Analysis of Solvency Ratios
Quarterly Data
Solvency ratios also known as long-term debt ratios measure a company ability to meet long-term obligations.
Solvency Ratios (Summary)
Western Digital Corp., solvency ratios (quarterly data)
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).
- Debt to Equity Ratio
- The debt to equity ratio remained relatively stable around 1.0 in the initial two years from late 2017 through early 2020, fluctuating mostly between 0.97 and 1.09. From 2020 onward, a steady decline ensued, reaching a low of 0.57 by mid-2022. However, from that point through the end of 2023, the ratio began to increase again, rising to approximately 0.77. This overall pattern suggests an initial moderate leverage level, followed by a period of deleveraging, and a slight re-leveraging in the most recent periods.
- Debt to Capital Ratio
- Similarly, the debt to capital ratio hovered around 0.49 to 0.52 in the 2017-2020 timeframe. A clear downward trend emerged from 2020 through mid-2022, dropping gradually to 0.36. After mid-2022, a gradual increase is observable, with the ratio reaching about 0.43 by the end of 2023. This trend aligns with the changes observed in the debt to equity ratio, confirming a phase of reduced reliance on debt financing followed by some incremental borrowing more recently.
- Debt to Assets Ratio
- The debt to assets ratio remained fairly flat between 0.37 and 0.43 prior to 2020. From early 2020 to mid-2022, a more pronounced decrease occurred, lowering the ratio to approximately 0.27-0.28. Similar to the other debt metrics, there was a modest increase from mid-2022 onwards, reaching near 0.34 by the end of 2023. Overall, leverage measured against total assets generally declined over time before reversing slightly in the last year.
- Financial Leverage
- Financial leverage, defined as total assets divided by equity, began at around 2.5 in late 2017 and experienced minor fluctuations through 2020, mostly ranging between 2.5 and 2.8. A downward trend became evident from 2020 to mid-2023, with financial leverage dropping to approximately 2.0 by mid-2023. Some increase was noticeable toward the end of 2023, rising above 2.2. This trend corresponds to the reductions in leverage ratios, indicating a general strengthening of the equity base relative to assets.
- Interest Coverage Ratio
- The interest coverage ratio data is incomplete prior to 2018 but shows significant volatility in the subsequent years. Starting at roughly 4.08 in early 2018, coverage improved slightly until mid-2018, then deteriorated sharply, reaching negative territory between late 2018 and early 2020, indicating periods where earnings were insufficient to cover interest expenses. Recovery commenced in 2020, with coverage peaking near 8.15 in early 2022, reflecting strong earnings relative to interest costs. However, a marked decline followed, dropping back into negative values by late 2023. This pattern reveals significant fluctuations in operating performance and/or interest obligations, suggesting intermittent challenges in sustaining adequate earnings to cover interest expenses.
Debt Ratios
Coverage Ratios
Debt to Equity
Western Digital Corp., debt to equity calculation (quarterly data)
| 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 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Selected Financial Data (US$ in millions) | ||||||||||||||||||||||||||||||||||
| Current portion of long-term debt | 1,042) | 1,850) | 1,213) | 1,175) | 38) | —) | —) | 75) | 251) | 251) | 251) | 251) | 251) | 286) | 286) | 286) | 286) | 251) | 276) | 276) | 244) | 213) | 179) | 124) | 274) | 258) | ||||||||
| Long-term debt, less current portion | 7,351) | 5,822) | 5,857) | 5,898) | 7,033) | 7,071) | 7,022) | 7,087) | 7,057) | 8,270) | 8,474) | 8,678) | 8,882) | 9,086) | 9,289) | 9,343) | 9,547) | 9,961) | 10,246) | 10,309) | 10,370) | 10,930) | 10,993) | 11,076) | 11,777) | 12,873) | ||||||||
| Total debt | 8,393) | 7,672) | 7,070) | 7,073) | 7,071) | 7,071) | 7,022) | 7,162) | 7,308) | 8,521) | 8,725) | 8,929) | 9,133) | 9,372) | 9,575) | 9,629) | 9,833) | 10,212) | 10,522) | 10,585) | 10,614) | 11,143) | 11,172) | 11,200) | 12,051) | 13,131) | ||||||||
