures at Experiences are principally for theme park and resort expansion, new attractions, cruise ships, capital improvements and systems infrastructure.
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.
Equity in the Income of Investees Income from equity investees decreased $93 million, to $690 million from $783 million, due to lower income from A+E attributable to decreases in advertising and affiliate revenue, partially offset by higher program sales income.
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.
The Company tested its indefinite-lived intangible assets, long-lived assets and investments for impairment and recorded non-cash impairment charges of $2.3 billion, $0.2 billion and $0.3 billion in fiscal 2023, 2022 and 2021, respectively. The fiscal 2023 charges primarily related to content impairments resulting from a strategic change in our approach to content curation.
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 $2.3 billion in fiscal 2024 and 2023, respectively. The fiscal 2024 charges related to impairments of retail assets, content assets, and equity investments.
Legacy Disney and TWDC are collectively referred to as “Obligor Group”, and individually, as a “Guarantor”.
(formerly known as The Walt Disney Company) (“Legacy Disney”). Legacy Disney and TWDC are collectively referred to as “Obligor Group”, and individually, as a “Guarantor”.
The following table provides supplemental revenue and operating income detail for Sports: ($ in millions) 2023 2022 % Change Better (Worse) Supplemental revenue detail ESPN Domestic $ 14,945 $ 14,636 2 % International 1,437 1,434 — % 16,382 16,070 2 % Star (India) 729 1,200 (39) % $ 17,111 $ 17,270 (1) % Supplemental operating income (loss) detail ESPN Domestic $ 2,881 $ 2,814 2 % International (39) 78 nm 2,842 2,892 (2) % Star (India) (432) (237) (82) % Equity in the income of investees 55 55 — % $ 2,465 $ 2,710 (9) % 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) 2023 2022 % Change Better (Worse) TFCF acquisition amortization (1) $ (388) $ (399) 3 % Restructuring and impairment charges (2) (346) (1) >(100) % (1) Represents amortization of intangible assets.
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.
Interest Expense, net ($ in millions) 2023 2022 % Change Better (Worse) Interest expense $ (1,973) $ (1,549) (27) % Interest income, investment income and other 764 152 >100 % Interest expense, net $ (1,209) $ (1,397) 13 % The increase in interest expense was due to higher average rates, partially offset by lower average debt balances and higher capitalized interest.
Interest Expense, net ($ in millions) 2024 2023 % Change Better (Worse) Interest expense $ (2,070) $ (1,973) (5) % Interest income, investment income and other 810 764 6 % Interest expense, net $ (1,260) $ (1,209) (4) % The increase in interest expense was due to higher average rates, partially offset by lower average debt balances.
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) Total 2023 2022 2023 2022 2023 2022 Parks Increase (decrease) Attendance (2) 6 % >100 % 55 % 54 % 17 % 87 % Per Capita Guest Spending (3) 3 % 13 % 21 % 24 % 2 % 18 % Hotels Occupancy (4) 85 % 82 % 74 % 56 % 83 % 76 % Available Room Nights (in thousands) (5) 10,096 10,073 3,178 3,179 13,274 13,252 Change in Per Room Guest Spending (6) — % 19 % 14 % (7) % 1 % 15 % (1) Per capita guest spending growth rate and per room guest spending growth rate exclude the impact of changes in foreign currency exchange rates.
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.
In addition, the Company could undertake other measures to ensure sufficient liquidity, such as continuing to not declare dividends; raising financing; reducing capital spending; reducing film and episodic content investments; or implementing furloughs or reductions in force.
In addition, the Company could undertake other measures to ensure sufficient liquidity, such as raising additional financing, reducing or not declaring future dividends; reducing or stopping share repurchases; reducing capital spending; reducing film and episodic content investments; or implementing further cost-saving initiatives.
Operating expenses are as follows: ($ in millions) 2023 2022 % Change Better (Worse) Programming and production costs $ (5,383) $ (4,688) (15) % Distribution costs and cost of goods sold (897) (820) (9) % $ (6,280) $ (5,508) (14) % The increase in programming and production costs was due to higher production cost amortization attributable to the increase in theatrical revenue, partially offset by a decrease as a result of lower TV/VOD distribution revenues.
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.
As of September 30, 2023, Moody’s Investors Service’s long- and short-term debt ratings for the Company were A2 and P-1 (Stable), respectively, Standard and Poor’s long- and short-term debt ratings for the Company were A- and A-2 (Positive), respectively, and Fitch’s long- and short-term debt ratings for the Company were A- and F2 (Stable), respectively.
