Free Trial

Western Digital (WDC) Financials

Western Digital logo
$480.09 +16.18 (+3.49%)
Closing price 05/8/2026 03:59 PM Eastern
Extended Trading
$480.55 +0.46 (+0.10%)
As of 05/8/2026 08:00 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Massive. Learn more.
Annual Income Statements for Western Digital

Annual Income Statements for Western Digital

This table shows Western Digital's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 7/3/2015 7/1/2016 6/30/2017 6/29/2018 6/28/2019 7/3/2020 7/2/2021 7/1/2022 6/30/2023 6/28/2024 6/27/2025
Net Income / (Loss) Attributable to Common Shareholders
1,465 242 397 675 -754 -250 821 1,546 -1,684 -798 1,889
Consolidated Net Income / (Loss)
1,465 242 397 675 -754 -250 821 1,546 -1,684 -798 1,889
Net Income / (Loss) Continuing Operations
1,465 242 397 675 -754 -250 821 1,546 -902 -765 1,643
Total Pre-Tax Income
1,577 153 769 2,085 -287 -46 927 2,171 -849 -739 1,130
Total Operating Income
1,611 466 1,954 3,617 87 335 1,220 2,391 -548 -403 2,334
Total Gross Profit
4,221 3,435 6,072 7,705 3,752 3,781 4,521 5,874 1,391 1,773 3,692
Total Revenue
14,572 12,994 19,093 20,647 16,569 16,736 16,922 18,793 6,255 6,317 9,520
Operating Revenue
14,572 12,994 19,093 20,647 16,569 16,736 16,922 18,793 6,255 6,317 9,520
Total Cost of Revenue
10,351 9,559 13,021 12,942 12,817 12,955 12,401 12,919 4,864 4,544 5,828
Operating Cost of Revenue
10,351 9,559 13,021 12,942 12,817 12,955 12,401 12,919 4,864 4,544 5,828
Total Operating Expenses
2,610 2,969 4,118 4,088 3,665 3,446 3,301 3,483 1,939 2,176 1,358
Selling, General & Admin Expense
788 997 1,445 1,473 1,317 1,153 1,105 1,117 807 726 568
Research & Development Expense
1,646 1,627 2,441 2,400 2,182 2,261 2,243 2,323 986 950 994
Restructuring Charge
- - - - - - - 0.00 146 - -6.00
Other Special Charges / (Income)
- - - - - - - - 0.00 291 -198
Total Other Income / (Expense), net
-34 -313 -1,185 -1,532 -374 -381 -293 -220 -301 -336 -1,204
Interest Expense
49 266 847 676 469 413 326 304 310 414 457
Interest & Investment Income
14 26 26 60 57 28 7.00 6.00 19 33 45
Other Income / (Expense), net
1.00 -73 -364 -916 38 4.00 26 78 -10 45 -792
Income Tax Expense
112 -89 372 1,410 467 204 106 625 53 26 -513
Net Income / (Loss) Discontinued Operations
- - - - - - - - -782 -33 246
Basic Earnings per Share
$6.31 $1.01 $1.38 $2.27 ($2.58) ($0.84) $2.69 $4.96 ($5.37) ($2.61) $5.31
Weighted Average Basic Shares Outstanding
232M 239M 288M 297M 292M 298M 305M 312M 321.90M 343.45M 346.92M
Diluted Earnings per Share
$6.18 $1.00 $1.34 $2.20 ($2.58) ($0.84) $2.66 $4.89 ($5.37) ($2.61) $5.12
Weighted Average Diluted Shares Outstanding
237M 242M 296M 307M 292M 298M 309M 316M 321.90M 343.45M 346.92M
Weighted Average Basic & Diluted Shares Outstanding
232.20M 239.60M 287.70M 297.40M 296.00M 302.53M 308.75M 314.49M 321.90M 343.45M 346.92M

Quarterly Income Statements for Western Digital

This table shows Western Digital's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 9/29/2023 12/29/2023 3/29/2024 6/28/2024 9/27/2024 12/27/2024 3/28/2025 6/27/2025 10/3/2025 1/2/2026 4/3/2026
Net Income / (Loss) Attributable to Common Shareholders
-700 -301 135 36 493 594 520 307 1,182 1,842 3,205
Consolidated Net Income / (Loss)
-685 -287 135 39 493 594 520 282 1,182 1,842 3,205
Net Income / (Loss) Continuing Operations
-685 -287 -8.00 39 153 466 772 -216 1,182 1,842 3,205
Total Pre-Tax Income
-682 -259 -12 102 243 466 74 -313 1,337 1,962 3,359
Total Operating Income
-596 -210 94 216 334 560 760 -20 792 908 1,190
Total Gross Profit
99 492 519 1,353 806 907 912 -287 1,227 1,380 1,676
Total Revenue
2,750 3,032 1,752 3,764 2,212 2,409 2,294 -1,154 2,818 3,017 3,337
Operating Revenue
2,750 3,032 1,752 3,764 2,212 2,409 2,294 -1,154 2,818 3,017 3,337
Total Cost of Revenue
2,651 2,540 1,233 2,411 1,406 1,502 1,382 -867 1,591 1,637 1,661
Operating Cost of Revenue
2,651 2,540 1,233 2,411 1,406 1,502 1,382 -867 1,591 1,637 1,661
Total Operating Expenses
695 702 425 1,137 472 347 152 -267 435 472 486
Selling, General & Admin Expense
207 198 176 220 204 132 108 -20 138 128 147
Research & Development Expense
431 444 243 538 262 225 245 -272 294 289 294
Other Operating Expenses / (Income)
0.00 36 - - 3.00 -10 - - - - 45
Other Special Charges / (Income)
0.00 0.00 0.00 - 3.00 0.00 -201 113 0.00 0.00 0.00
Total Other Income / (Expense), net
-86 -49 -106 -114 -91 -94 -686 -293 545 1,054 2,169
Interest Expense
98 108 108 103 99 93 91 172 59 54 583
Interest & Investment Income
8.00 12 8.00 9.00 7.00 9.00 10 15 17 12 12
Other Income / (Expense), net
4.00 47 -6.00 -20 1.00 -10 -605 -136 587 1,096 2,740
Income Tax Expense
3.00 28 -4.00 63 90 0.00 -698 -97 155 120 154
Net Income / (Loss) Discontinued Operations
- - 143 - 340 128 -252 - 0.00 0.00 0.00
Basic Earnings per Share
($2.17) ($0.93) $0.35 $0.14 $1.40 $1.68 $1.46 $0.77 $3.34 $5.27 $9.26
Weighted Average Basic Shares Outstanding
323M 325M 326.52M 326M 345.71M 347.82M 348.88M 346.92M 341.90M 339.04M 344.68M
Diluted Earnings per Share
($2.17) ($0.93) $0.34 $0.15 $1.35 $1.63 $1.42 $0.72 $3.07 $4.73 $8.20
Weighted Average Diluted Shares Outstanding
323M 325M 326.52M 326M 345.71M 347.82M 348.88M 346.92M 341.90M 339.04M 344.68M
Weighted Average Basic & Diluted Shares Outstanding
324.24M 325.86M 326.52M 343.45M 345.71M 347.82M 348.88M 346.92M 341.90M 339.04M 344.68M
Cash Dividends to Common per Share
- - - - - - - - - $0.13 $0.13