| Shareholders’ equity | 10,944) | 10,989) | 11,723) | 12,487) | 12,115) | 12,107) | 12,221) | 11,984) | 12,018) | 11,361) | 10,721) | 9,949) | 9,829) | 9,576) | 9,551) | 9,243) | 9,379) | 9,566) | 9,967) | 10,214) | 10,912) | 11,375) | 11,531) | 11,300) | 11,272) | 12,059) | ||||||||
| Solvency Ratio | ||||||||||||||||||||||||||||||||||
| Debt to equity1 | 0.77 | 0.70 | 0.60 | 0.57 | 0.58 | 0.58 | 0.57 | 0.60 | 0.61 | 0.75 | 0.81 | 0.90 | 0.93 | 0.98 | 1.00 | 1.04 | 1.05 | 1.07 | 1.06 | 1.04 | 0.97 | 0.98 | 0.97 | 0.99 | 1.07 | 1.09 | ||||||||
| Benchmarks | ||||||||||||||||||||||||||||||||||
| Debt to Equity, Competitors2 | ||||||||||||||||||||||||||||||||||
| Apple Inc. | 1.41 | 1.46 | 1.79 | 1.81 | 1.76 | 1.96 | 2.37 | 2.06 | 1.78 | 1.71 | 1.98 | 1.89 | 1.76 | 1.69 | 1.72 | 1.56 | 1.40 | 1.21 | 1.19 | 1.12 | 1.06 | 0.97 | — | — | — | — | ||||||||
| Arista Networks Inc. | 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 | — | — | — | — | — | — | — | — | ||||||||
| Cisco Systems Inc. | 0.25 | 0.17 | 0.19 | 0.20 | 0.21 | 0.22 | 0.24 | 0.23 | 0.29 | 0.22 | 0.28 | 0.29 | 0.37 | 0.38 | 0.38 | 0.45 | 0.45 | 0.54 | — | — | — | — | — | — | — | — | ||||||||
| Dell Technologies Inc. | — | — | — | — | — | — | — | 5.36 | 9.04 | 13.39 | 19.36 | 56.47 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | ||||||||
| Super Micro Computer Inc. | 0.12 | 0.07 | 0.15 | 0.11 | 0.09 | 0.15 | 0.42 | 0.43 | 0.27 | 0.25 | 0.09 | 0.08 | 0.04 | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 | — | — | — | — | — | — | — | — | ||||||||
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).
1 Q2 2024 Calculation
Debt to equity = Total debt ÷ Shareholders’ equity
= 8,393 ÷ 10,944 = 0.77
2 Click competitor name to see calculations.
The financial data reveals notable trends regarding total debt, shareholders’ equity, and the debt to equity ratio over multiple quarters.
- Total debt
- Total debt exhibits a general downward trend from September 2017 through December 2021, decreasing from approximately $13.1 billion to around $7.3 billion. After reaching this low point at the end of 2021, total debt remains relatively stable through the first three quarters of 2023, fluctuating slightly between approximately $7.0 billion and $7.7 billion, before increasing to about $8.4 billion by the end of 2023. This suggests some deleveraging activity over most of the period followed by a moderate rise in debt towards the very end of the series.
- Shareholders’ equity
- Shareholders’ equity initially declines marginally from roughly $12.1 billion in September 2017 to about $9.9 billion by December 2018. Following this, equity generally increases over the subsequent quarters, reaching a peak near $12.5 billion by the third quarter of 2022. However, the pattern reverses slightly towards the end of the observed period, falling back to approximately $10.9 billion by December 2023. This overall pattern indicates recovery and growth in equity value for most of the period, with some weakening in equity towards the last quarters.
- Debt to equity ratio
- The debt to equity ratio consistently decreases from a high of 1.09 in September 2017 to a low of about 0.57 in the middle of 2022 and into early 2023. This decline aligns with the reduction in total debt and the general rise in equity during the middle part of the period. Towards the end of 2023, the ratio increases again from 0.6 to 0.77, reflecting the recent rise in debt coupled with the reduction in equity. The lower ratio during the middle period suggests improved financial leverage and potentially lower financial risk before a moderate reversal at the end.
Overall, the data indicates a phase of deleveraging combined with growth in equity up until early 2022, after which the company experiences a mild increase in leverage and a decline in equity value. These patterns suggest a strategic reduction of debt over the initial years and a possible shift in financing or operational conditions in the most recent periods.
