The Walt Disney Company - Neeley School of Business
Transcription
The Walt Disney Company - Neeley School of Business
The Walt Disney Company Rick Settle Analyst April 16, 2013 Recommendation: BUY 3.0% POSITION Pros: Ticker DIS History of Success Protected Exposure to Many Industries as a Conglomerate Dominance in Multiple Industries Lucasfilm Acquisition Increasing Dividend Yield Underweight in Consumer Discretionary Cons: Exchange Industry NYSE Entertainment/Media Sector Consumer Disc. Classification Income & Capital Appreciation Market Cap. 52 Week Price range $108.81B $41.25-$60.46 Recent Price $60.32 Current P/E 19.44x Projected 2015 P/E 14.5 2012 EPS $3.17 Projected 2015 EPS $4.87 Dividend Yield 1.30% Debt Rating A Beta 1.11 Altman Z-Score 3.57 Trading at or Near 52-Week High High Correlation with U.S., Global, or Regional Economic Conditions Dependent on the Existence and Maintenance of Intellectual Property Rights Brief Overview1, 2 The Walt Disney Company (NYSE: DIS) is a conglomerate entertainment company that operates across many business segments. The company conducts operations in media networks, studio entertainment, theme parks and resorts, consumer products, and interactive media. The company competes within the domestic and foreign markets in all of its business segments. Disney produces motion pictures, television programs, and musical recordings, as well as books and magazines. Its Media Networks segment operates the ABC Television Network and 8 owned television stations, the ESPN Radio Network and Radio Disney Network, and 35 owned and operated radio stations. It also produces and distributes ABC-. ESPN-, ABC Family-, and SOAPnetbranded internet businesses. The Park and Resorts segment owns and operates Walt Disney Resorts domestically and abroad, along with the Disney Cruise Line. The company was founded in 1923 and is headquartered in Burbank, California. 1 Bloomberg 2 Yahoo Finance 3 Hoovers 4 IBISWorld Global 5 thew altdisneycompany.com 7 The Motley Fool 8 Business Week 9 Google Finance 10 S&P Capital IQ 6 Company Filings PORTFOLIO CONSIDERATIONS 2, 11 Company Name Ticker Purchase Date Starbucks Corp SBUX 10/31/2012 Vf Corp VFC 11/16/2009 Number of Cost Current Shares Per Share Price Current Market Value 510 $51.43 $56.11 $28,616.10 220 $107.28 $164.06 $36,093.20 Equity Holding Equity Period Holding Equity YTD Total Return Period Total Total Return Equity (%) Return ($) (%) Percentage 23.43% $6,146.05 6.54% 3.08% 137.00% $32,333.60 32.36% 3.88% The TCU Educational Fund currently has two holdings within the consumer discretionary sector of the portfolio: Starbucks Corp (SBUX) and Vf Corp (VFC). The EIF has owned shares of SBUX since October 2012 and has realized an equity holding period total return of 23.43% or $6,146.05. The EIF purchased Vf Corp in 2009 and has realized a 137% equity holding period total return. Vf Corporation designs and manufactures apparel and footwear industries through brands such as The North Face, Timberland, Vans, Reef, and Lee. Starbucks Corp operates as a roaster, marketer, and retailer of specialty coffee worldwide. The EIF current target for Consumer Discretionary stocks is 11.60%, we currently only hold 6.96% of the portfolio in Consumer Discretionary stocks with SBUX and Vf Corp; Therefore we are 464bps underweight in the Consumer Discretionary sector. Also, we currently only hold 10.40% in Income stocks and 33.72% in stocks classified as capital appreciation & income stocks. Our target for Income and Income/Appreciation stocks is 25.0% and 35.0% respectively. As a whole we are 15.88% under our target of stocks that pay dividends (when combining income and income/appreciation stocks). 1 Bloomberg 2 Yahoo Finance 3 Hoovers 4 IBISWorld Global 5 thew altdisneycompany.com 7 The Motley Fool 8 Business Week 9 Google Finance 10 S&P Capital IQ 6 Company Filings When a correlation analysis was conducted it was found that VFC has a 0.504 correlation with SBUX, therefore the two stocks are for the most part, not correlated. With the introduction of DIS to the portfolio, there would be very little correlation concerns as DIS has a 0.526 correlation with SBUX and a 0.536 correlation with VFC. In terms of correlation, DIS would be a good fit within the current portfolio as it is not correlated with our only other two holdings in consumer discretionary and provides us protected exposure (due to its position as a congolmerate) to many other industries and sectors. 1 Bloomberg 2 Yahoo Finance 3 Hoovers 4 IBISWorld Global 5 thew altdisneycompany.com 7 The Motley Fool 8 Business Week 9 Google Finance 10 S&P Capital IQ 6 Company Filings Industry Overview2,3,4 As a worldwide conglomerate, The Walt Disney Company operates within multiple different industry segments. For investment analysis purposes, it is important to analyze the current trends and themes within each segment that the company competes within. For this reason, the industries that will be discussed include: the Media Network Industry, Parks and Resorts Industry, Studio Entertainment Industry, Consumer Products Industry, and Interactive Media Industry. The Media Network Industry Companies that compete within this industry engage in the creation and distribution of content including audio recordings, films and television programming, and printed material. Others within the space include companies that own and operate radio and TV broadcasting stations, as well as over-the-air and cable broadcast networks. Television Broadcasting in the US Companies within this $37.6bn industry program and deliver audiovisual content to the public via over-the-air transmission. This industry excludes cable and satellite TV and online content providers. The majority of the revenue within this segment of the Media Network is driven by corporate advertising. Products offered by television broadcasting companies include syndicated news, dramas, sports programing, comedies, syndicated game shows, local programing, children’s programs, as well as a small percentage of other programs. The industry is in decline due to the unsustainable nature of the business model. Consumers are increasingly switching to cable TV, which has seen a surge in popularity, profitability, and revenue. The three largest competitors within the space (News Corporation, The Walt Disney Company, & NBCUniversal) hold over 45% of the market. The mandated switch to digital transmission proved costly for broadcasters over the past 5 years. Although with the costly transition, industry players begin demanding that cable companies pay a fee for retransmitting broadcasters’ programming. As 90% of households with televisions subscribe to cable, these fees enable companies within this space to continue to generate revenue. Cable Networks in the US The Cable Network Industry within the United States is a mature industry that has seen an increased amount of consolidation in recent years. It is a $15.9bn industry that has seen annual growth around 1.7% from 2008-2013 and is expected increased growth (2.9%) for the next 5 years. A trend within the industry has been new networks with increasing channel offerings that have led to a larger number of consumers who are 1 Bloomberg 2 Yahoo Finance 3 Hoovers 