Annual Cash Flow Statements for Western Digital

This table details how cash moves in and out of Western Digital's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 7/3/2015 7/1/2016 6/30/2017 6/29/2018 6/28/2019 7/3/2020 7/2/2021 7/1/2022 6/30/2023 6/28/2024 6/27/2025
Net Change in Cash & Equivalents
220 3,127 -1,797 -1,349 -1,554 -407 322 -1,043 -304 -144 235
Net Cash From Operating Activities
2,242 1,983 3,437 4,205 1,547 824 1,898 1,880 -408 -294 1,691
Net Cash From Continuing Operating Activities
2,242 1,983 3,437 4,205 1,547 824 1,898 1,880 -408 -294 1,691
Net Income / (Loss) Continuing Operations
1,465 242 397 675 -754 -250 821 1,546 -1,684 -798 1,889
Consolidated Net Income / (Loss)
1,465 242 397 675 -754 -250 821 1,546 -1,684 -798 1,889
Depreciation Expense
1,114 1,154 2,128 2,056 1,812 1,566 1,212 929 828 568 451
Amortization Expense
0.00 39 285 221 38 40 40 44 13 19 23
Non-Cash Adjustments To Reconcile Net Income
-493 312 430 1,134 345 301 248 301 330 366 1,024
Changes in Operating Assets and Liabilities, net
156 236 197 119 106 -833 -423 -940 105 -449 -1,696
Net Cash From Investing Activities
-953 -9,608 -636 -1,655 -1,272 278 -765 -1,192 -762 -27 150
Net Cash From Continuing Investing Activities
-953 -9,608 -636 -1,655 -1,272 278 -765 -1,192 -762 -27 150
Purchase of Property, Plant & Equipment
-612 -584 -578 -835 -876 -647 -1,146 -1,122 -821 -487 -412
Sale of Property, Plant & Equipment
0.00 0.00 21 26 119 0.00 143 15 14 195 5.00
Divestitures
- - - - - 0.00 0.00 32 0.00 0.00 401
Other Investing Activities, net
5.00 -166 -289 -724 -618 947 238 -117 45 265 156
Net Cash From Financing Activities
-1,069 10,751 -4,595 -3,900 -1,829 -1,508 -817 -1,718 875 187 -1,612
Net Cash From Continuing Financing Activities
-1,069 10,751 -4,595 -3,900 -1,829 -1,508 -817 -1,718 875 187 -1,612
Repayment of Debt
-125 -5,703 -12,199 -17,133 -685 -982 -886 -3,644 -1,199 -2,645 -2,167
Repurchase of Common Equity
-970 -673 0.00 -591 -563 - - - 0.00 0.00 -149
Payment of Dividends
-396 -464 -574 -593 -584 -595 - - 0.00 0.00 -44
Issuance of Debt
255 17,108 7,908 14,340 - 0.00 0.00 1,894 1,180 3,000 2,150
Issuance of Preferred Equity
0.00 409 61 - - - 0.00 0.00 881 -5.00 0.00
Issuance of Common Equity
212 117 235 220 118 141 134 122 93 80 77
Other Financing Activities, net
-45 -43 -26 -143 -115 -72 -65 -90 -80 -243 -1,479
Effect of Exchange Rate Changes
0.00 1.00 - - - - 6.00 -13 - - 6.00
Cash Interest Paid
45 113 777 708 431 372 283 245 294 396 367
Cash Income Taxes Paid
47 26 184 220 377 341 348 423 177 920 789

Quarterly Cash Flow Statements for Western Digital

This table details how cash moves in and out of Western Digital's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 9/29/2023 12/29/2023 3/29/2024 6/28/2024 9/27/2024 12/27/2024 3/28/2025 6/27/2025 10/3/2025 1/2/2026 4/3/2026
Net Change in Cash & Equivalents
9.00 449 -587 -15 -174 586 1,186 -1,363 -66 -73 75
Net Cash From Operating Activities
-626 -92 58 366 34 403 508 746 672 745 1,123
Net Cash From Continuing Operating Activities
-626 -92 58 366 34 403 508 746 672 745 1,123
Net Income / (Loss) Continuing Operations
-685 -287 135 39 493 594 520 282 1,182 1,842 3,205
Consolidated Net Income / (Loss)
-685 -287 135 39 493 594 520 282 1,182 1,842 3,205
Depreciation Expense
147 143 140 138 135 120 110 86 88 92 96
Non-Cash Adjustments To Reconcile Net Income
85 68 81 132 84 -40 667 314 -558 -1,050 -2,136
Changes in Operating Assets and Liabilities, net
-177 -21 -303 52 -678 -276 -800 62 -40 -139 -42
Net Cash From Investing Activities
84 -60 7.00 -58 -45 123 142 -70 -57 -116 -145
Net Cash From Continuing Investing Activities
84 -60 7.00 -58 -45 194 142 -70 -57 -116 -145
Purchase of Property, Plant & Equipment
-124 -150 -97 -116 -96 -116 -129 -71 -73 -92 -145
Net Cash From Financing Activities
554 597 -645 -319 -102 -1.00 533 -2,042 -678 -703 -902
Net Cash From Continuing Financing Activities
554 597 -645 -319 -102 -1.00 533 -2,042 -678 -703 -902
Repayment of Debt
0.00 -879 -929 -837 -188 -37 -106 -1,836 -31 -32 -1,501
Repurchase of Common Equity
- - - - 0.00 - - - -553 -615 -752
Payment of Dividends
- - - - 0.00 - - - -39 -48 -43
Issuance of Debt
600 1,600 300 500 150 - 2,000 - 0.00 - 1,496
Other Financing Activities, net
-43 -162 -16 -22 -64 -16 -1,378 -21 -55 -40 -102
Cash Interest Paid
127 55 139 75 115 62 118 72 50 54 40
Cash Income Taxes Paid
545 246 83 46 479 194 89 27 446 78 112

Annual Balance Sheets for Western Digital

This table presents Western Digital's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 7/3/2015 7/1/2016 6/30/2017 6/29/2018 6/28/2019 7/3/2020 7/2/2021 7/1/2022 6/30/2023 6/28/2024 6/27/2025
Total Assets
15,170 32,862 29,860 29,235 26,370 25,662 26,132 26,259 24,546 24,188 14,002
Total Current Assets
8,513 12,584 11,056 10,638 8,477 9,048 9,757 9,453 7,886 8,060 5,856
Cash & Equivalents
5,024 8,151 6,354 5,005 3,455 3,048 3,370 2,327 2,023 1,551 2,114
Short-Term Investments
262 227 - - - - - - - 0.00 354
Accounts Receivable
1,532 1,461 1,948 2,197 1,204 2,379 2,257 2,804 1,598 1,231 1,486
Inventories, net
1,368 2,129 2,341 2,944 3,283 3,070 3,616 3,638 3,698 1,387 1,291
Other Current Assets
327 616 413 492 535 551 514 684 567 360 611
Plant, Property, & Equipment, net
2,965 3,503 3,033 3,095 2,843 2,854 3,188 3,670 3,620 2,359 2,343
Total Noncurrent Assets
3,692 16,775 15,771 15,502 15,050 13,760 13,187 13,136 13,040 13,769 5,803
Goodwill
2,766 9,951 10,014 10,075 10,076 10,067 10,066 10,041 10,037 4,319 4,319
Other Noncurrent Operating Assets
594 619 594 642 472 877 1,093 1,486 1,513 837 1,484
Total Liabilities & Shareholders' Equity
15,170 32,862 29,860 29,235 26,370 25,662 26,132 26,259 24,546 24,188 14,002
Total Liabilities
5,951 21,717 18,442 17,704 16,403 16,111 15,411 14,038 12,706 13,141 8,462
Total Current Liabilities
3,238 6,949 4,344 4,456 3,817 4,406 4,870 5,237 5,434 6,087 5,418
Short-Term Debt
152 339 233 179 276 286 251 0.00 1,213 1,750 2,226
Accounts Payable
1,881 2,056 2,350 2,524 1,898 2,352 2,332 2,222 1,585 1,054 1,266
Accrued Expenses
620 1,167 1,255 1,274 1,296 1,296 1,390 1,636 1,288 1,053 719
Current Deferred & Payable Income Tax Liabilities
- - - - - - 263 869 999 471 800
Current Employee Benefit Liabilities
330 392 506 479 347 472 634 510 349 435 407
Total Noncurrent Liabilities
2,713 14,768 14,098 13,248 12,586 11,705 10,541 8,801 7,272 7,054 3,044
Long-Term Debt
2,149 13,660 12,918 10,993 10,246 9,289 8,474 7,022 5,857 5,684 2,485
Other Noncurrent Operating Liabilities
564 1,108 1,180 2,255 2,340 2,416 2,067 1,779 1,415 1,002 559
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Redeemable Noncontrolling Interest
- - - - - - - 0.00 876 229 229
Total Equity & Noncontrolling Interests
9,219 11,145 11,418 11,531 9,967 9,551 10,721 12,221 10,964 10,818 5,311
Total Preferred & Common Equity
9,219 11,145 11,418 11,531 9,967 9,551 10,721 12,221 10,964 10,818 5,311
Total Common Equity
9,219 11,145 11,418 11,531 9,967 9,551 10,721 12,221 10,964 10,818 5,311
Common Stock
2,431 4,432 4,509 4,257 3,854 3,720 3,611 3,736 3,939 4,755 4,624
Retained Earnings
9,107 8,848 8,633 8,757 7,449 6,725 7,539 9,039 7,573 6,775 762
Treasury Stock
-2,299 -2,238 -1,666 -1,444 -1,268 -737 -232 - - 0.00 -95
Accumulated Other Comprehensive Income / (Loss)
-20 103 -58 -39 -68 -157 -197 -554 -548 -712 20