Debt to Capital
Western Digital Corp., debt to capital calculation (quarterly data)
| Dec 29, 2023 | Sep 29, 2023 | Jun 30, 2023 | Mar 31, 2023 | Dec 30, 2022 | Sep 30, 2022 | Jul 1, 2022 | Apr 1, 2022 | Dec 31, 2021 | Oct 1, 2021 | Jul 2, 2021 | Apr 2, 2021 | Jan 1, 2021 | Oct 2, 2020 | Jul 3, 2020 | Apr 3, 2020 | Jan 3, 2020 | Oct 4, 2019 | Jun 28, 2019 | Mar 29, 2019 | Dec 28, 2018 | Sep 28, 2018 | Jun 29, 2018 | Mar 30, 2018 | Dec 29, 2017 | Sep 29, 2017 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Selected Financial Data (US$ in millions) | ||||||||||||||||||||||||||||||||||
| Current portion of long-term debt | 1,042) | 1,850) | 1,213) | 1,175) | 38) | —) | —) | 75) | 251) | 251) | 251) | 251) | 251) | 286) | 286) | 286) | 286) | 251) | 276) | 276) | 244) | 213) | 179) | 124) | 274) | 258) | ||||||||
| Long-term debt, less current portion | 7,351) | 5,822) | 5,857) | 5,898) | 7,033) | 7,071) | 7,022) | 7,087) | 7,057) | 8,270) | 8,474) | 8,678) | 8,882) | 9,086) | 9,289) | 9,343) | 9,547) | 9,961) | 10,246) | 10,309) | 10,370) | 10,930) | 10,993) | 11,076) | 11,777) | 12,873) | ||||||||
| Total debt | 8,393) | 7,672) | 7,070) | 7,073) | 7,071) | 7,071) | 7,022) | 7,162) | 7,308) | 8,521) | 8,725) | 8,929) | 9,133) | 9,372) | 9,575) | 9,629) | 9,833) | 10,212) | 10,522) | 10,585) | 10,614) | 11,143) | 11,172) | 11,200) | 12,051) | 13,131) | ||||||||
| Shareholders’ equity | 10,944) | 10,989) | 11,723) | 12,487) | 12,115) | 12,107) | 12,221) | 11,984) | 12,018) | 11,361) | 10,721) | 9,949) | 9,829) | 9,576) | 9,551) | 9,243) | 9,379) | 9,566) | 9,967) | 10,214) | 10,912) | 11,375) | 11,531) | 11,300) | 11,272) | 12,059) | ||||||||
| Total capital | 19,337) | 18,661) | 18,793) | 19,560) | 19,186) | 19,178) | 19,243) | 19,146) | 19,326) | 19,882) | 19,446) | 18,878) | 18,962) | 18,948) | 19,126) | 18,872) | 19,212) | 19,778) | 20,489) | 20,799) | 21,526) | 22,518) | 22,703) | 22,500) | 23,323) | 25,190) | ||||||||
| Solvency Ratio | ||||||||||||||||||||||||||||||||||
| Debt to capital1 | 0.43 | 0.41 | 0.38 | 0.36 | 0.37 | 0.37 | 0.36 | 0.37 | 0.38 | 0.43 | 0.45 | 0.47 | 0.48 | 0.49 | 0.50 | 0.51 | 0.51 | 0.52 | 0.51 | 0.51 | 0.49 | 0.49 | 0.49 | 0.50 | 0.52 | 0.52 | ||||||||
| Benchmarks | ||||||||||||||||||||||||||||||||||
| Debt to Capital, Competitors2 | ||||||||||||||||||||||||||||||||||
| Apple Inc. | 0.59 | 0.59 | 0.64 | 0.64 | 0.64 | 0.66 | 0.70 | 0.67 | 0.64 | 0.63 | 0.66 | 0.65 | 0.64 | 0.63 | 0.63 | 0.61 | 0.58 | 0.55 | 0.54 | 0.53 | 0.52 | 0.49 | — | — | — | — | ||||||||
| Arista Networks Inc. | 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 | — | — | — | — | — | — | — | — | ||||||||
| Cisco Systems Inc. | 0.20 | 0.14 | 0.16 | 0.17 | 0.18 | 0.18 | 0.19 | 0.19 | 0.23 | 0.18 | 0.22 | 0.22 | 0.27 | 0.28 | 0.28 | 0.31 | 0.31 | 0.35 | — | — | — | — | — | — | — | — | ||||||||
| Dell Technologies Inc. | 1.11 | 1.12 | 1.12 | 1.15 | 1.12 | 1.10 | 1.07 | 0.84 | 0.90 | 0.93 | 0.95 | 0.98 | 1.01 | 1.03 | 1.03 | 1.04 | 1.05 | 1.14 | — | — | — | — | — | — | — | — | ||||||||
| Super Micro Computer Inc. | 0.11 | 0.06 | 0.13 | 0.10 | 0.09 | 0.13 | 0.30 | 0.30 | 0.21 | 0.20 | 0.08 | 0.07 | 0.04 | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 | — | — | — | — | — | — | — | — | ||||||||
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).