4 IBISWorld Global 5 thew altdisneycompany.com 7 The Motley Fool 8 Business Week 9 Google Finance 10 S&P Capital IQ 6 Company Filings willing to pay for the additional content to their existing subscriptions. Rising disposable income will enable consumers to spend more on services within the industry in the years to come. One major roadblock of the industry is increasing competition from other media outlets, most importantly, online streaming TV, which is cannibalizing traditional TV viewership. To compete with these online streaming companies, cable network providers are increasing their product offering and focusing on improving their website development, social media interaction, and application technologies. The goal of the cable networks is that they will be in constant contact with their consumer. Revenues within the industry are largely driven by national and regional advertising, which makes up 33.6% of the industries revenue. The other main driver of revenue is specialty TV program licensing which accounts for 26.8% of the revenues generated within the industry; together the two make up nearly 60% of the revenues of the cable network business. Some key economic drivers for the industry include the rising per capita disposable income of consumers, amount of consumer time spent on leisure and sports, technological change within the industry, and total annual advertising expenditure. An important note to discuss is that the Cable Networks do not provide the service directly to the end consumer, but rather to the Cable, Internet, & telephone Providers and Satellite Telecommunications Providers, who in turn sell their content packages to the end-consumer. This is important as occasionally you will see rifts the content provider and service provider on pricing and content (Ex: This caused the inability to watch TCU football games on MTN (The Mountain) for many years if you did not have the cable service provider in Fort Worth that offered MTN); Meaning that the service provider will contest rate increases or price changes of the content and will either demand a pricing change, or choose to not include the cable network in their offerings to the end consumer. In most circumstances, the content provider is able to win the battle if their content is widely demanded by the end consumer (aka ESPN). Parks & Resorts Industry Amusement Parks in the US Theme park companies operate mechanical rides, water rides, games, shows, themed exhibits, refreshment stands and other attractions within the United States. This $13.0bn industry is driven primarily by the state of the economy and travel-related spending trends. With the decline of the domestic economy (and global economy) in 2009, many players within this industry experienced a large decline in visitors as the economic downturn caused consumers to be more selective of how they spent their discretionary income. In 2009, 5.2% fewer people visited the United States theme parks than in 2008. Due to the improving economy since the recession, consumer spending has driven an increase in park visitors. This trend is 1 Bloomberg 2 Yahoo Finance 3 Hoovers 4 IBISWorld Global 5 thew altdisneycompany.com 7 The Motley Fool 8 Business Week 9 Google Finance 10 S&P Capital IQ 6 Company Filings expected to continue with expected growth in consumer spending (1.9%), international arrivals (6.1%), and domestic trips (1.8%). Many players within the space are expanding internationally to minimalize their dependence on the highly saturated US market and take advantage of the fast-growing economies like China and Dubai. With the improving domestic economic situation and growth potentials internationally, industry revenue is anticipated to rise at an annual rate of 2.4%. Business trends within the industry include complementary business developments, taller, faster roller coasters, and debit card payment systems. As the majority of amusement parks nationally are on large plots of land, there is room for amusement park operating companies to expand into other complementary businesses such as resorts, movie theaters, hotels/motels, golf courses, lakes, and beaches. This trend has been very common for parks that are open year-round. Consumers are demanding bigger and better coasters, and in order to entice visitors to the parks, amusement park companies are building them. It goes along with the old mantra, “Build it and they will come.” Although debit-card like processing systems are costly to install, about 90% of newly built entertainment centers and arcades are being build with these technologies. This type of system allows the elimination of gaming tokens, which were costly to produce, and enables the amusement company to collect more data on their patrons. Companies with these debit and pre-paid card systems have seen an increased profit from the “float” (unused money) left on the pre-paid game cards. A growing opportunity within the space is the use of mobile apps and online technologies to help parks become more efficient and interconnected with their visitor. These technologies will enable the amusement company to automate some tasks, provide wait time and planning data to visitors, and generate reports for employees while they are on site. Resorts Companies within this industry operate short-term lodging facilities, including hotels, motels, and resort hotels. The global tourism industry generates about $1 trillion in sales, according to the United Nations World Tourism Organization. The US hotel, motel, and resort industry consists of about 40,000 companies that operate about 50,000 properties and generate combines annual revenue of about $130 billion. Moderate growth is expected in the years to come. This industry is one that is highly fragmented; the 50 largest companies generate about 45% of the revenue. Major industry product lines are fees and sales of food, alcoholic drinks, and merchandise. Room fees account for nearly 75% of the industry revenue. 1 Bloomberg 2 Yahoo Finance 3 Hoovers 4 IBISWorld Global 5 thew altdisneycompany.com 7 The Motley Fool 8 Business Week 9 Google Finance 10 S&P Capital IQ 6 Company Filings Some major trends within the industry include consolidation, increased corporate services, green initiatives, and a rise in the number of boutique hotels. By providing a wider array of corporate services such as technical support for meetings, catered functions, printing, computing, and copying, resorts are looking to build and develop a better relationship with their corporate consumers. With customers growing environmental concerns, the hotel industry is developing many green initiatives. Conservation efforts, such as washing linens only on customer request have been an evolving trend in the industry. Movie & Video Production The industry produces and distributes motion pictures and videos. The industry generates $29.3bn worth of revenue annually. This industry has weathered the recession-related challenges that have occurred over the past 5 years (-2.8% growth 08-13), but is expected to have healthy growth (2.5%) for the next five years. Aggressive implementation of 3-D technology has helped boost industry revenue 4.7% in 2010 alone. The lack of availability of funding for movie