Quarterly Balance Sheets for Western Digital

This table presents Western Digital's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 6/30/2023 9/29/2023 12/29/2023 3/29/2024 6/28/2024 9/27/2024 12/27/2024 3/28/2025 10/3/2025 1/2/2026 4/3/2026
Total Assets
24,546 24,001 24,385 23,801 24,188 24,771 25,456 16,368 14,359 15,611 15,045
Total Current Assets
7,886 7,577 7,838 7,532 8,060 8,942 9,372 8,086 6,275 7,531 6,911
Cash & Equivalents
2,023 2,032 2,481 1,894 1,879 1,705 2,291 3,477 2,048 1,975 2,050
Short-Term Investments
- - - - - - - 1,412 965 2,068 1,187
Accounts Receivable
1,598 1,451 1,523 1,800 2,166 2,458 2,597 1,469 1,355 1,685 1,894
Inventories, net
3,698 3,497 3,216 3,215 3,342 3,384 3,420 1,311 1,393 1,349 1,357
Other Current Assets
567 597 618 623 673 798 1,064 417 514 454 423
Plant, Property, & Equipment, net
3,620 3,371 3,315 3,253 3,167 2,917 2,930 2,347 2,345 2,352 2,422
Total Noncurrent Assets
13,040 13,053 13,232 13,016 12,961 12,912 13,154 5,935 5,739 5,728 5,712
Goodwill
10,037 10,035 10,037 10,034 10,032 9,812 9,729 4,319 4,319 4,319 4,321
Other Noncurrent Operating Assets
1,513 1,693 1,772 1,805 1,860 1,972 2,487 1,540 1,420 1,409 1,391
Total Liabilities & Shareholders' Equity
24,546 24,001 24,385 23,801 24,188 24,771 25,456 16,368 14,359 15,611 15,045
Total Liabilities
12,706 13,012 13,441 12,804 13,141 12,899 13,110 10,962 8,242 8,271 5,365
Total Current Liabilities
5,434 5,792 4,693 4,053 6,087 6,091 4,706 5,182 5,173 5,176 4,637
Short-Term Debt
1,213 1,850 1,042 450 1,750 1,750 150 2,426 2,226 2,226 1,581
Accounts Payable
1,585 1,571 1,755 1,710 1,724 1,930 1,996 1,287 1,533 1,497 1,587
Accrued Expenses
1,288 1,347 1,037 972 1,480 1,311 1,576 774 703 771 766
Current Deferred & Payable Income Tax Liabilities
999 675 506 476 525 448 468 373 298 223 202
Current Employee Benefit Liabilities
349 349 353 445 608 542 516 322 413 459 501
Total Noncurrent Liabilities
7,272 7,220 8,748 8,751 7,054 6,808 8,404 5,780 3,069 3,095 728
Long-Term Debt
5,857 5,822 7,351 7,318 5,684 5,650 7,216 4,907 2,457 2,429 0.00
Other Noncurrent Operating Liabilities
1,415 1,398 1,397 1,433 1,370 1,158 1,188 873 612 666 728
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Redeemable Noncontrolling Interest
876 876 876 876 229 229 229 229 229 229 0.00
Total Equity & Noncontrolling Interests
10,964 10,113 10,068 10,121 10,818 11,643 12,117 5,177 5,888 7,111 9,680
Total Preferred & Common Equity
10,964 10,113 10,068 10,121 10,818 11,643 12,117 5,177 5,888 7,111 9,680
Total Common Equity
10,964 10,113 10,068 10,121 10,818 11,643 12,117 5,177 5,888 7,111 9,680
Common Stock
3,939 3,973 3,960 4,021 4,755 4,775 4,888 4,645 4,553 4,505 3,750
Retained Earnings
7,573 6,739 6,601 6,736 6,775 7,268 7,862 521 1,904 3,697 6,858
Treasury Stock
- - - - - - - - -583 -1,109 -931
Accumulated Other Comprehensive Income / (Loss)
-548 -599 -493 -636 -712 -400 -633 11 14 18 3.00

