Stock Analysis on Net

Walt Disney Co. (NYSE:DIS)

$24.99

Common-Size Income Statement
Quarterly Data

Paying user area


We accept:

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

Walt Disney Co., common-size consolidated income statement (quarterly data)

Microsoft Excel
3 months ended: 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
Services
Products
Revenues
Cost of services, exclusive of depreciation and amortization
Cost of products, exclusive of depreciation and amortization
Cost of revenues, exclusive of depreciation and amortization
Gross profit
Selling, general, administrative and other
Depreciation and amortization
Restructuring and impairment charges
Operating income (loss)
Other income (expense), net
Interest expense, net
Equity in the income (loss) of investees
Income (loss) from continuing operations before income taxes
Income taxes on continuing operations
Net income (loss) from continuing operations
Income (loss) from discontinued operations, net of income tax
Net income (loss)
Net (income) loss attributable to noncontrolling interests
Net income (loss) attributable to The Walt Disney Company (Disney)

Based on: 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).

The analysis of the quarterly financial data reveals several notable trends and patterns across various revenue and cost metrics for the company.

Revenue Composition
The services segment consistently accounts for the majority of revenues, fluctuating around 84% to 95% of total revenues over the periods analyzed. The share of revenues from products shows an inverse pattern, ranging roughly between 4.6% and 16%, with a gradual increase after mid-2020 following a prior trough, indicating a potential recovery or strategic emphasis on product sales post a low point.
Cost Structure
The cost of services, excluding depreciation and amortization, demonstrates a rising trend from about -49.4% up to nearly -69%, peaking in the latter half of 2020, before slightly retracing. This suggests growing cost pressure or increased investments in the service segment during that time. The cost of products remains comparatively stable but shows mild fluctuation between -5.4% and -9.4%, signaling relatively consistent cost management in product-related expenses. Overall, the total cost of revenues, exclusive of depreciation and amortization, has increased over time, reaching a high near -75% around late 2020 before gradually improving, implying overall tighter margins in certain periods, especially during the pandemic impact.
Profitability Measures
Gross profit margins display a declining trend from a peak of above 43% in early 2019 to lows near 25% in late 2020, suggesting significant margin compression. However, gross margins improved post-2020, stabilizing in the mid-30% range, indicating partial recovery in cost control or pricing power. Selling, general, administrative and other expenses as a percentage of revenues show elevated volatility, with spikes over 23% in several quarters, which may reflect restructuring or operational challenges. Depreciation and amortization as a share of revenues increased sharply in mid-2020, up to nearly 12%, indicating intensified asset write-downs or accelerated depreciation, then moderating thereafter. Restructuring and impairment charges show an extraordinary spike of -42.85% in mid-2020, which largely accounts for the operating income losses in that quarter.
Operating Income and Other Income
Operating income fluctuates significantly, with a severe loss (-42.41%) recorded in mid-2020 coinciding with high restructuring charges and rising costs, followed by a gradual recovery, returning to positive territory in subsequent quarters, signaling operational challenges during the pandemic and a return to profitability later. Other income (expense), net, is generally small or zero, but a sharp positive anomaly of 33.26% occurs in the first quarter of 2019, the cause of which may need further investigation. Otherwise, other income swings close to zero with minor positive and negative values.
Interest Expense and Equity Income
Interest expense as a percent of revenues has generally ranged between -0.4% and -3.5%, with higher expenses in 2020 likely relating to increased debt or financing costs during market stress periods. Equity in the income (loss) of investees is typically positive but fluctuates within a narrow band around 0.15% to 1.6%, implying consistent but minor contributions from equity investments.
Income Taxes
Income taxes on continuing operations exhibit volatility, with negative values indicating tax benefits or credits in some quarters, and positive charges in others. The pattern suggests variable tax impacts, potentially reflecting changes in profitability, tax planning, or deferred tax effects.
Net Income
Net income mirrors operating income trends, with strong positive margins in early 2019, a precipitous fall into negative territory in mid-2020, and subsequent recovery toward consistent positive margins close to 10-14% of revenues. Fluctuations in net income attributable to the company further underline operational and market challenges faced and overcome during the period.
Noncontrolling Interests
The net income (loss) attributable to noncontrolling interests is negative in most periods, generally ranging from approximately -0.3% to -2%, indicating losses allocated to minority interests that slightly reduce the net income attributable to the company.

Overall, the data indicates strong initial profitability and service revenue dominance, followed by significant cost and profitability disruptions in 2020—likely due to external shocks—with gradual margin recovery and stabilization in subsequent quarters. Key drivers during the downturn include sharply increased restructuring charges, higher depreciation and amortization, and increased service costs. The company shows resilience with a recovery in operating income and net income margins by the latest periods analyzed.