Stock Analysis on Net

Walt Disney Co. (NYSE:DIS)

Analysis of Short-term (Operating) Activity Ratios
Quarterly Data

Microsoft Excel

Short-term Activity Ratios (Summary)

Walt Disney Co., short-term (operating) activity ratios (quarterly data)

Microsoft Excel
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 Sep 29, 2018 Jun 30, 2018 Mar 31, 2018 Dec 30, 2017
Turnover Ratios
Inventory turnover 29.89 30.16 31.07 31.52 30.72 31.23 33.45 35.53 35.63 33.91 32.59 28.78 28.80 27.72 28.67 32.40 29.31 25.48 25.27 23.41 24.31 23.51
Receivables turnover 6.30 7.21 6.70 6.81 6.03 6.54 5.93 5.57 4.90 5.04 4.76 4.66 4.32 5.15 5.53 5.38 4.39 4.49 4.13 4.10 5.87 6.37
Working capital turnover 54.74 45.26 420.20 3,308.88 112.96 41.96 25.38 26.13 9.70 9.36 7.30 7.58 6.70
Average No. Days
Average inventory processing period 12 12 12 12 12 12 11 10 10 11 11 13 13 13 13 11 12 14 14 16 15 16
Add: Average receivable collection period 58 51 55 54 61 56 62 65 74 72 77 78 84 71 66 68 83 81 88 89 62 57
Operating cycle 70 63 67 66 73 68 73 75 84 83 88 91 97 84 79 79 95 95 102 105 77 73

Based on: 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), 10-K (reporting date: 2018-09-29), 10-Q (reporting date: 2018-06-30), 10-Q (reporting date: 2018-03-31), 10-Q (reporting date: 2017-12-30).

Short-term activity ratio Description The company
Inventory turnover An activity ratio calculated as cost of goods sold divided by inventory. Walt Disney Co. inventory turnover ratio deteriorated from Q3 2023 to Q4 2023 and from Q4 2023 to Q1 2024.
Receivables turnover An activity ratio equal to revenue divided by receivables. Walt Disney Co. receivables turnover ratio improved from Q3 2023 to Q4 2023 but then deteriorated significantly from Q4 2023 to Q1 2024.

Short-term activity ratio Description The company
Average inventory processing period An activity ratio equal to the number of days in the period divided by inventory turnover over the period.
Average receivable collection period An activity ratio equal to the number of days in the period divided by receivables turnover. Walt Disney Co. number of days of receivables outstanding improved from Q3 2023 to Q4 2023 but then deteriorated significantly from Q4 2023 to Q1 2024.
Operating cycle Equal to average inventory processing period plus average receivables collection period. Walt Disney Co. operating cycle improved from Q3 2023 to Q4 2023 but then deteriorated significantly from Q4 2023 to Q1 2024.

Inventory Turnover

Walt Disney Co., inventory turnover calculation (quarterly data)

Microsoft Excel
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 Sep 29, 2018 Jun 30, 2018 Mar 31, 2018 Dec 30, 2017
Selected Financial Data (US$ in millions)
Cost of revenues, exclusive of depreciation and amortization 15,587 13,728 14,471 14,616 16,386 13,558 13,682 12,594 14,567 12,341 11,233 9,782 11,775 11,013 7,896 11,937 13,034 11,822 12,819 8,376 9,001 8,108 8,348 7,533 8,737
Inventories 1,954 1,963 1,900 1,848 1,830 1,742 1,590 1,428 1,345 1,331 1,344 1,406 1,480 1,583 1,559 1,531 1,571 1,649 1,516 1,445 1,357 1,392 1,322 1,301 1,307
Short-term Activity Ratio
Inventory turnover1 29.89 30.16 31.07 31.52 30.72 31.23 33.45 35.53 35.63 33.91 32.59 28.78 28.80 27.72 28.67 32.40 29.31 25.48 25.27 23.41 24.31 23.51

Based on: 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), 10-K (reporting date: 2018-09-29), 10-Q (reporting date: 2018-06-30), 10-Q (reporting date: 2018-03-31), 10-Q (reporting date: 2017-12-30).

1 Q1 2024 Calculation
Inventory turnover = (Cost of revenues, exclusive of depreciation and amortizationQ1 2024 + Cost of revenues, exclusive of depreciation and amortizationQ4 2023 + Cost of revenues, exclusive of depreciation and amortizationQ3 2023 + Cost of revenues, exclusive of depreciation and amortizationQ2 2023) ÷ Inventories
= (15,587 + 13,728 + 14,471 + 14,616) ÷ 1,954 = 29.89

Short-term activity ratio Description The company
Inventory turnover An activity ratio calculated as cost of goods sold divided by inventory. Walt Disney Co. inventory turnover ratio deteriorated from Q3 2023 to Q4 2023 and from Q4 2023 to Q1 2024.

