Segment Information (Tables)
|
9 Months Ended |
Jun. 28, 2025 |
Financial Information by Operating Segments |
Segment revenues and segment operating income are as follows: | | | | | | | | | | | | | | | | | | | | | | | | | Quarter Ended | | Nine Months Ended | | June 28, 2025 | | June 29, 2024 | | June 28, 2025 | | June 29, 2024 | Revenues: | | | | | | | | Entertainment | | | | | | | | Third parties | $ | 10,593 | | | $ | 10,478 | | | $ | 31,919 | | | $ | 30,050 | | Amounts eliminated in consolidation | 111 | | | 102 | | | 339 | | | 307 | | | 10,704 | | | 10,580 | | | 32,258 | | | 30,357 | | Sports | | | | | | | | Third parties | 3,971 | | | 4,291 | | | 12,652 | | | 12,826 | | Amounts eliminated in consolidation | 337 | | | 267 | | | 1,040 | | | 879 | | | 4,308 | | | 4,558 | | | 13,692 | | | 13,705 | | Experiences | 9,086 | | | 8,386 | | | 27,390 | | | 25,911 | | Eliminations | (448) | | | (369) | | | (1,379) | | | (1,186) | | Total segment revenues | $ | 23,650 | | | $ | 23,155 | | | $ | 71,961 | | | $ | 68,787 | | Segment operating income: | | | | | | | | Entertainment | $ | 1,022 | | | $ | 1,201 | | | $ | 3,983 | | | $ | 2,856 | | Sports | 1,037 | | | 802 | | | 1,971 | | | 1,477 | | Experiences | 2,516 | | | 2,222 | | | 8,117 | | | 7,613 | | Total segment operating income | $ | 4,575 | | | $ | 4,225 | | | $ | 14,071 | | | $ | 11,946 | |
|
Equity In Income of Investees By Segment |
Equity in the income of investees is included in segment operating income as follows: | | | | | | | | | | | | | | | | | | | | | | | | | Quarter Ended | | Nine Months Ended | | June 28, 2025 | | June 29, 2024 | | June 28, 2025 | | June 29, 2024 | Entertainment | $ | 102 | | | $ | 123 | | | $ | 344 | | | $ | 432 | | Sports | 26 | | | 26 | | | 54 | | | 45 | | | | | | | | | | Equity in the income of investees included in segment operating income | 128 | | | 149 | | | 398 | | | 477 | | | | | | | | | | Equity in the loss of India joint venture | (50) | | | — | | | (186) | | | — | | Amortization of TFCF intangible assets related to an equity investee | (3) | | | (3) | | | (9) | | | (9) | | Equity in the income of investees, net | $ | 75 | | | $ | 146 | | | $ | 203 | | | $ | 468 | |
|
Reconciliation of Segment Operating Income to Income before Income Taxes |
A reconciliation of segment operating income to income before income taxes is as follows: | | | | | | | | | | | | | | | | | | | | | | | | | Quarter Ended | | Nine Months Ended | | June 28, 2025 | | June 29, 2024 | | June 28, 2025 | | June 29, 2024 | Segment operating income | $ | 4,575 | | | $ | 4,225 | | | $ | 14,071 | | | $ | 11,946 | | | | | | | | | | Corporate and unallocated shared expenses | (410) | | | (328) | | | (1,265) | | | (1,027) | | Equity in the loss of India joint venture | (50) | | | — | | | (186) | | | — | | Restructuring and impairment charges(1) | (185) | | | — | | | (437) | | | (2,052) | | Other expense(2) | — | | | (65) | | | — | | | (65) | | Interest expense, net | (324) | | | (342) | | | (1,037) | | | (899) | | TFCF and Hulu Acquisition Amortization(3) | (395) | | | (397) | | | (1,188) | | | (1,282) | | | | | | | | | | | | | | | | | | Income before income taxes | $ | 3,211 | | | $ | 3,093 | | | $ | 9,958 | | | $ | 6,621 | |
(1)See Note 16 for a discussion of amounts in restructuring and impairment charges. (2)“Other expense” for the quarter and nine months ended June 29, 2024 reflected a charge of $65 million related to a legal ruling. (3)TFCF and Hulu Acquisition Amortization is as follows: | | | | | | | | | | | | | | | | | | | | | | | | | Quarter Ended | | Nine Months Ended | | June 28, 2025 | | June 29, 2024 | | June 28, 2025 | | June 29, 2024 | Amortization of intangible assets | $ | 326 | | | $ | 326 | | | $ | 980 | | | $ | 1,068 | | Step-up of film and television costs | 66 | | | 68 | | | 199 | | | 205 | | Intangibles related to a TFCF equity investee | 3 | | | 3 | | | 9 | | | 9 | | | $ | 395 | | | $ | 397 | | | $ | 1,188 | | | $ | 1,282 | |
|
Components of TFCF and Hulu Acquisition Amortization |
TFCF and Hulu Acquisition Amortization is as follows: | | | | | | | | | | | | | | | | | | | | | | | | | Quarter Ended | | Nine Months Ended | | June 28, 2025 | | June 29, 2024 | | June 28, 2025 | | June 29, 2024 | Amortization of intangible assets | $ | 326 | | | $ | 326 | | | $ | 980 | | | $ | 1,068 | | Step-up of film and television costs | 66 | | | 68 | | | 199 | | | 205 | | Intangibles related to a TFCF equity investee | 3 | | | 3 | | | 9 | | | 9 | | | $ | 395 | | | $ | 397 | | | $ | 1,188 | | | $ | 1,282 | |
|
Schedule of Goodwill |
The changes in the carrying amount of goodwill are as follows: | | | | | | | | | | | | | | | | | | | | | | | | | | | Entertainment | | Sports | | Experiences | | | | Total | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Balance at September 28, 2024 | $ | 51,290 | | | $ | 16,486 | | | $ | 5,550 | | | | | $ | 73,326 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Currency translation adjustments and other, net | (12) | | | — | | | — | | | | | (12) | | Balance at June 28, 2025 | $ | 51,278 | | | $ | 16,486 | | | $ | 5,550 | | | | | $ | 73,314 | |
|