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.
The following table presents supplemental revenue and operating income detail for the Experiences segment: ($ in millions) 2023 2022 % Change Better (Worse) Supplemental revenue detail Parks & Experiences Domestic $ 22,677 $ 20,131 13 % International 5,475 3,297 66 % Consumer Products 4,397 4,657 (6) % $ 32,549 $ 28,085 16 % Supplemental operating income (loss) detail Parks & Experiences Domestic $ 5,876 $ 5,332 10 % International 1,104 (237) nm Consumer Products 1,974 2,190 (10) % $ 8,954 $ 7,285 23 % 47 TABLE OF CONTENTS 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) 2023 2022 % Change Better (Worse) Charge related to a legal ruling $ (101) $ — nm Restructuring and impairment charges (1) (25) — nm TFCF acquisition amortization (8) (8) — % (1) Charges for the current year were due to severance.
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.
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.
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.
In addition, these revenues will be impacted and may be further impacted in the future from the lapse of carriage agreements to certain networks. • 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 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.
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 for each reporting unit are determined based on the inherent risks of each reporting unit’s underlying operations.
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.
The following table provides supplemental revenue and operating income detail for Linear Networks: ($ in millions) 2023 2022 % Change Better (Worse) Supplemental revenue detail Domestic $ 9,406 $ 10,073 (7) % International 2,295 2,755 (17) % $ 11,701 $ 12,828 (9) % Supplemental operating income detail Domestic $ 2,735 $ 3,358 (19) % International 694 1,057 (34) % Equity in the income of investees 690 783 (12) % $ 4,119 $ 5,198 (21) % 39 TABLE OF CONTENTS Direct-to-Consumer Operating results for Direct-to-Consumer are as follows: ($ in millions) 2023 2022 % Change Better (Worse) Revenues Subscription fees $ 16,420 $ 14,178 16 % Advertising 3,260 3,614 (10) % Other 206 183 13 % Total revenues 19,886 17,975 11 % Operating expenses (17,859) (15,641) (14) % Selling, general, administrative and other (4,168) (5,395) 23 % Depreciation and amortization (355) (363) 2 % Operating Loss $ (2,496) $ (3,424) 27 % Revenues The increase in subscription fees reflected increases of 11% from more subscribers, due to growth at Disney+ Core and, to a lesser extent, Hulu, and 7% from higher average rates due to increases in retail pricing, 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) 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.
Results of operations ($ in millions) 2023 Revenues $ — Costs and expenses — Net income (loss) from continuing operations (2,160) Net income (loss) (2,160) Net income (loss) attributable to TWDC shareholders (2,160) 67 TABLE OF CONTENTS Balance Sheet ($ in millions) September 30, 2023 October 1, 2022 Current assets $ 8,544 $ 5,665 Noncurrent assets 2,927 1,948 Current liabilities 5,746 3,741 Noncurrent liabilities (excluding intercompany to non-Guarantors) 43,307 46,218 Intercompany payables to non-Guarantors 154,018 148,958
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
Certain Items Impacting Results in the Year Results for fiscal 2023 were impacted by the following: • TFCF and Hulu acquisition amortization of $1,998 million • Other income of $96 million due to the DraftKings gain of $169 million • Restructuring and impairment charges of $3,892 million Results for fiscal 2022 were impacted by the following: • TFCF and Hulu acquisition amortization of $2,353 million • A $1.0 billion reduction in revenue for the Content License Early Termination • Other expense of $667 million due to the DraftKings loss of $663 million • Restructuring and impairment charges of $237 million A summary of the impact of these items on EPS is as follows: ($ 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 30, 2023: Restructuring and impairment charges (3) $ (3,836) $ 717 $ (3,119) $ (1.69) TFCF and Hulu acquisition amortization (4) (1,998) 465 (1,533) (0.82) Other income (expense), net 96 (13) 83 0.05 Total $ (5,738) $ 1,169 $ (4,569) $ (2.46) Year Ended October 1, 2022: TFCF and Hulu acquisition amortization (4) $ (2,353) $ 549 $ (1,804) $ (0.97) Contract License Early Termination (1,023) 238 (785) (0.43) Other income (expense), net (667) 156 (511) (0.28) Restructuring and impairment charges (237) 55 (182) (0.10) Total $ (4,280) $ 998 $ (3,282) $ (1.78) (1) Tax benefit (expense) is determined using the tax rate applicable to the individual item.
Certain 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.