Receivables Turnover

Walt Disney Co., receivables turnover calculation (quarterly data)

Microsoft Excel
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 Sep 29, 2018 Jun 30, 2018 Mar 31, 2018 Dec 30, 2017
Selected Financial Data (US$ in millions)
Revenues 23,549 21,241 22,330 21,815 23,512 20,150 21,504 19,249 21,819 18,534 17,022 15,613 16,249 14,707 11,779 18,025 20,877 19,100 20,245 14,922 15,303 14,307 15,228 14,548 15,351
Receivables, net 14,115 12,330 13,112 12,770 13,993 12,652 13,685 13,746 14,882 13,367 13,355 12,533 14,051 12,708 12,622 14,532 17,100 15,481 15,673 14,593 10,123 9,334 10,071 9,678 9,886
Short-term Activity Ratio
Receivables turnover1 6.30 7.21 6.70 6.81 6.03 6.54 5.93 5.57 4.90 5.04 4.76 4.66 4.32 5.15 5.53 5.38 4.39 4.49 4.13 4.10 5.87 6.37
Benchmarks
Receivables Turnover, Competitors2
Alphabet Inc. 6.41 7.24 7.46 7.90 7.03 8.13 7.79 7.79 6.55 7.03 6.89 7.02 5.90 6.89 7.83 7.64 6.39
Comcast Corp. 8.80 9.42 9.29 9.78 9.58 10.17 10.18 9.77 9.69 9.50 9.81 9.48 9.03 10.11 10.32 10.06 9.65
Meta Platforms Inc. 8.34 9.81 9.63 10.63 8.66 10.52 10.36 10.51 8.40 9.29 8.96 9.19 7.58 9.84 10.04 10.06 7.43

Based on: 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), 10-K (reporting date: 2018-09-29), 10-Q (reporting date: 2018-06-30), 10-Q (reporting date: 2018-03-31), 10-Q (reporting date: 2017-12-30).

1 Q1 2024 Calculation
Receivables turnover = (RevenuesQ1 2024 + RevenuesQ4 2023 + RevenuesQ3 2023 + RevenuesQ2 2023) ÷ Receivables, net
= (23,549 + 21,241 + 22,330 + 21,815) ÷ 14,115 = 6.30

2 Click competitor name to see calculations.

Short-term activity ratio Description The company
Receivables turnover An activity ratio equal to revenue divided by receivables. Walt Disney Co. receivables turnover ratio improved from Q3 2023 to Q4 2023 but then deteriorated significantly from Q4 2023 to Q1 2024.

Working Capital Turnover

Walt Disney Co., working capital turnover calculation (quarterly data)

Microsoft Excel
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 Sep 29, 2018 Jun 30, 2018 Mar 31, 2018 Dec 30, 2017
Selected Financial Data (US$ in millions)
Current assets 25,971 32,763 30,174 28,263 26,912 29,098 31,422 31,427 32,913 33,657 33,966 32,877 34,874 35,251 41,330 33,274 27,776 28,124 31,370 34,277 17,537 16,825 17,729 16,808 17,274
Less: Current liabilities 31,033 31,139 28,234 28,056 27,070 29,073 30,704 29,601 30,037 31,077 27,413 26,642 26,546 26,628 30,917 35,473 34,797 31,341 44,593 44,376 17,619 17,860 20,214 19,728 19,875
Working capital (5,062) 1,624 1,940 207 (158) 25 718 1,826 2,876 2,580 6,553 6,235 8,328 8,623 10,413 (2,199) (7,021) (3,217) (13,223) (10,099) (82) (1,035) (2,485) (2,920) (2,601)
 
Revenues 23,549 21,241 22,330 21,815 23,512 20,150 21,504 19,249 21,819 18,534 17,022 15,613 16,249 14,707 11,779 18,025 20,877 19,100 20,245 14,922 15,303 14,307 15,228 14,548 15,351
Short-term Activity Ratio
Working capital turnover1 54.74 45.26 420.20 3,308.88 112.96 41.96 25.38 26.13 9.70 9.36 7.30 7.58 6.70
Benchmarks
Working Capital Turnover, Competitors2
Alphabet Inc. 3.43 3.30 3.18 3.06 2.96 2.82 2.51 2.33 2.08 1.96 1.84 1.69 1.55 1.48 1.58 1.56 1.51
Comcast Corp. 165.10
Meta Platforms Inc. 2.53 2.65 3.04 4.33 3.59 3.32 3.54 3.13 2.59 1.95 1.59 1.46 1.42 1.47 1.32 1.35 1.38
Netflix Inc. 31.89 13.41 11.35 14.73 23.67 29.95 91.06 84.84 20.95 15.57 12.30 12.78 12.62 24.13

Based on: 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), 10-K (reporting date: 2018-09-29), 10-Q (reporting date: 2018-06-30), 10-Q (reporting date: 2018-03-31), 10-Q (reporting date: 2017-12-30).