production slowed industry growth during the US recession, but through consolidation, large companies have been able to benefit from economies of scale. Consolidation (Disney’s Lucasfilm & Marvel acquisitions), have decreased the number of firms competing within the industry. Over the next five years, we can expect online revenue to play a growing role within the industry. With the improving economy, the industry will benefit from increasing growth in personal disposable incomes, which will boost consumer spending within the industry. Action and adventure films hold the largest percentage of the market make-up at 46.7%, which is followed by a distant second with comedy films (21.9%). This industry is a very mature industry that is currently undergoing some major shifts. First and foremost, technological change is altering all facts of the industry. Advances in the equipment and storage increasingly improve the resolution of the movies being produced and watched. In addition, 3-D movies have stimulated box-office and inhome movie watching technology demand. Demand for movies have remained steady during the past five years, but the ways in which they are watched have changed dramatically. High-quality resolutions are becoming more prominent, and online sales and streaming video are displacing physical movie sales. VHS has become virtually extinct and the transition from DVD to Blu-ray has been slower than expected due to increased production costs of producing Blu-ray discs relative to DVD’s. Products like the iPad and other tablets have been a large reason for the transition in movie watching tendencies. 1 Bloomberg 2 Yahoo Finance 3 Hoovers 4 IBISWorld Global 5 thew altdisneycompany.com 7 The Motley Fool 8 Business Week 9 Google Finance 10 S&P Capital IQ 6 Company Filings Other For our investment purposes, I have classified the consumer products industry and interactive media segments as other industries, as these are the two smallest segments of Disney’s business that we are analyzing. Both are growing industries that are highly correlated with consumer spending and individual disposal income. These industries are widely diversified in their product offerings and can include a wide range of products. For this reason, I have classified these industries as “Other” for our analysis as they are not a key focus of the investment thesis. 1 Bloomberg 2 Yahoo Finance 3 Hoovers 4 IBISWorld Global 5 thew altdisneycompany.com 7 The Motley Fool 8 Business Week 9 Google Finance 10 S&P Capital IQ 6 Company Filings PORTER’S FIVE FORCES 3,4 Threat of Competition: MEDIUM/HIGH: DIS operates within very mature industries that are, for the most part, highly consolidated. The major players within the industries are well diversified and proven. For this reason, there is a very high level of competition between the companies within the specific sectors. As Disney is a conglomerate, there is little to no competition across the number of industries that the Company competes within. For this reason, companies that compete across multiple industries can leverage their branding and decrease competition. Across the multiple industries that were discussed above, the top 4 or 5 companies dominate nearly 50% of the market. Among those 4 companies, the level of competition is very high. Threat of New Entrants: MEDIUM: The threat of new entrants is medium as although there are major players within the different industries, there are smaller players entering the markets with lower cost structures and reach. For example, within the hotel industry and resort industry, although there are major players such as Hilton and Marriott that dominate a large market share, there are an increasing amount of boutique hotels that have entered the market as of late. These hotels are more regional in focus, and are less capital intensive to start up the brand. The same can be said in the movie and film production business. In this business, although there are many household brands competing for market share, small companies are continuing to enter the market with low-budget films that are becoming competitive. With the advancements in technology, smaller corporates are becoming able to enter the market and become competitive. Threat of Substitutes: MEDIUM: While there are very few direct product substitutes, since the industries are all consumer discretionary, there are many substitutes that fight for the dollar in the consumer’s wallet. What I mean by this is that while there are few substitutes for hotels/motels/resorts, other than of course staying at home, that there are other things that consumers can do for fun rather than travel and stay at a resort, therefore such things as movies, shopping, etc. could in fact be considered substitutes for the many different product offerings for The Walt Disney Company. That beings said, within the more specific industries, within the cable network industry, there is some substitutes for the types of channels that cable providers can choose to purchase from the cable network suppliers, but there are few that have no substitutes, such as ESPN. Although there are other sports channels, there is no substitute for ESPN. Power of Suppliers: LOW: As a conglomerate, the Company has vertically integrated in the majority of the industries; therefore the power of suppliers is low. There is a decent amount of suppliers that have some power, such as celebrity agents in the movie and production businesses, that have some leverage over contracts, but ultimately when dealing with large companies that dominate the movie production business, their level of power is relatively low. Power of Buyers: HIGH: The buyer has a very high level of power within the consumer discretionary sector as the buyer always has the power to simply not purchase anything. The product offerings in all of the industries are all desires, rather than necessities. What is meant by this is that if the consumer is strapped on cash, or does not have desire to spend money, there is no need for them to go on vacation, spend on cable networks, take a cruise, or go to the movies. 1 Bloomberg 2 Yahoo Finance 3 Hoovers 4 IBISWorld Global 5 thew altdisneycompany.com 7 The Motley Fool 8 Business Week 9 Google Finance 10 S&P Capital IQ 6 Company Filings 0 COMPANY OVERVIEW2,3,4,5,6 The Walt Disney Company The Walt Disney Company (NYSE: DIS) is an American diversified multinational mass media corporation. The company, which is more commonly known as simply, Disney, is headquartered in Walt Disney Studies, Burbank, California. The company is the world’s largest media conglomerate in terms of revenue. The company is best known for the products of its film studio, the Walt Disney Studios, but the company also owns and operates some more well-known brand names such as ABC broadcast television network, Disney Channel, ESPN, A+E Networks, LifeTime, and ABC Family. The company also runs 14 theme parks around the world. Business Segments Media Networks Cable Networks Disney’s cable networks include ESPN, Disney Channels Worldwide, ABC Family, and SOAPnet. The cable networks group produces its own programs or acquires the rights from third parties to air television programs. These networks derive a majority of