1 Q2 2024 Calculation
Debt to capital = Total debt ÷ Total capital
= 8,393 ÷ 19,337 = 0.43
2 Click competitor name to see calculations.
The analysis of the quarterly financial data reveals several noteworthy trends in the company's capital structure over the observed periods.
- Total Debt
-
Total debt displayed a generally declining trend from September 2017 to December 2021, decreasing from approximately $13.1 billion to about $7.3 billion. This trend indicates a steady reduction in the company's debt level over these four years. However, starting from the end of 2022, total debt reversed this pattern, rising from roughly $7.1 billion to $8.4 billion by the end of 2023. This recent increase suggests a possible shift in financing strategy or an increased need for debt financing.
- Total Capital
-
Total capital also showed a downward trend from the start of the period, moving from about $25.2 billion in September 2017 to roughly $19.3 billion by late 2022. However, the trend flattened somewhat in the early part of 2023, fluctuating around the $19 billion mark, with a slight upward movement towards the end of 2023 reaching approximately $19.3 billion. This pattern indicates a period of contraction followed by relative stabilization in the overall capital base.
- Debt to Capital Ratio
-
The debt to capital ratio exhibited a consistent decline from 0.52 (52%) in late 2017 to a low of 0.36 (36%) by late 2022. This reduction reflects the company's successful deleveraging efforts, reducing the proportion of debt in its capital structure. However, in the final two quarters of the dataset, the ratio increased to 0.41 and then 0.43, respectively, indicating a growing reliance on debt relative to total capital towards the end of 2023. This shift aligns with the observed increase in total debt during the same period.
Overall, the financial data suggest a strategic move to lower leverage over several years, strengthening the equity base and reducing risk associated with debt. The recent uptick in total debt and the corresponding increase in the debt to capital ratio may reflect a change in financial strategy or operational needs that warrant closer monitoring going forward.
Debt to Assets
Western Digital Corp., debt to assets calculation (quarterly data)
| Dec 29, 2023 | Sep 29, 2023 | Jun 30, 2023 | Mar 31, 2023 | Dec 30, 2022 | Sep 30, 2022 | Jul 1, 2022 | Apr 1, 2022 | Dec 31, 2021 | Oct 1, 2021 | Jul 2, 2021 | Apr 2, 2021 | Jan 1, 2021 | Oct 2, 2020 | Jul 3, 2020 | Apr 3, 2020 | Jan 3, 2020 | Oct 4, 2019 | Jun 28, 2019 | Mar 29, 2019 | Dec 28, 2018 | Sep 28, 2018 | Jun 29, 2018 | Mar 30, 2018 | Dec 29, 2017 | Sep 29, 2017 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Selected Financial Data (US$ in millions) | ||||||||||||||||||||||||||||||||||
| Current portion of long-term debt | 1,042) | 1,850) | 1,213) | 1,175) | 38) | —) | —) | 75) | 251) | 251) | 251) | 251) | 251) | 286) | 286) | 286) | 286) | 251) | 276) | 276) | 244) | 213) | 179) | 124) | 274) | 258) | ||||||||
| Long-term debt, less current portion | 7,351) | 5,822) | 5,857) | 5,898) | 7,033) | 7,071) | 7,022) | 7,087) | 7,057) | 8,270) | 8,474) | 8,678) | 8,882) | 9,086) | 9,289) | 9,343) | 9,547) | 9,961) | 10,246) | 10,309) | 10,370) | 10,930) | 10,993) | 11,076) | 11,777) | 12,873) | ||||||||