Annual Metrics And Ratios for Western Digital

This table displays calculated financial ratios and metrics derived from Western Digital's official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 7/3/2015 7/1/2016 6/30/2017 6/29/2018 6/28/2019 7/3/2020 7/2/2021 7/1/2022 6/30/2023 6/28/2024 6/27/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-3.69% -10.83% 46.94% 8.14% -19.75% 1.01% 1.11% 11.06% -34.45% 5.56% 50.70%
EBITDA Growth
-10.24% -41.82% 152.40% 24.36% -60.33% -1.52% 28.43% 37.79% -112.23% 172.21% 780.35%
EBIT Growth
-10.09% -75.62% 304.58% 69.87% -95.37% 171.20% 267.55% 98.15% -151.11% 77.58% 530.73%
NOPAT Growth
-9.46% -50.75% 36.86% 16.08% -94.80% 285.06% 360.77% 57.58% -152.83% 75.33% 1,302.98%
Net Income Growth
-9.40% -83.48% 64.05% 70.03% -211.70% 66.84% 428.40% 88.31% -208.93% 52.61% 336.72%
EPS Growth
-7.49% -83.82% 34.00% 64.18% -217.27% 67.44% 416.67% 83.83% -209.82% 51.40% 296.17%
Operating Cash Flow Growth
-20.38% -11.55% 73.32% 22.35% -63.21% -46.74% 130.34% -0.95% -121.70% 27.94% 675.17%
Free Cash Flow Firm Growth
45.46% -692.88% 96.85% 1,004.36% -42.48% -80.54% 189.07% -15.23% -227.33% 58.45% -76.04%
Invested Capital Growth
0.68% 150.16% 8.21% -7.60% -8.66% -0.28% 2.02% 7.11% -0.28% 0.87% 20.15%
Revenue Q/Q Growth
-3.06% 2.40% 7.59% 1.35% -8.22% 4.06% 3.89% -2.04% -13.09% 9.17% -41.03%
EBITDA Q/Q Growth
-5.35% -16.53% 32.24% 3.49% -39.25% 44.83% 12.57% -2.08% -146.88% 161.91% -22.79%
EBIT Q/Q Growth
-5.62% -57.10% 122.69% 8.96% -90.57% 212.25% 48.16% -1.71% -8,513.33% 74.82% -25.94%
NOPAT Q/Q Growth
-5.93% -13.99% 30.18% 204.18% -78.62% 209.12% 99.35% -17.55% -1,660.27% 73.20% 4.94%
Net Income Q/Q Growth
-6.21% -70.77% 259.44% 239.20% -478.89% 57.98% 136.60% -15.10% -159.88% 47.71% 14.76%
EPS Q/Q Growth
-5.50% -71.83% 207.20% 243.75% -537.29% 57.14% 135.40% -16.12% -159.42% 47.48% 12.53%
Operating Cash Flow Q/Q Growth
-9.08% -6.29% 20.47% -1.78% -30.97% 0.37% 76.39% -27.10% -806.67% 59.62% 28.99%
Free Cash Flow Firm Q/Q Growth
1.52% -636.31% 97.44% 12.58% 52.07% -62.25% 683.54% -47.90% -8.68% 44.31% -81.28%
Invested Capital Q/Q Growth
-4.53% 169.86% -1.61% 1.54% -3.20% 3.13% 0.28% 1.94% -3.03% -1.02% -0.85%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
28.97% 26.44% 31.80% 37.32% 22.64% 22.59% 26.72% 31.26% 15.32% 22.65% 38.78%
EBITDA Margin
18.71% 12.21% 20.97% 24.11% 11.92% 11.62% 14.76% 18.32% -3.42% 2.34% 21.18%
Operating Margin
11.06% 3.59% 10.23% 17.52% 0.53% 2.00% 7.21% 12.72% -10.43% -2.44% 24.52%
EBIT Margin
11.06% 3.02% 8.33% 13.08% 0.75% 2.03% 7.36% 13.14% -10.25% -2.18% 16.20%
Profit (Net Income) Margin
10.05% 1.86% 2.08% 3.27% -4.55% -1.49% 4.85% 8.23% -13.67% -6.14% 19.84%
Tax Burden Percent
92.90% 158.17% 51.63% 32.37% 262.72% 543.48% 88.57% 71.21% 108.65% 120.73% 167.17%
Interest Burden Percent
97.83% 38.93% 48.36% 77.19% -229.60% -13.57% 74.40% 87.93% 122.82% 233.57% 73.28%
Effective Tax Rate
7.10% -58.17% 48.37% 67.63% 0.00% 0.00% 11.43% 28.79% 0.00% 0.00% -45.40%
Return on Invested Capital (ROIC)
24.09% 6.75% 6.21% 7.21% 0.41% 1.65% 7.53% 11.35% -5.80% -1.43% 47.59%
ROIC Less NNEP Spread (ROIC-NNEP)
25.21% -60.83% -6.14% -3.21% -19.14% -9.20% 1.37% 6.91% -28.42% -15.48% 176.96%
Return on Net Nonoperating Assets (RNNOA)
-7.87% -4.38% -2.69% -1.33% -7.42% -4.21% 0.57% 2.13% -8.19% -5.55% -24.82%
Return on Equity (ROE)
16.22% 2.38% 3.52% 5.88% -7.01% -2.56% 8.10% 13.48% -14.00% -6.97% 22.78%
Cash Return on Invested Capital (CROIC)
23.41% -79.01% -1.67% 15.11% 9.46% 1.93% 5.53% 4.48% -5.53% -2.29% 29.29%
Operating Return on Assets (OROA)
10.51% 1.64% 5.07% 9.14% 0.45% 1.30% 4.81% 9.43% -4.97% -1.16% 8.08%
Return on Assets (ROA)
9.55% 1.01% 1.27% 2.28% -2.71% -0.96% 3.17% 5.90% -6.63% -3.27% 9.89%
Return on Common Equity (ROCE)
16.22% 2.38% 3.52% 5.88% -7.01% -2.56% 8.10% 13.48% -13.49% -6.64% 22.15%
Return on Equity Simple (ROE_SIMPLE)
15.89% 2.17% 3.48% 5.85% -7.57% -2.62% 7.66% 12.65% -15.36% -7.38% 0.00%
Net Operating Profit after Tax (NOPAT)
1,497 737 1,009 1,171 61 235 1,080 1,703 -900 -222 3,394
NOPAT Margin
10.27% 5.67% 5.28% 5.67% 0.37% 1.40% 6.39% 9.06% -7.30% -1.71% 35.65%
Net Nonoperating Expense Percent (NNEP)
-1.12% 67.59% 12.35% 10.42% 19.55% 10.85% 6.16% 4.43% 22.62% 14.05% -129.37%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - - - - 33.86%
Cost of Revenue to Revenue
71.03% 73.56% 68.20% 62.68% 77.36% 77.41% 73.28% 68.74% 84.68% 77.35% 61.22%
SG&A Expenses to Revenue
5.41% 7.67% 7.57% 7.13% 7.95% 6.89% 6.53% 5.94% 7.87% 6.37% 5.97%
R&D to Revenue
11.30% 12.52% 12.78% 11.62% 13.17% 13.51% 13.25% 12.36% 16.31% 14.67% 10.44%
Operating Expenses to Revenue
17.91% 22.85% 21.57% 19.80% 22.12% 20.59% 19.51% 18.53% 25.75% 25.09% 14.26%
Earnings before Interest and Taxes (EBIT)
1,612 393 1,590 2,701 125 339 1,246 2,469 -1,262 -283 1,542
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
2,726 1,586 4,003 4,978 1,975 1,945 2,498 3,442 -421 304 2,016
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
1.72 0.86 2.05 1.86 1.36 1.33 2.01 1.11 1.11 2.29 4.16
Price to Tangible Book Value (P/TBV)
2.59 0.00 0.00 0.00 0.00 0.00 101.01 6.91 14.33 34.94 22.26
Price to Revenue (P/Rev)
1.09 0.74 1.23 1.04 0.82 0.76 1.27 0.72 0.99 1.90 2.32
Price to Earnings (P/E)
10.83 39.46 58.92 31.86 0.00 0.00 26.21 8.80 0.00 0.00 11.69
Dividend Yield
2.62% 4.88% 2.49% 2.78% 4.33% 4.71% 0.00% 0.00% 0.00% 0.00% 27.55%
Earnings Yield
9.23% 2.53% 1.70% 3.14% 0.00% 0.00% 3.82% 11.37% 0.00% 0.00% 8.56%
Enterprise Value to Invested Capital (EV/IC)
2.07 0.90 1.71 1.64 1.25 1.22 1.75 1.09 1.08 1.89 3.15
Enterprise Value to Revenue (EV/Rev)
0.88 1.08 1.51 1.24 1.07 1.04 1.49 0.90 1.35 2.27 2.58
Enterprise Value to EBITDA (EV/EBITDA)
4.73 8.83 7.21 5.14 9.01 8.93 10.12 4.91 0.00 97.15 12.18
Enterprise Value to EBIT (EV/EBIT)
7.99 35.62 18.14 9.47 142.40 51.24 20.29 6.84 0.00 0.00 15.92
Enterprise Value to NOPAT (EV/NOPAT)
8.61 18.99 28.60 21.83 292.27 74.08 23.40 9.92 0.00 0.00 7.24
Enterprise Value to Operating Cash Flow (EV/OCF)
5.75 7.06 8.39 6.08 11.51 21.08 13.32 8.99 0.00 0.00 14.52
Enterprise Value to Free Cash Flow (EV/FCFF)
8.86 0.00 0.00 10.42 12.62 63.28 31.87 25.12 0.00 0.00 11.76
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.25 1.26 1.15 0.97 1.06 1.00 0.81 0.57 0.60 0.67 0.85
Long-Term Debt to Equity
0.23 1.23 1.13 0.95 1.03 0.97 0.79 0.57 0.49 0.51 0.45
Financial Leverage
-0.31 0.07 0.44 0.41 0.39 0.46 0.42 0.31 0.29 0.36 -0.14
