Stock Analysis on Net

Western Digital Corp. (NASDAQ:WDC)

$22.49

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

Adjustments to Financial Statements

Microsoft Excel

Paying user area

The data is hidden behind: . Unhide it.

This is a one-time payment. There is no automatic renewal.


We accept:

Visa Mastercard American Express Maestro Discover JCB PayPal Google Pay
Visa Secure Mastercard Identity Check American Express SafeKey

Adjustments to Total Assets

Western Digital Corp., adjusted total assets

US$ in millions

Microsoft Excel
Jun 30, 2023 Jul 1, 2022 Jul 2, 2021 Jul 3, 2020 Jun 28, 2019 Jun 29, 2018
As Reported
Total assets
Adjustments
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1
Less: Noncurrent deferred tax assets, net2
After Adjustment
Adjusted total assets

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

1 Operating lease right-of-use asset (before adoption of FASB Topic 842). See details »

2 Noncurrent deferred tax assets, net. See details »


The annual financial data reveals a downward trend in the total assets over the analyzed periods. Starting from June 29, 2018, when the total assets were $29,235 million, there is a consistent decline observed through the years, reaching $24,429 million by June 30, 2023. This represents a decrease of approximately 16.45% over the six-year span.

Similarly, the adjusted total assets follow a parallel trajectory to the total assets. Beginning at $29,192 million in June 2018, adjusted total assets decline to $24,318 million in June 2023. This decrease amounts to roughly 16.67%, mirroring the trend in total assets.

Both metrics demonstrate a gradual reduction without any significant fluctuations or recovery, indicating a steady contraction in the asset base over the period. The gap between total assets and adjusted total assets is minimal, suggesting close alignment between these two measures throughout all periods.

Overall, the data indicates a consistent contraction in asset size, which could imply strategic asset divestitures, depreciation, or other balance sheet adjustments that have led to the reduced asset base over recent years.

Total assets
Decreased steadily from $29,235 million (2018) to $24,429 million (2023), a decline of around 16.45%.
Adjusted total assets
Followed similar declining trend from $29,192 million (2018) to $24,318 million (2023), about 16.67% decrease.
Trend observation
The decline is consistent without notable recovery or volatility, indicating a persistent reduction in asset size.
Relationship between total and adjusted assets
The figures remain closely aligned throughout the periods, showing minimal variance.

Adjustments to Current Liabilities

Western Digital Corp., adjusted current liabilities

US$ in millions

Microsoft Excel
Jun 30, 2023 Jul 1, 2022 Jul 2, 2021 Jul 3, 2020 Jun 28, 2019 Jun 29, 2018
As Reported
Current liabilities
Adjustments
Less: Warranty accrual, current portion (included in Accrued expenses)
After Adjustment
Adjusted current liabilities

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


The analysis of the current liabilities and adjusted current liabilities from June 2018 to June 2023 reveals several trends over the six-year period.

Current Liabilities
Starting at 4,456 million USD in June 2018, current liabilities experienced a decrease in June 2019 to 3,817 million USD. This was followed by a gradual increase year-over-year, reaching a peak of 5,434 million USD by June 2023. Overall, there is a notable upward trend in current liabilities after the dip in 2019, indicating growing short-term financial obligations.
Adjusted Current Liabilities
Adjusted current liabilities mirrored the movement of current liabilities closely. Beginning at 4,288 million USD in June 2018, a decrease to 3,629 million USD was observed in June 2019. Subsequently, adjusted current liabilities rose each year, nearing 5,337 million USD by June 2023. This parallel increase suggests that the adjustments applied do not significantly diverge from the reported current liabilities, and the company’s short-term liabilities have increased consistently in recent years.

In summary, both current liabilities and adjusted current liabilities showed a temporary decline in the fiscal year ending in June 2019 but have increased steadily since then. The rise in these liabilities may imply increased operational activities, higher short-term obligations, or changes in working capital management. The close alignment between the adjusted and reported figures indicates consistency in the measurement or classification of these liabilities across the periods analyzed.