| Total debt | 8,393) | 7,672) | 7,070) | 7,073) | 7,071) | 7,071) | 7,022) | 7,162) | 7,308) | 8,521) | 8,725) | 8,929) | 9,133) | 9,372) | 9,575) | 9,629) | 9,833) | 10,212) | 10,522) | 10,585) | 10,614) | 11,143) | 11,172) | 11,200) | 12,051) | 13,131) | ||||||||
| Total assets | 24,385) | 24,001) | 24,429) | 25,151) | 25,047) | 25,686) | 26,259) | 25,699) | 26,025) | 26,391) | 26,132) | 25,409) | 25,552) | 25,402) | 25,662) | 25,509) | 25,860) | 26,280) | 26,370) | 26,913) | 27,939) | 28,705) | 29,235) | 29,004) | 29,840) | 30,505) | ||||||||
| Solvency Ratio | ||||||||||||||||||||||||||||||||||
| Debt to assets1 | 0.34 | 0.32 | 0.29 | 0.28 | 0.28 | 0.28 | 0.27 | 0.28 | 0.28 | 0.32 | 0.33 | 0.35 | 0.36 | 0.37 | 0.37 | 0.38 | 0.38 | 0.39 | 0.40 | 0.39 | 0.38 | 0.39 | 0.38 | 0.39 | 0.40 | 0.43 | ||||||||
| Benchmarks | ||||||||||||||||||||||||||||||||||
| Debt to Assets, Competitors2 | ||||||||||||||||||||||||||||||||||
| Apple Inc. | 0.31 | 0.31 | 0.32 | 0.33 | 0.33 | 0.32 | 0.34 | 0.36 | 0.34 | 0.32 | 0.36 | 0.37 | 0.36 | 0.32 | 0.35 | 0.36 | 0.34 | 0.32 | 0.32 | 0.34 | 0.33 | 0.31 | — | — | — | — | ||||||||
| Arista Networks Inc. | 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 | — | — | — | — | — | — | — | — | ||||||||
| Cisco Systems Inc. | 0.11 | 0.08 | 0.08 | 0.09 | 0.09 | 0.10 | 0.10 | 0.10 | 0.12 | 0.10 | 0.12 | 0.12 | 0.15 | 0.15 | 0.15 | 0.18 | 0.18 | 0.20 | — | — | — | — | — | — | — | — | ||||||||
| Dell Technologies Inc. | 0.32 | 0.34 | 0.33 | 0.32 | 0.30 | 0.31 | 0.29 | 0.35 | 0.36 | 0.38 | 0.39 | 0.42 | 0.44 | 0.47 | 0.44 | 0.45 | 0.45 | 0.49 | — | — | — | — | — | — | — | — | ||||||||
| Super Micro Computer Inc. | 0.07 | 0.04 | 0.08 | 0.06 | 0.06 | 0.08 | 0.19 | 0.18 | 0.12 | 0.11 | 0.04 | 0.04 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | — | — | — | — | — | — | — | — | ||||||||
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).
1 Q2 2024 Calculation
Debt to assets = Total debt ÷ Total assets
= 8,393 ÷ 24,385 = 0.34
2 Click competitor name to see calculations.
The analysis of the quarterly financial data reveals several notable trends regarding the company's debt, assets, and leverage over the examined period.
- Total Debt
- Total debt showed a decreasing trend from the beginning of the period until mid-2023, declining from approximately $13.1 billion to about $7.07 billion. This reflects a significant reduction in the company’s borrowing over multiple quarters. However, towards the final two quarters of the data set, there was a noticeable reversal with total debt increasing to $7.67 billion and $8.39 billion, respectively, indicating a potential shift in financial strategy or an increased need for leverage in the most recent periods.
- Total Assets
- Total assets experienced a gradual decline from around $30.5 billion at the start to about $24 billion by the end of the noted period. The asset base consistently diminished, with minor fluctuations but no significant growth intervals observed. This trend might reflect asset sales, depreciation, or less aggressive investment in new assets over time.
