Stock Analysis on Net
Stock Analysis on Net
Microsoft Excel LibreOffice Calc

Walt Disney Co. (NYSE:DIS)

Common-Size Balance Sheet: Liabilities and Stockholders’ Equity

Beginner level

Walt Disney Co., common-size consolidated balance sheet: liabilities and stockholders’ equity

Microsoft Excel LibreOffice Calc
Sep 28, 2019 Sep 29, 2018 Sep 30, 2017 Oct 1, 2016 Oct 3, 2015 Sep 27, 2014
Accounts payable 7.10 6.60 6.78 7.45 6.24 6.38
Payroll and employee benefits 1.55 2.22 1.90 1.90 2.04 2.10
Other 0.50 0.80 0.57 0.57 0.62 0.54
Accounts payable and other accrued liabilities 9.16% 9.61% 9.24% 9.92% 8.90% 9.02%
Current portion of borrowings 4.57 3.84 6.44 4.01 5.17 2.57
Deferred revenue and other 2.43 4.66 4.77 4.37 4.45 4.20
Current liabilities 16.16% 18.11% 20.46% 18.30% 18.52% 15.79%
Borrowings, excluding current portion 19.66 17.33 19.96 17.91 14.48 15.06
Deferred income taxes 4.07 3.15 4.68 4.00 4.59 4.87
Pension and postretirement medical plan liabilities 2.47 2.75 3.43 5.63 4.47 4.13
Other 4.63 3.93 3.30 2.74 2.75 2.92
Other long-term liabilities 7.09% 6.68% 6.73% 8.37% 7.22% 7.06%
Long-term liabilities 30.82% 27.16% 31.36% 30.28% 26.30% 26.98%
Total liabilities 46.98% 45.28% 51.82% 48.58% 44.82% 42.77%
Redeemable noncontrolling interests 4.62 1.14 1.20 0.00 0.00 0.00
Preferred stock 0.00 0.00 0.00 0.00 0.00 0.00
Common stock, $.01 par value 27.79 37.30 37.84 38.96 39.83 40.74
Retained earnings 21.91 83.85 75.80 71.81 66.94 63.83
Accumulated other comprehensive loss -3.41 -3.14 -3.68 -4.32 -2.75 -2.34
Treasury stock, at cost -0.47 -68.55 -66.83 -59.44 -53.53 -48.83
Total Disney Shareholder’s equity 45.82% 49.47% 43.13% 47.01% 50.49% 53.40%
Noncontrolling interests 2.58 4.12 3.85 4.41 4.68 3.82
Total equity 48.40% 53.58% 46.98% 51.42% 55.18% 57.23%
Total liabilities and equity 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%

Based on: 10-K (filing date: 2019-11-20), 10-K (filing date: 2018-11-21), 10-K (filing date: 2017-11-22), 10-K (filing date: 2016-11-23), 10-K (filing date: 2015-11-25), 10-K (filing date: 2014-11-19).

Balance sheet item Description The company
Current liabilities Total obligations incurred as part of normal operations that are expected to be paid during the following twelve months or within one business cycle, if longer. Walt Disney Co.’s current liabilities as a percentage of total liabilities and equity decreased from 2017 to 2018 and from 2018 to 2019.
Long-term liabilities Amount of obligation due after one year or beyond the normal operating cycle, if longer. Walt Disney Co.’s long-term liabilities as a percentage of total liabilities and equity decreased from 2017 to 2018 but then increased from 2018 to 2019 not reaching 2017 level.
Total liabilities Sum of the carrying amounts as of the balance sheet date of all liabilities that are recognized. Liabilities are probable future sacrifices of economic benefits arising from present obligations of an entity to transfer assets or provide services to other entities in the future. Walt Disney Co.’s total liabilities as a percentage of total liabilities and equity decreased from 2017 to 2018 but then slightly increased from 2018 to 2019.
Total Disney Shareholder’s equity Total of all stockholders’ equity (deficit) items, net of receivables from officers, directors, owners, and affiliates of the entity which are attributable to the parent. The amount of the economic entity’s stockholders’ equity attributable to the parent excludes the amount of stockholders’ equity which is allocable to that ownership interest in subsidiary equity which is not attributable to the parent (noncontrolling interest, minority interest). This excludes temporary equity and is sometimes called permanent equity. Walt Disney Co.’s total Disney Shareholder’s equity as a percentage of total liabilities and equity increased from 2017 to 2018 but then slightly decreased from 2018 to 2019 not reaching 2017 level.