Stock Analysis on Net

Walt Disney Co. (NYSE:DIS)

Common-Size Balance Sheet: Assets 
Quarterly Data

Walt Disney Co., common-size consolidated balance sheet: assets (quarterly data)

Microsoft Excel
Jun 28, 2025 Mar 29, 2025 Dec 28, 2024 Sep 28, 2024 Jun 29, 2024 Mar 30, 2024 Dec 30, 2023 Sep 30, 2023 Jul 1, 2023 Apr 1, 2023 Dec 31, 2022 Oct 1, 2022 Jul 2, 2022 Apr 2, 2022 Jan 1, 2022 Oct 2, 2021 Jul 3, 2021 Apr 3, 2021 Jan 2, 2021 Oct 3, 2020 Jun 27, 2020 Mar 28, 2020 Dec 28, 2019 Sep 28, 2019 Jun 29, 2019 Mar 30, 2019 Dec 29, 2018
Cash and cash equivalents 2.73 2.99 2.78 3.06 3.01 3.40 3.64 6.90 5.62 5.08 4.19 5.70 6.35 6.56 7.10 7.84 7.95 7.94 8.45 8.89 11.13 6.95 3.40 2.79 3.21 4.72 4.46
Receivables, net 6.82 6.42 6.99 6.49 6.56 6.16 7.14 6.00 6.43 6.23 6.92 6.21 6.71 6.79 7.32 6.57 6.60 6.26 6.96 6.31 6.08 7.04 8.51 7.98 7.48 6.81 10.13
Inventories 1.06 1.02 1.02 1.03 1.00 1.00 0.99 0.95 0.93 0.90 0.91 0.86 0.78 0.71 0.66 0.65 0.66 0.70 0.73 0.79 0.75 0.74 0.78 0.85 0.72 0.67 1.36
Content advances 0.89 0.54 0.59 1.07 1.01 0.98 0.71 1.46 1.16 0.91 0.64 0.93 0.93 0.89 0.55 1.07 1.17 1.10 0.70 1.08 1.51 0.91 0.66 2.37 2.16 2.52 0.82
Other current assets 0.62 0.64 0.63 1.22 1.31 1.08 0.66 0.63 0.66 0.67 0.65 0.59 0.63 0.59 0.55 0.40 0.41 0.42 0.42 0.43 0.43 0.49 0.47 0.50 0.49 0.59 0.78
Assets held for sale 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 0.00 0.00 0.90 0.68 0.00
Current assets 12.12% 11.61% 12.01% 12.86% 12.89% 12.63% 13.13% 15.94% 14.81% 13.80% 13.31% 14.29% 15.40% 15.52% 16.19% 16.53% 16.80% 16.42% 17.27% 17.49% 19.90% 16.13% 13.82% 14.50% 14.98% 15.99% 17.55%
Produced and licensed content costs 15.91 16.25 16.50 16.47 16.58 16.70 16.55 16.34 16.98 18.04 17.94 17.57 16.70 15.98 15.08 14.51 13.79 13.41 12.84 12.41 12.31 12.97 13.21 11.76 10.77 11.36 8.18
Investments 4.41 4.49 4.52 2.27 2.34 1.54 1.56 1.50 1.50 1.65 1.57 1.58 1.59 1.66 1.75 1.93 2.00 2.15 2.00 1.94 1.74 1.54 1.65 1.66 1.85 1.90 2.97
Attractions, buildings and equipment 41.48 40.71 39.75 39.08 37.10 36.99 36.45 34.09 34.26 34.02 33.77 32.90 32.14 32.23 32.10 31.87 31.66 31.48 31.21 30.82 29.44 29.54 29.81 30.20 27.43 27.06 55.42
Projects in progress 3.20 2.93 2.32 2.41 3.15 3.20 2.84 3.06 2.79 2.53 2.69 2.36 2.92 2.63 2.36 2.22 2.40 2.44 2.25 2.21 2.11 1.90 2.00 2.20 2.32 2.33 4.34
Land 0.61 0.60 0.57 0.58 0.59 0.60 0.60 0.57 0.58 0.57 0.57 0.56 0.55 0.56 0.55 0.56 0.53 0.54 0.53 0.51 0.49 0.49 0.51 0.60 0.56 0.55 1.15
Parks, resorts and other property, at cost 45.28% 44.24% 42.65% 42.07% 40.84% 40.79% 39.89% 37.72% 37.63% 37.11% 37.03% 35.83% 35.61% 35.42% 35.01% 34.65% 34.59% 34.46% 34.00% 33.54% 32.04% 31.93% 32.32% 33.00% 30.30% 29.93% 60.90%
Accumulated depreciation -24.84 -24.27 -23.29 -23.19 -22.61 -22.58 -22.03 -20.73 -20.67 -20.23 -20.11 -19.33 -19.15 -19.16 -18.94 -18.62 -18.58 -18.41 -18.02 -17.62 -16.68 -16.34 -16.45 -16.71 -15.32 -15.46 -31.09
Parks, resorts and other property, net 20.44% 19.96% 19.36% 18.88% 18.22% 18.21% 17.86% 17.00% 16.97% 16.88% 16.92% 16.50% 16.46% 16.26% 16.07% 16.02% 16.01% 16.05% 15.98% 15.92% 15.36% 15.59% 15.87% 16.29% 14.99% 14.47% 29.81%
Intangible assets, net 4.90 5.11 5.26 5.47 5.62 5.88 6.39 6.35 6.61 6.78 7.10 7.29 7.51 7.84 8.15 8.41 8.70 9.05 9.23 9.51 9.43 10.68 11.28 11.97 11.99 12.59 6.75
Goodwill 37.29 37.44 37.21 37.37 37.37 37.88 38.97 37.49 38.22 38.02 38.52 38.25 38.19 38.54 38.39 38.34 38.49 38.88 38.54 38.55 37.19 38.93 39.97 41.39 37.14 35.02 31.31
Noncurrent assets held for sale 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 0.00 0.00 6.01 6.15 0.00
Other assets 4.94 5.14 5.15 6.68 6.97 7.16 5.55 5.39 4.91 4.84 4.63 4.52 4.15 4.20 4.36 4.25 4.21 4.04 4.13 4.18 4.06 4.16 4.20 2.43 2.28 2.52 3.43
Long-term assets 87.88% 88.39% 87.99% 87.14% 87.11% 87.37% 86.87% 84.06% 85.19% 86.20% 86.69% 85.71% 84.60% 84.48% 83.81% 83.47% 83.20% 83.58% 82.73% 82.51% 80.10% 83.87% 86.18% 85.50% 85.02% 84.01% 82.45%
Total assets 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% 100.00%

Based on: 10-Q (reporting date: 2025-06-28), 10-Q (reporting date: 2025-03-29), 10-Q (reporting date: 2024-12-28), 10-K (reporting date: 2024-09-28), 10-Q (reporting date: 2024-06-29), 10-Q (reporting date: 2024-03-30), 10-Q (reporting date: 2023-12-30), 10-K (reporting date: 2023-09-30), 10-Q (reporting date: 2023-07-01), 10-Q (reporting date: 2023-04-01), 10-Q (reporting date: 2022-12-31), 10-K (reporting date: 2022-10-01), 10-Q (reporting date: 2022-07-02), 10-Q (reporting date: 2022-04-02), 10-Q (reporting date: 2022-01-01), 10-K (reporting date: 2021-10-02), 10-Q (reporting date: 2021-07-03), 10-Q (reporting date: 2021-04-03), 10-Q (reporting date: 2021-01-02), 10-K (reporting date: 2020-10-03), 10-Q (reporting date: 2020-06-27), 10-Q (reporting date: 2020-03-28), 10-Q (reporting date: 2019-12-28), 10-K (reporting date: 2019-09-28), 10-Q (reporting date: 2019-06-29), 10-Q (reporting date: 2019-03-30), 10-Q (reporting date: 2018-12-29).