- Debt to Assets Ratio
- The debt to assets ratio steadily decreased from 0.43 to approximately 0.28 between late 2017 and early 2023, indicating an improving leverage position relative to asset size. This suggests that the company was deleveraging and becoming less reliant on debt financing during most of the sample period. Nevertheless, in the last two quarters, the ratio increased to 0.32 and then 0.34, consistent with the observed increase in total debt and reflecting a slight deterioration in leverage that could imply increased financial risk or strategic borrowing.
Overall, the data points to a financial strategy characterized by gradual debt reduction and stabilization of assets until early 2023, followed by a recent uptick in debt levels and leverage, which may warrant further investigation to understand underlying causes or implications for financial stability and strategic direction.
Financial Leverage
Western Digital Corp., financial leverage calculation (quarterly data)
| Dec 29, 2023 | Sep 29, 2023 | Jun 30, 2023 | Mar 31, 2023 | Dec 30, 2022 | Sep 30, 2022 | Jul 1, 2022 | Apr 1, 2022 | Dec 31, 2021 | Oct 1, 2021 | Jul 2, 2021 | Apr 2, 2021 | Jan 1, 2021 | Oct 2, 2020 | Jul 3, 2020 | Apr 3, 2020 | Jan 3, 2020 | Oct 4, 2019 | Jun 28, 2019 | Mar 29, 2019 | Dec 28, 2018 | Sep 28, 2018 | Jun 29, 2018 | Mar 30, 2018 | Dec 29, 2017 | Sep 29, 2017 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Selected Financial Data (US$ in millions) | ||||||||||||||||||||||||||||||||||
| Total assets | 24,385) | 24,001) | 24,429) | 25,151) | 25,047) | 25,686) | 26,259) | 25,699) | 26,025) | 26,391) | 26,132) | 25,409) | 25,552) | 25,402) | 25,662) | 25,509) | 25,860) | 26,280) | 26,370) | 26,913) | 27,939) | 28,705) | 29,235) | 29,004) | 29,840) | 30,505) | ||||||||
| Shareholders’ equity | 10,944) | 10,989) | 11,723) | 12,487) | 12,115) | 12,107) | 12,221) | 11,984) | 12,018) | 11,361) | 10,721) | 9,949) | 9,829) | 9,576) | 9,551) | 9,243) | 9,379) | 9,566) | 9,967) | 10,214) | 10,912) | 11,375) | 11,531) | 11,300) | 11,272) | 12,059) | ||||||||
| Solvency Ratio | ||||||||||||||||||||||||||||||||||
| Financial leverage1 | 2.23 | 2.18 | 2.08 | 2.01 | 2.07 | 2.12 | 2.15 | 2.14 | 2.17 | 2.32 | 2.44 | 2.55 | 2.60 | 2.65 | 2.69 | 2.76 | 2.76 | 2.75 | 2.65 | 2.63 | 2.56 | 2.52 | 2.54 | 2.57 | 2.65 | 2.53 | ||||||||
| Benchmarks | ||||||||||||||||||||||||||||||||||
| Financial Leverage, Competitors2 | ||||||||||||||||||||||||||||||||||
| Apple Inc. | 4.55 | 4.77 | 5.67 | 5.56 | 5.34 | 6.11 | 6.96 | 5.79 | 5.20 | 5.30 | 5.56 | 5.13 | 4.87 | 5.35 | 4.96 | 4.39 | 4.09 | 3.80 | 3.74 | 3.34 | 3.23 | 3.17 | — | — | — | — | ||||||||
| Arista Networks Inc. | 1.38 | 1.34 | 1.38 | 1.39 | 1.40 | 1.42 | 1.39 | 1.41 | 1.45 | 1.47 | 1.44 | 1.41 | 1.41 | 1.42 | 1.43 | 1.43 | 1.43 | 1.44 | — | — | — | — | — | — | — | — | ||||||||
| Cisco Systems Inc. | 2.19 | 2.18 | 2.30 | 2.31 | 2.31 | 2.31 | 2.36 | 2.30 | 2.39 | 2.25 | 2.36 | 2.34 | 2.44 | 2.49 | 2.50 | 2.56 | 2.54 | 2.69 | — | — | — | — | — | — | — | — | ||||||||
| Dell Technologies Inc. | — | — | — | — | — | — | — | 15.15 | 25.43 | 34.92 | 49.78 | 134.71 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | ||||||||
| Super Micro Computer Inc. | 1.76 | 1.89 | 1.86 | 1.81 | 1.69 | 2.03 | 2.25 | 2.41 | 2.26 | 2.14 | 2.05 | 1.90 | 1.78 | 1.69 | 1.80 | 1.89 | 1.80 | 1.75 | — | — | — | — | — | — | — | — | ||||||||
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).