their revenues from fees charged to cable, satellite and telecommunications services providers for the rights to deliver programming to their customers and networks. The amount that can be charged largely depends upon the competition and the quality and quantity of the programming that Disney can provide. Disney owns perhaps its greatest asset in ESPN, one of the most widely demanded sports programming network. See below for a table of estimated subscribers: 1 Bloomberg 2 Yahoo Finance 3 Hoovers 4 IBISWorld Global 5 thew altdisneycompany.com 7 The Motley Fool 8 Business Week 9 Google Finance 10 S&P Capital IQ 6 Company Filings Broadcasting The Company’s broadcasting business includes the ABC Television Network (ABC), ABC Studios, Television Distribution and Domestic Television Stations. ABC has affiliation agreements with 239 local television stations reaching 99% of all U.S. television households. ABC produces its own programs as well as purchases from thirdparties the right to show other material on their program. Primetime programming developed either by their studio or purchased from third-parties include such shows as: Army Wives, Criminal Minds, Grey’s Anatomy, Private Practice, Cougar Town, and Nashville, among others. This segment of the business also includes talk shows such as Good Morning America, 20/20, The View, The Chew, and Nightline. Details for the stations Disney owns is as follows: The company also owns approximately 32% of Hulu, a business that aggregates television and film entertainment and other content for consumer viewing on the internet. Parks & Resorts Parks & Resorts The company owns and operates the Walt Disney World Resort in Florida, Disneyland Resort in California, Aulani (A Disney Resort & Spa in Hawaii), The Disney Vacation Club and has ownership interest in Disneyland Paris (51%), Hong Kong Disneyland Resort (47%), Shanghai Disney Resort (43%), and licenses the operations of the Tokyo Disney Resort in Japan. Disney Cruise Line The cruise line operates out of ports in North America and Europe and has a fleet of four ships currently: Disney Magic, Disney Wonder, Disney Dram, Disney Fantasy. Many of the cruise vacations include a visit to Disney’s Castaway Cay, a 1,000-acre private Bahamian island. 1 Bloomberg 2 Yahoo Finance 3 Hoovers 4 IBISWorld Global 5 thew altdisneycompany.com 7 The Motley Fool 8 Business Week 9 Google Finance 10 S&P Capital IQ 6 Company Filings Studio Entertainment Theatrical Market The Company produces both live-action films and full-length animated films. As of September 29, 2012, Disney has released domestically approximately 980 full-length live action features and 90 full-length animated features. These films are distributed and marketed principally through their own distribution and marketing companies within the United States theatrical market. Films that are released in the U.S. may be released simultaneously in the international markets or experience up to a 4 month delay. Home Entertainment Market Domestic and international home entertainment distribution begins typically three to six months after the theatrical release in each market. These can come in the form of either physical (DVD and Blu-ray) and electronic formats. Titles are generally sold to retailers (Walmart, Bestbuy, Netflix, Redbox, etc.). As of September 29, 2012, Disney has approximately 1,400 active produced and acquired titles, including 1,000 live-action titles, and 400 animated titles. Television Market Concurrently, or up to one month after the home entertainment distribution begins, Disney’s movies are licensed for use on a PPV/VOD basis to Movie and Cable Providers, gaming consoles, internet, and mobile platforms. Consumer Products This segment of the company handles the merchandise licensing operations for a wide array for products which include: toys, apparel, home décor, stationary, accessories, food, footwear, consumer electronic, among others. Disney licenses characters from its film and television for use by third-parties products in which Disney earns royalties. Anything that is sold with one of Disney’s characters (Mickey Mouse, Cars, Toy Story, etc.) is licensed through this segment. Also included within the Consumer Products are the publishing and retail parts of Disney’s business. Disney subsidy, Marvel Publishing, also published comic books under this segment. Interactive The Interactive Games segment creates, produces, and distributes console games and handheld games worldwide. This segment includes the online games that are produced by the Company. Interactive derives revenues from a combination of wholesale sales, licensing, advertising, sponsorships, subscription services, and ingame accessories. The segment also manages the Disney-branded mobile phone business in Japan. 1 Bloomberg 2 Yahoo Finance 3 Hoovers 4 IBISWorld Global 5 thew altdisneycompany.com 7 The Motley Fool 8 Business Week 9 Google Finance 10 S&P Capital IQ 6 Company Filings Company History In early 1923, Kansas City animator Walt Disney created a short film entitled Alice’s Wonderland. After creating the short firm, Walt moved to Hollywood to join his brother Roy. O. Disney. The original short firm was purchased for $1,500 per reel. That same year, Walt and his brother Roy Disney formed Disney Brothers Cartoon Studio. In January 1926, the Disney Brothers Studio’s name was changed to the Walt Disney Studio. After a failed all-cartoon series entitled Oswald the Lucky Rabbit, Disney came up with the idea of a mouse character named Mortimer. The mouse was later renamed Mickey Mouse, and the rest is history. Disney produced its first sound film, Steamboat Willie, on November 18, 1928 at the Colony Theatre in New York. This was also the first appearance by Minnie Mouse. Riding on the success of the introduction of Mickey Mouse, Disney began production of his first feature-length animation film in 1934. Snow White and the Seven Dwarfs, premiered in December 1937 and became the highest-grossing film of that time by 1939. With the profits from the movie, Disney financed the construction of their studio complex in Burbank, California. The following year, Walt Disney Productions had its first initial public offering. The studio continued releasing animated shorts and features, such as Pinocchio (1940), Fantasia (1940), Dumbo (1941), and Bambi (1942). On October 1, 1949, Walt Disney Music Company was formed. The company’s fist completely live-action feature, Treasure Island, was released. In December 1950, Walt Disney Productions and The Coca-Cola Company teamed up for Disney’s first venture into television, the NBC television special, An Hour in Wonderland. In October 1954, the ABC network launched Disney’s first regular television series, Disneyland, which would go on to become of one of the longestrunning primetime series of all time. The Emmy Award-winning show starred no other than Walt Disney himself. On July 17, 1955, Disney opened its first amusement park, Disneyland, in Anaheim, California. Despite a shaky start, the amusement park eventually took off and is still in operation today. The park introduced the first monorail system to the United States. Later that year, in October, the Mickey Mouse Club debuted on television. While they ventured into the amusement park business, the firm studio stayed busy as well, producing a number of popular films including: Lady and the Tramp (1955), Sleeping Beauty (1959), One Hundred and One Dalmatians (1961), and Disney’s most successful film of the 1960’s, Mary Poppins. The movie was one of the highest grossing movies of all time and received five Academy Awards. 