Adjustments to Total Liabilities

Western Digital Corp., adjusted total liabilities

US$ in millions

Microsoft Excel
Jun 30, 2023 Jul 1, 2022 Jul 2, 2021 Jul 3, 2020 Jun 28, 2019 Jun 29, 2018
As Reported
Total liabilities
Adjustments
Add: Operating lease liability (before adoption of FASB Topic 842)1
Less: Noncurrent deferred tax liabilities2
Less: Warranty accrual
After Adjustment
Adjusted total liabilities

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

1 Operating lease liability (before adoption of FASB Topic 842). See details »

2 Noncurrent deferred tax liabilities. See details »


Total liabilities

Over the examined period from June 29, 2018, to June 30, 2023, total liabilities show a consistent downward trend. Starting at $17,704 million in 2018, liabilities decreased each year to reach $12,706 million by 2023. This steady reduction suggests ongoing efforts to lower financial obligations and potentially improve the company's leverage position.

Adjusted total liabilities

The adjusted total liabilities similarly exhibit a consistent decline over the same timeframe. From $17,558 million in 2018, adjusted liabilities dropped annually to $12,462 million in 2023. The close alignment with total liabilities indicates that the adjustments applied do not significantly alter the overall downward trajectory observed in the raw liabilities figure.

Overall analysis

Both total and adjusted total liabilities demonstrate a stable, sustained decrease over the six-year period. This trend may reflect deliberate balance sheet management strategies aimed at reducing debt levels, strengthening financial stability, or optimizing capital structure. The consistency of the downward movement across both unadjusted and adjusted liabilities reinforces the credibility of this observation.


Adjustments to Stockholders’ Equity

Western Digital Corp., adjusted shareholders’ equity

US$ in millions

Microsoft Excel
Jun 30, 2023 Jul 1, 2022 Jul 2, 2021 Jul 3, 2020 Jun 28, 2019 Jun 29, 2018
As Reported
Shareholders’ equity
Adjustments
Less: Deferred tax assets (liabilities), net1
Add: Warranty accrual
After Adjustment
Adjusted shareholders’ equity

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

1 Deferred tax assets (liabilities), net. See details »


Shareholders’ Equity
The shareholders’ equity demonstrated a fluctuating trend over the given periods. Starting from approximately $11.5 billion in mid-2018, it experienced a decline until mid-2020, reaching just under $9.6 billion. This period reflects a notable reduction in equity, which could be indicative of challenges or strategic changes affecting retained earnings or other equity components. Subsequently, a recovery phase is observed, with equity increasing to over $12.2 billion by mid-2022, suggesting improved financial performance or capital restructuring. However, in the most recent period ending mid-2023, equity slightly decreased to around $11.7 billion, indicating some volatility or possible distribution to shareholders.
Adjusted Shareholders’ Equity
The adjusted shareholders’ equity shows a similar pattern to the reported equity, beginning at about $11.6 billion in mid-2018 and declining over the next two years to roughly $10.0 billion by mid-2020. The adjusted measure then follows a recovery trajectory, reaching approximately $12.5 billion by mid-2022, surpassing the prior peak recorded in 2018. By mid-2023, there is a slight decline to roughly $11.9 billion. The adjustments appear to smooth the equity values marginally but maintain the overall trend of initial decline followed by recovery and minor contraction in the last period.

Adjustments to Capitalization Table

Western Digital Corp., adjusted capitalization table

US$ in millions

Microsoft Excel
Jun 30, 2023 Jul 1, 2022 Jul 2, 2021 Jul 3, 2020 Jun 28, 2019 Jun 29, 2018
As Reported
Current portion of long-term debt
Long-term debt, less current portion
Total reported debt
Shareholders’ equity
Total reported capital
Adjustments to Debt
Add: Operating lease liability (before adoption of FASB Topic 842)1
Add: Current portion of operating lease liabilities (included in Accrued expenses)2
Add: Long-term operating lease liabilities (included in Other liabilities)3
Adjusted total debt
Adjustments to Equity
Less: Deferred tax assets (liabilities), net4
Add: Warranty accrual
Adjusted shareholders’ equity
After Adjustment
Adjusted total capital

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

1 Operating lease liability (before adoption of FASB Topic 842). See details »

2 Current portion of operating lease liabilities (included in Accrued expenses). See details »

3 Long-term operating lease liabilities (included in Other liabilities). See details »

4 Deferred tax assets (liabilities), net. See details »


Over the analyzed period from mid-2018 to mid-2023, several important financial trends emerge in the company’s capital structure and equity composition.

