Stock Analysis on Net

This company has been moved to the archive! The financial data has not been updated since February 12, 2024.

Common-Size Balance Sheet: Liabilities and Stockholders’ Equity 
Quarterly Data

Western Digital Corp., common-size consolidated balance sheet: liabilities and stockholders’ equity (quarterly data)

Microsoft Excel
Dec 29, 2023 Sep 29, 2023 Jun 30, 2023 Mar 31, 2023 Dec 30, 2022 Sep 30, 2022 Jul 1, 2022 Apr 1, 2022 Dec 31, 2021 Oct 1, 2021 Jul 2, 2021 Apr 2, 2021 Jan 1, 2021 Oct 2, 2020 Jul 3, 2020 Apr 3, 2020 Jan 3, 2020 Oct 4, 2019 Jun 28, 2019 Mar 29, 2019 Dec 28, 2018 Sep 28, 2018 Jun 29, 2018 Mar 30, 2018 Dec 29, 2017 Sep 29, 2017
Accounts payable 6.17 5.39 5.29 5.20 4.76 6.56 7.24 7.14 7.77 7.18 7.40 7.11 7.59 7.67 7.58 7.00 6.71 6.56 5.94 5.86 6.89 7.25 7.75 7.36 6.44 6.77
Accounts payable to related parties 1.03 1.15 1.20 1.05 1.47 1.15 1.22 1.54 1.49 1.43 1.52 1.56 1.54 1.59 1.59 1.56 1.41 1.93 1.26 1.16 1.11 1.00 0.89 0.97 0.84 0.74
Accrued expenses 4.25 5.61 5.27 4.60 5.63 6.20 6.23 6.25 6.53 6.13 6.33 6.11 5.56 5.09 5.05 6.15 6.03 5.23 4.91 6.11 5.46 4.55 4.36 4.17 4.64 4.76
Income taxes payable 2.08 2.81 4.09 4.03 4.09 3.84 3.31 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Accrued compensation 1.45 1.45 1.43 1.36 1.39 1.58 1.94 1.89 2.18 2.15 2.43 1.94 2.05 1.96 1.84 1.70 2.08 1.64 1.32 1.49 1.23 1.74 1.64 1.75 1.75 1.53
Current portion of long-term debt 4.27 7.71 4.97 4.67 0.15 0.00 0.00 0.29 0.96 0.95 0.96 0.99 0.98 1.13 1.11 1.12 1.11 0.96 1.05 1.03 0.87 0.74 0.61 0.43 0.92 0.85
Current liabilities 19.25% 24.13% 22.24% 20.92% 17.50% 19.33% 19.94% 17.11% 18.94% 17.84% 18.64% 17.71% 17.71% 17.44% 17.17% 17.53% 17.33% 16.32% 14.47% 15.65% 15.57% 15.28% 15.24% 14.68% 14.59% 14.65%
Long-term debt, less current portion 30.15 24.26 23.98 23.45 28.08 27.53 26.74 27.58 27.12 31.34 32.43 34.15 34.76 35.77 36.20 36.63 36.92 37.90 38.85 38.30 37.12 38.08 37.60 38.19 39.47 42.20
Other liabilities 5.73 5.82 5.79 5.98 6.06 6.00 6.77 8.68 7.77 7.77 7.91 8.98 9.06 9.10 9.41 9.61 9.48 9.38 8.87 8.09 8.26 7.02 7.71 8.17 8.17 3.62
Non-current liabilities 35.87% 30.08% 29.77% 29.43% 34.14% 33.53% 33.52% 36.26% 34.88% 39.11% 40.34% 43.13% 43.82% 44.87% 45.61% 46.24% 46.40% 47.28% 47.73% 46.40% 45.37% 45.10% 45.32% 46.36% 47.64% 45.82%
Total liabilities 55.12% 54.21% 52.01% 50.35% 51.63% 52.87% 53.46% 53.37% 53.82% 56.95% 58.97% 60.84% 61.53% 62.30% 62.78% 63.77% 63.73% 63.60% 62.20% 62.05% 60.94% 60.37% 60.56% 61.04% 62.23% 60.47%
Convertible preferred stock, $0.01 par value 3.59 3.65 3.59 3.48 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Common stock, $0.01 par value 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01
Additional paid-in capital 16.23 16.54 16.11 15.23 15.05 14.18 14.22 14.01 13.52 12.89 13.81 14.18 13.88 13.92 14.48 14.67 14.43 14.19 14.60 14.46 14.54 14.23 14.55 14.75 14.78 14.41
Accumulated other comprehensive income (loss) -2.02 -2.50 -2.11 -1.44 -1.47 -2.70 -2.11 -1.39 -0.83 -0.63 -0.75 -0.83 -0.20 -0.40 -0.61 -0.72 -0.43 -0.34 -0.26 -0.20 -0.13 -0.26 -0.13 0.16 -0.15 -0.19
Retained earnings 27.07 28.08 30.39 32.36 34.78 35.65 34.42 34.00 33.48 30.88 28.85 27.22 26.30 26.21 26.21 25.79 25.97 26.68 28.25 28.98 30.54 31.95 29.95 28.12 27.65 30.25
Treasury stock, common shares at cost 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -0.09 -0.89 -1.43 -1.53 -2.05 -2.87 -3.52 -3.72 -4.14 -4.81 -5.29 -5.91 -6.30 -4.94 -4.07 -4.51 -4.95
Shareholders’ equity 44.88% 45.79% 47.99% 49.65% 48.37% 47.13% 46.54% 46.63% 46.18% 43.05% 41.03% 39.16% 38.47% 37.70% 37.22% 36.23% 36.27% 36.40% 37.80% 37.95% 39.06% 39.63% 39.44% 38.96% 37.77% 39.53%
Total liabilities, convertible preferred stock and shareholders’ equity 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%

