Stock Analysis on Net

Palo Alto Networks Inc. (NASDAQ:PANW)

Common-Size Balance Sheet: Assets 

Palo Alto Networks Inc., common-size consolidated balance sheet: assets

Microsoft Excel
Jul 31, 2024 Jul 31, 2023 Jul 31, 2022 Jul 31, 2021 Jul 31, 2020 Jul 31, 2019
Cash and cash equivalents 7.68 7.83 17.29 18.30 32.63 14.58
Short-term investments 5.22 8.65 12.37 10.03 8.71 27.94
Accounts receivable, net of allowance for credit losses 13.10 16.99 17.48 12.11 11.44 8.83
Short-term financing receivables, net 3.63 2.68 0.91 0.77 0.00 0.00
Short-term deferred contract costs 1.85 2.34 2.59 2.70 2.27 2.29
Prepaid expenses and other current assets 2.79 3.22 1.70 1.47 1.53 1.94
Current assets 34.26% 41.71% 52.35% 45.38% 56.58% 55.59%
Property and equipment, net 1.81 2.44 2.92 3.11 3.84 4.49
Operating lease right-of-use assets 1.93 1.82 1.97 2.57 2.85 0.00
Long-term investments 20.88 21.02 8.58 8.67 6.12 8.73
Long-term financing receivables, net 5.91 4.51 1.57 1.90 0.00 0.00
Long-term deferred contract costs 2.81 3.77 4.49 4.83 4.66 4.92
Goodwill 16.76 20.18 22.42 26.46 20.00 20.51
Intangible assets, net 1.88 2.18 3.14 4.87 3.95 4.26
Deferred tax assets 12.00 0.16 0.00 0.00 0.00 0.00
Other assets 1.77 2.22 2.55 2.22 2.00 1.50
Long-term assets 65.74% 58.29% 47.65% 54.62% 43.42% 44.41%
Total assets 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%

Based on: 10-K (reporting date: 2024-07-31), 10-K (reporting date: 2023-07-31), 10-K (reporting date: 2022-07-31), 10-K (reporting date: 2021-07-31), 10-K (reporting date: 2020-07-31), 10-K (reporting date: 2019-07-31).

Cash and Cash Equivalents
There was a notable increase from 14.58% in 2019 to a peak of 32.63% in 2020, followed by a steady decline to 7.68% by 2024, indicating a reduction in liquid assets as a proportion of total assets over the latter years.
Short-term Investments
The proportion dropped significantly from 27.94% in 2019 to 8.71% in 2020, then fluctuated slightly, ultimately declining further to 5.22% in 2024, suggesting a decreasing emphasis on short-term investment holdings.
Accounts Receivable, Net
This category showed a general upward trend from 8.83% in 2019 to a peak of 17.48% in 2022, followed by a decline to 13.1% in 2024, reflecting an initial increase in credit extended to customers which later moderated.
Short-term Financing Receivables, Net
Absent before 2021, this item appeared at 0.77% then increased steadily to 3.63% in 2024, demonstrating growing short-term financing activities.
Short-term Deferred Contract Costs
These costs remained relatively stable around 2%-2.7% until 2022, before gradually decreasing to 1.85% in 2024, indicating a slight reduction in deferred expenses associated with contracts.
Prepaid Expenses and Other Current Assets
The values were stable around 1.5%-1.7% until 2022, then increased to 3.22% in 2023, followed by a slight decrease to 2.79% in 2024, pointing to some variability in prepaid and other current asset balances.
Current Assets
Current assets declined overall from 55.59% in 2019 to 34.26% in 2024, with fluctuations in between; this trend suggests a shift in asset composition away from current assets over time.
Property and Equipment, Net
There was a gradual decrease from 4.49% in 2019 to 1.81% in 2024, reflecting potential asset disposals, depreciation, or limited reinvestment in physical assets.
Operating Lease Right-of-Use Assets
This item appeared in 2020 at 2.85%, then declined to around 1.93% by 2024, indicating a modest reduction in leased asset commitments.
Long-term Investments
The proportion remained relatively stable near 8% until 2022, then increased significantly to 21.02% in 2023 and slightly decreased to 20.88% in 2024, showing an expansion in long-term investment holdings.
Long-term Financing Receivables, Net
Starting at 1.9% in 2021, this item grew steadily to 5.91% in 2024, indicating a rising role of long-term financing activities in the asset structure.
Long-term Deferred Contract Costs
This category showed a gradual decline from 4.92% in 2019 to 2.81% in 2024, reflecting a decrease in deferred contract-related expenditures over the years.
Goodwill
Goodwill peaked at 26.46% in 2021 before declining consistently to 16.76% in 2024, suggesting that intangible acquisition premiums have been written down, disposed of, or revalued downward.
Intangible Assets, Net
Intangible assets decreased from 4.26% in 2019 to 1.88% in 2024, indicating amortization or disposals reducing the balance over time.
Deferred Tax Assets
Data began appearing in 2023 at 0.16%, then surged to 12% in 2024, signaling a substantial increase in deferred tax asset recognition in the latest period.
Other Assets
These assets remained fairly stable between 1.5% and 2.55% throughout the period, indicating little material change.
Long-term Assets
Long-term assets rose from 44.41% in 2019 to 65.74% in 2024, reflecting a clear shift in the overall asset composition towards longer-duration assets.
Total Assets
The relative proportions of the different asset classes sum to 100% consistently, with a notable structural shift observed from current to long-term assets over the six-year timeframe.