Document
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF
THE SECURITIES EXCHANGE ACT OF 1934
|
| | |
For the Quarterly Period Ended | | Commission File Number 1-11605 |
July 1, 2017 | | |
|
| | |
| | |
Incorporated in Delaware | | I.R.S. Employer Identification |
| | No. 95-4545390 |
500 South Buena Vista Street, Burbank, California 91521
(818) 560-1000
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No ¨
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes x No ¨
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
|
| | | | | | |
Large accelerated filer | | x | | Accelerated filer | | ¨ |
| | | | |
Non-accelerated filer (Do not check if smaller reporting company) | | ¨ | | Smaller reporting company | | ¨ |
| | | | | | |
| | | | Emerging growth company | | ¨ |
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ¨
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act). Yes ¨ No x
There were 1,543,480,961 shares of common stock outstanding as of August 2, 2017.
PART I. FINANCIAL INFORMATION
Item 1: Financial Statements
THE WALT DISNEY COMPANY
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(unaudited; in millions, except per share data)
|
| | | | | | | | | | | | | | | |
| Quarter Ended | | Nine Months Ended |
| July 1, 2017 | | July 2, 2016 | | July 1, 2017 | | July 2, 2016 |
Revenues: | | | | | | | |
Services | $ | 12,097 |
| | $ | 12,113 |
| | $ | 35,990 |
| | $ | 35,906 |
|
Products | 2,141 |
| | 2,164 |
| | 6,368 |
| | 6,584 |
|
Total revenues | 14,238 |
| | 14,277 |
| | 42,358 |
| | 42,490 |
|
Costs and expenses: | | | | | | | |
Cost of services (exclusive of depreciation and amortization) | (6,469 | ) | | (5,946 | ) | | (19,328 | ) | | (18,568 | ) |
Cost of products (exclusive of depreciation and amortization) | (1,248 | ) | | (1,255 | ) | | (3,764 | ) | | (4,120 | ) |
Selling, general, administrative and other | (2,022 | ) | | (2,305 | ) | | (5,948 | ) | | (6,467 | ) |
Depreciation and amortization | (711 | ) | | (626 | ) | | (2,074 | ) | | (1,838 | ) |
Total costs and expenses | (10,450 | ) | | (10,132 | ) | | (31,114 | ) | | (30,993 | ) |
Restructuring and impairment charges | — |
| | (44 | ) | | — |
| | (125 | ) |
Other expense | (177 | ) | | — |
| | (177 | ) | | — |
|
Interest expense, net | (117 | ) | | (70 | ) | | (300 | ) | | (161 | ) |
Equity in the income of investees | 124 |
| | 152 |
| | 327 |
| | 776 |
|
Income before income taxes | 3,618 |
| | 4,183 |
| | 11,094 |
| | 11,987 |
|
Income taxes | (1,144 | ) | | (1,471 | ) | | (3,593 | ) | | (4,089 | ) |
Net income | 2,474 |
| | 2,712 |
| | 7,501 |
| | 7,898 |
|
Less: Net income attributable to noncontrolling interests | (108 | ) | | (115 | ) | | (268 | ) | | (278 | ) |
Net income attributable to The Walt Disney Company (Disney) | $ | 2,366 |
| | $ | 2,597 |
| | $ | 7,233 |
| | $ | 7,620 |
|
| | | | | | | |
Earnings per share attributable to Disney: | | | | | | | |
Diluted | $ | 1.51 |
| | $ | 1.59 |
| | $ | 4.55 |
| | $ | 4.63 |
|
| | | | | | | |
Basic | $ | 1.51 |
| | $ | 1.60 |
| | $ | 4.58 |
| | $ | 4.66 |
|
| | | | | | | |
Weighted average number of common and common equivalent shares outstanding: | | | | | | | |
Diluted | 1,572 |
| | 1,631 |
| | 1,588 |
| | 1,647 |
|
| | | | | | | |
Basic | 1,562 |
| | 1,621 |
| | 1,578 |
| | 1,636 |
|
| | | | | | | |
Dividends declared per share | $ | 0.78 |
| | $ | 0.71 |
| | $ | 1.56 |
| | $ | 1.42 |
|
See Notes to Condensed Consolidated Financial Statements
THE WALT DISNEY COMPANY
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(unaudited; in millions)
|
| | | | | | | | | | | | | | | |
| Quarter Ended | | Nine Months Ended |
| July 1, 2017 | | July 2, 2016 | | July 1, 2017 | | July 2, 2016 |
Net income | $ | 2,474 |
| | $ | 2,712 |
| | $ | 7,501 |
| | $ | 7,898 |
|
Other comprehensive income/(loss), net of tax: | | | | | | | |
Market value adjustments for investments | (5 | ) | | (7 | ) | | (15 | ) | | (11 | ) |
Market value adjustments for hedges | (92 | ) | | (84 | ) | | 24 |
| | (313 | ) |
Pension and postretirement medical plan adjustments | 68 |
| | 28 |
| | 194 |
| | 110 |
|
Foreign currency translation and other | 70 |
| | (84 | ) | | (153 | ) | | (143 | ) |
Other comprehensive income/(loss) | 41 |
| | (147 | ) | | 50 |
| | (357 | ) |
Comprehensive income | 2,515 |
| | 2,565 |
| | 7,551 |
| | 7,541 |
|
Less: Net income attributable to noncontrolling interests | (108 | ) | | (115 | ) | | (268 | ) | | (278 | ) |
Less: Other comprehensive (income)/loss attributable to noncontrolling interests | (25 | ) | | 47 |
| | 65 |
| | 79 |
|
Comprehensive income attributable to Disney | $ | 2,382 |
| | $ | 2,497 |
| | $ | 7,348 |
| | $ | 7,342 |
|
See Notes to Condensed Consolidated Financial Statements
THE WALT DISNEY COMPANY
CONDENSED CONSOLIDATED BALANCE SHEETS
(unaudited; in millions, except per share data)
|
| | | | | | | |
| July 1, 2017 | | October 1, 2016 |
ASSETS | | | |
Current assets | | | |
Cash and cash equivalents | $ | 4,336 |
| | $ | 4,610 |
|
Receivables | 9,636 |
| | 9,065 |
|
Inventories | 1,300 |
| | 1,390 |
|
Television costs and advances | 1,214 |
| | 1,208 |
|
Other current assets | 665 |
| | 693 |
|
Total current assets | 17,151 |
| | 16,966 |
|
Film and television costs | 6,798 |
| | 6,339 |
|
Investments | 4,141 |
| | 4,280 |
|
Parks, resorts and other property | | | |
Attractions, buildings and equipment | 52,934 |
| | 50,270 |
|
Accumulated depreciation | (28,335 | ) | | (26,849 | ) |
| 24,599 |
| | 23,421 |
|
Projects in progress | 1,889 |
| | 2,684 |
|
Land | 1,245 |
| | 1,244 |
|
| 27,733 |
| | 27,349 |
|
Intangible assets, net | 6,797 |
| | 6,949 |
|
Goodwill | 27,835 |
| | 27,810 |
|
Other assets | 2,297 |
| | 2,340 |
|
Total assets | $ | 92,752 |
| | $ | 92,033 |
|
| | | |
LIABILITIES AND EQUITY | | | |
Current liabilities | | | |
Accounts payable and other accrued liabilities | $ | 9,374 |
| | $ | 9,130 |
|
Current portion of borrowings | 3,338 |
| | 3,687 |
|
Deferred revenue and other | 4,382 |
| | 4,025 |
|
Total current liabilities | 17,094 |
| | 16,842 |
|
Borrowings | 18,849 |
| | 16,483 |
|
Deferred income taxes | 4,177 |
| | 3,679 |
|
Other long-term liabilities | 6,581 |
| | 7,706 |
|
Commitments and contingencies (Note 10) |
|
| |
|
|
Equity | | | |
Preferred stock, $.01 par value, Authorized – 100 million shares, Issued – none | — |
| | — |
|
Common stock, $.01 par value, Authorized – 4.6 billion shares, Issued – 2.9 billion shares | 36,119 |
| | 35,859 |
|
Retained earnings | 70,863 |
| | 66,088 |
|
Accumulated other comprehensive loss | (3,864 | ) | | (3,979 | ) |
| 103,118 |
| | 97,968 |
|
Treasury stock, at cost, 1.3 billion shares | (60,587 | ) | | (54,703 | ) |
Total Disney Shareholders’ equity | 42,531 |
| | 43,265 |
|
Noncontrolling interests | 3,520 |
| | 4,058 |
|
Total equity | 46,051 |
| | 47,323 |
|
Total liabilities and equity | $ | 92,752 |
| | $ | 92,033 |
|
See Notes to Condensed Consolidated Financial Statements
THE WALT DISNEY COMPANY
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(unaudited; in millions)
|
| | | | | | | |
| Nine Months Ended |
| July 1, 2017 | | July 2, 2016 |
OPERATING ACTIVITIES | | | |
Net income | $ | 7,501 |
| | $ | 7,898 |
|
Depreciation and amortization | 2,074 |
| | 1,838 |
|
Deferred income taxes | 294 |
| | 885 |
|
Equity in the income of investees | (327 | ) |
| (776 | ) |
Cash distributions received from equity investees | 584 |
| | 594 |
|
Net change in film and television costs and advances | (745 | ) | | (224 | ) |
Equity-based compensation | 278 |
| | 305 |
|
Other | 373 |
| | 605 |
|
Changes in operating assets and liabilities: | | | |
Receivables | (786 | ) | | (821 | ) |
Inventories | 93 |
| | 214 |
|
Other assets | 130 |
| | (87 | ) |
Accounts payable and other accrued liabilities | (781 | ) | | (628 | ) |
Income taxes | 143 |
| | (188 | ) |
Cash provided by operations | 8,831 |
| | 9,615 |
|
| | | |
INVESTING ACTIVITIES | | | |
Investments in parks, resorts and other property | (2,728 | ) | | (3,691 | ) |
Acquisitions | (557 | ) | | (400 | ) |
Other | (5 | ) | | (135 | ) |
Cash used in investing activities | (3,290 | ) | | (4,226 | ) |
| | | |
FINANCING ACTIVITIES | | | |
Commercial paper repayments, net | (112 | ) | | (216 | ) |
Borrowings | 4,053 |
| | 4,046 |
|
Reduction of borrowings | (1,736 | ) | | (672 | ) |
Dividends | (1,237 | ) | | (1,168 | ) |
Repurchases of common stock | (5,944 | ) | | (5,908 | ) |
Proceeds from exercise of stock options | 256 |
| | 216 |
|
Other | (1,072 | ) | | (618 | ) |
Cash used in financing activities | (5,792 | ) | | (4,320 | ) |
| | | |
Impact of exchange rates on cash and cash equivalents | (23 | ) | | (111 | ) |
| | | |
Change in cash and cash equivalents | (274 | ) | | 958 |
|
Cash and cash equivalents, beginning of period | 4,610 |
| | 4,269 |
|
Cash and cash equivalents, end of period | $ | 4,336 |
| | $ | 5,227 |
|
See Notes to Condensed Consolidated Financial Statements
THE WALT DISNEY COMPANY
CONDENSED CONSOLIDATED STATEMENTS OF EQUITY
(unaudited; in millions)
|
| | | | | | | | | | | | | | | | | | | | | | | |
| Quarter Ended |
| July 1, 2017 | | July 2, 2016 |
| Disney Shareholders | | Non- controlling Interests | | Total Equity | | Disney Shareholders | | Non- controlling Interests | | Total Equity |
Beginning balance | $ | 43,784 |
| | $ | 3,483 |
| | $ | 47,267 |
| | $ | 44,124 |
| | $ | 3,886 |
| | $ | 48,010 |
|
Comprehensive income | 2,382 |
| | 133 |
| | 2,515 |
| | 2,497 |
| | 68 |
| | 2,565 |
|
Equity compensation activity | 174 |
| | — |
| | 174 |
| | 235 |
| | — |
| | 235 |
|
Dividends | (1,208 | ) | | — |
| | (1,208 | ) | | (1,145 | ) | | — |
| | (1,145 | ) |
Common stock repurchases | (2,444 | ) | | — |
| | (2,444 | ) | | (1,517 | ) | | — |
| | (1,517 | ) |
Distributions and other | (157 | ) | | (96 | ) | | (253 | ) | | (1 | ) | | (1 | ) | | (2 | ) |
Ending balance | $ | 42,531 |
| | $ | 3,520 |
| | $ | 46,051 |
| | $ | 44,193 |
| | $ | 3,953 |
| | $ | 48,146 |
|
See Notes to Condensed Consolidated Financial Statements
THE WALT DISNEY COMPANY
CONDENSED CONSOLIDATED STATEMENTS OF EQUITY
(unaudited; in millions)
|
| | | | | | | | | | | | | | | | | | | | | | | |
| Nine Months Ended |
| July 1, 2017 | | July 2, 2016 |
| Disney Shareholders | | Non- controlling Interests | | Total Equity | | Disney Shareholders | | Non- controlling Interests | | Total Equity |
Beginning balance | $ | 43,265 |
| | $ | 4,058 |
| | $ | 47,323 |
| | $ | 44,525 |
| | $ | 4,130 |
| | $ | 48,655 |
|
Comprehensive income | 7,348 |
| | 203 |
| | 7,551 |
| | 7,342 |
| | 199 |
| | 7,541 |
|
Equity compensation activity | 404 |
| | — |
| | 404 |
| | 557 |
| | — |
| | 557 |
|
Dividends | (2,445 | ) | | — |
| | (2,445 | ) | | (2,313 | ) | | — |
| | (2,313 | ) |
Common stock repurchases | (5,944 | ) | | — |
| | (5,944 | ) | | (5,908 | ) | | — |
| | (5,908 | ) |
Distributions and other | (97 | ) | | (741 | ) | | (838 | ) | | (10 | ) | | (376 | ) | | (386 | ) |
Ending balance | $ | 42,531 |
| | $ | 3,520 |
| | $ | 46,051 |
| | $ | 44,193 |
| | $ | 3,953 |
| | $ | 48,146 |
|
See Notes to Condensed Consolidated Financial Statements
THE WALT DISNEY COMPANY
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(unaudited; tabular dollars in millions, except for per share data)
| |
1. | Principles of Consolidation |
These Condensed Consolidated Financial Statements have been prepared in accordance with accounting principles generally accepted in the United States of America (GAAP) for interim financial information and the instructions to Rule 10-01 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by GAAP for complete financial statements. We believe that we have included all normal recurring adjustments necessary for a fair presentation of the results for the interim period. Operating results for the nine months ended July 1, 2017 are not necessarily indicative of the results that may be expected for the year ending September 30, 2017. Certain reclassifications have been made in the prior-year financial statements to conform to the current-year presentation.
These financial statements should be read in conjunction with the Company’s 2016 Annual Report on Form 10-K.
The Company enters into relationships or investments with other entities that may be a variable interest entity (VIE). A VIE is consolidated in the financial statements if the Company has the power to direct activities that most significantly impact the economic performance of the VIE and has the obligation to absorb losses or the right to receive benefits from the VIE that could potentially be significant (as defined by ASC 810-10-25-38) to the VIE. Hong Kong Disneyland Resort and Shanghai Disney Resort (collectively the Asia International Theme Parks) are VIEs. Company subsidiaries (the Management Companies) have management agreements with the Asia International Theme Parks, which provide the Management Companies, subject to certain protective rights of joint venture partners, with the ability to direct the day-to-day operating activities and the development of business strategies that we believe most significantly impact the economic performance of the Asia International Theme Parks. In addition, the Management Companies receive management fees under these arrangements that we believe could be significant to the Asia International Theme Parks. Therefore, the Company has consolidated the Asia International Theme Parks in its financial statements.
The terms “Company,” “we,” “us,” and “our” are used in this report to refer collectively to the parent company and the subsidiaries through which our various businesses are actually conducted.
The operating segments reported below are the segments of the Company for which separate financial information is available and for which results are evaluated regularly by the Chief Executive Officer in deciding how to allocate resources and in assessing performance.
Segment operating results reflect earnings before corporate and unallocated shared expenses, restructuring and impairment charges, interest expense, income taxes and noncontrolling interests. Segment operating income includes equity in the income of investees. Corporate and unallocated shared expenses principally consist of corporate functions, executive management and certain unallocated administrative support functions.
Equity in the income of investees is included in segment operating income as follows:
|
| | | | | | | | | | | | | | | |
| Quarter Ended | | Nine Months Ended |
| July 1, 2017 | | July 2, 2016 | | July 1, 2017 | | July 2, 2016 |
Media Networks | $ | 127 |
| | $ | 154 |
| | $ | 334 |
| | $ | 447 |
|
Parks and Resorts | (3 | ) | | — |
| | (8 | ) | | — |
|
Consumer Products & Interactive Media | — |
| | — |
| | 1 |
| | — |
|
Equity in the income of investees included in segment operating income | 124 |
| | 154 |
| | 327 |
| | 447 |
|
Vice Gain | — |
| | — |
| | — |
| | 332 |
|
Other | — |
| | (2 | ) | | — |
| | (3 | ) |
Total equity in the income of investees | $ | 124 |
| | $ | 152 |
| | $ | 327 |
| | $ | 776 |
|
During the nine months ended July 2, 2016, the Company recognized its share of a net gain (Vice Gain) recorded by A+E Television Networks (A+E), a joint venture owned 50% by the Company, in connection with A+E’s acquisition of an interest in Vice Group Holding, Inc. (Vice). The Company’s $332 million share of the Vice Gain is recorded in “Equity in the income of
THE WALT DISNEY COMPANY
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(unaudited; tabular dollars in millions, except for per share data)
investees” in the Condensed Consolidated Statement of Income but is not included in segment operating income. See Note 3 for further discussion of the transaction.
Segment revenues and segment operating income are as follows:
|
| | | | | | | | | | | | | | | |
| Quarter Ended | | Nine Months Ended |
| July 1, 2017 | | July 2, 2016 | | July 1, 2017 | | July 2, 2016 |
Revenues (1): | | | | | | | |
Media Networks | $ | 5,866 |
|
| $ | 5,906 |
|
| $ | 18,045 |
|
| $ | 18,031 |
|
Parks and Resorts | 4,894 |
|
| 4,379 |
|
| 13,748 |
|
| 12,588 |
|
Studio Entertainment | 2,393 |
|
| 2,847 |
|
| 6,947 |
|
| 7,630 |
|
Consumer Products & Interactive Media | 1,085 |
|
| 1,145 |
|
| 3,618 |
|
| 4,241 |
|
| $ | 14,238 |
| | $ | 14,277 |
| | $ | 42,358 |
| | $ | 42,490 |
|
Segment operating income (1): | | | | | | | |
Media Networks | $ | 1,842 |
| | $ | 2,372 |
| | $ | 5,427 |
| | $ | 6,083 |
|
Parks and Resorts | 1,168 |
| | 994 |
| | 3,028 |
| | 2,599 |
|
Studio Entertainment | 639 |
| | 766 |
| | 2,137 |
| | 2,322 |
|
Consumer Products & Interactive Media | 362 |
| | 324 |
| | 1,371 |
| | 1,541 |
|
| $ | 4,011 |
| | $ | 4,456 |
| | $ | 11,963 |
| | $ | 12,545 |
|
| |
(1) | Studio Entertainment segment revenues and operating income include an allocation of Consumer Products & Interactive Media revenues, which is meant to reflect royalties on sales of merchandise based on certain film properties. The increase to Studio Entertainment revenues and operating income and corresponding decrease to Consumer Products & Interactive Media revenues and operating income totaled $103 million and $131 million for the quarters ended July 1, 2017 and July 2, 2016, respectively, and $391 million and $573 million for the nine months ended July 1, 2017 and July 2, 2016, respectively. |
A reconciliation of segment operating income to income before income taxes is as follows:
|
| | | | | | | | | | | | | | | |
| Quarter Ended | | Nine Months Ended |
| July 1, 2017 | | July 2, 2016 | | July 1, 2017 | | July 2, 2016 |
Segment operating income | $ | 4,011 |
| | $ | 4,456 |
| | $ | 11,963 |
| | $ | 12,545 |
|
Corporate and unallocated shared expenses | (99 | ) | | (159 | ) | | (392 | ) | | (457 | ) |
Restructuring and impairment charges | — |
| | (44 | ) | | — |
| | (125 | ) |
Other expense(1) | (177 | ) | | — |
| | (177 | ) | | — |
|
Interest expense, net | (117 | ) | | (70 | ) | | (300 | ) | | (161 | ) |
Vice Gain | — |
| | — |
| | — |
| | 332 |
|
Infinity Charge(2) | — |
| | — |
| | — |
| | (147 | ) |
Income before income taxes | $ | 3,618 |
| | $ | 4,183 |
| | $ | 11,094 |
| | $ | 11,987 |
|
| |
(1) | During the quarter the Company recorded a charge, net of committed insurance recoveries, in connection with the settlement of litigation. The Company is pursuing additional insurance coverage for this matter. |
| |
(2) | In the prior-year nine-month period, the Company discontinued its Infinity console game business, which is reported in the Consumer Products & Interactive Media segment, and recorded a charge (Infinity Charge) primarily to write down inventory. The charge also included severance and other asset impairments. The charge was reported in “Cost of products” in the Condensed Consolidated Statement of Income. |
Vice/A+E
Vice is a media company targeting a millennial audience through news and pop culture content and creative brand integration. During the first quarter of fiscal 2016, A+E acquired an 8% interest in Vice in exchange for a 49.9% interest in one of A+E’s cable channels, H2, which has been rebranded as Viceland and programmed with Vice content. As a result of this
THE WALT DISNEY COMPANY
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(unaudited; tabular dollars in millions, except for per share data)
exchange, A+E recognized a net non-cash gain based on the estimated fair value of H2. The Company’s $332 million share of the Vice Gain was recorded in “Equity in the income of investees” in the Condensed Consolidated Statement of Income in the first quarter of fiscal 2016. At July 1, 2017, A+E had a 20% interest in Vice.
In addition, during the first quarter of fiscal 2016, the Company acquired an 11% interest in Vice for $400 million of cash.
The Company accounts for its interests in A+E and Vice as equity method investments.
BAMTech
In August 2016, the Company paid $450 million for a 15% interest in BAMTech, an entity which holds Major League Baseball’s streaming technology and content delivery businesses. In January 2017, the Company acquired an additional 18% interest for $557 million. The Company has an option to increase its ownership to 66% by acquiring an additional interest at fair market value from Major League Baseball between August 2020 and August 2023. The Company accounts for its interest in BAMTech as an equity method investment.
In August 2017, the Company entered into an agreement to acquire an incremental 42% interest in BAMTech for $1.6 billion (bringing our aggregate ownership interest to 75%). The transaction, which is subject to regulatory approval, is expected to close prior to the end of the year. Upon closing, the Company will consolidate BAMTech.
During the nine months ended July 1, 2017, the Company’s borrowing activity was as follows:
|
| | | | | | | | | | | | | | | | | | | |
| October 1, 2016 | | Borrowings | | Payments | | Other Activity | | July 1, 2017 |
Commercial paper with original maturities less than three months(1) | $ | 777 |
| | $ | — |
| | $ | (577 | ) | | $ | — |
| | $ | 200 |
|
Commercial paper with original maturities greater than three months | 744 |
| | 4,745 |
| | (4,280 | ) | | 2 |
| | 1,211 |
|
U.S. medium-term notes | 16,827 |
| | 3,995 |
| | (1,500 | ) | | — |
| | 19,322 |
|
Asia International Theme Parks borrowings | 1,087 |
| | 13 |
| | — |
| | 16 |
| | 1,116 |
|
Foreign currency denominated debt and other(2) | 735 |
| | 45 |
| | (236 | ) | | (206 | ) | | 338 |
|
Total | $ | 20,170 |
| | $ | 8,798 |
| | $ | (6,593 | ) | | $ | (188 | ) | | $ | 22,187 |
|
| |
(1) | Borrowings and payments are reported net. |
| |
(2) | The other activity is primarily market value adjustments for debt with qualifying hedges. |
The Company has bank facilities with a syndicate of lenders to support commercial paper borrowings as follows:
|
| | | | | | | | | | | |
| Committed Capacity | | Capacity Used | | Unused Capacity |
Facility expiring March 2018 | $ | 2,500 |
| | $ | — |
| | $ | 2,500 |
|
Facility expiring March 2019 | 2,250 |
| | — |
| | 2,250 |
|
Facility expiring March 2021 | 2,250 |
| | — |
| | 2,250 |
|
Total | $ | 7,000 |
| | $ | — |
| | $ | 7,000 |
|
All of the above bank facilities allow for borrowings at LIBOR-based rates plus a spread depending on the credit default swap spread applicable to the Company’s debt, subject to a cap and floor that vary with the Company’s debt rating assigned by Moody’s Investors Service and Standard and Poor’s. The spread above LIBOR can range from 0.23% to 1.63%. The Company also has the ability to issue up to $800 million of letters of credit under the facility expiring in March 2019, which if utilized, reduces available borrowings under this facility. As of July 1, 2017, the Company has $186 million of outstanding letters of credit, of which none were issued under this facility. The facilities specifically exclude certain entities, including the Asia International Theme Parks and Disneyland Paris, from any representations, covenants, or events of default and contain only one financial covenant relating to interest coverage, which the Company met on July 1, 2017 by a significant margin.
THE WALT DISNEY COMPANY
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(unaudited; tabular dollars in millions, except for per share data)
Interest expense, net
Interest and investment income and interest expense are reported net in the Condensed Consolidated Statements of Income and consist of the following (net of capitalized interest):
|
| | | | | | | | | | | | | | | |
| Quarter Ended | | Nine Months Ended |
| July 1, 2017 | | July 2, 2016 | | July 1, 2017 | | July 2, 2016 |
Interest expense | $ | (134 | ) | | $ | (88 | ) | | $ | (370 | ) | | $ | (235 | ) |
Interest and investment income | 17 |
| | 18 |
| | 70 |
| | 74 |
|
Interest expense, net | $ | (117 | ) | | $ | (70 | ) | | $ | (300 | ) | | $ | (161 | ) |
Interest and investment income includes gains and losses on the sale of publicly and non-publicly traded investments, investment impairments and interest earned on cash and cash equivalents and certain receivables.
| |
5. | International Theme Parks |
The Company has a 47% ownership interest in the operations of Hong Kong Disneyland Resort and a 43% ownership interest in the operations of Shanghai Disney Resort (together, the Asia International Theme Parks), which are both VIEs consolidated in the Company’s financial statements. See Note 1 for the Company’s policy on consolidating VIEs. Disneyland Paris was also a consolidated VIE until the Company acquired 100% ownership of Disneyland Paris in June 2017. Given our 100% ownership, the Company will continue to consolidate Disneyland Paris’ financial results. The Asia International Theme Parks and Disneyland Paris are collectively referred to as the International Theme Parks.
The following table summarizes the carrying amounts of the International Theme Parks’ assets and liabilities included in the Company’s Condensed Consolidated Balance Sheets as of July 1, 2017 and October 1, 2016:
|
| | | | | | | |
| July 1, 2017 | | October 1, 2016 |
Cash and cash equivalents | $ | 598 |
| | $ | 1,008 |
|
Other current assets | 417 |
| | 331 |
|
Total current assets | 1,015 |
| | 1,339 |
|
Parks, resorts and other property | 9,263 |
| | 9,270 |
|
Other assets | 89 |
| | 88 |
|
Total assets (1) | $ | 10,367 |
| | $ | 10,697 |
|
| | | |
Current liabilities | $ | 1,305 |
| | $ | 1,499 |
|
Borrowings - long-term | 1,116 |
| | 1,087 |
|
Other long-term liabilities | 318 |
| | 256 |
|
Total liabilities (1) | $ | 2,739 |
| | $ | 2,842 |
|
| |
(1) | The total assets of the Asia International Theme Parks were $7.8 billion and $8.2 billion, which primarily consist of parks, resorts and other property of $7.2 billion and $7.3 billion at July 1, 2017 and October 1, 2016, respectively. The total liabilities of the Asia International Theme Parks were $2.0 billion and $2.2 billion at July 1, 2017 and October 1, 2016, respectively. |
THE WALT DISNEY COMPANY
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(unaudited; tabular dollars in millions, except for per share data)
The following table summarizes the International Theme Parks’ revenues and costs and expenses included in the Company’s Condensed Consolidated Statement of Income for the nine months ended July 1, 2017:
|
| | | |
| July 1, 2017 |
Revenues | $ | 2,306 |
|
Costs and expenses | (2,373 | ) |
Equity in the loss of investees | (8 | ) |
For the nine months ended July 1, 2017, International Theme Parks’ royalty and management fees of $115 million are eliminated in consolidation but are considered in calculating earnings allocated to noncontrolling interests.
For the nine months ended July 1, 2017, International Theme Parks’ cash flows included in the Company’s Condensed Consolidated Statement of Cash Flows were $170 million generated from operating activities, $758 million used in investing activities and $13 million generated from financing activities. The majority of cash flows used in investing activities were for the Asia International Theme Parks.
Disneyland Paris
In February 2017, the Company increased its effective ownership percentage from 81% to 88% by exchanging 1.36 million of the Company’s common shares for 70.5 million outstanding shares of Euro Disney S.C.A. (EDSCA), a publicly-traded French entity, which has an 82% interest in the Disneyland Paris operating company. The transaction was valued at €141 million ($150 million) based on the purchase price of €2 per share.
In the third quarter of fiscal 2017, the Company acquired the remaining outstanding shares of EDSCA at €2 per share, a total cost of €224 million ($250 million), and EDSCA was delisted from Euronext Paris.
Hong Kong Disneyland Resort
The Government of the Hong Kong Special Administrative Region (HKSAR) and the Company have 53% and 47% equity interests in Hong Kong Disneyland Resort, respectively.
As part of financing the construction of a third hotel, which opened April 30, 2017, the Company and HKSAR have provided loans with outstanding balances of $137 million and $92 million, respectively, which bear interest at a rate of three month HIBOR plus 2% and mature in September 2025. The Company’s loan is eliminated upon consolidation.
Shanghai Disney Resort
Shanghai Shendi (Group) Co., Ltd (Shendi) and the Company have 57% and 43% equity interests in Shanghai Disney Resort, respectively. A management company, in which the Company has a 70% interest and Shendi a 30% interest, is responsible for operating Shanghai Disney Resort.
The Company has provided Shanghai Disney Resort with long-term loans totaling $775 million, bearing interest at rates up to 8%. In addition, the Company has an outstanding balance of $281 million due from Shanghai Disney Resort related to development and pre-opening costs of the resort and outstanding royalties and management fees. The Company has also provided Shanghai Disney Resort with a $157 million line of credit bearing interest at 8%. There is no outstanding balance under the line of credit at July 1, 2017. The loan and line of credit are eliminated upon consolidation.
Shendi has provided Shanghai Disney Resort with term loans totaling 6.6 billion yuan (approximately $1.0 billion), bearing interest at rates up to 8% and maturing in 2036, with early repayment permitted. Shendi has also provided Shanghai Disney Resort with a 1.4 billion yuan (approximately $202 million) line of credit bearing interest at 8%. There is no outstanding balance under the line of credit at July 1, 2017.
THE WALT DISNEY COMPANY
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(unaudited; tabular dollars in millions, except for per share data)
| |
6. | Pension and Other Benefit Programs |
The components of net periodic benefit cost are as follows:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Pension Plans | | Postretirement Medical Plans |
| Quarter Ended | | Nine Months Ended | | Quarter Ended | | Nine Months Ended |
| July 1, 2017 | | July 2, 2016 | | July 1, 2017 | | July 2, 2016 | | July 1, 2017 | | July 2, 2016 | | July 1, 2017 | | July 2, 2016 |
Service costs | $ | 90 |
| | $ | 80 |
| | $ | 273 |
| | $ | 239 |
| | $ | 3 |
| | $ | 2 |
| | $ | 9 |
| | $ | 8 |
|
Interest costs | 113 |
| | 115 |
| | 336 |
| | 344 |
| | 14 |
| | 16 |
| | 42 |
| | 46 |
|
Expected return on plan assets | (219 | ) | | (186 | ) | | (656 | ) | | (560 | ) | | (13 | ) | | (12 | ) | | (37 | ) | | (34 | ) |
Amortization of prior-year service costs | 3 |
| | 3 |
| | 8 |
| | 10 |
| | — |
| | (1 | ) | | — |
| | (1 | ) |
Recognized net actuarial loss | 101 |
| | 61 |
| | 303 |
| | 182 |
| | 4 |
| | 2 |
| | 12 |
| | 6 |
|
Net periodic benefit cost | $ | 88 |
| | $ | 73 |
| | $ | 264 |
| | $ | 215 |
| | $ | 8 |
| | $ | 7 |
| | $ | 26 |
| | $ | 25 |
|
During the nine months ended July 1, 2017, the Company made $1.4 billion of contributions to its pension and postretirement medical plans. The Company currently does not expect to make any additional material contributions to its pension and postretirement medical plans during the remainder of fiscal 2017. However, final funding amounts for fiscal 2017 will be assessed based on our January 1, 2017 funding actuarial valuation, which will be available by the end of the fourth quarter of fiscal 2017.
Diluted earnings per share amounts are based upon the weighted average number of common and common equivalent shares outstanding during the period and are calculated using the treasury stock method for equity-based compensation awards (Awards). A reconciliation of the weighted average number of common and common equivalent shares outstanding and the number of Awards excluded from the diluted earnings per share calculation, as they were anti-dilutive, are as follows:
|
| | | | | | | | | | | |
| Quarter Ended | | Nine Months Ended |
| July 1, 2017 | | July 2, 2016 | | July 1, 2017 | | July 2, 2016 |
Shares (in millions): | | | | | | | |
Weighted average number of common and common equivalent shares outstanding (basic) | 1,562 |
| | 1,621 |
| | 1,578 |
| | 1,636 |
|
Weighted average dilutive impact of Awards | 10 |
| | 10 |
| | 10 |
| | 11 |
|
Weighted average number of common and common equivalent shares outstanding (diluted) | 1,572 |
| | 1,631 |
| | 1,588 |
| | 1,647 |
|
Awards excluded from diluted earnings per share | 8 |
| | 4 |
| | 11 |
| | 6 |
|
THE WALT DISNEY COMPANY
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(unaudited; tabular dollars in millions, except for per share data)
The Company paid the following dividends in fiscal 2017 and 2016:
|
| | | | | | |
Per Share | | Total Paid | | Payment Timing | | Related to Fiscal Period |
$0.78 | $1.2 billion | Fourth Quarter of Fiscal 2017 | First Half 2017 |
$0.78 | $1.2 billion | Second Quarter of Fiscal 2017 | Second Half 2016 |
$0.71 | $1.1 billion | Fourth Quarter of Fiscal 2016 | First Half 2016 |
$0.71 | $1.2 billion | Second Quarter of Fiscal 2016 | Second Half 2015 |
During the nine months ended July 1, 2017, the Company repurchased 56 million shares of its common stock for $5.9 billion. As of July 1, 2017, the Company had remaining authorization in place to repurchase approximately 226 million additional shares. The repurchase program does not have an expiration date.
The following table summarizes the changes in each component of accumulated other comprehensive income (loss) (AOCI) (generally net of 37% estimated tax) including our proportional share of equity method investee amounts:
|
| | | | | | | | | | | | | | | | | | | |
| | | | | Unrecognized Pension and Postretirement Medical Expense | | Foreign Currency Translation and Other(1) | | AOCI |
| Market Value Adjustments | |
| Investments | | Cash Flow Hedges | |
Balance at April 1, 2017 | $ | 16 |
| | $ | 91 |
| | $ | (3,525 | ) | | $ | (462 | ) | | $ | (3,880 | ) |
Quarter Ended July 1, 2017: | | | | | | | | | |
Unrealized gains (losses) arising during the period | (5 | ) | | (66 | ) | | — |
| | 45 |
| | (26 | ) |
Reclassifications of realized net (gains) losses to net income | — |
| | (26 | ) | | 68 |
| | — |
| | 42 |
|
Balance at July 1, 2017 | $ | 11 |
| | $ | (1 | ) | | $ | (3,457 | ) | | $ | (417 | ) | | $ | (3,864 | ) |
| | | | | | | | | |
Balance at April 2, 2016 | $ | 9 |
| | $ | 105 |
| | $ | (2,415 | ) | | $ | (298 | ) | | $ | (2,599 | ) |
Quarter Ended July 2, 2016: | | | | | | | | | |
Unrealized gains (losses) arising during the period | (7 | ) | | (49 | ) | | (13 | ) | | (37 | ) | | (106 | ) |
Reclassifications of realized net (gains) losses to net income | — |
| | (35 | ) | | 41 |
| | — |
| | 6 |
|
Balance at July 2, 2016 | $ | 2 |
| | $ | 21 |
| | $ | (2,387 | ) | | $ | (335 | ) | | $ | (2,699 | ) |
| | | | | | | | | |
Balance at October 1, 2016 | $ | 26 |
| | $ | (25 | ) | | $ | (3,651 | ) | | $ | (329 | ) | | $ | (3,979 | ) |
Nine Months Ended July 1, 2017: | | | | | | | | | |
Unrealized gains (losses) arising during the period | (11 | ) | | 126 |
| | (10 | ) | | (88 | ) | | 17 |
|
Reclassifications of net (gains) losses to net income | (4 | ) | | (102 | ) | | 204 |
| | — |
| | 98 |
|
Balance at July 1, 2017 | $ | 11 |
| | $ | (1 | ) | | $ | (3,457 | ) | | $ | (417 | ) | | $ | (3,864 | ) |
| | | | | | | | | |
Balance at October 3, 2015 | $ | 13 |
| | $ | 334 |
| | $ | (2,497 | ) | | $ | (271 | ) | | $ | (2,421 | ) |
Nine Months Ended July 2, 2016: | | | | | | | | | |
Unrealized gains (losses) arising during the period | (11 | ) | | (170 | ) | | (15 | ) | | (64 | ) | | (260 | ) |
Reclassifications of net (gains) losses to net income | — |
| | (143 | ) | | 125 |
| | — |
| | (18 | ) |
Balance at July 2, 2016 | $ | 2 |
| | $ | 21 |
| | $ | (2,387 | ) | | $ | (335 | ) | | $ | (2,699 | ) |
| |
(1) | Foreign Currency Translation and Other is net of an average 24% estimated tax at July 1, 2017 as the Company has not recognized deferred tax assets for some of our foreign entities. |
THE WALT DISNEY COMPANY
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(unaudited; tabular dollars in millions, except for per share data)
Details about AOCI components reclassified to net income are as follows:
|
| | | | | | | | | | | | | | | | | | |
Gains/(losses) in net income: | | Affected line item in the Condensed Consolidated Statements of Income: | | Quarter Ended | | Nine Months Ended |
| | July 1, 2017 | | July 2, 2016 | | July 1, 2017 | | July 2, 2016 |
Investments, net | | Interest expense, net | | $ | — |
| | $ | — |
| | $ | 6 |
| | $ | — |
|
Estimated tax | | Income taxes | | — |
| | — |
| | (2 | ) | | — |
|
| | | | — |
| | — |
| | 4 |
| | — |
|
| | | | | | | | | | |
Cash flow hedges | | Primarily revenue | | 41 |
| | 56 |
| | 162 |
| | 228 |
|
Estimated tax | | Income taxes | | (15 | ) | | (21 | ) | | (60 | ) | | (85 | ) |
| | | | 26 |
| | 35 |
| | 102 |
| | 143 |
|
| | | | | | | | | | |
Pension and postretirement medical expense | | Costs and expenses | | (108 | ) | | (65 | ) | | (324 | ) | | (199 | ) |
Estimated tax | | Income taxes | | 40 |
| | 24 |
| | 120 |
| | 74 |
|
| | | | (68 | ) | | (41 | ) | | (204 | ) | | (125 | ) |
| | | | | | | | | | |
Total reclassifications for the period | | | | $ | (42 | ) | | $ | (6 | ) | | $ | (98 | ) | | $ | 18 |
|
At July 1, 2017 and October 1, 2016, the Company held available-for-sale investments in unrecognized gain positions totaling $23 million and $49 million, respectively, and no investments in significant unrecognized loss positions.
| |
9. | Equity-Based Compensation |
Compensation expense related to stock options, stock appreciation rights and restricted stock units (RSUs) is as follows:
|
| | | | | | | | | | | | | | | |
| Quarter Ended | | Nine Months Ended |
| July 1, 2017 | | July 2, 2016 | | July 1, 2017 | | July 2, 2016 |
Stock options | $ | 20 |
| | $ | 26 |
| | $ | 62 |
| | $ | 72 |
|
RSUs | 69 |
| | 74 |
| | 216 |
| | 233 |
|
Total equity-based compensation expense (1) | $ | 89 |
| | $ | 100 |
| | $ | 278 |
| | $ | 305 |
|
Equity-based compensation expense capitalized during the period | $ | 19 |
| | $ | 18 |
| | $ | 61 |
| | $ | 52 |
|
| |
(1) | Equity-based compensation expense is net of capitalized equity-based compensation and excludes amortization of previously capitalized equity-based compensation costs. |
Unrecognized compensation cost related to unvested stock options and RSUs was $162 million and $555 million, respectively, as of July 1, 2017.
The weighted average grant date fair values of options granted during the nine months ended July 1, 2017 and July 2, 2016 were $25.66 and $31.08, respectively.
During the nine months ended July 1, 2017, the Company made equity compensation grants consisting of 4.9 million stock options and 3.7 million RSUs.
| |
10. | Commitments and Contingencies |
Legal Matters
Beef Products, Inc. v. American Broadcasting Companies, Inc. On September 13, 2012, plaintiffs filed an action in South Dakota state court against certain subsidiaries and employees of the Company and others, asserting claims for defamation arising from alleged false statements and implications, statutory and common law product disparagement, and tortious interference with existing and prospective business relationships. The claims arise out of ABC News reports published in March and April 2012 about a product, Lean Finely Textured Beef, that was included in ground beef and hamburger meat. Plaintiffs’ complaint sought actual and consequential damages in excess of $400 million (which in March 2016 they asserted could be as
THE WALT DISNEY COMPANY
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(unaudited; tabular dollars in millions, except for per share data)
much as $1.9 billion), statutory damages (including treble damages) pursuant to South Dakota’s Agricultural Food Products Disparagement Act, and punitive damages. During the current quarter, the matter was settled during trial.
The Company, together with, in some instances, certain of its directors and officers, is a defendant or codefendant in various other legal actions involving copyright, breach of contract and various other claims incident to the conduct of its businesses; management does not believe that the Company has incurred a probable material loss by reason of any of those actions.
Contractual Guarantees
The Company has guaranteed bond issuances by the Anaheim Public Authority that were used by the City of Anaheim to finance construction of infrastructure and a public parking facility adjacent to the Disneyland Resort. Revenues from sales, occupancy and property taxes from the Disneyland Resort and non-Disney hotels are used by the City of Anaheim to repay the bonds. In the event of a debt service shortfall, the Company will be responsible to fund the shortfall. As of July 1, 2017, the remaining debt service obligation guaranteed by the Company was $311 million, of which $50 million was principal. To the extent that tax revenues exceed the debt service payments in subsequent periods, the Company would be reimbursed for any previously funded shortfalls. To date, tax revenues have exceeded the debt service payments for these bonds.
The Company has guaranteed $113 million of Hulu LLC’s $338 million term loan, which expires in October 2017. Hulu is a joint venture in which the Company has a 30% ownership interest.
Long-Term Receivables and the Allowance for Credit Losses
The Company has accounts receivable with original maturities greater than one year related to the sale of television program rights and vacation ownership units. Allowances for credit losses are established against these receivables as necessary.
The Company estimates the allowance for credit losses related to receivables from the sale of television programs based upon a number of factors, including historical experience and the financial condition of individual companies with which we do business. The balance of television program sales receivables recorded in other non-current assets, net of an immaterial allowance for credit losses, was $0.9 billion as of July 1, 2017. The activity in the current period related to the allowance for credit losses was not material.
The Company estimates the allowance for credit losses related to receivables from sales of its vacation ownership units based primarily on historical collection experience. Estimates of uncollectible amounts also consider the economic environment and the age of receivables. The balance of mortgage receivables recorded in other non-current assets, net of a related allowance for credit losses of approximately 4%, was approximately $0.7 billion as of July 1, 2017. The activity in the current period related to the allowance for credit losses was not material.
Income Taxes
During the nine months ended July 1, 2017, the Company decreased its gross unrecognized tax benefits by an amount that was not material. As of July 1, 2017, gross unrecognized tax benefits totaled $818 million.
In the next twelve months, it is reasonably possible that our unrecognized tax benefits could change due to resolutions of open tax matters. These resolutions would reduce our unrecognized tax benefits by approximately $170 million, of which $52 million would reduce our income tax expense and effective tax rate if recognized.
11. Fair Value Measurements
Fair value is defined as the amount that would be received for selling an asset or paid to transfer a liability in an orderly transaction between market participants and is classified in one of the following three categories:
Level 1 - Quoted prices for identical instruments in active markets
Level 2 - Quoted prices for similar instruments in active markets; quoted prices for identical or similar instruments in markets that are not active; and model-derived valuations in which all significant inputs and significant value drivers are observable in active markets
Level 3 - Valuations derived from valuation techniques in which one or more significant inputs or significant value drivers are unobservable
THE WALT DISNEY COMPANY
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(unaudited; tabular dollars in millions, except for per share data)
The Company’s assets and liabilities measured at fair value are summarized in the following tables by fair value measurement Level:
|
| | | | | | | | | | | | | | | |
| Fair Value Measurement at July 1, 2017 |
| Level 1 | | Level 2 | | Level 3 | | Total |
Assets | | | | | | | |
Investments | $ | 40 |
| | $ | — |
| | $ | — |
| | $ | 40 |
|
Derivatives | | | | | | | |
Interest rate | — |
| | 10 |
| | — |
| | 10 |
|
Foreign exchange | — |
| | 497 |
| | — |
| | 497 |
|
Other | — |
| | 3 |
| | — |
| | 3 |
|
Liabilities | | | | | | | |
Derivatives | | | | | | | |
Interest rate | — |
| | (119 | ) | | — |
| | (119 | ) |
Foreign exchange | — |
| | (414 | ) | | — |
| | (414 | ) |
Other | — |
| | (2 | ) | | — |
| | (2 | ) |
Total recorded at fair value | $ | 40 |
| | $ | (25 | ) | | $ | — |
| | $ | 15 |
|
Fair value of borrowings | $ | — |
| | $ | 21,351 |
| | $ | 1,421 |
| | $ | 22,772 |
|
|
| | | | | | | | | | | | | | | |
| Fair Value Measurement at October 1, 2016 |
| Level 1 | | Level 2 | | Level 3 | | Total |
Assets | | | | | | | |
Investments | $ | 85 |
| | $ | — |
| | $ | — |
| | $ | 85 |
|
Derivatives | | | | | | | |
Interest rate | — |
| | 132 |
| | — |
| | 132 |
|
Foreign exchange | — |
| | 596 |
| | — |
| | 596 |
|
Other | — |
| | 6 |
| | — |
| | 6 |
|
Liabilities | | | | | | | |
Derivatives | | | | | | | |
Interest rate | — |
| | (13 | ) | | — |
| | (13 | ) |
Foreign exchange | — |
| | (510 | ) | | — |
| | (510 | ) |
Other | — |
| | (4 | ) | | — |
| | (4 | ) |
Total recorded at fair value | $ | 85 |
| | $ | 207 |
| | $ | — |
| | $ | 292 |
|
Fair value of borrowings | $ | — |
| | $ | 19,500 |
| | $ | 1,579 |
| | $ | 21,079 |
|
The fair values of Level 2 derivatives are primarily determined by internal discounted cash flow models that use observable inputs such as interest rates, yield curves and foreign currency exchange rates. Counterparty credit risk, which is mitigated by master netting agreements and collateral posting arrangements with certain counterparties, did not have a material impact on derivative fair value estimates.
Level 2 borrowings, which include commercial paper and U.S. medium-term notes, are valued based on quoted prices for similar instruments in active markets.
Level 3 borrowings, which include Asia International Theme Park borrowings and other foreign currency denominated borrowings, are generally valued based on historical market transactions, prevailing market interest rates and the Company’s current borrowing cost and credit risk.
The Company’s financial instruments also include cash, cash equivalents, receivables and accounts payable. The carrying values of these financial instruments approximate the fair values.
THE WALT DISNEY COMPANY
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(unaudited; tabular dollars in millions, except for per share data)
12. Derivative Instruments
The Company manages its exposure to various risks relating to its ongoing business operations according to a risk management policy. The primary risks managed with derivative instruments are interest rate risk and foreign exchange risk.
The Company’s derivative positions measured at fair value are summarized in the following tables:
|
| | | | | | | | | | | | | | | |
| As of July 1, 2017 |
| Current Assets | | Other Assets | | Other Current Liabilities | | Other Long- Term Liabilities |
Derivatives designated as hedges | | | | | | | |
Foreign exchange | $ | 207 |
| | $ | 155 |
| | $ | (120 | ) | | $ | (120 | ) |
Interest rate | — |
| | 10 |
| | (100 | ) | | — |
|
Other | 2 |
| | 1 |
| | (2 | ) | | — |
|
Derivatives not designated as hedges | | | | | | | |
Foreign exchange | 135 |
| | — |
| | (165 | ) | | (9 | ) |
Interest rate | — |
| | — |
| | — |
| | (19 | ) |
Gross fair value of derivatives | 344 |
| | 166 |
| | (387 | ) | | (148 | ) |
Counterparty netting | (252 | ) | | (112 | ) | | 252 |
| | 112 |
|
Cash collateral (received)/paid | (45 | ) | | (10 | ) | | 11 |
| | — |
|
Net derivative positions | $ | 47 |
| | $ | 44 |
| | $ | (124 | ) | | $ | (36 | ) |
|
| | | | | | | | | | | | | | | |
| As of October 1, 2016 |
| Current Assets | | Other Assets | | Other Current Liabilities | | Other Long- Term Liabilities |
Derivatives designated as hedges | | | | | | | |
Foreign exchange | $ | 278 |
| | $ | 191 |
| | $ | (209 | ) | | $ | (163 | ) |
Interest rate | — |
| | 132 |
| | (13 | ) | | — |
|
Other | 3 |
| | 3 |
| | (4 | ) | | — |
|
Derivatives not designated as hedges | | | | | | | |
Foreign exchange | 125 |
| | 2 |
| | (133 | ) | | (5 | ) |
Gross fair value of derivatives | 406 |
| | 328 |
| | (359 | ) | | (168 | ) |
Counterparty netting | (241 | ) | | (199 | ) | | 316 |
| | 124 |
|
Cash collateral (received)/paid | (77 | ) | | (44 | ) | | 7 |
| | — |
|
Net derivative positions | $ | 88 |
| | $ | 85 |
| | $ | (36 | ) | | $ | (44 | ) |
Interest Rate Risk Management
The Company is exposed to the impact of interest rate changes primarily through its borrowing activities. The Company’s objective is to mitigate the impact of interest rate changes on earnings and cash flows and to lower overall borrowing costs. In accordance with its policy, the Company targets its fixed-rate debt as a percentage of its net debt between a minimum and maximum percentage. The Company primarily uses pay-floating and pay-fixed interest rate swaps to facilitate its interest rate risk management activities.
THE WALT DISNEY COMPANY
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(unaudited; tabular dollars in millions, except for per share data)
The Company designates pay-floating interest rate swaps as fair value hedges of fixed-rate borrowings effectively converting fixed-rate borrowings to variable rate borrowings indexed to LIBOR. As of July 1, 2017 and October 1, 2016, the total notional amount of the Company’s pay-floating interest rate swaps was $7.8 billion and $8.3 billion, respectively. The following table summarizes adjustments related to fair value hedges included in “Interest expense, net” in the Condensed Consolidated Statements of Income.
|
| | | | | | | | | | | | | | | |
| Quarter Ended | | Nine Months Ended |
| July 1, 2017 | | July 2, 2016 | | July 1, 2017 | | July 2, 2016 |
Gain (loss) on interest rate swaps | $ | 39 |
| | $ | 30 |
| | $ | (203 | ) | | $ | 79 |
|
Gain (loss) on hedged borrowings | (39 | ) | | (30 | ) | | 203 |
| | (79 | ) |
In addition, during the quarter and nine months ended July 1, 2017, the Company realized net benefits of $7 million and $29 million, respectively, in “Interest expense, net” related to pay-floating interest rate swaps. During the quarter and nine months ended July 2, 2016, the Company realized net benefits of $24 million and $73 million, respectively, in “Interest expense, net” related to pay-floating interest rate swaps.
The Company may designate pay-fixed interest rate swaps as cash flow hedges of interest payments on floating-rate borrowings. Pay-fixed swaps effectively convert floating-rate borrowings to fixed-rate borrowings. The unrealized gains or losses from these cash flow hedges are deferred in AOCI and recognized in interest expense as the interest payments occur. The Company did not have pay-fixed interest rate swaps that were designated as cash flow hedges of interest payments at July 1, 2017 or at October 1, 2016 and gains and losses related to pay-fixed swaps recognized in earnings for the quarter and nine months ended July 1, 2017 and July 2, 2016 were not material.
To facilitate its interest rate risk management activities, the Company sold an option in November 2016 to enter into a future pay-floating interest rate swap indexed to LIBOR for $0.5 billion in future borrowings. The fair value of this contract as of July 1, 2017 was not material. The option is not designated as a hedge and does not qualify for hedge accounting, accordingly, changes in value are recorded in earnings.
Foreign Exchange Risk Management
The Company transacts business globally and is subject to risks associated with changing foreign currency exchange rates. The Company’s objective is to reduce earnings and cash flow fluctuations associated with foreign currency exchange rate changes, enabling management to focus on core business issues and challenges.
The Company enters into option and forward contracts that change in value as foreign currency exchange rates change to protect the value of its existing foreign currency assets, liabilities, firm commitments and forecasted but not firmly committed foreign currency transactions. In accordance with policy, the Company hedges its forecasted foreign currency transactions for periods generally not to exceed four years within an established minimum and maximum range of annual exposure. The gains and losses on these contracts offset changes in the U.S. dollar equivalent value of the related forecasted transaction, asset, liability or firm commitment. The principal currencies hedged are the euro, Japanese yen, Canadian dollar and British pound. Cross-currency swaps are used to effectively convert foreign currency denominated borrowings into U.S. dollar denominated borrowings.
The Company designates foreign exchange forward and option contracts as cash flow hedges of firmly committed and forecasted foreign currency transactions. As of July 1, 2017 and October 1, 2016, the notional amounts of the Company’s net foreign exchange cash flow hedges were $5.6 billion and $5.6 billion, respectively. Mark-to-market gains and losses on these contracts are deferred in AOCI and are recognized in earnings when the hedged transactions occur, offsetting changes in the value of the foreign currency transactions. Gains and losses recognized related to ineffectiveness for the quarter and nine months ended July 1, 2017 and July 2, 2016 were not material. Net deferred gains recorded in AOCI for contracts that will mature in the next twelve months totaled $65 million.
THE WALT DISNEY COMPANY
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(unaudited; tabular dollars in millions, except for per share data)
Foreign exchange risk management contracts with respect to foreign currency denominated assets and liabilities are not designated as hedges and do not qualify for hedge accounting. The notional amounts of these foreign exchange contracts at July 1, 2017 and October 1, 2016 were $3.5 billion and $3.3 billion, respectively. The following table summarizes the net foreign exchange gains or losses recognized on foreign currency denominated assets and liabilities and the net foreign exchange gains or losses on the foreign exchange contracts we entered into to mitigate our exposure with respect to foreign currency denominated assets and liabilities for the nine months ended July 1, 2017 and July 2, 2016 by the corresponding line item in which they are recorded in the Condensed Consolidated Statements of Income.
|
| | | | | | | | | | | | | | | | | | | | | | | |
| Costs and Expenses | | Interest expense, net | | Income Tax expense |
Quarter Ended: | July 1, 2017 | | July 2, 2016 | | July 1, 2017 | | July 2, 2016 | | July 1, 2017 | | July 2, 2016 |
Net gains (losses) on foreign currency denominated assets and liabilities | $ | 148 |
| | $ | (75 | ) | | $ | (7 | ) | | $ | (2 | ) | | $ | 4 |
| | $ | 15 |
|
Net gains (losses) on foreign exchange risk management contracts not designated as hedges | (144 | ) | | 52 |
| | 6 |
| | 1 |
| | 21 |
| | (19 | ) |
Net gains (losses) | $ | 4 |
| | $ | (23 | ) | | $ | (1 | ) | | $ | (1 | ) | | $ | 25 |
| | $ | (4 | ) |
| | | | | | | | | | | |
Nine Months Ended: | | | | | | | | | | | |
Net gains (losses) on foreign currency denominated assets and liabilities | $ | 25 |
| | $ | (29 | ) | | $ | (3 | ) | | $ | (7 | ) | | $ | 16 |
| | $ | 42 |
|
Net gains (losses) on foreign exchange risk management contracts not designated as hedges | (26 | ) | | (32 | ) | | 2 |
| | 5 |
| | 4 |
| | (19 | ) |
Net gains (losses) | $ | (1 | ) | | $ | (61 | ) | | $ | (1 | ) | | $ | (2 | ) | | $ | 20 |
| | $ | 23 |
|
Commodity Price Risk Management
The Company is subject to the volatility of commodities prices and the Company designates certain commodity forward contracts as cash flow hedges of forecasted commodity purchases. Mark-to-market gains and losses on these contracts are deferred in AOCI and are recognized in earnings when the hedged transactions occur, offsetting changes in the value of commodity purchases. The notional amount of these commodities contracts at July 1, 2017 and October 1, 2016 and related gains or losses recognized in earnings for the quarter and nine months ended July 1, 2017 and July 2, 2016 were not material.
Risk Management – Other Derivatives Not Designated as Hedges
The Company enters into certain other risk management contracts that are not designated as hedges and do not qualify for hedge accounting. These contracts, which include certain swap contracts, are intended to offset economic exposures of the Company and are carried at market value with any changes in value recorded in earnings. The notional amount and fair value of these contracts at July 1, 2017 and October 1, 2016 were not material. The related gains or losses recognized in earnings were not material for the quarter and nine months ended July 1, 2017 and July 2, 2016.
Contingent Features and Cash Collateral
The Company has master netting arrangements by counterparty with respect to certain derivative financial instrument contracts. The Company may be required to post collateral in the event that a net liability position with a counterparty exceeds limits defined by contract and that vary with the Company’s credit rating. In addition, these contracts may require a counterparty to post collateral to the Company in the event that a net receivable position with a counterparty exceeds limits defined by contract and that vary with the counterparty’s credit rating. If the Company’s or the counterparty’s credit ratings were to fall below investment grade, such counterparties or the Company would also have the right to terminate our derivative contracts, which could lead to a net payment to or from the Company for the aggregate net value by counterparty of our derivative contracts. The aggregate fair values of derivative instruments with credit-risk-related contingent features in a net liability position by counterparty were $171 million and $86 million on July 1, 2017 and October 1, 2016, respectively.
THE WALT DISNEY COMPANY
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(unaudited; tabular dollars in millions, except for per share data)
13. Restructuring and Impairment Charges
The Company recorded $44 million of restructuring and impairment charges in the prior-year quarter primarily consisting of asset impairments associated with shutting down certain international film production operations in the Studio Entertainment segment. The Company recorded $125 million of restructuring and impairment charges in the prior-year nine-month period, which included an investment impairment and contract termination and severance costs at our Media Networks segment as well as the $44 million of restructuring and impairment charges in the prior-year quarter.
14. New Accounting Pronouncements
Improving the Presentation of Net Periodic Pension Cost and Net Periodic Postretirement Benefit Cost
In March 2017, the Financial Accounting Standards Board (FASB) issued guidance that will require the Company to present all components of net periodic pension and postretirement benefit costs, other than service costs, in an income statement line item outside of a subtotal of income from operations. The service cost component will continue to be presented in the same line items as other employee compensation costs. In addition, the guidance allows only service costs to be eligible for capitalization, for example, as part of a self-constructed fixed asset or a film production. The new guidance is effective beginning with the first quarter of the Company’s 2019 fiscal year (with early adoption permitted as of the beginning of an annual period). The guidance is required to be adopted retrospectively with respect to the income statement presentation requirement and prospectively for the capitalization requirement. We do not expect the change in capitalization requirement to have a material impact on our financial statements. See Note 6 of this filing and Note 10 to the Consolidated Financial Statements in the 2016 Annual Report on Form 10-K for the amount of each component of net periodic pension and postretirement benefit costs we have reported historically. The amounts of net periodic pension and postretirement benefit costs in these filings are not necessarily indicative of future amounts that may arise in years following implementation of the new accounting pronouncement.
Restricted Cash
In November 2016, the FASB issued guidance that requires restricted cash to be included in cash and cash equivalents in the statement of cash flows. The guidance is required to be adopted retrospectively, and is effective beginning in the first quarter of the Company’s 2019 fiscal year (with early adoption permitted). At July 1, 2017 and October 1, 2016, the Company held restricted cash of approximately $92 million and $150 million, respectively, primarily associated with collateral received from counterparties to its derivative contracts. Changes in restricted cash are currently classified as operating activities in the Condensed Consolidated Statements of Cash Flows as a component of changes in “Other assets”. Under the new guidance, changes in the Company’s restricted cash will generally be classified as either operating activities or investing activities in the Condensed Consolidated Statements of Cash Flows, depending on the nature of the activities that gave rise to the restricted cash balance.
Intra-Entity Transfers of Assets Other Than Inventory
In October 2016, the FASB issued guidance that requires the income tax consequences of an intra-entity transfer of an asset other than inventory to be recognized when the transfer occurs instead of when the asset is sold to an outside party. The new guidance is effective beginning with the first quarter of the Company’s 2019 fiscal year (with early adoption permitted as of the beginning of an annual period). The guidance requires prospective adoption with a cumulative-effect adjustment to retained earnings as of the beginning of the adoption period. The Company is assessing the potential impact this guidance will have on its financial statements.
Stock Compensation - Employee Share-based Payments
In March 2016, the FASB issued guidance to amend certain aspects of accounting for employee share-based awards, including accounting for income taxes related to those transactions. The guidance requires that excess tax benefits and tax deficiencies (that result from an increase or decrease in the value of an award from grant date to the vesting date or exercise date) on share-based compensation arrangements are recognized in the tax provision, instead of in equity as under the current guidance. In addition, these amounts are to be classified as an operating activity in the statement of cash flows, instead of as a financing activity. The Company reported excess tax benefits of $0.2 billion and $0.3 billion in fiscal 2016 and 2015, respectively.
In addition, cash paid for shares withheld to satisfy employee taxes is to be classified as a financing activity, instead of as an operating activity. Cash paid for employee taxes was $0.2 billion and $0.3 billion in fiscal 2016 and 2015, respectively. The fiscal 2016 and 2015 amounts of excess tax benefits and cash paid for employee taxes are not necessarily indicative of future amounts that may arise in years following implementation of the new accounting pronouncement.
THE WALT DISNEY COMPANY
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(unaudited; tabular dollars in millions, except for per share data)
The Company adopted the new guidance in the first quarter of fiscal 2017. As of July 1, 2017, the impact of the new guidance was as follows:
| |
• | During the quarter and nine months ended July 1, 2017, excess tax benefits of $25 million and $116 million, respectively, were recognized as a benefit in “Income taxes” in the Condensed Consolidated Statement of Income and classified as a source in operating activities in the Condensed Consolidated Statement of Cash Flows. The guidance required prospective adoption for the statement of income and allowed for either prospective or retrospective adoption for the statement of cash flows. The Company elected to prospectively adopt the effect to the statement of cash flows and accordingly, did not restate the Condensed Consolidated Statements of Cash Flows for the quarter and nine months ended July 2, 2016. |
| |
• | During the quarter and nine months ended July 1, 2017, cash paid for shares withheld to satisfy employee taxes of $5 million and $192 million, respectively, were classified as a use in financing activities in the Condensed Consolidated Statement of Cash Flows. The guidance required retrospective adoption; accordingly, for the quarter and nine months ended July 2, 2016, uses of $6 million and $229 million, respectively, were reclassified from operating activities to financing activities in the Condensed Consolidated Statements of Cash Flows. |
Leases
In February 2016, the FASB issued a new lease accounting standard, which requires the present value of committed operating lease payments to be recorded as right-of-use lease assets and lease liabilities on the balance sheet. As of October 1, 2016, the Company had an estimated $3.1 billion in undiscounted future minimum lease commitments. The Company is currently assessing the impact of the new guidance on its financial statements. The guidance is required to be adopted retrospectively, and is effective beginning in the first quarter of the Company’s 2020 fiscal year (with early adoption permitted).
Revenue from Contracts with Customers