Question
Analysis of segment disclosure footnote The Walt Disney Company identifies four operating segments. Following are excerpts from the description provided in the companys September 30,
Analysis of segment disclosure footnote
The Walt Disney Company identifies four operating segments. Following are excerpts from the description provided in the companys September 30, 2017 10-K:
The Walt Disney Company, together with its subsidiaries, is a diversified worldwide entertainment company with operations in four business segments: Media Networks, Parks and Resorts, Studio Entertainment, and Consumer Products & Interactive Media.
Media Networks | The Media Networks segment includes cable and broadcast television networks, television production and distribution operations, domestic television stations, and radio networks and stations. |
Parks and Resorts | The Company owns and operates the Walt Disney World Resort in Florida: the Disneyland Resort in California; Disneyland Paris; Aulani, a Disney Resort & Spa in Hawaii; the Disney Vacation Club; the Disney Cruise Line; and Adventures by Disney. The Company manages and has effective ownership interests of 47% in Hong Kong Disneyland Resort and 43% in Shanghai DisneyResort, both of which are consolidated in our financial statements. The Company also licenses our intellectual property to a third party to operate the Tokyo Disney Resort in Japan. The Company's Walt Disney Imagineering unit designs and develops new theme park concepts and attractions as well as resort properties. |
Studio Entertainment | The Studio Entertainment segment produces and acquires live-action and animated motion pictures, direct-to-video content, musical recordings and live stage plays. |
Consumer Products & Interactive Media | The Consumer Products & Interactive Media segment licenses the Company's trade names, characters, and visual and literary properties to various manufacturers, game developers, publishers, and retailers throughout the world. We also develop and publish games, primarily for mobile platforms, and books, magazines, and comic books.The segment also distributes branded merchandise directly through retail, online, and wholesale businesses. In addition, the segment's operations include website management and design, primarily for other Company businesses, and the development and distribution of online video content. |
The segment footnote in The Walt Disney Company 2017 annual report follows (in millions):
2017 | 2016 | 2015 | ||||
---|---|---|---|---|---|---|
Revenues | ||||||
Media Networks | $23,510 | $23,689 | $23,264 | |||
Parks and Resorts | 18,415 | 16,974 | 16,162 | |||
Studio Entertainment | ||||||
Third parties | 7,887 | 8,701 | 6,838 | |||
Intersegment | 492 | 740 | 528 | |||
8,379 | 9,441 | 7,366 | ||||
Consumer Products | ||||||
Third parties | 5,325 | 6,268 | 6,201 | |||
Intersegment | (492) | (740) | (528) | |||
4,833 | 5,528 | 5,673 | ||||
Segment operating income (loss) | ||||||
Media Networks | $6,902 | $7,755 | $7,793 | |||
Parks and Resorts | 3,774 | 3,298 | 3,031 | |||
Studio Entertainment | 2,355 | 2,703 | 1,973 | |||
Consumer Products & Interactive Media | 1,744 | 1,965 | 1,884 | |||
Total segment operating income | $14,775 | $15,721 | $14,681 | |||
Reconciliation of segment operating income to income | ||||||
before income taxes | ||||||
Segment operating income | $14,775 | $15,721 | $14,681 | |||
Corporate and unallocated shared expenses | (582) | (640) | (643) | |||
Restructuring and impairment charges | (98) | (156) | (53) | |||
Other income, net | 78 | - | - | |||
Interest expense, net | (385) | (260) | (117) | |||
Vice gain | - | 332 | - | |||
Infinity charge | - | (129) | - | |||
Income before income taxes | $13,788 | $14,868 | $13,868 | |||
Capital expenditures | ||||||
Media Networks | ||||||
Cable Networks | $75 | $86 | $127 | |||
Broadcasting | 64 | 80 | 71 | |||
Parks and Resorts | ||||||
Domestic | 2,375 | 2,180 | 1,457 | |||
International | 816 | 2,035 | 2,147 | |||
Studio Entertainment | 85 | 86 | 107 | |||
Consumer Products & Interactive Media | 30 | 53 | 87 | |||
Corporate | 178 | 253 | 269 | |||
Total capital expenditures | $3,623 | $4,773 | $4,265 | |||
Depreciation expense | ||||||
Media Networks | $225 | $237 | $245 | |||
Parks and Resorts | ||||||
Domestic | 1,336 | 1,273 | 1,169 | |||
International | 660 | 445 | 345 | |||
Studio Entertainment | 50 | 51 | 55 | |||
Consumer Products & Interactive Media | 63 | 63 | 69 | |||
Corporate | 252 | 251 | 249 | |||
Total depreciation expense | $2,586 | $2,320 | $2,132 | |||
Amortization of intangible assets | ||||||
Media Networks | $12 | $18 | $21 | |||
Parks and Resorts | 3 | 3 | 3 | |||
Studio Entertainment | 65 | 74 | 84 | |||
Consumer Products & Interactive Media | 116 | 112 | 114 | |||
Total amortization of intangible assets | $196 | $207 | $222 | |||
Identifiable assets | ||||||
Media Networks | $32,475 | $32,706 | ||||
Parks and Resorts | 29,492 | 28,275 | ||||
Studio Entertainment | 16,307 | 15,359 | ||||
Consumer Products & Interactive Media | 8,996 | 9,332 | ||||
Corporate | 4,919 | 6,361 | ||||
Unallocated Goodwill | 3,600 | - | ||||
Total consolidated assets | $95,789 | $92,033 |
a. For 2017, confirm that each of Disneys segments exceeds one or more of the quantitative thresholds.
Calculate the quantitative threshold tests for 2017.
Round answers to the nearest percent (ex: 0.2345 = 23%).
% revenues | Revenues | Operating Income | Assets | |||||
---|---|---|---|---|---|---|---|---|
Media Networks | Answer
| Answer
| Answer
| |||||
Parks and Resorts | Answer
| Answer
| Answer
| |||||
Studio Entertainment | Answer
| Answer
| Answer
| |||||
Consumer Products & Interactive Media | Answer
| Answer
| Answer
|
c. Compute a rough DuPont analysis for 2017 of the operating segments
(i.e., profit/revenues, revenues/total assets, and return on assets as the product of the profit and turnover ratios).
Round profit margin to nearest percent (ex: 0.2345 = 23%).
Round asset turnover to two decimal places.
For ROA, use previous rounded figures to compute and round final to the nearest percent.
PM | AT | ROA | ||||||
---|---|---|---|---|---|---|---|---|
Media Networks | Answer
| Answer Incorrect Mark 0.00 out of 1.00 | Answer
| |||||
Parks and Resorts | Answer
| Answer
| Answer
| |||||
Studio Entertainment | Answer
| Answer
| Answer
| |||||
Consumer Products & Interactive Media | Answer
| Answer
| Answer
|
d. Compute the free cash flow for each operating segment over the three-year period using the following definition: free cash flow = operating profit + depreciation and amortization - capital expenditures.
Use negative signs with answers, when appropriate.
Free cash flow | 2017 | 2016 | 2015 | ||||||
---|---|---|---|---|---|---|---|---|---|
Media Networks | Answer
| Answer
| Answer
| ||||||
Parks and Resorts | Answer
| Answer
| Answer
| ||||||
Studio Entertainment | Answer
| Answer
| Answer
| ||||||
Consumer Products & Interactive Media | Answer
| Answer
| Answer
| ||||||
Total | Answer
| Answer
| Answer
|
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started