Based on: 10-Q (reporting date: 2023-12-29), 10-Q (reporting date: 2023-09-29), 10-K (reporting date: 2023-06-30), 10-Q (reporting date: 2023-03-31), 10-Q (reporting date: 2022-12-30), 10-Q (reporting date: 2022-09-30), 10-K (reporting date: 2022-07-01), 10-Q (reporting date: 2022-04-01), 10-Q (reporting date: 2021-12-31), 10-Q (reporting date: 2021-10-01), 10-K (reporting date: 2021-07-02), 10-Q (reporting date: 2021-04-02), 10-Q (reporting date: 2021-01-01), 10-Q (reporting date: 2020-10-02), 10-K (reporting date: 2020-07-03), 10-Q (reporting date: 2020-04-03), 10-Q (reporting date: 2020-01-03), 10-Q (reporting date: 2019-10-04), 10-K (reporting date: 2019-06-28), 10-Q (reporting date: 2019-03-29), 10-Q (reporting date: 2018-12-28), 10-Q (reporting date: 2018-09-28), 10-K (reporting date: 2018-06-29), 10-Q (reporting date: 2018-03-30), 10-Q (reporting date: 2017-12-29), 10-Q (reporting date: 2017-09-29).


The analyzed financial data reveals notable trends in the composition of liabilities and shareholders’ equity over the periods from late 2017 through late 2023. Below is a detailed examination of the key elements and their percentage shares relative to total liabilities, convertible preferred stock, and shareholders’ equity.