1 Q1 2024 Calculation
Working capital turnover = (RevenuesQ1 2024 + RevenuesQ4 2023 + RevenuesQ3 2023 + RevenuesQ2 2023) ÷ Working capital
= (23,549 + 21,241 + 22,330 + 21,815) ÷ -5,062 =

2 Click competitor name to see calculations.


Average Inventory Processing Period

Walt Disney Co., average inventory processing period calculation (quarterly data)

Microsoft Excel
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 Sep 29, 2018 Jun 30, 2018 Mar 31, 2018 Dec 30, 2017
Selected Financial Data
Inventory turnover 29.89 30.16 31.07 31.52 30.72 31.23 33.45 35.53 35.63 33.91 32.59 28.78 28.80 27.72 28.67 32.40 29.31 25.48 25.27 23.41 24.31 23.51
Short-term Activity Ratio (no. days)
Average inventory processing period1 12 12 12 12 12 12 11 10 10 11 11 13 13 13 13 11 12 14 14 16 15 16

Based on: 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), 10-K (reporting date: 2018-09-29), 10-Q (reporting date: 2018-06-30), 10-Q (reporting date: 2018-03-31), 10-Q (reporting date: 2017-12-30).

1 Q1 2024 Calculation
Average inventory processing period = 365 ÷ Inventory turnover
= 365 ÷ 29.89 = 12

Short-term activity ratio Description The company
Average inventory processing period An activity ratio equal to the number of days in the period divided by inventory turnover over the period.

Average Receivable Collection Period

Walt Disney Co., average receivable collection period calculation (quarterly data)

Microsoft Excel
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 Sep 29, 2018 Jun 30, 2018 Mar 31, 2018 Dec 30, 2017
Selected Financial Data
Receivables turnover 6.30 7.21 6.70 6.81 6.03 6.54 5.93 5.57 4.90 5.04 4.76 4.66 4.32 5.15 5.53 5.38 4.39 4.49 4.13 4.10 5.87 6.37
Short-term Activity Ratio (no. days)
Average receivable collection period1 58 51 55 54 61 56 62 65 74 72 77 78 84 71 66 68 83 81 88 89 62 57
Benchmarks (no. days)
Average Receivable Collection Period, Competitors2
Alphabet Inc. 57 50 49 46 52 45 47 47 56 52 53 52 62 53 47 48 57
Comcast Corp. 41 39 39 37 38 36 36 37 38 38 37 38 40 36 35 36 38
Meta Platforms Inc. 44 37 38 34 42 35 35 35 43 39 41 40 48 37 36 36 49

Based on: 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), 10-K (reporting date: 2018-09-29), 10-Q (reporting date: 2018-06-30), 10-Q (reporting date: 2018-03-31), 10-Q (reporting date: 2017-12-30).

1 Q1 2024 Calculation
Average receivable collection period = 365 ÷ Receivables turnover
= 365 ÷ 6.30 = 58

2 Click competitor name to see calculations.

Short-term activity ratio Description The company
Average receivable collection period An activity ratio equal to the number of days in the period divided by receivables turnover. Walt Disney Co. number of days of receivables outstanding improved from Q3 2023 to Q4 2023 but then deteriorated significantly from Q4 2023 to Q1 2024.

Operating Cycle

Walt Disney Co., operating cycle calculation (quarterly data)

No. days

Microsoft Excel
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 Sep 29, 2018 Jun 30, 2018 Mar 31, 2018 Dec 30, 2017
Selected Financial Data
Average inventory processing period 12 12 12 12 12 12 11 10 10 11 11 13 13 13 13 11 12 14 14 16 15 16
Average receivable collection period 58 51 55 54 61 56 62 65 74 72 77 78 84 71 66 68 83 81 88 89 62 57
Short-term Activity Ratio
Operating cycle1 70 63 67 66 73 68 73 75 84 83 88 91 97 84 79 79 95 95 102 105 77 73

Based on: 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), 10-K (reporting date: 2018-09-29), 10-Q (reporting date: 2018-06-30), 10-Q (reporting date: 2018-03-31), 10-Q (reporting date: 2017-12-30).

1 Q1 2024 Calculation
Operating cycle = Average inventory processing period + Average receivable collection period
= 12 + 58 = 70

Short-term activity ratio Description The company
Operating cycle Equal to average inventory processing period plus average receivables collection period. Walt Disney Co. operating cycle improved from Q3 2023 to Q4 2023 but then deteriorated significantly from Q4 2023 to Q1 2024.