Leverage Ratio
1.70 2.36 2.78 2.58 2.59 2.67 2.56 2.28 2.11 2.13 2.30
Compound Leverage Factor
1.66 0.92 1.34 1.99 -5.94 -0.36 1.90 2.01 2.59 4.97 1.69
Debt to Total Capital
19.97% 55.68% 53.53% 49.21% 51.35% 50.06% 44.87% 36.49% 37.39% 40.23% 45.96%
Short-Term Debt to Total Capital
1.32% 1.35% 0.95% 0.79% 1.35% 1.50% 1.29% 0.00% 6.41% 9.47% 21.72%
Long-Term Debt to Total Capital
18.65% 54.33% 52.58% 48.42% 50.01% 48.57% 43.58% 36.49% 30.97% 30.76% 24.24%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 4.63% 1.24% 2.23%
Common Equity to Total Capital
80.03% 44.32% 46.47% 50.79% 48.65% 49.94% 55.13% 63.51% 57.98% 58.54% 51.81%
Debt to EBITDA
0.84 8.83 3.29 2.24 5.33 4.92 3.49 2.04 -16.79 24.45 2.34
Net Debt to EBITDA
-1.10 2.81 1.36 0.82 2.17 2.39 1.51 0.96 -8.64 15.01 1.11
Long-Term Debt to EBITDA
0.79 8.61 3.23 2.21 5.19 4.78 3.39 2.04 -13.91 18.70 1.23
Debt to NOPAT
1.54 18.99 13.04 9.54 172.78 40.83 8.08 4.12 -7.86 -33.50 1.39
Net Debt to NOPAT
-1.99 6.04 5.41 3.47 70.21 19.84 3.49 1.94 -4.04 -20.57 0.66
Long-Term Debt to NOPAT
1.44 18.53 12.81 9.39 168.24 39.61 7.84 4.12 -6.51 -25.62 0.73
Altman Z-Score
4.17 1.28 2.25 2.41 1.75 1.75 2.27 2.28 1.46 2.12 2.72
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 3.64% 4.83% 2.76%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
2.63 1.81 2.55 2.39 2.22 2.05 2.00 1.81 1.45 1.32 1.08
Quick Ratio
2.11 1.42 1.91 1.62 1.22 1.23 1.16 0.98 0.67 0.66 0.73
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
1,455 -8,624 -271 2,453 1,411 275 793 673 -857 -356 2,089
Operating Cash Flow to CapEx
366.34% 339.55% 617.06% 519.78% 204.36% 127.36% 189.23% 169.83% -50.56% -100.68% 415.48%
Free Cash Flow to Firm to Interest Expense
29.69 -32.42 -0.32 3.63 3.01 0.66 2.43 2.21 -2.75 -0.85 4.57
Operating Cash Flow to Interest Expense
45.76 7.45 4.06 6.22 3.30 2.00 5.82 6.18 -1.31 -0.71 3.70
Operating Cash Flow Less CapEx to Interest Expense
33.27 5.26 3.40 5.02 1.68 0.43 2.75 2.54 -3.89 -1.41 2.81
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.95 0.54 0.61 0.70 0.60 0.64 0.65 0.72 0.48 0.53 0.50
Accounts Receivable Turnover
8.28 8.68 11.20 9.96 9.74 9.34 7.30 7.43 5.60 6.91 7.01
Inventory Turnover
7.98 5.47 5.83 4.90 4.12 4.08 3.71 3.56 2.84 2.86 4.35
Fixed Asset Turnover
4.66 4.02 5.84 6.74 5.58 5.88 5.60 5.48 3.38 3.83 4.05
Accounts Payable Turnover
5.37 4.86 5.91 5.31 5.80 6.10 5.30 5.67 5.48 6.08 5.02
Days Sales Outstanding (DSO)
44.10 42.04 32.58 36.64 37.46 39.07 50.00 49.15 65.22 52.83 52.09
Days Inventory Outstanding (DIO)
45.74 66.76 62.65 74.53 88.67 89.50 98.39 102.47 128.35 127.74 83.86
Days Payable Outstanding (DPO)
67.92 75.17 61.75 68.73 62.96 59.87 68.93 64.33 66.61 60.04 72.65
Cash Conversion Cycle (CCC)
21.92 33.64 33.48 42.43 63.16 68.70 79.46 87.29 126.96 120.53 63.30
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
6,234 15,595 16,875 15,593 14,243 14,203 14,490 15,520 15,477 15,611 7,783
Invested Capital Turnover
2.35 1.19 1.18 1.27 1.11 1.18 1.18 1.25 0.79 0.84 1.34
Increase / (Decrease) in Invested Capital
42 9,361 1,280 -1,282 -1,350 -40 287 1,030 -43 134 1,305
Enterprise Value (EV)
12,882 14,000 28,848 25,566 17,800 17,371 25,285 16,897 16,648 29,534 24,553
Market Capitalization
15,867 9,550 23,391 21,504 13,524 12,719 21,516 13,598 12,135 24,741 22,081
Book Value per Share
$39.92 $47.83 $39.20 $38.53 $34.02 $31.87 $34.98 $39.02 $34.27 $33.13 $15.22
Tangible Book Value per Share
$26.51 ($16.48) ($8.31) ($4.09) ($6.21) ($4.86) $0.70 $6.28 $2.65 $2.17 $2.84
Total Capital
11,520 25,144 24,569 22,703 20,489 19,126 19,446 19,243 18,910 18,481 10,251
Total Debt
2,301 13,999 13,151 11,172 10,522 9,575 8,725 7,022 7,070 7,434 4,711
Total Long-Term Debt
2,149 13,660 12,918 10,993 10,246 9,289 8,474 7,022 5,857 5,684 2,485
Net Debt
-2,985 4,450 5,457 4,062 4,276 4,652 3,769 3,299 3,637 4,564 2,243
Capital Expenditures (CapEx)
612 584 557 809 757 647 1,003 1,107 807 292 407
Debt-free, Cash-free Net Working Capital (DFCFNWC)
141 -2,404 591 1,356 1,481 1,880 1,768 1,889 1,642 1,844 196
Debt-free Net Working Capital (DFNWC)
5,427 5,974 6,945 6,361 4,936 4,928 5,138 4,216 3,665 3,723 2,664
Net Working Capital (NWC)
5,275 5,635 6,712 6,182 4,660 4,642 4,887 4,216 2,452 1,973 438
Net Nonoperating Expense (NNE)
32 495 612 496 815 485 259 157 785 576 1,505
Net Nonoperating Obligations (NNO)
-2,985 4,450 5,457 4,062 4,276 4,652 3,769 3,299 3,637 4,564 2,243
Total Depreciation and Amortization (D&A)
1,114 1,193 2,413 2,277 1,850 1,606 1,252 973 841 587 474
Debt-free, Cash-free Net Working Capital to Revenue
0.97% -18.50% 3.10% 6.57% 8.94% 11.23% 10.45% 10.05% 13.33% 14.18% 2.06%
Debt-free Net Working Capital to Revenue
37.24% 45.98% 36.37% 30.81% 29.79% 29.45% 30.36% 22.43% 29.75% 28.63% 27.98%
Net Working Capital to Revenue
36.20% 43.37% 35.15% 29.94% 28.12% 27.74% 28.88% 22.43% 19.91% 15.17% 4.60%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.00 $1.01 $1.38 $2.27 ($2.58) ($0.84) $2.69 $4.81 ($5.44) ($2.61) $5.31
Adjusted Weighted Average Basic Shares Outstanding
0.00 239M 288M 297M 292M 298M 305M 312M 318M 326M 346.92M
Adjusted Diluted Earnings per Share
$0.00 $1.00 $1.34 $2.20 ($2.58) ($0.84) $2.66 $4.75 ($5.44) ($2.61) $5.12
Adjusted Weighted Average Diluted Shares Outstanding
0.00 242M 296M 307M 292M 298M 309M 316M 318M 326M 346.92M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 284.26M 294.88M 291.36M 296.00M 302.53M 308.75M 314.49M 321.90M 343.45M 346.92M
Normalized Net Operating Profit after Tax (NOPAT)
1,660 568 1,129 2,682 177 257 1,039 1,733 -764 147 1,491
Normalized NOPAT Margin
11.39% 4.37% 5.91% 12.99% 1.07% 1.54% 6.14% 9.22% -6.21% 1.13% 15.66%
Pre Tax Income Margin
10.82% 1.18% 4.03% 10.10% -1.73% -0.27% 5.48% 11.55% -12.58% -5.08% 11.87%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
32.90 1.48 1.88 4.00 0.27 0.82 3.82 8.12 -4.04 -0.68 3.37
NOPAT to Interest Expense
30.54 2.77 1.19 1.73 0.13 0.57 3.31 5.60 -2.88 -0.53 7.43
EBIT Less CapEx to Interest Expense
20.41 -0.72 1.22 2.80 -1.35 -0.75 0.75 4.48 -6.63 -1.38 2.48
NOPAT Less CapEx to Interest Expense
18.05 0.58 0.53 0.54 -1.48 -1.00 0.24 1.96 -5.47 -1.23 6.54
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
27.03% 191.74% 144.58% 87.85% -77.45% -238.00% 0.00% 0.00% 0.00% 0.00% 2.33%
Augmented Payout Ratio
93.24% 469.83% 144.58% 175.41% -152.12% -238.00% 0.00% 0.00% 0.00% 0.00% 10.22%