1 Bloomberg 2 Yahoo Finance 3 Hoovers 4 IBISWorld Global 5 thew altdisneycompany.com 7 The Motley Fool 8 Business Week 9 Google Finance 10 S&P Capital IQ 6 Company Filings On December 15, 1966, Walt Disney died of complications relating to lung cancer at the age of 66, but his legacy would still prosper, even to today. After the death of Walt, Roy Disney took over as chairman, CEO, and president of the company. On October 1, 1971, Walt Disney World (named in honor of the great Walt Disney), opens with the Magic Kingdom and two hotels near Orlando, Florida. Roy O Disney, co-founder of The Walt Disney Company passed away on December 20, 1971. The company was left under the control of Donn Tatum, Card Walker, and Walt’s son-in-law Ron Miller, each of whom were trained by Walt and Roy. Under new management, the company continued its string of successes with the release of movies such as Robin Hood (1973) and The Fox and the Hound (1981). On December 3, 1980, ground was broken on Tokyo Disneyland and three years later, in 1983, the first internationally themed Disney theme park was opened in Japan, Tokyo Disneyland. While Disney was expanding internationally, they were also expanding domestically. In October of 1982, EPCOT Center opened at Walt Disney World, a $1 billion expansion project and in April of 1983, the Disney Channel began broadcasting with 18 hours of programming a day. In 1984, Disney CEO Ron Miller created Touchstone Pictures, a brand for Disney to release more adult-oriented material through. By the early 1980s, the Parks were generating close to 70% of Disney’s income. In 1984, the Bass family purchased 18.7% of Disney, and on September 23, 1984, Michael Eisner and Frank Wells become chairman/CEO and president of Walt Disney Productions. The first ever Disney Store opened in Glendale, California on March 28, 1987. On May 6, 1991, The Walt Disney Company joined the Dow Jones Industrial Average, in this same year, the company released The Beauty and the Beast. A year later, in September of 1991, Hyperion Books, a Disney publishing company, released its first book, Amazing Grace. Euroland Disney (later renamed Disneyland Paris) opened in Europe in April of 1992. Disney broadened its adult offerings in film when the company acquired Miramax Films in 1993. Disney formed Disney Interactive, a division that complements its movie and production business by developing, selling, and marketing cartridge games and CD ROM software was formed in December of 1994. On July 31, 1995, Disney agreed to purchase Capital Cities/ABC for $19 billion; this acquisition was approved and completed in 1996. This acquisition brought network ABC and its assets, including the A&E Television Networks and ESPN networks, into the Disney portfolio. Two years later in July of 1998, Disney Magic cruise ship departs on its inaugural cruise. This would be the start of a growing business segment of Disney’s. To wrap up the 1990’s, Disney completed the purchase of the Anaheim Angels in 1999 (during their period of ownership they would release the movie, Angels in the Outfield). On October 24, 2001, Disney acquired Fox Family Channel and renamed it ABC Family. A month later, Disney acquired Baby Einstein, a company that creates products 1 Bloomberg 2 Yahoo Finance 3 Hoovers 4 IBISWorld Global 5 thew altdisneycompany.com 7 The Motley Fool 8 Business Week 9 Google Finance 10 S&P Capital IQ 6 Company Filings that are focused on bringing the arts and humanities specifically to babies. The company sold the Anaheim Angels in May of 2003 to Angels Baseball, L.P. On October 1, 2005, current CEO Robert A. Iger became the president and CEO of The Walt Disney Company. In late 2005 and early 2006, Disney became the first to license TV episodes for download on Apple’s iTunes Music Store and the first to offer full-length movies for sale vie digital download, on Apple’s iTunes platform with High School Musical. Later in 2006, all of Disney feature films would be made available of iTunes. On May 5, 2006, Disney acquires Pixar Animation Studios. On Decemebr 31, 2009, Marvel Entertainment joined the Disney Family. In 2010, Disney realized that continuing investment in new Miramax movies wasn’t necessarily a core strategy of theirs, therefore they sold Miramax in December of 2010 to Filmyard Holdings for $663 million. On October 30, 2012, Disney announced plans to acquire Lucasfilm for $4.05 billion with plans of releasing Star Wars Episode VII in 2015. This acquisition was approved by the FTC and finalized on December 21, 2012. Management Robert A. Iger is Chairman and Chief Executive Officer of The Walt Disney Company. Prior to his roles as Chairman, he served as President and CEO from October 2005, and President and Chief Operating Officer from 2000-2005. Mr. Iger joined Disney senior management team in 1996 as Chairman of the Disney-owned ABC Group. He began his career at ABC in 1974. Iger has been awarded numerous honors during his many years of leadership. He has been named one of Fortune magazine’s “25 Most Powerful People in Business,” one of the “Top Gun CEOs” by Forbes, one of the “Best CEOs” by Institutional Investor Magazine. Robert A. Iger; Chairman/CEO Mr. Iger joined the Apple board of directors in November 2011 and became a board member of the U.S.-China Business Council in June 2011. In June 2010, President Barack Obama appointed him to the President’s Export Council, which advises the president on how to promote U.S. exports, jobs and growth. The Board of Directors includes such members as former President & CEO of Starbucks Corporation (2000-2005), Orin C. Smith; former President of Global Business Units of P&G (2007-2009), Susan Arnold; Chairman of Global Affairs of The Estee Lauder Companies, Fred H. Langhammer; President and CEO of Potbelly Sandwich Works, Aylwin B. Lewis; current Chief Operating Officer of Facebook, Sheryl Sandberg; among many other highly respected and highly seasoned business executives. 