XML 24 R7.htm IDEA: XBRL DOCUMENT v3.25.3
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
$ in Millions
12 Months Ended
Sep. 27, 2025
Sep. 28, 2024
Sep. 30, 2023
Net income $ 13,431 $ 5,773 $ 3,390
OPERATING ACTIVITIES      
Depreciation and amortization 5,326 4,990 5,369
Impairments of goodwill, produced and licensed content and other assets 871 3,511 3,128
Deferred income taxes (2,739) (821) (1,346)
Equity in the income of investees (295) (575) (782)
Cash distributions received from equity investees 145 437 720
Net change in produced and licensed content costs and advances 577 1,046 (1,908)
Equity-based compensation 1,363 1,366 1,143
Other, net (148) (143) (25)
Changes in operating assets and liabilities      
Receivables (283) (565) 358
Inventories (114) (42) (183)
Other assets (42) 265 (201)
Accounts payable and other liabilities 237 156 (1,142)
Income taxes (228) (1,427) 1,345
Cash provided by operations 18,101 13,971 9,866
INVESTING ACTIVITIES      
Investments in parks, resorts and other property (8,024) (5,412) (4,969)
Proceeds from sales of investments 4 105 458
Purchase of investments (98) (1,506) 0
Other, net 75 (68) (130)
Cash used in investing activities (8,043) (6,881) (4,641)
FINANCING ACTIVITIES      
Commercial paper borrowings (payments), net (943) 1,532 (191)
Borrowings 1,057 132 83
Reduction of borrowings (3,735) (3,064) (1,675)
Dividends (1,803) (1,366) 0
Repurchases of common stock (3,500) (2,992) 0
Contributions from noncontrolling interests 12 9 735
Acquisition of redeemable noncontrolling interests (439) (8,610) (900)
Other, net (1,015) (929) (776)
Cash used in financing activities (10,366) (15,288) (2,724)
Effect of Exchange Rate on Cash, Cash Equivalent, Restricted Cash, and Restricted Cash Equivalent, Including Discontinued Operation 5 65 73
Change in Cash, Cash Equivalents and Restricted Cash (303) (8,133) 2,574
Cash, cash equivalents and restricted cash, beginning of year 6,102 14,235 11,661
Cash, cash equivalents and restricted cash, end of year 5,799 6,102 14,235
Supplemental disclosure of cash flow information:      
Interest paid 2,050 2,134 2,110
Income taxes paid $ 1,221 $ 3,963 $ 1,193