1 Q2 2024 Calculation
Financial leverage = Total assets ÷ Shareholders’ equity
= 24,385 ÷ 10,944 = 2.23
2 Click competitor name to see calculations.
- Total Assets
- The total assets demonstrate a generally declining trend over the observed periods. Starting at approximately $30.5 billion in late September 2017, there is a gradual decrease with minor fluctuations, reaching near $24 billion by the end of December 2023. The most notable drops occur between late 2018 and early 2020, and again from late 2021 onward. Despite some small increases in mid-2021 and mid-2022, the overall direction remains downward, indicating potential asset divestiture, depreciation, or other value reductions over time.
- Shareholders’ Equity
- Shareholders’ equity initially decreases from about $12.1 billion in late September 2017 to a low near $9.2 billion by April 2020. Following this low point, there is a sustained recovery and growth phase, peaking above $12.4 billion in late 2022. However, this upward progression is partially reversed by declines in late 2022 and throughout 2023, with equity falling back to around $11 billion by December 2023. This pattern suggests periods of equity dilution or losses initially, followed by capitalization or retained earnings growth, and then some decrease possibly due to losses, dividend payments, or repurchases.
- Financial Leverage Ratio
- The financial leverage ratio, defined as total assets divided by shareholders’ equity, starts relatively high at 2.53 in late 2017 and trends upward, peaking around 2.76 by early 2020. This peak indicates increased reliance on debt or liabilities during this period relative to equity. After the peak, leverage generally declines steadily to about 2.01 by mid-2023, suggesting a reduction in debt load or an increase in equity relative to assets. Towards the end of 2023, the leverage ratio rises modestly again, indicating a slight increase in financial leverage. This trend reflects a possible shift towards more conservative capital structure post-2020, followed by modest increases in leverage at the close of the period.
- Overall Insights
- Over the analyzed period, the company exhibits a contraction in total asset base accompanied by fluctuating but generally recovering shareholders’ equity, particularly after early 2020. The high financial leverage early in the timeframe implies heavier use of liabilities funding, which decreases over time as the equity base recovers. Despite this, the slight rise in leverage near the end of 2023 might indicate renewed borrowing or changes in asset composition. The data suggests a company managing its capital structure dynamically, adjusting debt levels and equity amidst varying asset values, possibly reflecting responses to market conditions or strategic transitions.
Interest Coverage
Western Digital Corp., interest coverage calculation (quarterly data)
| 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 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Selected Financial Data (US$ in millions) | ||||||||||||||||||||||||||||||||||
| Net income (loss) | (287) | (685) | (715) | (572) | (446) | 27) | 301) | 25) | 564) | 610) | 622) | 197) | 62) | (60) | 148) | 17) | (139) | (276) | (197) | (581) | (487) | 511) | 756) | 61) | (823) | 681) | ||||||||
| Add: Income tax expense | 28) | 3) | (15) | 43) | 61) | 57) | 210) | 237) | 82) | 94) | (26) | 52) | 23) | 57) | 37) | 29) | 99) | 39) | (277) | 104) | 568) | 72) | (27) | (189) | 1,597) | 29) | ||||||||
| Add: Interest expense | 108) | 98) | 89) | 80) | 73) | 70) | 75) | 75) | 76) | 78) | 80) | 81) | 81) | 84) | 87) | 99) | 105) | 122) | 117) | 118) | 118) | 116) | 114) | 160) | 197) | 205) | ||||||||
| Earnings before interest and tax (EBIT) | (151) | (584) | (641) | (449) | (312) | 154) | 586) | 337) | 722) | 782) | 676) | 330) | 166) | 81) | 272) | 145) | 65) | (115) | (357) | (359) | 199) | 699) | 843) | 32) | 971) | 915) | ||||||||
| Solvency Ratio | ||||||||||||||||||||||||||||||||||
| Interest coverage1 | -4.87 | -5.84 | -4.00 | -0.07 | 2.61 | 6.08 | 7.98 | 8.15 | 7.97 | 6.11 | 3.84 | 2.55 | 1.89 | 1.50 | 0.89 | -0.59 | -1.66 | -1.33 | 0.39 | 2.97 | 3.49 | 4.34 | 4.08 | — | — | — | ||||||||
| Benchmarks | ||||||||||||||||||||||||||||||||||
| Interest Coverage, Competitors2 | ||||||||||||||||||||||||||||||||||
| Cisco Systems Inc. | 36.55 | 38.18 | 36.87 | 35.87 | 37.17 | 39.53 | 41.21 | 41.54 | 38.79 | 35.64 | 31.56 | 29.20 | 27.76 | 25.98 | 24.88 | — | — | — | — | — | — | — | — | — | — | — | ||||||||
| Super Micro Computer Inc. | 58.89 | 84.71 | 72.55 | 70.87 | 68.85 | 56.79 | 53.71 | 51.73 | 42.94 | 45.86 | 48.81 | 38.80 | 38.83 | 36.02 | 40.01 | — | — | — | — | — | — | — | — | — | — | — | ||||||||
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).
