XML 85 R138.htm IDEA: XBRL DOCUMENT v3.19.3
Condensed Consolidating Financial Information Condensed Consolidating Statement of Income (Details) - USD ($)
$ in Millions
3 Months Ended 12 Months Ended
Sep. 28, 2019
Jun. 29, 2019
Mar. 30, 2019
Dec. 29, 2018
Sep. 29, 2018
Jun. 30, 2018
Mar. 31, 2018
Dec. 30, 2017
Sep. 28, 2019
Sep. 29, 2018
Sep. 30, 2017
Condensed Income Statements, Captions [Line Items]                      
Revenues $ 19,100 [1] $ 20,245 [1] $ 14,922 $ 15,303 $ 14,306 $ 15,229 $ 14,548 $ 15,351 $ 69,570 $ 59,434 $ 55,137
Operating Expenses                 (42,018) (32,726) (30,306)
Selling, general, administrative and other                 (11,541) (8,860) (8,176)
Depreciation and amortization                 (4,160) (3,011) (2,782)
Costs and Expenses                 (57,719) (44,597) (41,264)
Restructuring and impairment charges                 (1,183) (33) (98)
Allocations to non-guarantor subsidiaries                 0 0 0
Other income, net                 4,357 601 78
Interest expense, net                 (978) (574) (385)
Equity in the income (loss) of investees, net                 (103) (102) 320
Income from continuing operations before income taxes 1,258 2,018 7,237 3,431         13,944 14,729 13,788
Income taxes                 (3,031) (1,663) (4,422)
Earnings from subsidiary entities                 0 0 0
Net income from continuing operations 914 1,623 5,590 2,786 2,419 3,059 3,115 4,473 10,913 13,066 9,366
Income (loss) from discontinued operations 291 359 21 0         671 0 0
Net income                 11,584 13,066 9,366
Income (Loss) from Continuing Operations, Net of Tax, Attributable to Noncontrolling Interest                 (472) (468) (386)
Income (Loss) from Discontinued Operations, Net of Tax, Attributable to Noncontrolling Interest                 (58) 0 0
Net income attributable to The Walt Disney Company (Disney) $ 1,054 $ 1,760 $ 5,452 $ 2,788 $ 2,322 $ 2,916 $ 2,937 $ 4,423 11,054 12,598 8,980
Comprehensive income excluding noncontrolling interest                 8,240 13,029 9,431
Reclassifications & Eliminations                      
Condensed Income Statements, Captions [Line Items]                      
Revenues                 228 (86) 185
Operating Expenses                 0 0 0
Selling, general, administrative and other                 0 0 0
Depreciation and amortization                 0 0 0
Costs and Expenses                 0 0 0
Restructuring and impairment charges                 0 0 0
Allocations to non-guarantor subsidiaries                 0 0 0
Other income, net                 (228) 86 (185)
Interest expense, net                 0 0 0
Equity in the income (loss) of investees, net                 0 0 0
Income from continuing operations before income taxes                 0 0 0
Income taxes                 0 0 0
Earnings from subsidiary entities                 (15,828) (13,216) (9,247)
Net income from continuing operations                 (15,828) (13,216) (9,247)
Income (loss) from discontinued operations                 (962)    
Net income                 (16,790)    
Income (Loss) from Continuing Operations, Net of Tax, Attributable to Noncontrolling Interest                 0 0 0
Income (Loss) from Discontinued Operations, Net of Tax, Attributable to Noncontrolling Interest                 0    
Net income attributable to The Walt Disney Company (Disney)                 (16,790) (13,216) (9,247)
Comprehensive income excluding noncontrolling interest                 (13,400) (13,037) (9,153)
TWDC                      
Condensed Income Statements, Captions [Line Items]                      
Revenues                 0 0 0
Operating Expenses                 0 0
Selling, general, administrative and other                 0 0 0
Depreciation and amortization                 0 0 0
Costs and Expenses                 0 0 0
Restructuring and impairment charges                 0 0 0
Allocations to non-guarantor subsidiaries                 0 0 0
Other income, net                 (236) 0 0
Interest expense, net                 (636) 0 0
Equity in the income (loss) of investees, net                 0 0 0
Income from continuing operations before income taxes                 (872) 0 0
Income taxes                 190 0 0
Earnings from subsidiary entities                 3,026 0 0
Net income from continuing operations                 2,344 0 0
Income (loss) from discontinued operations                 671    
Net income                 3,015    
Income (Loss) from Continuing Operations, Net of Tax, Attributable to Noncontrolling Interest                 0 0 0
Income (Loss) from Discontinued Operations, Net of Tax, Attributable to Noncontrolling Interest                 0    
Net income attributable to The Walt Disney Company (Disney)                 3,015 0 0
Comprehensive income excluding noncontrolling interest                 185 0 0
Legacy Disney                      
Condensed Income Statements, Captions [Line Items]                      
Revenues                 0 0 0
Operating Expenses                 0 0 0
Selling, general, administrative and other                 (672) (615) (450)
Depreciation and amortization                 (1) (1) (1)
Costs and Expenses                 (673) (616) (451)
Restructuring and impairment charges                 0 0 0
Allocations to non-guarantor subsidiaries                 652 576 405
Other income, net                 94 41 163
Interest expense, net                 (699) (698) (510)
Equity in the income (loss) of investees, net                 0 0 0
Income from continuing operations before income taxes                 (626) (697) (393)
Income taxes                 136 79 126
Earnings from subsidiary entities                 12,802 13,216 9,247
Net income from continuing operations                 12,312 12,598 8,980
Income (loss) from discontinued operations                 291    
Net income                 12,603    
Income (Loss) from Continuing Operations, Net of Tax, Attributable to Noncontrolling Interest                 0 0 0
Income (Loss) from Discontinued Operations, Net of Tax, Attributable to Noncontrolling Interest                 0    
Net income attributable to The Walt Disney Company (Disney)                 12,603 12,598 8,980
Comprehensive income excluding noncontrolling interest                 9,669 13,029 9,431
Non-Guarantor Subsidiaries                      
Condensed Income Statements, Captions [Line Items]                      
Revenues                 69,342 59,520 54,952
Operating Expenses                 (42,018) (32,726) (30,306)
Selling, general, administrative and other                 (10,869) (8,245) (7,726)
Depreciation and amortization                 (4,159) (3,010) (2,781)
Costs and Expenses                 (57,046) (43,981) (40,813)
Restructuring and impairment charges                 (1,183) (33) (98)
Allocations to non-guarantor subsidiaries                 (652) (576) (405)
Other income, net                 4,727 474 100
Interest expense, net                 357 124 125
Equity in the income (loss) of investees, net                 (103) (102) 320
Income from continuing operations before income taxes                 15,442 15,426 14,181
Income taxes                 (3,357) (1,742) (4,548)
Earnings from subsidiary entities                 0 0 0
Net income from continuing operations                 12,085 13,684 9,633
Income (loss) from discontinued operations                 671    
Net income                 12,756    
Income (Loss) from Continuing Operations, Net of Tax, Attributable to Noncontrolling Interest                 (472) (468) (386)
Income (Loss) from Discontinued Operations, Net of Tax, Attributable to Noncontrolling Interest                 (58)    
Net income attributable to The Walt Disney Company (Disney)                 12,226 13,216 9,247
Comprehensive income excluding noncontrolling interest                 $ 11,786 $ 13,037 $ 9,153
[1]
On March 20, 2019, the Company began consolidating the results of TFCF and Hulu (see Note 4 to the Consolidated Financial Statements). As a result, revenues and operating results in the third and fourth quarter of fiscal 2019 reflected the impact of this transaction.