International programming and production costs decreased primarily due to a favorable Foreign Exchange Impact and the impact of channel closures. The decrease in other operating expenses was due to the realignment of certain costs primarily to selling, general and administrative costs, lower technology and distribution costs and a favorable Foreign Exchange Impact.
International programming and production costs were comparable to the prior year as the impact of channel closures and a favorable Foreign Exchange Impact were largely offset by inflation. The decrease in other operating expenses was due to lower technology and distribution costs including the impact of international channel closures.
Paid subscribers (1) as of: (in millions) September 30, 2023 October 1, 2022 % Change Better (Worse) Disney+ Domestic (U.S. and Canada) 46.5 46.4 — % International (excluding Disney+ Hotstar) (1) 66.1 56.5 17 % Disney+ Core (2) 112.6 102.9 9 % Disney+ Hotstar 37.6 61.3 (39) % Hulu SVOD Only 43.9 42.8 3 % Live TV + SVOD 4.6 4.4 5 % Total Hulu (2) 48.5 47.2 3 % 40 TABLE OF CONTENTS Average Monthly Revenue Per Paid Subscriber (1) for the fiscal year ended: 2023 2022 % Change Better (Worse) Disney+ Domestic (U.S. and Canada) $ 6.97 $ 6.34 10 % International (excluding Disney+ Hotstar) (1) 5.93 6.10 (3) % Disney+ Core 6.39 6.22 3 % Disney+ Hotstar 0.66 0.88 (25) % Hulu SVOD Only 12.17 12.72 (4) % Live TV + SVOD 90.52 87.62 3 % (1) S ee discussion on page 66 —DTC Product Descriptions, Key Definitions and Supplemental Information (2) Total may not equal the sum of the column due to rounding.
Key Metrics In addition to revenue, costs and operating income, management uses the following key metrics (1) to analyze trends and evaluate the overall performance of Disney+, Disney+ Hotstar and Hulu, and we believe these metrics are useful to investors in analyzing the business: Paid subscribers at: (in millions) September 28, 2024 September 30, 2023 % Change Better (Worse) Disney+ Domestic (U.S. and Canada) 56.0 46.5 20 % International (excluding Disney+ Hotstar) (1) 66.7 66.1 1 % Disney+ Core (2) 122.7 112.6 9 % Disney+ Hotstar 35.9 37.6 (5) % Hulu SVOD Only 47.4 43.9 8 % Live TV + SVOD 4.6 4.6 — % Total Hulu (2) 52.0 48.5 7 % 39 TABLE OF CONTENTS Average Monthly Revenue Per Paid Subscriber for the fiscal year ended: 2024 2023 % Change Better (Worse) Disney+ Domestic (U.S. and Canada) $ 7.89 $ 6.97 13 % International (excluding Disney+ Hotstar) (1) 6.60 5.93 11 % Disney+ Core 7.18 6.39 12 % Disney+ Hotstar 0.96 0.66 45 % Hulu SVOD Only 12.35 12.17 1 % Live TV + SVOD 95.12 90.52 5 % (1) See discussion on page 55 —DTC Product Descriptions, Key Definitions and Supplemental Information (2) Total may not equal the sum of the column due to rounding.
Fiscal 2022 includes impairments of assets related to exiting our businesses in Russia. (2) 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 2022, amortization of step-up on film and television costs was $634 million and amortization of intangible assets was $1,300 million.
(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 $1,151 million.
Service revenues reflected an approximate 1 percentage point decrease due to an unfavorable movement of the U.S. dollar against major currencies including the impact of our hedging program (Foreign Exchange Impact).
These increases were partially offset 32 TABLE OF CONTENTS by lower theatrical distribution revenue, a decrease in TV/VOD distribution sales and lower affiliate revenue. Service revenues reflected an approximate 1 percentage point decrease due to an unfavorable movement of the U.S. dollar against major currencies including the impact of our hedging program (Foreign Exchange Impact).
Sports Operating results for Sports are as follows: ($ in millions) 2023 2022 % Change Better (Worse) Revenues Affiliate fees $ 10,590 $ 10,796 (2) % Advertising 3,920 4,370 (10) % Subscription fees 1,517 1,113 36 % Other 1,084 991 9 % Total revenues 17,111 17,270 (1) % Operating expenses (13,314) (13,084) (2) % Selling, general, administrative and other (1,314) (1,441) 9 % Depreciation and amortization (73) (90) 19 % Equity in the income of investees 55 55 — % Operating Income $ 2,465 $ 2,710 (9) % Revenues Affiliate fees are as follows: ($ in millions) 2023 2022 % Change Better (Worse) ESPN Domestic $ 9,267 $ 9,437 (2) % International 1,051 1,084 (3) % 10,318 10,521 (2) % Star (India) 272 275 (1) % $ 10,590 $ 10,796 (2) % The decrease in domestic ESPN affiliate fees was due to decreases of 7% from fewer subscribers and 1% from the temporary suspension of carriage with an affiliate, partially offset by an increase of 5% from higher contractual rates. 43 TABLE OF CONTENTS Lower international ESPN affiliate fees were attributable to decreases of 14% from an unfavorable Foreign Exchange Impact and 3% from fewer subscribers, partially offset by an increase of 14% from higher contractual rates.
Sports Operating results for the Sports segment are as follows: ($ in millions) 2024 2023 % Change Better (Worse) Revenues Affiliate fees $ 10,418 $ 10,590 (2) % Advertising 4,388 3,920 12 % Subscription fees 1,650 1,517 9 % Other 1,163 1,084 7 % Total revenues 17,619 17,111 3 % Operating expenses (13,934) (13,314) (5) % Selling, general, administrative and other (1,298) (1,314) 1 % Depreciation and amortization (39) (73) 47 % Equity in the income of investees 58 55 5 % Operating Income $ 2,406 $ 2,465 (2) % Revenues - Affiliate fees ($ in millions) 2024 2023 % Change Better (Worse) ESPN Domestic $ 9,131 $ 9,267 (1) % International 1,049 1,051 — % 10,180 10,318 (1) % Star India 238 272 (13) % $ 10,418 $ 10,590 (2) % The decrease in domestic ESPN affiliate revenue was due to a decrease of 8% from fewer subscribers, partially offset by an increase of 7% from higher effective rates.
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.
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.
It includes the following sections: • Consolidated Results and Non-Segment Items • Business Segment Results • Corporate and Unallocated Shared Expenses • Restructuring Activities • Liquidity and Capital Resources • Critical Accounting Policies and Estimates • DTC Product Descriptions, Key Definitions and Supplemental Information • Supplemental Guarantor Financial Information 30 TABLE OF CONTENTS CONSOLIDATED RESULTS AND NON-SEGMENT ITEMS In fiscal 2023, the Company reorganized into three business segments: Entertainment, Sports and Experiences (renamed from Disney Parks, Experiences and Products).
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.
The decrease in capital expenditures in fiscal 2023 compared to fiscal 2022 was due to lower spending on cruise ship fleet expansion. The increase in capital expenditures in fiscal 2022 compared to fiscal 2021 was due to cruise ship fleet expansion. Capital expenditures at Corporate primarily reflect investments in facilities, information technology infrastructure and equipment.
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 $5 billion.
Operating expenses consist primarily of programming and 36 TABLE OF CONTENTS production costs, technology support costs, operating labor and distribution costs. Programming and production costs include amortization of licensed sports rights and production costs related to live sports and other programming.
Sports The Sports segment primarily generates revenue from affiliate fees, advertising, subscription fees, pay-per-view fees and sub-licensing of sports rights. Operating expenses consist primarily of programming and production costs, technology support costs, operating labor and distribution costs. Programming and production costs include amortization of licensed sports rights and production costs related to live sports and other sports-related programming.
Changes to these significant assumptions, market trends, or macroeconomic events could produce test results in the future that differ, and we could be required to record additional impairment charges.
Changes to these assumptions and shifts in market trends or macroeconomic events could impact test results in the future.
Costs and Expenses Operating expenses are as follows: ($ in millions) 2023 2022 % Change Better (Worse) Operating labor $ (7,550) $ (6,577) (15) % Infrastructure costs (3,127) (2,766) (13) % Cost of goods sold and distribution costs (3,357) (2,938) (14) % Other operating expenses (3,095) (2,655) (17) % $ (17,129) $ (14,936) (15) % The increase in operating labor was due to inflation, higher volumes and increased costs for new guest offerings.
Operating expenses ($ in millions) 2024 2023 % Change Better (Worse) Operating labor $ (8,392) $ (7,550) (11) % Infrastructure costs (3,363) (3,127) (8) % Cost of goods sold and distribution costs (3,319) (3,357) 1 % Other operating expenses (3,282) (3,095) (6) % $ (18,356) $ (17,129) (7) % The increase in operating labor was primarily due to inflation and higher volumes.