Accounts Payable
This liability fluctuates mildly over the period, generally holding between approximately 5% and 8%. Notably, after peaking around mid-2021, it trends downward to under 6% by late 2023, indicating a moderate reduction in payables relative to the overall capital structure.
Accounts Payable to Related Parties
These payables show a generally rising trend from about 0.7% to near 2% by late 2019, followed by a gradual decrease back to just above 1% through 2023. This suggests increased dealings with related parties peaked around 2019 but have since moderated.
Accrued Expenses
The percentage of accrued expenses increases from below 5% in 2017, reaching above 6% during parts of 2020 and 2021. However, a decline occurs thereafter, settling near 4.2% by the latest quarter, indicating a contraction in accrued liabilities relative to total capitalization in recent periods.
Income Taxes Payable
Information on this item begins only in early 2023, where it starts at just over 3% and decreases to about 2.1% by the final period, implying a reduction in tax liabilities as a percentage of the capital structure recently.
Accrued Compensation
This liability remains relatively stable, mostly oscillating between 1.4% and 2.4%, with minor fluctuations. It does not exhibit a strong directional trend over the entire time frame.
Current Portion of Long-term Debt
It remains low and generally steady near 1% through 2021. Subsequently, it fluctuates, notably spiking to over 7% in mid-2023 before easing to around 4% by the end of 2023. The peak could signal a period of increased debt maturing within one year.
Current Liabilities
Current liabilities grow from about 14.6% in 2017 to a peak near 24% in late 2023. This upward trend reflects an increasing share of short-term obligations relative to the total capital structure, highlighting potentially greater liquidity demands or shifts in operating cycle.
Long-term Debt (less current portion)
There is a gradual decrease from approximately 42% in 2017 down to roughly 24% by mid-2023, followed by a rise to about 30% at the end of 2023. This indicates debt restructuring or repayments leading to reduced long-term obligations, with some recent uptick possibly from new borrowings.
Other Liabilities
This category increases sharply early in the timeline, reaching nearly 9.6% in 2020, then gradually declines back towards 5.7% by late 2023, showing a reduction in miscellaneous liabilities or a reclassification of balance sheet items.
Non-current Liabilities
Non-current liabilities as a whole decrease steadily from approximately 46% in 2017 to around 30% by mid-2023, with a slight increase nearing 36% by the close of 2023. The overall decline aligns with the reduction in long-term debt, indicating a possible shift toward less leveraged financial structure or maturity of long-term obligations.
Total Liabilities
Total liabilities as a percentage of combined capital decrease over time from above 60% in 2017 to just over 55% in the final quarter. This decline is indicative of a gradual reduction in total indebtedness relative to shareholders’ equity and preferred stock.
Convertible Preferred Stock
Data becomes available only towards the last few quarters, hovering just below 4%. This suggests a relatively small but stable presence of preferred equity in the capital mix.
Common Stock
The portion represented by common stock remains essentially constant and negligible at approximately 0.01% throughout the period, reflecting par value allocation only.
Additional Paid-in Capital
Remains stable between roughly 13.9% and 16.5%, with a mild upward trend in recent years. This demonstrates moderate growth in equity contributed by shareholders beyond par value.
Accumulated Other Comprehensive Income (Loss)
This item generally trends negatively, growing from a small loss around -0.2% to near -2.5% by late 2023, indicating increasing accumulated unrealized losses or other comprehensive income decrements impacting equity negatively.
Retained Earnings
Retained earnings show a general increase from about 30% in 2017 to just over 34% by early 2023, before declining again to near 27% at the end. This suggests periods of earnings retention and distribution that fluctuate but maintain a significant equity portion.
Treasury Stock
This category decreases in negative magnitude from nearly -5% in 2017 to about -0.1% by 2021, after which data is missing. The decreasing negative contribution suggests repurchases diminished or treasury shares were retired ahead of 2021.
Shareholders’ Equity
Overall equity as a percent of total capitalization grows from about 39.5% in 2017 to nearly 48.4% by mid-2023, then modestly falls to around 44.9% by late 2023. This trend evidences strengthening equity base relative to liabilities, tempered by recent slight decline.

In summary, the financial position reflects a gradual deleveraging trend with decreasing long-term debt and total liabilities as a share of capitalization. Concurrently, shareholders’ equity rises consistently, strengthening the capital structure. Short-term liabilities rise as a portion of total obligations, while accrued expenses and accounts payable exhibit moderate fluctuations but no extreme variation. Accumulated comprehensive losses increase in magnitude, which may warrant attention. The data from late 2022 onward indicates some instability in current portions of long-term debt and total liabilities, possibly flagging increased refinancing or liquidity management activities.