Total Reported Debt
The company demonstrated a consistent downward trajectory in total reported debt, decreasing from $11,172 million in June 2018 to $7,070 million in June 2023. This reduction indicates a strategic effort to deleverage and reduce financial liabilities over the five-year span.
Shareholders’ Equity
Shareholders’ equity showed some fluctuation but generally increased from $11,531 million in June 2018 to a peak of $12,221 million in July 2022, before slightly declining to $11,723 million by June 2023. The overall trend, however, indicates growth in the company’s net worth, reflecting retained earnings or other equity enhancements.
Total Reported Capital
Total reported capital, defined as the sum of total debt and shareholders’ equity, decreased from $22,703 million in June 2018 to $18,793 million in June 2023. This decline results primarily from the significant reduction in debt, partially offset by the moderate increase in equity.
Adjusted Total Debt
Adjusted total debt figures closely mirror reported debt, exhibiting a similar downward trend from $11,344 million in 2018 to $7,354 million in 2023. This consistency suggests that adjustments made do not materially affect the overall debt reduction pattern.
Adjusted Shareholders’ Equity
Adjusted shareholders’ equity trends align with reported equity measurements, starting at $11,634 million in 2018 and rising to $11,856 million in 2023, peaking at $12,466 million in 2022. This confirms a stable and slightly improving equity base when adjustments are factored.
Adjusted Total Capital
The adjusted total capital decreased from $22,978 million in 2018 to $19,210 million in 2023, similar to the reported total capital trend, with the adjustments having limited impact on the overall direction of capital changes.

Overall, the data indicates a prudent management approach focused on reducing debt obligations while maintaining or slightly increasing equity levels. This has resulted in a lower total capital base over time, likely reflecting optimized capital structure and potential changes in operational scale or asset base.


Adjustments to Reported Income

Western Digital Corp., adjusted net income (loss)

US$ in millions

Microsoft Excel
12 months ended: Jun 30, 2023 Jul 1, 2022 Jul 2, 2021 Jul 3, 2020 Jun 28, 2019 Jun 29, 2018
As Reported
Net income (loss)
Adjustments
Add: Deferred income tax expense (benefit)1
Add: Increase (decrease) in warranty accrual
Add: Other comprehensive gain (loss), net of tax
After Adjustment
Adjusted net income (loss)

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

1 Deferred income tax expense (benefit). See details »


Net Income (Loss)
The net income demonstrates significant volatility over the observed periods. Initially, there is a positive figure of 675 million USD, followed by a sharp decline to a loss of 754 million USD in the subsequent year. The trend of losses continues in the next year with a smaller negative value of 250 million USD. However, the company recovers substantially in the next two years, with net income rising to 821 million USD and then peaking at 1500 million USD. In the most recent year, the net income turns negative again, reporting a significant loss of 1706 million USD. This pattern indicates considerable fluctuations in profitability, with sharp recoveries and declines throughout the timeframe.
Adjusted Net Income (Loss)
The adjusted net income follows a similar volatile pattern to the net income, although with generally lower absolute values. The period starts with a positive adjusted income of 353 million USD, followed by two consecutive years of negative results, -377 million USD and -363 million USD, respectively. The company then experiences a recovery with adjusted net income rising to 494 million USD, and a further substantial increase up to 1239 million USD. In the last year, however, there is a marked decline culminating in an adjusted loss of 1803 million USD. This adjusted measure thus also reflects significant operational and financial fluctuations but adjusts for some items that affect the net income reported.
Overall Trends and Insights
Both net income and adjusted net income indicate a highly variable financial performance over the six-year period. The recurring shifts between profit and loss highlight potential industry volatility, operational challenges, or one-time events influencing profitability. The company experienced notable recovery phases, suggesting periods of effective management or favorable market conditions. The large losses in the most recent year suggest a significant adverse development that warrants further investigation. The adjusted figures, showing a generally smoother trajectory but still significant fluctuations, suggest underlying operational issues impacting profitability apart from extraordinary items.