Quarterly Metrics And Ratios for Western Digital

This table displays calculated financial ratios and metrics derived from Western Digital's official financial filings.

Metric Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 9/29/2023 12/29/2023 3/29/2024 6/28/2024 9/27/2024 12/27/2024 3/28/2025 6/27/2025 10/3/2025 1/2/2026 4/3/2026
DEI Shares Outstanding
- - - - - - - - - - 339,037,922.00
DEI Adjusted Shares Outstanding
- - - - - - - - - - 339,037,922.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - - 9.45
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-26.39% -2.41% 23.33% 40.87% 48.91% 41.33% 30.94% 5.18% 27.40% 25.24% 45.47%
EBITDA Growth
-218.87% 84.21% 274.69% 174.34% 294.56% 6,433.33% 18.45% -115.04% 212.13% 212.84% 1,419.25%
EBIT Growth
-489.47% 47.59% 160.26% 130.39% 221.28% 606.14% 76.14% -150.49% 311.64% 264.36% 2,435.48%
NOPAT Growth
-921.49% 34.58% 162.67% 118.15% 239.62% 564.61% 11,949.62% -104.51% 232.95% 52.23% -85.68%
Net Income Growth
-2,637.04% 36.36% 123.64% 105.66% 171.97% 306.97% 285.19% 623.08% 139.76% 210.10% 516.35%
EPS Growth
-2,812.50% 34.51% 118.68% 106.79% 162.21% 275.27% 317.65% 380.00% 127.41% 190.18% 477.46%
Operating Cash Flow Growth
-10,533.33% -362.86% 115.22% 638.24% 105.43% 538.04% 775.86% 103.83% 1,876.47% 84.86% 121.06%
Free Cash Flow Firm Growth
111.91% 131.78% 137.10% 87.52% -157.45% -222.08% 6,120.82% -114.17% 2,157.08% 2,038.62% -93.93%
Invested Capital Growth
-3.31% -2.79% -1.18% 0.87% 4.19% 6.76% -50.23% 20.15% -51.42% -51.98% 2.22%
Revenue Q/Q Growth
2.92% 10.25% 14.02% 8.88% 8.79% 4.64% -46.46% -150.31% 344.19% 7.06% 10.61%
EBITDA Q/Q Growth
3.29% 96.60% 2,906.67% -19.48% 153.10% 10.72% -70.95% -124.64% 2,257.35% 42.88% 92.08%
EBIT Q/Q Growth
8.22% 72.47% 269.33% -28.99% 266.33% 14.90% -81.21% -200.65% 983.97% 45.32% 96.11%
NOPAT Q/Q Growth
8.31% 64.77% 240.85% -60.11% 605.30% 17.25% 1,060.89% -100.18% 5,101.30% 21.75% 33.20%
Net Income Q/Q Growth
0.58% 58.10% 147.04% -71.11% 1,164.10% 20.49% -12.46% -45.77% 319.15% 55.84% 74.00%
EPS Q/Q Growth
1.81% 57.14% 136.56% -55.88% 800.00% 20.74% -12.88% -49.30% 326.39% 54.07% 73.36%
Operating Cash Flow Q/Q Growth
-820.59% 85.30% 163.04% 531.03% -90.71% 1,085.29% 26.05% 46.85% -9.92% 10.86% 50.74%
Free Cash Flow Firm Q/Q Growth
126.41% 174.82% 32.46% -112.98% -21.58% -483.97% 4,442.40% -108.32% 777.95% 5.80% -89.84%
Invested Capital Q/Q Growth
-0.60% 0.83% 1.68% -1.02% 2.68% 3.31% -52.60% -0.85% 0.05% 2.12% 0.91%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
3.60% 16.23% 28.96% 35.95% 37.88% 35.38% 39.76% 0.00% 43.54% 45.74% 50.22%
EBITDA Margin
-16.04% -0.49% 12.18% 9.01% 20.95% 22.17% 12.03% 0.00% 52.06% 69.47% 120.65%
Operating Margin
-21.67% -6.93% 7.90% 5.74% 18.12% 19.88% 33.13% 0.00% 28.11% 30.10% 35.66%
EBIT Margin
-21.53% -5.38% 7.98% 5.21% 17.53% 19.25% 6.76% 0.00% 48.94% 66.42% 117.77%
Profit (Net Income) Margin
-24.91% -9.47% 3.91% 1.04% 12.04% 13.86% 22.67% 0.00% 41.94% 61.05% 96.04%
Tax Burden Percent
100.44% 110.81% 75.84% 38.24% 78.50% 80.16% 702.70% -90.10% 88.41% 93.88% 95.42%
Interest Burden Percent
115.20% 158.90% 64.49% 52.04% 87.47% 89.82% 47.74% 200.64% 96.95% 97.90% 85.47%
Effective Tax Rate
0.00% 0.00% 24.16% 61.76% 21.50% 19.84% -943.24% 0.00% 11.59% 6.12% 4.58%
Return on Invested Capital (ROIC)
-10.99% -3.47% 4.50% 1.84% 12.99% 15.51% 472.39% 0.00% 21.13% 24.75% 50.49%
ROIC Less NNEP Spread (ROIC-NNEP)
-17.52% -6.80% 2.75% 0.77% 10.90% 13.48% 267.14% 0.00% 37.67% 65.76% 575.76%
Return on Net Nonoperating Assets (RNNOA)
-6.22% -2.48% 0.97% 0.28% 4.08% 5.08% 117.57% 0.00% 12.20% 16.12% 30.07%
Return on Equity (ROE)
-17.21% -5.95% 5.46% 2.11% 17.07% 20.59% 589.96% 0.00% 33.33% 40.87% 80.56%
Cash Return on Invested Capital (CROIC)
-5.76% -5.74% -4.03% -2.29% -0.30% 3.40% 94.45% 29.29% 97.38% 98.11% 39.42%
Operating Return on Assets (OROA)
-9.82% -2.45% 3.89% 2.78% 10.32% 12.05% 5.43% 0.00% 25.33% 34.72% 88.31%
Return on Assets (ROA)
-11.36% -4.31% 1.90% 0.55% 7.08% 8.68% 18.22% 0.00% 21.71% 31.92% 72.02%
Return on Common Equity (ROCE)
-16.55% -5.72% 5.05% 2.01% 16.25% 19.61% 550.22% 0.00% 32.48% 39.92% 79.34%
Return on Equity Simple (ROE_SIMPLE)
-23.69% -22.17% -15.08% 0.00% 3.26% 10.41% 31.79% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
-417 -147 207 83 582 683 7,929 -14 700 852 1,135
NOPAT Margin
-15.17% -4.85% 5.99% 2.19% 14.22% 15.94% 345.63% 0.00% 24.85% 28.26% 34.03%
Net Nonoperating Expense Percent (NNEP)
6.53% 3.33% 1.75% 1.06% 2.09% 2.03% 205.25% 25.45% -16.54% -41.01% -525.27%
Return On Investment Capital (ROIC_SIMPLE)
- -0.80% - - - 3.51% 63.38% -0.14% 6.62% 7.25% 10.08%
Cost of Revenue to Revenue
96.40% 83.77% 71.04% 64.05% 62.12% 64.62% 60.24% 0.00% 56.46% 54.26% 49.78%
SG&A Expenses to Revenue
7.53% 6.53% 5.87% 5.84% 5.91% 5.55% 4.71% 0.00% 4.90% 4.24% 4.41%
R&D to Revenue
15.67% 14.64% 14.29% 14.29% 12.67% 11.72% 10.68% 0.00% 10.43% 9.58% 8.81%
Operating Expenses to Revenue
25.27% 23.15% 21.06% 30.21% 19.76% 15.50% 6.63% 0.00% 15.44% 15.64% 14.56%
Earnings before Interest and Taxes (EBIT)
-592 -163 276 196 718 825 155 -156 1,379 2,004 3,930
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-441 -15 421 339 858 950 276 -68 1,467 2,096 4,026
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
1.45 1.69 2.20 2.29 2.05 1.73 2.73 4.16 7.74 9.02 10.33
Price to Tangible Book Value (P/TBV)
0.00 0.00 2,470.74 34.94 13.59 9.08 18.07 22.26 29.03 22.99 18.66
Price to Revenue (P/Rev)
1.30 1.51 1.87 1.90 1.66 1.35 0.88 2.32 4.50 5.98 8.49
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 72.47 17.33 8.85 11.69 17.67 16.77 15.36
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 42.67% 27.55% 13.35% 9.41% 0.15%
Earnings Yield
0.00% 0.00% 0.00% 0.00% 1.38% 5.77% 11.30% 8.56% 5.66% 5.96% 6.51%
Enterprise Value to Invested Capital (EV/IC)
1.30 1.45 1.77 1.89 1.79 1.54 2.14 3.15 6.09 8.18 12.26
Enterprise Value to Revenue (EV/Rev)
1.76 1.99 2.34 2.27 2.00 1.63 1.04 2.58 4.69 6.06 8.35
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00 97.15 17.91 9.90 6.43 12.18 15.87 14.72 12.03
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00 27.96 12.62 8.07 15.92 18.35 16.09 12.58
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 48.03 15.96 5.20 7.24 14.15 19.03 29.78
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 0.00 0.00 78.46 29.53 12.82 14.52 20.38 24.34 29.93
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 0.00 46.67 1.51 11.76 4.09 5.41 31.43
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.70 0.77 0.71 0.67 0.62 0.60 1.36 0.85 0.77 0.63 0.16
