Stock Analysis on Net

Walt Disney Co. (NYSE:DIS)

Analysis of Property, Plant and Equipment

Microsoft Excel

Property, Plant and Equipment Disclosure

Walt Disney Co., balance sheet: property, plant and equipment

US$ in millions

Microsoft Excel
Sep 28, 2024 Sep 30, 2023 Oct 1, 2022 Oct 2, 2021 Oct 3, 2020 Sep 28, 2019
Attractions, buildings and improvements 39,246 35,255 33,795 32,765 31,279 29,509
Furniture, fixtures and equipment 28,279 26,358 24,409 24,008 22,976 21,265
Land improvements 8,067 7,419 7,757 7,061 6,828 6,649
Leasehold improvements 1,082 1,058 1,037 1,058 1,028 1,166
Projects in progress 4,728 6,285 4,814 4,521 4,449 4,264
Land 1,145 1,176 1,140 1,131 1,035 1,165
Parks, resorts and other property, at cost 82,547 77,551 72,952 70,544 67,595 64,018
Accumulated depreciation (45,506) (42,610) (39,356) (37,920) (35,517) (32,415)
Parks, resorts and other property, net 37,041 34,941 33,596 32,624 32,078 31,603

Based on: 10-K (reporting date: 2024-09-28), 10-K (reporting date: 2023-09-30), 10-K (reporting date: 2022-10-01), 10-K (reporting date: 2021-10-02), 10-K (reporting date: 2020-10-03), 10-K (reporting date: 2019-09-28).

Item Description The company
Parks, resorts and other property, at cost Amount before accumulated depreciation, depletion and amortization of physical assets used in the normal conduct of business and not intended for resale. Examples include, but are not limited to, land, buildings, machinery and equipment, office equipment, and furniture and fixtures. Walt Disney Co. parks, resorts and other property, at cost increased from 2022 to 2023 and from 2023 to 2024.
Parks, resorts and other property, net Amount after accumulated depreciation, depletion and amortization of physical assets used in the normal conduct of business to produce goods and services and not intended for resale. Examples include, but are not limited to, land, buildings, machinery and equipment, office equipment, and furniture and fixtures. Walt Disney Co. parks, resorts and other property, net increased from 2022 to 2023 and from 2023 to 2024.

Asset Age Ratios (Summary)

Walt Disney Co., asset age ratios

Microsoft Excel
Sep 28, 2024 Sep 30, 2023 Oct 1, 2022 Oct 2, 2021 Oct 3, 2020 Sep 28, 2019
Average age ratio 55.90% 55.79% 54.80% 54.63% 53.36% 51.57%
Estimated total useful life (years) 24 21 23 23 21 22
Estimated age, time elapsed since purchase (years) 13 12 12 12 11 11
Estimated remaining life (years) 10 9 10 10 10 11

Based on: 10-K (reporting date: 2024-09-28), 10-K (reporting date: 2023-09-30), 10-K (reporting date: 2022-10-01), 10-K (reporting date: 2021-10-02), 10-K (reporting date: 2020-10-03), 10-K (reporting date: 2019-09-28).

Asset age ratio Description The company
Average age ratio As long as straight-line depreciation is used, this is an accurate estimate of asset age as a percentage of depreciable life. The relative age is a useful measure of whether the company fixed asset base is old or new. Newer assets are likely to be more efficient. Walt Disney Co. average age ratio of depreciable property, plant and equipment deteriorated from 2022 to 2023 and from 2023 to 2024.
Estimated total useful life Over longer time periods, this ratio is a useful measure of company depreciation policy and can be used for comparisons with competitors. Walt Disney Co. estimated total useful life of depreciable property, plant and equipment decreased from 2022 to 2023 but then increased from 2023 to 2024 exceeding 2022 level.
Estimated time elapsed since purchase The approximate age in years of a company fixed assets. Useful for comparison purposes. Walt Disney Co. estimated time elapsed since purchase of depreciable property, plant and equipment improved from 2022 to 2023 but then deteriorated significantly from 2023 to 2024.
Estimated remaining life Walt Disney Co. estimated remaining life of depreciable property, plant and equipment decreased from 2022 to 2023 but then increased from 2023 to 2024 exceeding 2022 level.

Average Age

Microsoft Excel
Sep 28, 2024 Sep 30, 2023 Oct 1, 2022 Oct 2, 2021 Oct 3, 2020 Sep 28, 2019
Selected Financial Data (US$ in millions)
Accumulated depreciation 45,506 42,610 39,356 37,920 35,517 32,415
Parks, resorts and other property, at cost 82,547 77,551 72,952 70,544 67,595 64,018
Land 1,145 1,176 1,140 1,131 1,035 1,165
Asset Age Ratio
Average age1 55.90% 55.79% 54.80% 54.63% 53.36% 51.57%

Based on: 10-K (reporting date: 2024-09-28), 10-K (reporting date: 2023-09-30), 10-K (reporting date: 2022-10-01), 10-K (reporting date: 2021-10-02), 10-K (reporting date: 2020-10-03), 10-K (reporting date: 2019-09-28).

2024 Calculations

1 Average age = 100 × Accumulated depreciation ÷ (Parks, resorts and other property, at cost – Land)
= 100 × 45,506 ÷ (82,5471,145) = 55.90%

Asset age ratio Description The company
Average age As long as straight-line depreciation is used, this is an accurate estimate of asset age as a percentage of depreciable life. The relative age is a useful measure of whether the company fixed asset base is old or new. Newer assets are likely to be more efficient. Walt Disney Co. average age ratio of depreciable property, plant and equipment deteriorated from 2022 to 2023 and from 2023 to 2024.

Estimated Total Useful Life

Microsoft Excel
Sep 28, 2024 Sep 30, 2023 Oct 1, 2022 Oct 2, 2021 Oct 3, 2020 Sep 28, 2019
Selected Financial Data (US$ in millions)
Parks, resorts and other property, at cost 82,547 77,551 72,952 70,544 67,595 64,018
Land 1,145 1,176 1,140 1,131 1,035 1,165
Depreciation expense 3,434 3,626 3,183 3,068 3,140 2,837
Asset Age Ratio (Years)
Estimated total useful life1 24 21 23 23 21 22

Based on: 10-K (reporting date: 2024-09-28), 10-K (reporting date: 2023-09-30), 10-K (reporting date: 2022-10-01), 10-K (reporting date: 2021-10-02), 10-K (reporting date: 2020-10-03), 10-K (reporting date: 2019-09-28).

2024 Calculations

1 Estimated total useful life = (Parks, resorts and other property, at cost – Land) ÷ Depreciation expense
= (82,5471,145) ÷ 3,434 = 24

Asset age ratio Description The company
Estimated total useful life Over longer time periods, this ratio is a useful measure of company depreciation policy and can be used for comparisons with competitors. Walt Disney Co. estimated total useful life of depreciable property, plant and equipment decreased from 2022 to 2023 but then increased from 2023 to 2024 exceeding 2022 level.

Estimated Age, Time Elapsed since Purchase

Microsoft Excel
Sep 28, 2024 Sep 30, 2023 Oct 1, 2022 Oct 2, 2021 Oct 3, 2020 Sep 28, 2019
Selected Financial Data (US$ in millions)
Accumulated depreciation 45,506 42,610 39,356 37,920 35,517 32,415
Depreciation expense 3,434 3,626 3,183 3,068 3,140 2,837
Asset Age Ratio (Years)
Time elapsed since purchase1 13 12 12 12 11 11

Based on: 10-K (reporting date: 2024-09-28), 10-K (reporting date: 2023-09-30), 10-K (reporting date: 2022-10-01), 10-K (reporting date: 2021-10-02), 10-K (reporting date: 2020-10-03), 10-K (reporting date: 2019-09-28).

2024 Calculations

1 Time elapsed since purchase = Accumulated depreciation ÷ Depreciation expense
= 45,506 ÷ 3,434 = 13

Asset age ratio Description The company
Estimated time elapsed since purchase The approximate age in years of a company fixed assets. Useful for comparison purposes. Walt Disney Co. estimated time elapsed since purchase of depreciable property, plant and equipment improved from 2022 to 2023 but then deteriorated significantly from 2023 to 2024.

Estimated Remaining Life

Microsoft Excel
Sep 28, 2024 Sep 30, 2023 Oct 1, 2022 Oct 2, 2021 Oct 3, 2020 Sep 28, 2019
Selected Financial Data (US$ in millions)
Parks, resorts and other property, net 37,041 34,941 33,596 32,624 32,078 31,603
Land 1,145 1,176 1,140 1,131 1,035 1,165
Depreciation expense 3,434 3,626 3,183 3,068 3,140 2,837
Asset Age Ratio (Years)
Estimated remaining life1 10 9 10 10 10 11

Based on: 10-K (reporting date: 2024-09-28), 10-K (reporting date: 2023-09-30), 10-K (reporting date: 2022-10-01), 10-K (reporting date: 2021-10-02), 10-K (reporting date: 2020-10-03), 10-K (reporting date: 2019-09-28).

2024 Calculations

1 Estimated remaining life = (Parks, resorts and other property, net – Land) ÷ Depreciation expense
= (37,0411,145) ÷ 3,434 = 10

Asset age ratio Description The company
Estimated remaining life Walt Disney Co. estimated remaining life of depreciable property, plant and equipment decreased from 2022 to 2023 but then increased from 2023 to 2024 exceeding 2022 level.