Lower merchandise licensing and retail revenue was due to decreases of 2% from licensing, 2% from retail and 1% from an unfavorable Foreign Exchange Impact. The decrease in licensing revenue was due to lower sales of merchandise based on Star Wars, Frozen, Toy Story and Mickey and Friends, partially offset by higher minimum guarantee shortfall recognition.
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.
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. 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.
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.
Advertising revenue is as follows: ($ in millions) 2023 2022 % Change Better (Worse) Domestic $ 3,178 $ 3,716 (14) % International 981 1,161 (16) % $ 4,159 $ 4,877 (15) % 38 TABLE OF CONTENTS The decrease in domestic advertising revenue was due to decreases of 12% from fewer impressions and 2% from lower rates.
Lower international affiliate revenue was attributable to decreases of 8% from fewer subscribers driven by channel closures, 3% from lower effective rates and 3% from an unfavorable Foreign Exchange Impact. 37 TABLE OF CONTENTS Revenues - Advertising ($ in millions) 2024 2023 % Change Better (Worse) Domestic $ 2,705 $ 3,178 (15) % International 971 981 (1) % $ 3,676 $ 4,159 (12) % The decrease in domestic advertising revenue was due to a decrease of 14% from fewer impressions and 2% from lower rates.
Management’s Discussion and Analysis of Financial Condition and Results of Operations CONSOLIDATED RESULTS ($ in millions, except per share data) % Change Better (Worse) 2023 2022 2021 2023 vs. 2022 2022 vs. 2021 Revenues: Services $ 79,562 $ 74,200 $ 61,768 7 % 20 % Products 9,336 8,522 5,650 10 % 51 % Total revenues 88,898 82,722 67,418 7 % 23 % Costs and expenses: Cost of services (exclusive of depreciation and amortization) (53,139) (48,962) (41,129) (9) % (19) % Cost of products (exclusive of depreciation and amortization) (6,062) (5,439) (4,002) (11) % (36) % Selling, general, administrative and other (15,336) (16,388) (13,517) 6 % (21) % Depreciation and amortization (5,369) (5,163) (5,111) (4) % (1) % Total costs and expenses (79,906) (75,952) (63,759) (5) % (19) % Restructuring and impairment charges (3,892) (237) (654) >(100) % 64 % Other income (expense), net 96 (667) 201 nm nm Interest expense, net (1,209) (1,397) (1,406) 13 % 1 % Equity in the income of investees, net 782 816 761 (4) % 7 % Income from continuing operations before income taxes 4,769 5,285 2,561 (10) % >100 % Income taxes from continuing operations (1,379) (1,732) (25) 20 % >(100) % Net income from continuing operations 3,390 3,553 2,536 (5) % 40 % Loss from discontinued operations, net of income tax benefit of $0, $14 and $9, respectively — (48) (29) 100 % (66) % Net income 3,390 3,505 2,507 (3) % 40 % Net income from continuing operations attributable to noncontrolling and redeemable noncontrolling interests (1,036) (360) (512) >(100) % 30 % Net income attributable to Disney $ 2,354 $ 3,145 $ 1,995 (25) % 58 % Diluted earnings per share attributable to Disney $ 1.29 $ 1.75 $ 1.11 (26) % 58 % 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) 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.
Items Excluded from Segment Operating Income Related to Entertainment The following table presents supplemental information for items related to Entertainment that are excluded from segment operating income: ($ in millions) 2023 2022 % Change Better (Worse) Restructuring and impairment charges (1) $ (3,431) $ (228) >(100) % TFCF and Hulu acquisition amortization (2) (1,602) (1,946) 18 % Content License Early Termination — (1,023) 100 % Gain on sale of a business 28 — nm (1) Fiscal 2023 includes $2,521 million for the Content Impairment Charge (net of the A+E gain), $425 million for a goodwill impairment, $248 million of severance, a $141 million impairment of an equity investment and $96 million primarily related to exiting our businesses in Russia.
Operating Income (Loss) from Content Sales/Licensing and Other Operating results from Content Sales/Licensing and Other increased $507 million, to income of $328 million from a loss of $179 million due to higher theatrical distribution results. 41 TABLE OF CONTENTS Items Excluded from Segment Operating Income Related to Entertainment The following table presents supplemental information for items related to Entertainment that are excluded from segment operating income: ($ in millions) 2024 2023 % Change Better (Worse) Restructuring and impairment charges (1) $ (1,670) $ (3,431) 51 % TFCF and Hulu acquisition amortization (2) (1,337) (1,602) 17 % Gain on sale of a business — 28 (100) % (1) Fiscal 2024 includes $1,287 million for goodwill impairments related to our general entertainment linear networks, $187 million for content impairments, a $158 million impairment of an equity investment and $38 million of severance.