Long-Term Debt to Equity
0.53 0.67 0.67 0.51 0.48 0.58 0.91 0.45 0.40 0.33 0.00
Financial Leverage
0.36 0.36 0.35 0.36 0.37 0.38 0.44 -0.14 0.32 0.25 0.05
Leverage Ratio
2.15 2.14 2.08 2.13 2.13 2.14 2.45 2.30 2.18 2.09 2.08
Compound Leverage Factor
2.48 3.41 1.34 1.11 1.87 1.92 1.17 4.62 2.11 2.04 1.78
Debt to Total Capital
41.11% 43.40% 41.40% 40.23% 38.40% 37.37% 57.56% 45.96% 43.36% 38.81% 14.04%
Short-Term Debt to Total Capital
9.91% 5.39% 2.40% 9.47% 9.08% 0.76% 19.04% 21.72% 20.61% 18.56% 14.04%
Long-Term Debt to Total Capital
31.20% 38.02% 39.00% 30.76% 29.32% 36.61% 38.52% 24.24% 22.75% 20.25% 0.00%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
4.69% 4.53% 4.67% 1.24% 1.19% 1.16% 1.80% 2.23% 2.12% 1.91% 0.00%
Common Equity to Total Capital
54.19% 52.07% 53.94% 58.54% 60.41% 61.47% 40.64% 51.81% 54.52% 59.28% 85.96%
Debt to EBITDA
-6.22 -7.28 -15.82 24.45 4.62 2.87 2.81 2.34 1.57 1.05 0.19
Net Debt to EBITDA
-3.56 -3.96 -9.73 15.01 2.90 1.64 0.94 1.11 0.56 0.14 -0.20
Long-Term Debt to EBITDA
-4.72 -6.38 -14.90 18.70 3.52 2.81 1.88 1.23 0.82 0.55 0.00
Debt to NOPAT
-5.38 -6.22 -9.38 -33.50 12.38 4.62 2.27 1.39 1.40 1.36 0.48
Net Debt to NOPAT
-3.08 -3.38 -5.77 -20.57 7.77 2.65 0.76 0.66 0.50 0.18 -0.50
Long-Term Debt to NOPAT
-4.08 -5.45 -8.84 -25.62 9.45 4.53 1.52 0.73 0.73 0.71 0.00
Altman Z-Score
1.55 1.73 2.15 2.18 2.33 2.33 2.05 2.32 4.62 6.28 13.65
Noncontrolling Interest Sharing Ratio
3.79% 3.80% 7.46% 4.83% 4.83% 4.74% 6.74% 0.00% 2.55% 2.33% 1.52%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.31 1.67 1.86 1.32 1.47 1.99 1.56 1.08 1.21 1.46 1.49
Quick Ratio
0.60 0.85 0.91 0.66 0.68 1.04 1.23 0.73 0.84 1.11 1.11
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
109 299 396 -51 -63 -365 15,851 -1,319 8,942 9,460 961
Operating Cash Flow to CapEx
0.00% -61.33% 61.05% 315.52% 35.79% 356.64% 396.88% 1,050.70% 920.55% 809.78% 774.48%
Free Cash Flow to Firm to Interest Expense
1.11 2.77 3.67 -0.50 -0.63 -3.84 174.18 -7.67 151.56 175.19 1.65
Operating Cash Flow to Interest Expense
-6.39 -0.85 0.54 3.55 0.34 4.24 5.58 4.34 11.39 13.80 1.93
Operating Cash Flow Less CapEx to Interest Expense
-5.68 -2.24 -0.34 2.43 -0.62 3.05 4.18 3.92 10.15 12.09 1.68
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.46 0.46 0.49 0.53 0.59 0.63 0.80 0.50 0.52 0.52 0.75
Accounts Receivable Turnover
5.85 6.57 7.03 6.91 7.34 7.57 9.88 7.01 5.31 5.01 7.00
Inventory Turnover
2.81 2.94 2.84 2.86 2.89 3.07 4.56 4.35 2.52 2.58 4.82
Fixed Asset Turnover
3.20 3.21 3.44 3.83 4.56 5.00 5.77 4.05 3.85 4.06 4.94
Accounts Payable Turnover
5.81 6.21 6.23 6.08 5.68 5.43 6.89 5.02 3.47 3.52 4.47
Days Sales Outstanding (DSO)
62.37 55.58 51.96 52.83 49.72 48.20 36.96 52.09 68.72 72.80 52.11
Days Inventory Outstanding (DIO)
130.05 123.98 128.38 127.74 126.20 118.97 79.97 83.86 144.99 141.57 75.76
Days Payable Outstanding (DPO)
62.77 58.82 58.57 60.04 64.21 67.25 52.95 72.65 105.11 103.69 81.61
Cash Conversion Cycle (CCC)
129.65 120.73 121.77 120.53 111.71 99.92 63.97 63.30 108.60 110.68 46.26
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
15,384 15,512 15,772 15,611 16,029 16,560 7,850 7,783 7,787 7,952 8,024
Invested Capital Turnover
0.72 0.72 0.75 0.84 0.91 0.97 1.37 1.34 0.85 0.88 1.48
Increase / (Decrease) in Invested Capital
-526 -446 -189 134 645 1,048 -7,922 1,305 -8,242 -8,608 174
Enterprise Value (EV)
19,959 22,425 27,888 29,534 28,715 25,428 16,802 24,553 47,453 65,015 98,350
Market Capitalization
14,688 16,981 22,237 24,741 23,842 20,985 14,129 22,081 45,554 64,174 100,006
Book Value per Share
$31.42 $31.05 $31.06 $33.13 $33.90 $35.05 $14.88 $15.22 $16.97 $20.80 $28.55
Tangible Book Value per Share
($0.01) ($0.15) $0.03 $2.17 $5.11 $6.68 $2.25 $2.84 $4.52 $8.17 $15.81
Total Capital
18,661 19,337 18,765 18,481 19,272 19,712 12,739 10,251 10,800 11,995 11,261
Total Debt
7,672 8,393 7,768 7,434 7,400 7,366 7,333 4,711 4,683 4,655 1,581
Total Long-Term Debt
5,822 7,351 7,318 5,684 5,650 7,216 4,907 2,485 2,457 2,429 0.00
Net Debt
4,395 4,568 4,775 4,564 4,644 4,214 2,444 2,243 1,670 612 -1,656
Capital Expenditures (CapEx)
-69 150 95 116 95 113 128 71 73 92 145
Debt-free, Cash-free Net Working Capital (DFCFNWC)
1,603 1,706 2,035 1,844 2,896 2,525 441 196 315 538 618
Debt-free Net Working Capital (DFNWC)
3,635 4,187 3,929 3,723 4,601 4,816 5,330 2,664 3,328 4,581 3,855
Net Working Capital (NWC)
1,785 3,145 3,479 1,973 2,851 4,666 2,904 438 1,102 2,355 2,274
Net Nonoperating Expense (NNE)
268 140 72 44 89 89 7,409 -296 -482 -990 -2,070
Net Nonoperating Obligations (NNO)
4,395 4,568 4,775 4,564 4,157 4,214 2,444 2,243 1,670 612 -1,656
Total Depreciation and Amortization (D&A)
151 148 145 143 140 125 121 88 88 92 96
Debt-free, Cash-free Net Working Capital to Revenue
14.15% 15.16% 17.09% 14.18% 20.18% 16.18% 2.73% 2.06% 3.11% 5.01% 5.25%
Debt-free Net Working Capital to Revenue
32.08% 37.19% 32.99% 28.63% 32.07% 30.87% 33.02% 27.98% 32.87% 42.68% 32.73%
Net Working Capital to Revenue
15.75% 27.94% 29.21% 15.17% 19.87% 29.91% 17.99% 4.60% 10.88% 21.94% 19.31%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($2.17) ($0.93) $0.35 $0.14 $1.40 $1.68 $1.46 $0.77 $3.34 $5.27 $9.26
Adjusted Weighted Average Basic Shares Outstanding
323M 325M 326M 326M 344M 346M 348.88M 346.92M 341.90M 339.04M 344.68M
Adjusted Diluted Earnings per Share
($2.17) ($0.93) $0.34 $0.15 $1.35 $1.63 $1.42 $0.72 $3.07 $4.73 $8.20
Adjusted Weighted Average Diluted Shares Outstanding
323M 325M 335M 326M 357M 357M 348.88M 346.92M 341.90M 339.04M 344.68M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
324.24M 325.86M 326.52M 343.45M 345.71M 347.82M 348.88M 346.92M 341.90M 339.04M 344.68M
Normalized Net Operating Profit after Tax (NOPAT)
-377 -130 213 186 586 587 391 65 703 904 1,135
Normalized NOPAT Margin
-13.72% -4.29% 6.16% 4.95% 14.32% 13.69% 17.06% 0.00% 24.94% 29.97% 34.03%
Pre Tax Income Margin
-24.80% -8.54% 5.15% 2.71% 15.34% 17.29% 3.23% 0.00% 47.45% 65.03% 100.66%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
-6.04 -1.51 2.56 1.90 7.25 8.68 1.70 -0.91 23.37 37.11 6.74
NOPAT to Interest Expense
-4.26 -1.36 1.92 0.80 5.88 7.19 87.13 -0.08 11.87 15.79 1.95
EBIT Less CapEx to Interest Expense
-5.34 -2.90 1.68 0.78 6.29 7.49 0.30 -1.32 22.14 35.41 6.49
NOPAT Less CapEx to Interest Expense
-3.55 -2.75 1.04 -0.32 4.92 6.00 85.72 -0.49 10.63 14.08 1.70
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 2.33% 3.22% 3.42% 2.67%
Augmented Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 10.22% 30.45% 37.85% 34.45%