1 Q2 2024 Calculation
Interest coverage
= (EBITQ2 2024
+ EBITQ1 2024
+ EBITQ4 2023
+ EBITQ3 2023)
÷ (Interest expenseQ2 2024
+ Interest expenseQ1 2024
+ Interest expenseQ4 2023
+ Interest expenseQ3 2023)
= (-151 + -584 + -641 + -449)
÷ (108 + 98 + 89 + 80)
= -4.87
2 Click competitor name to see calculations.
The financial data reveals several notable trends related to the company's earnings before interest and tax (EBIT), interest expense, and interest coverage ratio over the analyzed periods.
- EBIT Trends
- EBIT exhibited significant volatility throughout the periods. Initially, from September 2017 to December 2017, EBIT was strong and relatively stable, ranging between $915 million and $971 million. However, starting in March 2018, there was a sharp decline, with EBIT plummeting to just $32 million, followed by a recovery to $843 million in June 2018 and $699 million in September 2018.
- From December 2018 onward, the EBIT trend became increasingly negative and unstable. Notably, there were consistent negative EBIT values from March 2019 through January 2020, with the lowest points recorded at -$359 million and -$357 million. This phase indicates operational challenges or higher expenses impacting earnings significantly.
- The company experienced a partial recovery beginning April 2020, with EBIT progressively increasing and reaching a peak of $782 million in December 2021. Nonetheless, after this peak, EBIT again declined sharply, turning negative from December 2022 and continuing in that trend through the latest period in December 2023, where EBIT registered at -$151 million. This suggests fluctuations in operational profitability, potentially due to external or internal adverse conditions.
- Interest Expense Behavior
- The interest expense remained relatively stable, exhibiting a gradual downward trend over time, starting from $205 million in September 2017 and decreasing to approximately $70-$80 million in more recent quarters (2022-2023). Despite this moderate decrease, some quarters show slight upticks, for instance, increasing from $73 million in June 2023 to $108 million in December 2023, suggesting some variability in the company’s debt servicing costs.
- Interest Coverage Ratio Analysis
- The interest coverage ratio followed a pattern that mirrors EBIT fluctuations. In mid-2018, it recorded moderate levels between approximately 3.5 and 4.3, indicating EBIT comfortably covered interest expenses during this period.
- Subsequently, the ratio deteriorated sharply in late 2018 and early 2019, dropping below 1 and even becoming negative at several points, reflecting EBIT insufficient to cover interest expenses and signaling a period of financial distress.
- A recovery phase occurred from mid-2020 through 2021, with the ratio improving significantly and reaching values as high as 8.15, demonstrating a strong ability to cover interest expenses.
- However, starting in late 2022, the interest coverage ratio declined again rapidly, turning negative during multiple quarters (e.g., -4.00, -5.84, -4.87), pointing to EBIT losses that surpass interest payments and raising concerns regarding the sustainability of debt servicing and operational profitability.
Overall, the company’s financial performance as reflected by EBIT and interest coverage has shown considerable instability, with periods of strong earnings countered by intervals of substantial losses and financial strain. Interest expense showed less variability but remains a significant recurring cost. The recent negative trends in EBIT combined with declining and negative interest coverage ratios raise cautions about the company's ongoing operational and financial health.