The Company’s production and programming activity for fiscal 2023, 2022 and 2021 are as follows: ($ in millions) 2023 2022 2021 Beginning balances: Production and programming assets $ 37,667 $ 31,732 $ 27,193 Programming liabilities (3,940) (4,113) (4,099) 33,727 27,619 23,094 Spending: Licensed programming and rights 14,851 13,316 12,412 Produced content 12,323 16,611 12,848 27,174 29,927 25,260 Amortization: Licensed programming and rights (13,405) (13,432) (12,784) Produced content (11,861) (10,224) (8,175) (25,266) (23,656) (20,959) Change in production and programming costs 1,908 6,271 4,301 Content Impairment (2,266) — — Other non-cash activity (568) (163) 224 Ending balances: Production and programming assets 36,593 37,667 31,732 Programming liabilities (3,792) (3,940) (4,113) $ 32,801 $ 33,727 $ 27,619 60 TABLE OF CONTENTS The Company currently expects its fiscal 2024 spend on produced and licensed content to be approximately $25 billion, with sports rights expected to account for over 40% of spend.
Programming assets are generally recorded when the programming becomes available to us with a corresponding increase in programming liabilities. 48 TABLE OF CONTENTS The Company’s production and programming activity for fiscal 2024 and 2023 are as follows: ($ 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.
Higher cost of goods sold and distribution costs were due to increased volumes, while the increase in infrastructure costs was due to higher operations support costs, increased costs for new guest offerings and higher technology spending. Other operating expenses increased due to higher volumes and inflation.
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.
The increase in interest income, investment income and other was due to a favorable comparison of pension and postretirement benefit costs, other than service cost, which was a net benefit in fiscal 2022 and an expense in fiscal 2021. This increase was partially offset by investment losses in fiscal 2022 compared to investment gains in fiscal 2021.
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 increase in international ESPN advertising revenue was due to an increase of 16% from higher impressions, partially offset by a decrease of 6% from an unfavorable Foreign Exchange Impact. The increase in impressions was attributable to higher average viewership.
The decrease in international ESPN advertising revenue was due to a decrease of 11% from an unfavorable Foreign Exchange Impact, partially offset by increases of 5% from higher rates and 2% from higher average viewership. Higher Star India advertising revenue was attributable to airing two significant ICC cricket tournaments in the current year compared to one in the prior year.
For our entertainment DTC services reporting unit, a 25 basis point increase in the discount rate used to determine fair value would result in an impairment of $0.5 billion, and a 1% reduction in projected cash flows would result in a decrease in the excess fair value over carrying amount by approximately $0.9 billion.
An approximate 40 basis point increase in the discount rate or an approximate 6% reduction in projected annual cash flows used to determine the fair value of the entertainment reporting unit would effectively eliminate the excess fair value over carrying amount.
Parks & Experiences merchandise, food and beverage revenue growth was due to increases of 82% from higher volumes and 9% from higher average guest spending. Merchandise licensing and retail revenue was comparable to the prior year, as a decrease of 8% from retail was offset by an increase of 8% from licensing.
Revenues - Parks & Experiences merchandise, food and beverage Parks & Experiences merchandise, food and beverage revenue growth was due to increases of 2% from higher volumes and 2% from higher average guest spending.
Lower international advertising revenue reflected decreases of 8% from an unfavorable Foreign Exchange Impact and 6% from fewer impressions driven by channel closures, partially offset by an increase of 12% from higher rates.
International advertising revenue decreased modestly compared to the prior year as decreases of 3% from an unfavorable Foreign Exchange Impact and 3% from fewer impressions were partially offset by an increase of 4% from higher rates.
The EPS increase was due to growth at Experiences, partially offset by lower operating results at Entertainment, higher income tax expense and the Content License Early Termination. 33 TABLE OF CONTENTS Revenues Service revenues for fiscal 2022 increased 20%, or $12.4 billion, to $74.2 billion, due to increased revenues at our theme parks and resorts, subscription revenue growth and, to a lesser extent, higher theatrical distribution and advertising revenue.
The EPS increase was due to higher operating income at Entertainment. Revenues Service revenues for fiscal 2024 increased 3%, or $2.3 billion, to $81.8 billion, due to higher subscription revenue, growth at our parks and experiences businesses, and, to a lesser extent, higher advertising revenue.