XML 107 R95.htm IDEA: XBRL DOCUMENT v3.19.1
Condensed Consolidating Statements of Income (Details) - USD ($)
$ in Millions
3 Months Ended 6 Months Ended
Mar. 30, 2019
Mar. 31, 2018
Mar. 30, 2019
Mar. 31, 2018
Condensed Income Statements, Captions [Line Items]        
Revenues $ 14,922 $ 14,548 $ 30,225 $ 29,899
Operating expenses (8,376) (7,541) (17,377) (16,270)
Selling, general, administrative and other (2,327) (2,239) (4,479) (4,326)
Depreciation and amortization (828) (731) (1,560) (1,473)
Total costs and expenses (11,531) (10,511) (23,416) (22,069)
Restructuring and impairment charges (662) (13) (662) (28)
Allocations to non-guarantor subsidiaries 0 0 0 0
Other Income 4,963 41 4,963 94
Interest expense, net (143) (143) (206) (272)
Equity in the income / (loss) of investees, net (312) 6 (236) 49
Income from continuing operations before income taxes 7,237 3,928 10,668 7,673
Income taxes from continuing operations (1,647) (813) (2,292) (85)
Earnings from subsidiary entities 0 0 0 0
Net Income from Continuing Operations 5,590 3,115 8,376 7,588
Income (loss) from discontinued operations 21 0 21 0
Consolidated net income 5,611 3,115 8,397 7,588
Less: Net income attributable to noncontrolling interests (159) (178) (157) (228)
Net income attributable to The Walt Disney Company (Disney) 5,452 2,937 8,240 7,360
Comprehensive income excluding noncontrolling interests 5,448 2,996 8,257 7,543
Reclassifications & Eliminations        
Condensed Income Statements, Captions [Line Items]        
Revenues 26 (38) 81 (54)
Operating expenses 0 0 0 0
Selling, general, administrative and other 0 0 0 0
Depreciation and amortization 0 0 0 0
Total costs and expenses 0 0 0 0
Restructuring and impairment charges 0 0 0 0
Allocations to non-guarantor subsidiaries 0 0 0 0
Other Income (26) 38 (81) 54
Interest expense, net 0 0 0 0
Equity in the income / (loss) of investees, net 0 0 0 0
Income from continuing operations before income taxes 0 0 0 0
Income taxes from continuing operations 0 0 0 0
Earnings from subsidiary entities (6,299) (3,158) (9,203) (7,785)
Net Income from Continuing Operations (6,299)   (9,203)  
Income (loss) from discontinued operations (21)   (21)  
Consolidated net income (6,320) (3,158) (9,224) (7,785)
Less: Net income attributable to noncontrolling interests 0 0 0 0
Net income attributable to The Walt Disney Company (Disney) (6,320) (3,158) (9,224) (7,785)
Comprehensive income excluding noncontrolling interests (6,335) (3,250) (9,199) (7,929)
TWDC        
Condensed Income Statements, Captions [Line Items]        
Revenues 0 0 0 0
Operating expenses 0 0 0 0
Selling, general, administrative and other 0 0 0 0
Depreciation and amortization 0 0 0 0
Total costs and expenses 0 0 0 0
Restructuring and impairment charges 0 0 0 0
Allocations to non-guarantor subsidiaries 0 0 0 0
Other Income 0 0 0 0
Interest expense, net (109) 0 (175) 0
Equity in the income / (loss) of investees, net 0 0 0 0
Income from continuing operations before income taxes (109) 0 (175) 0
Income taxes from continuing operations 25 0 38 0
Earnings from subsidiary entities 317 0 317 0
Net Income from Continuing Operations 233   180  
Income (loss) from discontinued operations 21   21  
Consolidated net income 254 0 201 0
Less: Net income attributable to noncontrolling interests 0 0 0 0
Net income attributable to The Walt Disney Company (Disney) 254 0 201 0
Comprehensive income excluding noncontrolling interests 254 0 200 0
Legacy Disney        
Condensed Income Statements, Captions [Line Items]        
Revenues 0 0 0 0
Operating expenses 0 0 0 0
Selling, general, administrative and other (218) (158) (359) (285)
Depreciation and amortization (1) 0 (1) 0
Total costs and expenses (219) (158) (360) (285)
Restructuring and impairment charges 0 1 0 0
Allocations to non-guarantor subsidiaries 203 147 330 266
Other Income 19 (108) 95 (127)
Interest expense, net (112) (173) (236) (314)
Equity in the income / (loss) of investees, net 0 0 0 0
Income from continuing operations before income taxes (109) (291) (171) (460)
Income taxes from continuing operations 25 70 37 35
Earnings from subsidiary entities 5,982 3,158 8,886 7,785
Net Income from Continuing Operations 5,898   8,752  
Income (loss) from discontinued operations 0   0  
Consolidated net income 5,898 2,937 8,752 7,360
Less: Net income attributable to noncontrolling interests 0 0 0 0
Net income attributable to The Walt Disney Company (Disney) 5,898 2,937 8,752 7,360
Comprehensive income excluding noncontrolling interests 5,895 2,996 8,770 7,543
Non-Guarantor Subsidiaries        
Condensed Income Statements, Captions [Line Items]        
Revenues 14,896 14,586 30,144 29,953
Operating expenses (8,376) (7,541) (17,377) (16,270)
Selling, general, administrative and other (2,109) (2,081) (4,120) (4,041)
Depreciation and amortization (827) (731) (1,559) (1,473)
Total costs and expenses (11,312) (10,353) (23,056) (21,784)
Restructuring and impairment charges (662) (14) (662) (28)
Allocations to non-guarantor subsidiaries (203) (147) (330) (266)
Other Income 4,970 111 4,949 167
Interest expense, net 78 30 205 42
Equity in the income / (loss) of investees, net (312) 6 (236) 49
Income from continuing operations before income taxes 7,455 4,219 11,014 8,133
Income taxes from continuing operations (1,697) (883) (2,367) (120)
Earnings from subsidiary entities 0 0 0 0
Net Income from Continuing Operations 5,758   8,647  
Income (loss) from discontinued operations 21   21  
Consolidated net income 5,779 3,336 8,668 8,013
Less: Net income attributable to noncontrolling interests (159) (178) (157) (228)
Net income attributable to The Walt Disney Company (Disney) 5,620 3,158 8,511 7,785
Comprehensive income excluding noncontrolling interests $ 5,634 $ 3,250 $ 8,486 $ 7,929