1 Bloomberg 2 Yahoo Finance 3 Hoovers 4 IBISWorld Global 5 thew altdisneycompany.com 7 The Motley Fool 8 Business Week 9 Google Finance 10 S&P Capital IQ 6 Company Filings Recent Performance 2 The stock of the company has performed remarkably well throughout the past two years, gaining over 47% in capital appreciation. With that being said, the stock is trading slightly off its 52-week high of $60.73 at $60.55. This should be a consideration to the purchasing of the stock which will be discussed below. The stock has performed considerably well YTD, and is up 18.49%. This is most likely due to a couple different factors. First and foremost, the entire market has performed very well YTD (S&P500 is up over 10% and DJI up over 13% TYD), and the consumer discretionary sector has outperformed the overall market. Secondly, Disney acquired Lucasfilm at the end of 2012, and consumer sentiment has been very favorable around the acquisition. The acquisition was announced on October 30, 2012 and later approved by the FTC and finalized on December 21, 2012. Since the announcement of the acquisition, the stock is up 23.27%, and since the approval of the FTC, the stock is up 21.10% 1 Bloomberg 2 Yahoo Finance 3 Hoovers 4 IBISWorld Global 5 thew altdisneycompany.com 7 The Motley Fool 8 Business Week 9 Google Finance 10 S&P Capital IQ 6 Company Filings A graph can be seen below for the performance of the stock since the announcement and approval of the Lucasfilm acquisition. Approval of Lucasfilm Acquisition Announcement of Lucasfilm Acquisition Relative to our other two holdings within the consumer discretionary sector, Disney (DIS) has outperformed both SBUX and VFC. This could be due to the trends discussed previously, or company specific reasons with our other two holdings. The chart below shows a 1 year performance for each of our holdings. Something important to note is that we purchased SBUX in October 2012, therefore we have actually realized a gain thus far with the position, despite its 1 year underperformance. This chart also shows the lack of correlation between our two holdings and potential portfolio addition of DIS. 1 Bloomberg 2 Yahoo Finance 3 Hoovers 4 IBISWorld Global 5 thew altdisneycompany.com 7 The Motley Fool 8 Business Week 9 Google Finance 10 S&P Capital IQ 6 Company Filings RATIO ANALYSIS 1,2, 6,10 Ratio Analysis Profitability Ratios Profit margin Gross margin ROA ROE Liquidity Ratios Current Quick Debt Utilization Debt to Equity Interest Coverage Asset Utilization Asset Turnover Inventory Turnover Valuation Ratios P/E Price/Book Price/Cash Flow DuPont Analysis Profit Margin Asset Turnover Leverage ROE NewsCorp Time Warner Industry 2011 10.4% 17.7% 5.7% 10.1% 2012 11.8% 19.0% 6.7% 12.2% 2013 13.4% 21.0% 7.6% 13.5% (NWS) 11.65% N/A 5.79% 14.60% (TWX) 14.31% 45.66% 4.44% 10.09% Median 10.64% 20.53% 5.92% 10.62% 1.11 0.77 1.14 0.77 1.07 0.77 1.92 1.69 1.35 1.04 1.78 1.2 0.32 14.75 0.35 17.89 0.34 18.78 0.55 5.0 0.66 4.57 0.82 31.06 0.55 34.65 0.57 32.71 0.56 32.01 0.57 N/A 0.42 8.07 0.57 14.16 17.5x 1.77 10.58 14.5x 0.96 9.92 15.9x 2.13 11.21 20.09 2.61 18.4 17.66 1.85 16.42 21.66 3.71 14.34 10.4% 0.55 1.76 10.1% 11.8% 0.57 1.83 12.2% 13.4% 0.56 1.79 13.5% 11.7% 0.57 2.25 14.9% 14.3% 0.42 2.27 13.6% 10.6% 0.57 0.84 5.1% Profitability: Disney’s has performed exceptionally well in terms of profitability ratios, as the company outpaces the industry and one of its competitors, Newscorp. While DIS has a lower profit margin than TWX, it does have a much higher ROA and ROE. Something to point out is that all of Disney’s profitability ratios are trending upward, which is a sign of solid growth and is favorable to investment in the company. Liquidity: Although Disney’s liquidity ratios lag those of their competitors and of the industry, the company’s debt is rated A by the S&P, and the company has a solid track record of being able to pay their debts. The company’s liquidity ratios are not a concern. Debt Utilization: The Company has very low debt to equity levels, which are under those of their competitors and of the industry median and the companies interest coverage ratios are way ahead of their competitors, but lags that of the industry, but since the interest coverage ratio is far about 1.5, investors should have little concern that they will be burdened by debt expense. Asset Utilization: The Company is in line with their competitors and the industry in terms of asset turnover, but far outpaces the competition in inventory turnover. This could mean one of two things. It could mean that the company has either very strong sales, or that it is ineffective in borrowing. This ratio doesn’t tell us a whole lot as the 1 Bloomberg 2 Yahoo Finance 3 Hoovers 4 IBISWorld Global 5 thew altdisneycompany.com 7 The Motley Fool 8 Business Week 9 Google Finance 10 S&P Capital IQ 6 Company Filings company is a conglomerate and we cannot point directly to one area that may tell us which of the two factors it is. DuPont: The Company has been very successful in generating returns with reasonable levels of leverage. DIS has outperformed its competitors and the industry average when it comes to the DuPont analysis. This is a great illustration of the strength of DIS in comparison to its competitors and the industry as a whole. ROE is trending upward, which is a favorable sign, as is profit margin. Valuation: These ratios reveal the strength of DIS and show why it is more valued than its competitors. The P/E ratio is perhaps one of the best ratios to illustrate this fact. The P/E of the company is below that of their competitors, which could mean a couple things: either that the company is cheap relative to its peers or that there are less prospects of growth. It is difficult to compare DIS to a set group of peers, as the company competes against a wide range of companies. The price to book is low, which could show that the stock is undervalued or that there is something fundamentally wrong with the company (which certainly is not the case), so must mean that relative to the industry, the stock is undervalued. Altman Z-Score: With a Z-Score of 3.57, there is no concern of insolvency. 1 Bloomberg 2 Yahoo Finance 3 Hoovers 4 IBISWorld Global 5 thew altdisneycompany.com 7 The Motley Fool 8 Business Week 9 Google Finance 10 S&P Capital IQ 6 Company Filings RECOMMENDATION BUY 3.0% Position PROS TO RECOMMENDATION History of Success: The Walt Disney Company is a household name that has a long history of success. Despite many changes in management and leadership, the company has continued to perform considerably well. I see no reason to suspect that this would change. The company has been long considered as shareholder friendly and looks to return shareholder wealth through accretive strategic acquisitions, stock repurchases, and dividends. Protected Exposure to Many Industries as a Conglomerate: Disney is considered a conglomerate which gives the EIF portfolio exposure to many different industries. The current portfolio lacks a stock such as DIS, which provides the portfolio exposure to multiple different industries. Disney has some protection to specific industry trends as it is not dependent on the success of one single industry. Dominance in Multiple Industries: Within 3 of the 6 industries that Disney competes in, they hold a high percentage of the market share. Disney holds 15.8% market share in the Television Broadcasting Industry, 16.7% in the Cable Networks Industry, 19.2% in the Movie & Video Production Industry. Not only does Disney compete within many industries, it dominates within many industries. Lucasfilm Acquisition: With the $4.05 billion dollar acquisition of Lucasfilm, Walt Disney gives the media giant control of the “Star Wars” franchise. Star Wars is one of the greatest family entertainment franchises of all time. Disney has plans to release films during a six-year period starting in 2015 Increasing Dividend Yield: DIS currently has a 1.20% dividend yield which management has suggested will increase in the coming years. The company has raised dividend 50% and 25% respectively in 2012 and 2013. Underweight in Consumer Discretionary: The EIF portfolio is currently 464bps underweight in the Consumer Discretionary sector. 1 Bloomberg 2 Yahoo Finance 3 Hoovers 4 IBISWorld Global 5 thew altdisneycompany.com 7 The Motley Fool 8 Business Week 9 Google Finance 10 S&P Capital IQ 6 Company Filings CONS TO RECOMMENDATION Trading at or Near 52-Week High: The stock has been selling at its all-time high in recent weeks. Simply in terms of timing, it may not be the most ideal time to purchase the stock given the current run of the overall market YTD. High Correlation with U.S., Global, or Regional Economic Conditions: Many of Disney’s business segments are highly correlated with the levels of disposable income of their customers. The company’s growth slowed during the economic recession of 2009. If we suspect that the current growth of the economy is unsustainable and likely to revert any time soon, Disney’s future growth prospects will be slowed. Dependent on the Existence and Maintenance of Intellectual Property Rights: Much of Disney’s business depends upon the current legal regulation in regards to intellectual property rights. If there were to be changes to these rights, the company would be adversely affected. Although this is a concern, there has been no discussion of new legal regulation that could adversely affect the Company. 1 Bloomberg 2 Yahoo Finance 3 Hoovers 4 IBISWorld Global 5 thew altdisneycompany.com 7 The Motley Fool 8 Business Week 9 Google Finance 10 S&P Capital IQ 6 Company Filings ANALYST RECOMMENDATIONS 10 Analyst Recommendations (S&P Capital IQ) Strong Buy Buy Hold Underperform Sell Total Current 1 Month Ago 2 Months Ago 3 Months Ago 6 13 10 0 6 13 10 0 6 13 10 0 6 12 11 0 0 0 0 0 29 29 29 29 PROFORMA ASSUMPTIONS Income Statement Revenues: Forecasting revenues out into the future, I evaluated the growth prospects of the industry as well as the historic growth for the company. I broke out the revenues for the different business segments and forecasted them on a line by line basis. Overall, my forecasts estimated revenue growth at 6.13% for 2013, 6.77% growth for 2014, and 7.86% for 2015. Operating Expenses: Operating expenses were modeled as a percentage of top line growth. Operating expenses historically have proven to be relatively stable in comparison to growth or decline in revenues. Taxes: I modeled taxes in the same manner that I modeled operating expenses, using a 3-year moving average of historical tax expense growth rates. The projected tax expenses were in line with those of the prior three years. Dividends: As Disney is end of fiscal year Sept. 29 th, I had a management number for 2013. The company has taken a strong position to continue growing their quarterly dividend and has grown their dividend Y/Y by nearly 25%. I expect dividend payout to increase based upon management discussion and a ramp up in dividends in the past 2 years. CapEx: I brought the capital expenditures down slightly in years 2013, 2014, and 2015. Although they recently acquired Lucasfilms, I expect them to realize this CapEx across multiple years, therefore not taking a large CapEx hit in 2013. Net Debt: Due to the growth capital expenditures of the company, and its aggressive nature to fund through additional debt, I projected net debt growth based upon a moving average of a 6 year span dating back to 2006. While this debt will be growing, I also took into account the repayment of debt that matures in 2012, 2013, and 2014. 1 Bloomberg 2 Yahoo Finance 3 Hoovers 4 IBISWorld Global 5 thew altdisneycompany.com 7 The Motley Fool 8 Business Week 9 Google Finance 10 S&P Capital IQ 6 Company Filings VALUATION ASSUMPTIONS Risk Free Rate: 2.99%, the current yield on the 30 year US Treasury bond (as of 4/10/2013). Market Risk Premium: The EIF market risk premium of 5.7% was used. Beta: The regression that I ran provided a beta estimate of 1.09 which was pretty much in-line with the other beta estimations. I chose to use a beta estimate of 1.06 which I felt reflected the amount of risk associated with DIS. My rationale behind this beta estimate was in large part due to the factor that they are in multiple different markets, and are becoming more and more diversified, therefore being more and more directly related to the market. P/E Multiples: I forecasted P/E ratios as 17.5x, 16.0x, 14.5x for the next three years. I used the median of analyst forecasts for 2013E as I felt that my forecasts were in line with many of the analysts. My P/E multiples for 2014 and 2015 are above those of many of the analysts as I felt that with increased growth and positive street sentiment about the company’s recent M&A activity that it will drive the P/E multiple up slightly. EPS: My EPS forecasts are $3.51, $4.08, $4.87 for 2013-2015 respectively. My forecast numbers are above many of the analysts numbers as I feel that the company will perform better in the three years to come due to the improving economy and benefits of recent M&A activity. Stock Price: I used the stock price as of close on 4/12/13 of $60.55. 1 Bloomberg 2 Yahoo Finance 3 Hoovers 4 IBISWorld Global 5 thew altdisneycompany.com 7 The Motley Fool 8 Business Week 9 Google Finance 10 S&P Capital IQ 6 Company Filings Current Events 7,8 Why The Walt Disney Company (DIS)’s a Winner, But CBS Corporation (CBS) May Not Be: Time Warner Cable Inc (TWC) By The Motley Fool in News Published: March 13, 2013 at 7:13 pm The best media companies make strategic acquisitions that diversify across multiple mediums and target multiple demographics. And no media firm, in my view, is as successful in doing this as is Disney. Below, I review why Disney's acquisition of Lucasfilm made sense from a value perspective. I also provide my more negative take on competitor CBS. The Walt Disney Company (NYSE:DIS) Disney's acquisition of Lucasfilm made headlines across all of the major entertainment and financial journals. While anyone can go out an make an acquisition, when a company does it, it should help unlock synergistic value. Fortunately, Disney has a history of developing brands and successful marketing them in films, toys, theme parks, and television shows. With such a large distributional reach, Disney has more to gain from Lucasfilm than just the addition of market power. It is not just a "tack-on" buy; it is a value-enhancing integration that will greatly expand the reach of Lucasfilm products. To see how The Walt Disney Company (NYSE:DIS) can create value from integrating Lucasfilm, consider this: Disney recently entered a partnership with Hasbro to create an Angry Birds version based on Star Wars. And on CNBC, Disney's CEO, Bob Iger, revealed that the company will launch standalone films involving Star Wars characters. Fortunately, Disney has a history of executing on executions from Pixar to Marvel. It also has a history of executing. In the fourth quarter, it beat expectations on both the top- and bottom-lines. Revenue grew 5% year-over-year and came out $130 million ahead of consensus. Momentum was felt across nearly all sectors. The company's weakest point has come from interactive division, which is losing hundreds of millions. The release of Disney Infinity is aimed at turning the tide. This is a video game launch that makes use of Pixar characters. One can only imagine what the introduction of Star Wars characters, which have a history of making for popular video games, will have on the Interactive division. CBS Corporation (NYSE:CBS) 1 Bloomberg 2 Yahoo Finance 3 Hoovers 4 IBISWorld Global 5 thew altdisneycompany.com 7 The Motley Fool 8 Business Week 9 Google Finance 10 S&P Capital IQ 6 Company Filings Despite getting top ratings during the Super Bowl, CBS has left many wondering whether the entertainment company made the most of its ad time. Some felt that it spent too much time advertising its own programs instead of putting in ads that would have gone for $3.5 to $4 million per placement. The Street has also had a relatively tepid outlook on CBS Corporation (NYSE:CBS). Zacks lists the broadcasting company as “neutral” with a price target of $42. Other research companies also didn’t raise their ratings. Barclays and UBS are the two biggest exceptions, which have raised their price targets to $46 and $45 with an equivalent "buy" rating. But the stock is already at around $43, so there is not much upside at this point. The stock is also at its 52-week high after rising 53.8% from the 52week low. With a free cash flow yield of less than 4% and a PE multiple of 18.5, I find CBS Corporation (NYSE:CBS) relatively expensive. I encourage avoiding the stock, especially since 5-year has been in the low single-digits and the return on invested capital is 100 basis points below the industry average. Closing thoughts & stock fundamentals Disney has compelling stock fundamentals. Despite being at its 52-week high, it is reasonably priced at 18.6 times past earnings versus an industry average of 19.5. In addition, it is generating a decent amount of return on invested capital at 10.9%. 17 out of 25 reporting analysts rate the stock a "buy" or better, and no analyst rates it a "sell." Despite my criticism of CBS, it should be noted that it is generating an even higher return on invested capital at 11.5% for an even cheaper 18.2x multiple. For a risky value play, I would consider also adding Time Warner Cable Inc (NYSE:TWC) into the mix. The firm only trades at 13 times past earnings but still has strong trends. EPS grew by a rate of more than 13% over the past 5 years, and it is expected to grow by a rate of over 11% over the next 5 years. If these estimates prove accurate, the multiple will either have to expand right away to generate significant annualized returns, or the stock will produce, on average, 10%+ annual returns. The consensus price target is at around a 15% premium to the prevailing price. How Disney Bought Lucasfilm—and Its Plans for 'Star Wars' By Devin Leonard March 07, 2013 One weekend last October, Robert Iger, chief executive officer of Walt Disney (DIS), sat through all six Star Wars films. He’d seen them before, of course. This time, he took notes. Disney was in secret negotiations to acquire Lucasfilm, the company founded by Star Wars creator George Lucas, and Iger needed to do some due diligence. The movies reacquainted Iger with Luke Skywalker, the questing Jedi Knight, and his nemesis Darth Vader, the Sith Lord who turns out to be (three-decade-old spoiler alert) his father. Beyond the movies, Iger needed to know Lucasfilm had a stockpile of similarly rich material—aka intellectual property—for more Star Wars installments. As 1 Bloomberg 2 Yahoo Finance 3 Hoovers 4 IBISWorld Global 5 thew altdisneycompany.com 7 The Motley Fool 8 Business Week 9 Google Finance 10 S&P Capital IQ 6 Company Filings any serious aficionado knows, there were always supposed to be nine. But how would Disney assess the value of an imaginary galaxy? What, for example, was its population? As it turned out, Lucas had already done the cataloging. His company maintained a database called the Holocron, named after a crystal cube powered by the Force. The real-world Holocron lists 17,000 characters in the Star Wars universe inhabiting several thousand planets over a span of more than 20,000 years. It was quite a bit for Disney to process. So Lucas also provided the company with a guide, Pablo Hidalgo. A founding member of the Star Wars Fan Boy Association, Hidalgo is now a “brand communication manager” at Lucasfilm. “The Holocron can be a little overwhelming,” says Hidalgo, who obsesses over canonical matters such as the correct spelling of Wookiee and the definitive list of individuals who met with Yoda while he was hiding in the swamps of Dagobah. An Underrated (but Important) Reason to Buy Disney Stock Now By Tim Beyers and Erin Miller | More Articles | Save For Later April 10, 2013 | Comments (0) Uh-oh. Walt Disney (NYSE: DIS ) is killing part of the Star Wars franchise it acquired in October for $4 billion. The good news? Like Obi-Wan Kenobi, the dead will rise soon enough, and in perhaps a more powerful form. Specifically, Disney has closed 31-year-old game-development division LucasArts and laid off some 200 employees who worked there, The Wall Street Journal reports. New Star Wars universe games -- presuming any are under consideration -- will be published elsewhere. It's a good move, says Tim Beyers of Motley Fool Rule Breakers and Motley Fool Supernova in the following interview with The Motley Fool's Erin Miller. Researcher NPD put LucasArts' revenue at just $55 million last year, down sharply from $175 million in 2006. What's more, Tim says, Disney is the world's largest brand licensor and as such could extract good terms from the likes of Electronic Arts (NASDAQ: EA ) and Activision Blizzard (NASDAQ: ATVI ) , both of which have long, successful histories with developing games around licensed brands. The possibility of such a deal may help explain why Disney stock reached another new high this week. 1 Bloomberg 2 Yahoo Finance 3 Hoovers 4 IBISWorld Global 5 thew altdisneycompany.com 7 The Motley Fool 8 Business Week 9 Google Finance 10 S&P Capital IQ 6 Company Filings Are you more bullish on Disney's prospects after seeing this news? What about Activision and EA? Please watch this short video to get Tim's full take, and then leave a comment to let us know whether you'd buy or sell Disney stock now, and why. It's easy to forget that Walt Disney is more than just the House of Mouse. True, Disney amusement parks around the world hosted more than 121 million guests in 2011. But from its vast catalog of characters to its monster collection of media networks, much of Disney's allure for investors lies in its diversity, and The Motley Fool's premium research report lays out the case for investing in Disney today. This report includes the key items investors must watch as well as the opportunities and threats the company faces going forward. 1 Bloomberg 2 Yahoo Finance 3 Hoovers 4 IBISWorld Global 5 thew altdisneycompany.com 7 The Motley Fool 8 Business Week 9 Google Finance 10 S&P Capital IQ 6 Company Filings Sources Bloomberg Yahoo Finance Hoovers IBISWorld Global Thewaltdisneycompany.com Company Filings The Motley Fool Business Week Google Finance S&P Capital IQ Thomson Reuters FirstCall 1 Bloomberg 2 Yahoo Finance 3 Hoovers 4 IBISWorld Global 5 thew altdisneycompany.com 7 The Motley Fool 8 Business Week 9 Google Finance 10 S&P Capital IQ 6 Company Filings