XML 158 R147.htm IDEA: XBRL DOCUMENT v3.19.2
Condensed Consolidating Financial Information Condensed Consolidating Statements of Income (Details) - USD ($)
$ in Millions
3 Months Ended 12 Months Ended
Dec. 29, 2018
Sep. 29, 2018
Jun. 30, 2018
Mar. 31, 2018
Dec. 30, 2017
Sep. 30, 2017
Jul. 01, 2017
Apr. 01, 2017
Dec. 31, 2016
Sep. 29, 2018
Sep. 30, 2017
Oct. 01, 2016
Condensed Income Statements, Captions [Line Items]                        
Revenues $ 15,303 $ 14,307 $ 15,228 $ 14,548 $ 15,351 $ 12,779 $ 14,238 $ 13,336 $ 14,784 $ 59,434 $ 55,137 $ 55,632
Operating expenses (9,001)       (8,729)         (32,726) (30,306) (29,993)
Selling, general, administrative and other (2,152)       (2,087)         (8,860) (8,176) (8,754)
Depreciation and amortization (732)       (742)         (3,011) (2,782) (2,527)
Total costs and expenses (11,885)       (11,558)         (44,597) (41,264) (41,274)
Restructuring and impairment charges 0       (15)         (33) (98) (156)
Allocations to non-guarantor subsidiaries 0       0         0 0 0
Other income, net 0       53         601 78 0
Interest expense, net (63)       (129)         (574) (385) (260)
Equity in the income (loss) of investees, net 76       43         (102) 320 926
Income (Loss) from Continuing Operations before Income Taxes 3,431       3,745         14,729 13,788 14,868
Income taxes (645)       728         (1,663) (4,422) (5,078)
Earnings from subsidiary entities 0       0         0 0 0
Net income 2,786 2,419 3,059 3,115 4,473 1,865 2,474 2,539 2,488 13,066 9,366 9,790
Less: Net income attributable to noncontrolling interests 2       (50)         (468) (386) (399)
Net income attributable to The Walt Disney Company (Disney) 2,788 $ 2,322 $ 2,916 $ 2,937 4,423 $ 1,747 $ 2,366 $ 2,388 $ 2,479 12,598 8,980 9,391
Comprehensive income excluding noncontrolling interests 2,809       4,547         13,029 9,431 7,833
Reclassifications & Eliminations                        
Condensed Income Statements, Captions [Line Items]                        
Revenues 55       (16)         (86) 185 345
Operating expenses 0       0         0 0 0
Selling, general, administrative and other 0       0         0 0 0
Depreciation and amortization 0       0         0 0 0
Total costs and expenses 0       0         0 0 0
Restructuring and impairment charges 0       0         0 0 0
Allocations to non-guarantor subsidiaries 0       0         0 0 0
Other income, net (55)       16         86 (185) (345)
Interest expense, net 0       0         0 0 0
Equity in the income (loss) of investees, net 0       0         0 0 0
Income (Loss) from Continuing Operations before Income Taxes 0       0         0 0 0
Income taxes 0       0         0 0 0
Earnings from subsidiary entities (2,839)       (4,628)         (13,216) (9,247) (9,540)
Net income (2,839)       (4,628)         (13,216) (9,247) (9,540)
Less: Net income attributable to noncontrolling interests 0       0         0 0 0
Net income attributable to The Walt Disney Company (Disney) (2,839)       (4,628)         (13,216) (9,247) (9,540)
Comprehensive income excluding noncontrolling interests (2,800)       (4,678)         (13,037) (9,153) (9,479)
TWDC                        
Condensed Income Statements, Captions [Line Items]                        
Revenues 0       0         0 0 0
Operating expenses 0       0         0 0 0
Selling, general, administrative and other 0       0         0 0 0
Depreciation and amortization 0       0         0 0 0
Total costs and expenses 0       0         0 0 0
Restructuring and impairment charges 0       0         0 0 0
Allocations to non-guarantor subsidiaries 0       0         0 0 0
Other income, net 0       0         0 0 0
Interest expense, net (65)       0         0 0 0
Equity in the income (loss) of investees, net 0       0         0 0 0
Income (Loss) from Continuing Operations before Income Taxes (65)       0         0 0 0
Income taxes 12       0         0 0 0
Earnings from subsidiary entities 0       0         0 0 0
Net income (53)       0         0 0 0
Less: Net income attributable to noncontrolling interests 0       0         0 0 0
Net income attributable to The Walt Disney Company (Disney) (53)       0         0 0 0
Comprehensive income excluding noncontrolling interests (53)       0         0 0 0
Legacy Disney                        
Condensed Income Statements, Captions [Line Items]                        
Revenues 0       0         0 0 0
Operating expenses 0       0         0 0 0
Selling, general, administrative and other (141)       (127)         (615) (450) (488)
Depreciation and amortization 0       0         (1) (1) (1)
Total costs and expenses (141)       (127)         (616) (451) (489)
Restructuring and impairment charges 0       0         0 0 0
Allocations to non-guarantor subsidiaries 127       118         576 405 365
Other income, net 76       (19)         41 163 332
Interest expense, net (125)       (141)         (698) (510) (434)
Equity in the income (loss) of investees, net 0       0         0 0 0
Income (Loss) from Continuing Operations before Income Taxes (63)       (169)         (697) (393) (226)
Income taxes 12       (36)         79 126 77
Earnings from subsidiary entities 2,839       4,628         13,216 9,247 9,540
Net income 2,788       4,423         12,598 8,980 9,391
Less: Net income attributable to noncontrolling interests 0       0         0 0 0
Net income attributable to The Walt Disney Company (Disney) 2,788       4,423         12,598 8,980 9,391
Comprehensive income excluding noncontrolling interests 2,809       4,547         13,029 9,431 7,833
Non-Guarantor Subsidiaries                        
Condensed Income Statements, Captions [Line Items]                        
Revenues 15,248       15,367         59,520 54,952 55,287
Operating expenses (9,001)       (8,729)         (32,726) (30,306) (29,993)
Selling, general, administrative and other (2,011)       (1,960)         (8,245) (7,726) (8,266)
Depreciation and amortization (732)       (742)         (3,010) (2,781) (2,526)
Total costs and expenses (11,744)       (11,431)         (43,981) (40,813) (40,785)
Restructuring and impairment charges 0       (15)         (33) (98) (156)
Allocations to non-guarantor subsidiaries (127)       (118)         (576) (405) (365)
Other income, net (21)       56         474 100 13
Interest expense, net 127       12         124 125 174
Equity in the income (loss) of investees, net 76       43         (102) 320 926
Income (Loss) from Continuing Operations before Income Taxes 3,559       3,914         15,426 14,181 15,094
Income taxes (669)       764         (1,742) (4,548) (5,155)
Earnings from subsidiary entities 0       0         0 0 0
Net income 2,890       4,678         13,684 9,633 9,939
Less: Net income attributable to noncontrolling interests 2       (50)         (468) (386) (399)
Net income attributable to The Walt Disney Company (Disney) 2,892       4,628         13,216 9,247 9,540
Comprehensive income excluding noncontrolling interests $ 2,853       $ 4,678         $ 13,037 $ 9,153 $ 9,479