Question
The Walt Disney Company identifies four operating segments. Following are excerpts from the description provided in the companys October 3, 2020 10-K: The Walt Disney
The Walt Disney Company identifies four operating segments. Following are excerpts from the description provided in the companys October 3, 2020 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.
The segment footnote in The Walt Disney Company 2020 annual report follows (in millions):
2020 | 2019 | 2018 | |
---|---|---|---|
Revenues | |||
Media Networks | $28,393 | $24,827 | $21,922 |
Parks, Experiences and Products | |||
Third Parties | 17,038 | 26,786 | 25,257 |
Intersegment | (536) | (561) | (556) |
16,502 | 26,225 | 24,701 | |
Studio Entertainment | |||
Third parties | 9,100 | 10,566 | 9,509 |
Intersegment | 536 | 561 | 556 |
9,636 | 11,127 | 10,065 | |
Direct-to-Consumer & International | 16,967 | 9,386 | 3,414 |
Eliminations | (6,110) | (1,958) | (668) |
Total consolidated revenues | $65,388 | $69,607 | $59,434 |
Segment operating income (loss) | |||
Media Networks | $9,022 | $7,479 | $7,338 |
Parks, Experiences and Products | (81) | 6,758 | 6,095 |
Studio Entertainment | 2,501 | 2,686 | 3,004 |
Direct-to-Consumer & International | (2,806) | (1,835) | (738) |
Eliminations | (528) | (241) | (10) |
Total segment operating income | $8,108 | $14,847 | $15,689 |
Reconciliation of segment operating income to income | |||
from continuing operations before income taxes | |||
Segment operating income | $8,108 | $14,847 | $15,689 |
Corporate and unallocated shared expenses | (817) | (987) | (744) |
Restructuring and impairment charges | (5,735) | (1,183) | (33) |
Other income, net | 1,038 | 4,357 | 601 |
Interest expense, net | (1,491) | (978) | (574) |
Amortization of TFCF and Hulu intangible assets | |||
and fair value step-up on film and television costs | (2,846) | (1,595) | - |
Impairment of equity investments | - | (538) | (210) |
Income(loss) from continuing operations before income taxes | $(1,743) | $13,923 | $14,729 |
Capital expenditures | |||
Media Networks | |||
Cable Networks | $61 | $93 | $96 |
Broadcasting | 51 | 81 | 107 |
Parks, Experiences and Products | |||
Domestic | 2,145 | 3,294 | 3,223 |
International | 759 | 852 | 677 |
Studio Entertainment | 77 | 88 | 96 |
Direct-to-Consumer & International | 594 | 258 | 107 |
Corporate | 335 | 210 | 159 |
Total capital expenditures | $4,022 | $4,876 | $4,465 |
Depreciation expense | |||
Media Networks | $203 | $191 | $199 |
Parks, Experiences and Products | |||
Domestic | 1,634 | 1,474 | 1,449 |
International | 694 | 724 | 768 |
Studio Entertainment | 87 | 74 | 55 |
Direct-to-Consumer & International | 348 | 214 | 106 |
Depreciation expense inc. in segment operating income | 2,966 | 2,677 | 2,577 |
Corporate | 174 | 167 | 181 |
Total depreciation expense | $3,140 | $2,844 | $2,758 |
Amortization of intangible assets | |||
Media Networks | $4 | $0 | $0 |
Parks, Experiences and Products | 109 | 108 | 110 |
Studio Entertainment | 59 | 61 | 64 |
Direct-to-Consumer & International | 112 | 111 | 79 |
Amortization of intangible assets inc. in segment operating income | 284 | 280 | 253 |
TFCF and Hulu intangible assets | 1,921 | 1,043 | - |
Total amortization of intangible assets | $2,205 | $1,323 | $253 |
Identifiable assets | |||
Media Networks | $62,220 | $63,519 | |
Parks, Experiences and Products | 42,320 | 41,978 | |
Studio Entertainment | 32,811 | 34,323 | |
Direct-to-Consumer & International | 45,538 | 48,606 | |
Corporate | 19,691 | 6,025 | |
Eliminations | (1,031) | (467) | |
Total consolidated assets | $201,549 | $193,984 |
a. For 2020, confirm that each of Disneys segments exceeds one or more of the quantitative thresholds. Calculate the quantitative threshold tests for 2020.
Note: Round answers to the nearest percent (ex: 0.2345 = 23%).
Revenues | Operating Income | Assets | |
---|---|---|---|
Media Networks | Answer | Answer | Answer |
Parks, Experiences and Products | Answer | Answer | Answer |
Studio Entertainment | Answer | Answer | Answer |
Direct-to-Consumer & International | Answer | Answer | Answer |
Using your calculations, indicate whether the segment exceeds each quantitative threshold test or not. Select Yes or No using the drop-down answer menu.
Revenues | Operating Income | Assets | |
---|---|---|---|
Media Networks | AnswerYesNo | AnswerYesNo | AnswerYesNo |
Parks, Experiences and Products | AnswerYesNo | AnswerYesNo | AnswerYesNo |
Studio Entertainment | AnswerYesNo | AnswerYesNo | AnswerYesNo |
Direct-to-Consumer & International | AnswerYesNo | AnswerYesNo | AnswerYesNo |
b. Using the breakdown of revenues and profit by segment, rank Disneys operating segments by the proportion of profit contributed in relation to its proportion of revenues. Select segments in the table below in order of highest to lowest.
Rank in order of highest to lowest |
---|
AnswerDirect-to-Consumer & InternationalMedia NetworksParks, Experiences and ProductsStudio Entertainment |
AnswerDirect-to-Consumer & InternationalMedia NetworksParks, Experiences and ProductsStudio Entertainment |
AnswerDirect-to-Consumer & InternationalMedia NetworksParks, Experiences and ProductsStudio Entertainment |
AnswerDirect-to-Consumer & InternationalMedia NetworksParks, Experiences and ProductsStudio Entertainment |
c. Compute a rough DuPont analysis for 2020 of the operating segments (i.e., profit/revenues, revenues/total assets, and return on assets as the product of the profit and turnover ratios).
Note: Round profit margin to nearest percent (ex: 0.2345 = 23%). Note: Round asset turnover to two decimal places. Note: For ROA, use previous rounded figures to compute and round final to the nearest percent. Note: Use negative signs with answers, when appropriate.
PM | AT | ROA | |
---|---|---|---|
Media Networks | Answer | Answer | Answer |
Parks, Experiences and Products | Answer | Answer | Answer |
Studio Entertainment | Answer | Answer | Answer |
Direct-to-Consumer & International | 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.
Note: Use negative signs with answers, when appropriate.
Free cash flow | 2020 | 2019 | 2018 |
---|---|---|---|
Media Networks | Answer | Answer | Answer |
Parks, Experiences and Products | Answer | Answer | Answer |
Studio Entertainment | Answer | Answer | Answer |
Direct-to-Consumer & International | Answer | Answer | Answer |
Total | Answer | Answer | Answer |
Please answer all parts of the question.
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