Cash and cash equivalents
Cash and cash equivalents as a percentage of total assets showed an overall declining trend following a peak in mid-2020. Starting from 4.46% at the end of 2018, it rose sharply to 11.13% in June 2020, likely reflecting increased liquidity during the early pandemic period. Thereafter, it gradually decreased to around 2.73% by mid-2025, indicating a reduction in readily available cash relative to total assets.
Receivables, net
This item fluctuated moderately, starting at 10.13% in late 2018, dipping to lows around 6% throughout 2023-2024, and stabilizing near 6.8% by mid-2025. The trend suggests more conservative or efficient management of receivables over time.
Inventories
Inventories remained relatively stable yet showed a modest upward trend, increasing from 1.36% at the end of 2018 to just over 1.06% in mid-2025, reflecting a gradual buildup in inventory holdings relative to total assets.
Content advances
Content advances exhibited variability without a clear long-term trend. They peaked at 2.52% in early 2019, fell sharply toward the end of 2019, and fluctuated between approximately 0.5% and 1.5% thereafter, ending near 0.89% in mid-2025, indicating cyclical or project-based content investment patterns.
Other current assets
Other current assets were generally stable at around 0.4-0.6% until early 2023, after which there was a transient increase peaking above 1.3% before falling back to about 0.62% by mid-2025. This may reflect temporary shifts in working capital management.
Current assets
Current assets as a percentage of total assets declined from 17.55% at the end of 2018 to around 12-13% during 2023-2025, after an intermediate rise during 2020. This indicates a gradual shift from current to long-term asset holdings.
Produced and licensed content costs
A consistent upward trajectory was observed, starting at 8.18% in late 2018 and increasing steadily to a peak of approximately 17.94% during 2022. A slight decrease followed, with levels near 15.9% by mid-2025. This pattern indicates ongoing and significant investment in content assets over the period.
Investments
Investments fluctuated mildly around 1.5%-2.3% from 2019 through early 2024, followed by a notable increase to about 4.5% by mid-2025, suggesting a recent strategic emphasis on investment activities.
Attractions, buildings and equipment
This category declined sharply from 55.42% at the end of 2018 to around 27% by early 2019, likely due to a change in reporting or asset reclassification. Thereafter, it gradually increased again, reaching about 41.48% by mid-2025, reflecting sustained growth in physical asset holdings.
Projects in progress
Projects in progress showed a generally stable trend with minor fluctuations between 1.9% and 3.2%, ending near 3.2% in mid-2025, suggesting steady capital projects underway throughout the timeframe.
Land
Land as a proportion of total assets remained relatively constant, edging up slightly from around 0.55% to 0.61% across the examined periods, signifying minimal changes to land asset allocations.
Parks, resorts and other property, at cost
This category underwent a significant reduction in early 2019 (from 60.9% to under 30%), likely due to asset reformatting, followed by gradual but consistent growth to approximately 45.28% by mid-2025, indicating increased capital investment in physical properties.
Accumulated depreciation
Accumulated depreciation moved from -31.09% to -24.84% of total assets between the end of 2018 and mid-2025, reflecting increasing depreciation but at a slower rate than total asset growth, consistent with ongoing asset acquisition.
Parks, resorts and other property, net
Net value of parks, resorts, and other properties increased steadily from 29.81% in late 2018 to 20.44% by mid-2025 after the sharp early drop. This upward trend suggests a recovering and expanding asset base net of depreciation.
Intangible assets, net
Net intangible assets declined consistently from 6.75% in late 2018 to under 5% by mid-2025. This steady decrease may indicate amortization, impairment, or reduced intangible asset acquisitions.
Goodwill
Goodwill represented a substantial and relatively stable proportion of total assets, fluctuating slightly around 37%-41% throughout the period, demonstrating a significant and maintained value in acquired intangible assets.
Noncurrent assets held for sale
Reported only early in the period (2019) at approximately 6%, with no subsequent recorded values, indicating that assets held for sale were either disposed of or reclassified after this timeframe.
Other assets
Other assets showed a steady increase from about 3.43% in late 2018 to a peak above 7% in early 2024, before decreasing back to around 4.94% by mid-2025. This pattern suggests episodic accumulation and subsequent normalization of miscellaneous noncurrent assets.
Long-term assets
Long-term assets consistently comprised the bulk of total assets, gradually increasing from approximately 82.45% at the end of 2018 to around 87.9% by mid-2025. This reflects a strategic emphasis on long-term asset investments over current assets.
Total assets
Total assets, by definition, remain constant at 100%, serving as the reference for the relative proportions of the component items described above.