XML 121 R97.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Condensed Consolidating Statements of Income (Details) - USD ($)
$ in Millions
3 Months Ended
Dec. 28, 2019
Dec. 29, 2018
Condensed Income Statements, Captions [Line Items]    
Revenues $ 20,858 $ 15,303
Operating expenses (13,016) (9,001)
Selling, general, administrative and other (3,703) (2,152)
Depreciation and amortization (1,298) (732)
Total costs and expenses (18,017) (11,885)
Restructuring and impairment charges (150) 0
Allocations to non-guarantor subsidiaries 0 0
Other income (expense), net 0 0
Interest expense, net (283) (63)
Equity in the income of investees 224 76
Income from continuing operations before income taxes 2,632 3,431
Income taxes on continuing operations (459) (645)
Earnings from subsidiary entities 0 0
Net Income from Continuing Operations 2,173 2,786
Income (loss) from discontinued operations (26) 0
Net income 2,147 2,786
Income (Loss) from Continuing Operations, Net of Tax, Attributable to Noncontrolling Interest 40 (2)
Net income attributable to The Walt Disney Company (Disney) 2,107 2,788
Comprehensive income excluding noncontrolling interests 2,191 2,809
Reclassifications & Eliminations    
Condensed Income Statements, Captions [Line Items]    
Revenues 78 55
Operating expenses 0 0
Selling, general, administrative and other 0 0
Depreciation and amortization 0 0
Total costs and expenses 0 0
Restructuring and impairment charges 0  
Allocations to non-guarantor subsidiaries 0 0
Other income (expense), net (78) (55)
Interest expense, net 0 0
Equity in the income of investees 0 0
Income from continuing operations before income taxes 0 0
Income taxes on continuing operations 0 0
Earnings from subsidiary entities (4,882) (2,839)
Net Income from Continuing Operations (4,882)  
Income (loss) from discontinued operations 52  
Net income (4,830) (2,839)
Income (Loss) from Continuing Operations, Net of Tax, Attributable to Noncontrolling Interest 0 0
Net income attributable to The Walt Disney Company (Disney) (4,830) (2,839)
Comprehensive income excluding noncontrolling interests (5,105) (2,800)
TWDC    
Condensed Income Statements, Captions [Line Items]    
Revenues 0 0
Operating expenses 0 0
Selling, general, administrative and other 0 0
Depreciation and amortization 0 0
Total costs and expenses 0 0
Restructuring and impairment charges 0  
Allocations to non-guarantor subsidiaries (2) 0
Other income (expense), net (1) 0
Interest expense, net (313) (65)
Equity in the income of investees 0 0
Income from continuing operations before income taxes (316) (65)
Income taxes on continuing operations 55 12
Earnings from subsidiary entities 2,394 0
Net Income from Continuing Operations 2,133  
Income (loss) from discontinued operations (26)  
Net income 2,107 (53)
Income (Loss) from Continuing Operations, Net of Tax, Attributable to Noncontrolling Interest 0 0
Net income attributable to The Walt Disney Company (Disney) 2,107 (53)
Comprehensive income excluding noncontrolling interests 2,191 (53)
Legacy Disney    
Condensed Income Statements, Captions [Line Items]    
Revenues 0 0
Operating expenses 0 0
Selling, general, administrative and other (126) (141)
Depreciation and amortization 0 0
Total costs and expenses (126) (141)
Restructuring and impairment charges 0  
Allocations to non-guarantor subsidiaries 118 127
Other income (expense), net (2) 76
Interest expense, net (104) (125)
Equity in the income of investees 0 0
Income from continuing operations before income taxes (114) (63)
Income taxes on continuing operations 20 12
Earnings from subsidiary entities 2,488 2,839
Net Income from Continuing Operations 2,394  
Income (loss) from discontinued operations (26)  
Net income 2,368 2,788
Income (Loss) from Continuing Operations, Net of Tax, Attributable to Noncontrolling Interest 0 0
Net income attributable to The Walt Disney Company (Disney) 2,368 2,788
Comprehensive income excluding noncontrolling interests 2,556 2,809
Non-Guarantor Subsidiaries    
Condensed Income Statements, Captions [Line Items]    
Revenues 20,780 15,248
Operating expenses (13,016) (9,001)
Selling, general, administrative and other (3,577) (2,011)
Depreciation and amortization (1,298) (732)
Total costs and expenses (17,891) (11,744)
Restructuring and impairment charges (150)  
Allocations to non-guarantor subsidiaries (116) (127)
Other income (expense), net 81 (21)
Interest expense, net 134 127
Equity in the income of investees 224 76
Income from continuing operations before income taxes 3,062 3,559
Income taxes on continuing operations (534) (669)
Earnings from subsidiary entities 0 0
Net Income from Continuing Operations 2,528  
Income (loss) from discontinued operations (26)  
Net income 2,502 2,890
Income (Loss) from Continuing Operations, Net of Tax, Attributable to Noncontrolling Interest 40 (2)
Net income attributable to The Walt Disney Company (Disney) 2,462 2,892
Comprehensive income excluding noncontrolling interests $ 2,549 $ 2,853