Annual Financials for Walt Disney Co.
Fiscal year is October-September. All values USD millions. |
2018 | 2019 | 2020 | 2021 | 2022 |
5-year trend |
Sales/Revenue
|
59.47B | 69.42B | 65.13B | 67.39B | 82.58B | |
Sales Growth |
- | 16.74% | -6.19% | 3.47% | 22.55% | |
Cost of Goods Sold (COGS) incl. D&A |
35.7B | 46.16B | 49.18B | 50.13B | 59.43B | |
COGS excluding D&A |
32.68B | 42B | 43.83B | 45.02B | 54.26B | |
Depreciation & Amortization Expense |
3.01B | 4.17B | 5.35B | 5.11B | 5.16B | |
Depreciation |
2.76B | 2.84B | 3.14B | 3.07B | 3.18B | |
Amortization of Intangibles |
253M | 1.32B | 2.21B | 2.04B | 1.98B | |
COGS Growth |
- | 29.33% | 6.53% | 1.93% | 18.55% | |
Gross Income |
23.77B | 23.26B | 15.95B | 17.26B | 23.15B | |
Gross Income Growth |
- | -2.17% | -31.44% | 8.23% | 34.16% | |
Gross Profit Margin |
- | - | - | - | 28.04% | NA |
|
2018 | 2019 | 2020 | 2021 | 2022 |
5-year trend |
SG&A Expense |
8.86B | 11.55B | 12.37B | 13.52B | 16.39B | |
Research & Development |
- | - | - | - | - | |
Other SG&A |
8.86B | 11.55B | 12.37B | 13.52B | 16.39B | |
SGA Growth |
- | 30.35% | 7.10% | 9.28% | 21.24% | |
Other Operating Expense |
- | - | - | - | - | |
Unusual Expense |
82M | (3.08B) | 4.81B | 878M | 1.04B | |
EBIT after Unusual Expense |
14.83B | 3.08B | (1.23B) | 2.86B | 5.73B | |
Non Operating Income/Expense |
597M | 213M | 328M | 343M | 138M | |
Non-Operating Interest Income |
108M | 268M | 156M | 140M | 152M | |
Equity in Affiliates (Pretax) |
(102M) | (103M) | 651M | 761M | 816M | |
Interest Expense |
706M | 1.25B | 1.65B | 1.55B | 1.55B | |
Interest Expense Growth |
- | 76.49% | 32.18% | -6.13% | 0.19% | |
Gross Interest Expense |
831M | 1.47B | 1.8B | 1.73B | 1.81B | |
Interest Capitalized |
125M | 222M | 157M | 187M | 261M | |
Pretax Income |
14.73B | 13.92B | (1.74B) | 2.56B | 5.29B | |
Pretax Income Growth |
- | -5.47% | -112.52% | 246.93% | 106.36% | |
Pretax Margin |
- | - | - | - | 6.40% | NA |
Income Tax |
1.66B | 3.03B | 699M | 25M | 1.73B | |
Income Tax - Current Domestic |
2.6B | 126M | 243M | 723M | 718M | |
Income Tax - Current Foreign |
642M | 824M | 731M | 554M | 846M | |
Income Tax - Deferred Domestic |
(1.6B) | 2.09B | 250M | (746M) | 433M | |
Income Tax - Deferred Foreign |
16M | (12M) | (525M) | (506M) | (265M) | |
Income Tax Credits |
- | - | - | - | - | |
Equity in Affiliates |
- | - | - | - | - | |
Other After Tax Income (Expense) |
- | - | - | - | - | |
Consolidated Net Income |
13.07B | 10.9B | (2.44B) | 2.54B | 3.55B | |
Minority Interest Expense |
468M | 472M | 390M | 512M | 360M | |
Net Income |
12.6B | 10.43B | (2.83B) | 2.02B | 3.19B | |
Net Income Growth |
- | -17.25% | -127.17% | 171.47% | 57.76% | |
Net Margin Growth |
- | - | - | - | 3.87% | NA |
Extraordinaries & Discontinued Operations |
- | 629M | (32M) | (29M) | (48M) | |
Extra Items & Gain/Loss Sale Of Assets |
- | - | - | - | - | |
Cumulative Effect - Accounting Chg |
- | - | - | - | - | |
Discontinued Operations |
- | 629M | (32M) | (29M) | (48M) | |
Net Income After Extraordinaries |
12.6B | 11.05B | (2.86B) | 2B | 3.15B | |
Preferred Dividends |
- | - | - | - | - | |
Net Income Available to Common |
12.6B | 11.05B | (2.86B) | 2B | 3.15B | |
EPS (Basic) |
8.40 | 6.68 | (1.58) | 1.10 | 1.73 | |
EPS (Basic) Growth |
- | -20.53% | -123.73% | 169.35% | 57.12% | |
Basic Shares Outstanding |
1.5B | 1.66B | 1.81B | 1.82B | 1.82B | |
EPS (Diluted) |
8.36 | 6.64 | (1.58) | 1.09 | 1.72 | |
EPS (Diluted) Growth |
- | -20.63% | -123.87% | 168.90% | 57.72% | |
Diluted Shares Outstanding |
1.51B | 1.67B | 1.81B | 1.83B | 1.83B | |
EBITDA |
17.93B | 15.88B | 8.92B | 8.85B | 11.93B | |
EBITDA Growth |
- | -11.43% | -43.81% | -0.78% | 34.76% | |
EBITDA Margin |
- | - | - | - | 14.45% | NA |