Financials Breakdown Chart

Key Financial Trends

Here’s a concise, data-driven review of Western Digital (NASDAQ: WDC) using the latest four years of quarterly statements. The focus is on profitability, cash flow, liquidity, and leverage, with actionable takeaways for retail investors.

  • Strong latest quarter profits: Q2 2026 Consolidated Net Income / Net Income Attributable to Common Shareholders of about $1.84B, with basic earnings per share of $5.27 and diluted EPS of $4.73.
  • Healthy operating cash flow: Q2 2026 Net Cash From Continuing Operating Activities of about $745M and Net Cash From Operating Activities also shown at $745M, indicating solid cash generation from core operations.
  • Positive near-term free cash flow signals: With CFO around $745M and capital expenditures (PPE) of roughly $92M in Q2 2026, estimated free cash flow runs in the mid-$600M range for the quarter, suggesting ample cash to fund buybacks or debt reduction.
  • Solid liquidity cushion: Cash & Equivalents around $1.98B and Short-Term Investments around $2.07B totaling roughly $4.05B, versus total current liabilities of about $5.18B in Q2 2026, yielding a current ratio near 1.46.
  • Manageable leverage posture: Total debt (short-term plus long-term) is about $4.66B against equity of roughly $7.11B in Q2 2026, implying a debt-to-equity roughly in the mid-0.6x range—generally a comfortable balance for a capital-intensive hardware business.
  • Shareholder-friendly capital allocation: Significant share repurchases in Q2 2026 (about $615M) complemented by a $0.125 per-share cash dividend, signaling active capital return to shareholders.
  • Stable revenue scale with solid margins: Q2 2026 operating revenue of about $3.02B and gross profit of around $1.38B, implying gross margins in the high-40s percent range and a healthy contribution from core operations.
  • Balanced asset base with strong equity backing: Total assets around $15.61B and total equity near $7.11B, suggesting a solid base to support ongoing investments and strategic initiatives.
  • Revenue and profitability volatility across four years: While Q2 2026 shows strong profitability, other periods in the four-year window display restatements or significant quarterly swings (notably some 2024–2025 quarters showing restated or unusual revenue numbers), which warrants close monitoring of ongoing top-line stability.
  • Financing activities skewed toward buybacks: Net cash used in financing activities was negative in several quarters (driven by large share repurchases around $600M+ in some periods), which reduces cash reserves despite strong operating cash flow in certain quarters.
  • Goodwill and intangible asset levels: Goodwill stands around several billion dollars (e.g., roughly $4.3B+ in mid-2026), alongside other noncurrent assets. While not an immediate risk, ongoing impairment risk should be monitored in a cyclical storage/drive market.
  • Net debt pressure from cash needs: Despite solid liquidity, the combination of debt (~$4.66B) and limited cash on hand relative to near-term liabilities creates a modest near-term leverage/cash coverage consideration, especially if supply-demand cycles soften and cash generation slows.
  • Significant near-term financing outflow: In some quarters, net cash from financing activities was meaningfully negative due to repurchases and other financing activities, potentially constraining balance-sheet flexibility in softer quarters.
  • Revenue restatements and quarterly volatility: Repeated restated quarters (notably in some 2024–2025 periods) introduce uncertainty around comparability and longer-term revenue durability in a highly cyclical hardware market.
  • High goodwill and intangible asset burden: The sizable goodwill (around $4.3B+ in several periods) and intangible assets raise impairment risk if market conditions deteriorate or if the price of components and storage demand declines persist.
05/09/26 09:17 AM ETAI Generated. May Contain Errors.

Western Digital Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Western Digital's financial year ends in June. Their financial year 2025 ended on June 27, 2025.

Western Digital's net income appears to be on a downward trend, with a most recent value of $1.89 billion in 2025, rising from $1.47 billion in 2015. The previous period was -$798 million in 2024. See Western Digital's forecast for analyst expectations on what's next for the company.

Western Digital's total operating income in 2025 was $2.33 billion, based on the following breakdown:
  • Total Gross Profit: $3.69 billion
  • Total Operating Expenses: $1.36 billion

Over the last 10 years, Western Digital's total revenue changed from $14.57 billion in 2015 to $9.52 billion in 2025, a change of -34.7%.

Western Digital's total liabilities were at $8.46 billion at the end of 2025, a 35.6% decrease from 2024, and a 42.2% increase since 2015.

In the past 10 years, Western Digital's cash and equivalents has ranged from $1.55 billion in 2024 to $8.15 billion in 2016, and is currently $2.11 billion as of their latest financial filing in 2025.

Over the last 10 years, Western Digital's book value per share changed from 39.92 in 2015 to 15.22 in 2025, a change of -61.9%.



Financial statements for NASDAQ:WDC last updated on 5/2/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners