Free Trial

Western Digital (WDC) Financials

Western Digital logo
$295.65 -15.56 (-5.00%)
Closing price 11/13/2026 04:00 PM Eastern
Extended Trading
$290.42 -5.23 (-1.77%)
As of 11/13/2026 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 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026
Period end date 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 7/3/2026
Net Income / (Loss) Attributable to Common Shareholders
242 397 675 -754 -250 821 1,546 -1,684 -798 1,889 9,424
Consolidated Net Income / (Loss)
242 397 675 -754 -250 821 1,546 -1,684 -798 1,889 9,424
Net Income / (Loss) Continuing Operations
242 397 675 -754 -250 821 1,546 -902 -765 1,643 9,424
Total Pre-Tax Income
153 769 2,085 -287 -46 927 2,171 -849 -739 1,130 9,905
Total Operating Income
466 1,954 3,617 87 335 1,220 2,391 -548 -403 2,334 4,453
Total Gross Profit
3,435 6,072 7,705 3,752 3,781 4,521 5,874 1,391 1,773 3,692 6,311
Total Revenue
12,994 19,093 20,647 16,569 16,736 16,922 18,793 6,255 6,317 9,520 12,919
Operating Revenue
12,994 19,093 20,647 16,569 16,736 16,922 18,793 6,255 6,317 9,520 12,919
Total Cost of Revenue
9,559 13,021 12,942 12,817 12,955 12,401 12,919 4,864 4,544 5,828 6,608
Operating Cost of Revenue
9,559 13,021 12,942 12,817 12,955 12,401 12,919 4,864 4,544 5,828 6,608
Total Operating Expenses
2,969 4,118 4,088 3,665 3,446 3,301 3,483 1,939 2,176 1,364 1,858
Selling, General & Admin Expense
997 1,445 1,473 1,317 1,153 1,105 1,117 807 726 568 551
Research & Development Expense
1,627 2,441 2,400 2,182 2,261 2,243 2,323 986 950 994 1,161
Other Operating Expenses / (Income)
- - - - - - 0.00 - - - 146
Other Special Charges / (Income)
- - - - - - - 0.00 291 -198 0.00
Total Other Income / (Expense), net
-313 -1,185 -1,532 -374 -381 -293 -220 -301 -336 -1,204 5,452
Interest Expense
266 847 676 469 413 326 304 310 414 457 710
Interest & Investment Income
26 26 60 57 28 7.00 6.00 19 33 45 51
Other Income / (Expense), net
-73 -364 -916 38 4.00 26 78 -10 45 -792 6,111
Income Tax Expense
-89 372 1,410 467 204 106 625 53 26 -513 481
Net Income / (Loss) Discontinued Operations
- - - - - - - -782 -33 246 0.00
Basic Earnings per Share
$1.01 $1.38 $2.27 ($2.58) ($0.84) $2.69 $4.96 ($5.37) ($2.61) $5.31 $26.92
Weighted Average Basic Shares Outstanding
239M 288M 297M 292M 298M 305M 312M 321.90M 343.45M 346.92M 360.54M
Diluted Earnings per Share
$1.00 $1.34 $2.20 ($2.58) ($0.84) $2.66 $4.89 ($5.37) ($2.61) $5.12 $24.28
Weighted Average Diluted Shares Outstanding
242M 296M 307M 292M 298M 309M 316M 321.90M 343.45M 346.92M 360.54M
Weighted Average Basic & Diluted Shares Outstanding
239.60M 287.70M 297.40M 296.00M 302.53M 308.75M 314.49M 321.90M 343.45M 346.92M 360.54M

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 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026 Q4 2026 Q1 2027
Period end date 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 7/3/2026 10/2/2026
Net Income / (Loss) Attributable to Common Shareholders
135 36 493 594 520 307 1,152 1,842 3,205 3,195 1,779
Consolidated Net Income / (Loss)
135 39 493 594 520 282 1,182 1,842 3,205 3,195 1,779
Net Income / (Loss) Continuing Operations
-8.00 39 153 466 772 -216 1,182 1,842 3,205 3,195 1,779
Total Pre-Tax Income
-12 102 243 466 74 -313 1,337 1,962 3,359 3,247 2,038
Total Operating Income
94 216 334 560 760 -20 792 908 1,190 1,563 2,046
Total Gross Profit
519 1,353 806 907 912 -287 1,227 1,380 1,676 2,028 2,534
Total Revenue
1,752 3,764 2,212 2,409 2,294 -1,154 2,818 3,017 3,337 3,747 4,381
Operating Revenue
1,752 3,764 2,212 2,409 2,294 -1,154 2,818 3,017 3,337 3,747 4,381
Total Cost of Revenue
1,233 2,411 1,406 1,502 1,382 -867 1,591 1,637 1,661 1,719 1,847
Operating Cost of Revenue
1,233 2,411 1,406 1,502 1,382 -867 1,591 1,637 1,661 1,719 1,847
Total Operating Expenses
425 1,137 472 347 152 -267 432 472 486 465 488
Selling, General & Admin Expense
176 220 204 132 108 -20 138 128 147 138 162
Research & Development Expense
243 538 262 225 245 -272 294 289 294 284 283
Restructuring Charge
- - - - - - - 55 - - 43
Total Other Income / (Expense), net
-106 -114 -91 -94 -686 -293 545 1,054 2,169 1,684 -8.00
Interest Expense
108 103 99 93 91 172 59 54 583 14 11
Interest & Investment Income
8.00 9.00 7.00 9.00 10 15 17 12 12 10 7.00
Other Income / (Expense), net
-6.00 -20 1.00 -10 -605 -136 587 1,096 2,740 1,688 -4.00
Income Tax Expense
-4.00 63 90 0.00 -698 -97 155 120 154 52 259
Preferred Stock Dividends Declared
- 10 - - - - 5.00 - - - 0.00
Net Income / (Loss) Attributable to Noncontrolling Interest
- - - - - - 25 - - - 0.00
Basic Earnings per Share
$0.35 $0.14 $1.40 $1.68 $1.46 $0.77 $3.34 $5.27 $9.26 $9.05 $4.86
Weighted Average Basic Shares Outstanding
326.52M 326M 345.71M 347.82M 348.88M 346.92M 345M 339.04M 344.68M 360.54M 366M
Diluted Earnings per Share
$0.34 $0.15 $1.35 $1.63 $1.42 $0.72 $3.07 $4.73 $8.20 $8.28 $4.63
Weighted Average Diluted Shares Outstanding
326.52M 326M 345.71M 347.82M 348.88M 346.92M 376M 339.04M 344.68M 360.54M 384M
Weighted Average Basic & Diluted Shares Outstanding
326.52M 343.45M 345.71M 347.82M 348.88M 346.92M 341.90M 339.04M 344.68M 360.54M 374.32M

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 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026
Period end date 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 7/3/2026
Net Change in Cash & Equivalents
3,127 -1,797 -1,349 -1,554 -407 322 -1,043 -304 -144 235 -535
Net Cash From Operating Activities
1,983 3,437 4,205 1,547 824 1,898 1,880 -408 -294 1,691 3,929
Net Cash From Continuing Operating Activities
1,983 3,437 4,205 1,547 824 1,898 1,880 -408 -294 1,691 3,929
Net Income / (Loss) Continuing Operations
242 397 675 -754 -250 821 1,546 -1,684 -798 1,889 9,424
Consolidated Net Income / (Loss)
242 397 675 -754 -250 821 1,546 -1,684 -798 1,889 9,424
Depreciation Expense
1,154 2,128 2,056 1,812 1,566 1,212 929 828 568 451 375
Non-Cash Adjustments To Reconcile Net Income
312 430 1,134 345 301 248 301 330 366 1,024 -5,352
Changes in Operating Assets and Liabilities, net
236 197 119 106 -833 -423 -940 105 -430 -1,673 -518
Net Cash From Investing Activities
-9,608 -636 -1,655 -1,272 278 -765 -1,192 -762 -27 150 -429
Net Cash From Continuing Investing Activities
-9,608 -636 -1,655 -1,272 278 -765 -1,192 -762 -27 150 -429
Purchase of Property, Plant & Equipment
-584 -578 -835 -876 -647 -1,146 -1,122 -821 -487 -412 -418
Sale of Property, Plant & Equipment
0.00 21 26 119 0.00 143 15 14 195 5.00 0.00
Divestitures
- - - - 0.00 0.00 32 0.00 0.00 401 0.00
Other Investing Activities, net
-166 -289 -724 -618 947 238 -117 45 265 156 -11
Net Cash From Financing Activities
10,751 -4,595 -3,900 -1,829 -1,508 -817 -1,718 875 187 -1,612 -4,032
Net Cash From Continuing Financing Activities
10,751 -4,595 -3,900 -1,829 -1,508 -817 -1,718 875 187 -1,612 -4,032
Repayment of Debt
-5,703 -12,199 -17,133 -685 -982 -886 -3,644 -1,199 -2,609 -2,094 -2,884
Repurchase of Common Equity
-673 0.00 -591 -563 - - - 0.00 -36 -222 -2,598
Payment of Dividends
-464 -574 -593 -584 -595 - - 0.00 0.00 -44 -184
Issuance of Debt
17,108 7,908 14,340 - 0.00 0.00 1,894 1,180 3,000 2,150 1,946
Issuance of Preferred Equity
409 61 - - - 0.00 0.00 881 -5.00 0.00 0.00
Issuance of Common Equity
117 235 220 118 141 134 122 93 80 77 64
Other Financing Activities, net
-43 -26 -143 -115 -72 -65 -90 -80 -243 -1,479 -376
Effect of Exchange Rate Changes
1.00 - - - - 6.00 -13 - -10 6.00 -3.00
Cash Interest Paid
113 777 708 431 372 283 245 294 396 367 169
Cash Income Taxes Paid
26 184 220 377 341 348 423 177 920 789 734

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 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026 Q4 2026 Q1 2027
Period end date 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 7/3/2026 10/2/2026
Net Change in Cash & Equivalents
-587 -15 -174 586 1,186 -1,363 -66 -73 75 -471 -265
Net Cash From Operating Activities
58 366 34 403 508 746 672 745 1,123 1,389 1,604
Net Cash From Continuing Operating Activities
58 366 34 403 508 746 672 745 1,123 1,389 1,604
Net Income / (Loss) Continuing Operations
135 39 493 594 520 282 1,182 1,842 3,205 3,195 1,779
Consolidated Net Income / (Loss)
135 39 493 594 520 282 1,182 1,842 3,205 3,195 1,779
Depreciation Expense
140 138 135 120 110 86 88 92 96 99 104
Non-Cash Adjustments To Reconcile Net Income
81 132 84 -40 667 314 -558 -1,050 -2,136 -1,608 79
Changes in Operating Assets and Liabilities, net
-303 52 -678 -276 -800 62 -40 -139 -42 -297 -358
Net Cash From Investing Activities
7.00 -58 -45 123 142 -70 -57 -116 -145 -111 -225
Net Cash From Continuing Investing Activities
7.00 -58 -45 194 142 -70 -57 -116 -145 -111 -225
Purchase of Property, Plant & Equipment
-97 -116 -96 -116 -129 -71 -73 -92 -145 -108 -227
Other Investing Activities, net
102 58 50 45 60 1.00 16 -24 - -3.00 2.00
Net Cash From Financing Activities
-645 -319 -102 -1.00 533 -2,042 -678 -703 -902 -1,749 -1,644
Net Cash From Continuing Financing Activities
-645 -319 -102 -1.00 533 -2,042 -678 -703 -902 -1,749 -1,644
Repayment of Debt
-929 -837 -188 -37 -106 -1,836 -31 -32 -1,501 -1,320 -1,170
Repurchase of Common Equity
- - 0.00 - - - -553 -615 -752 -678 -1,001
Payment of Dividends
- - 0.00 - - - -39 -48 -43 -54 -56
Issuance of Debt
300 500 150 - 2,000 - 0.00 - 1,496 450 900
Other Financing Activities, net
-16 -22 -64 -16 -1,378 -21 -55 -40 -102 -179 -317
Effect of Exchange Rate Changes
-7.00 -4.00 - -10 3.00 3.00 -3.00 1.00 - - 0.00
Cash Interest Paid
139 75 115 62 118 72 50 54 40 25 6.00
Cash Income Taxes Paid
83 46 479 194 89 27 446 78 112 98 36

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 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026
Period end date 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 7/3/2026
Total Assets
32,862 29,860 29,235 26,370 25,662 26,132 26,259 24,546 24,188 14,002 13,861
Total Current Assets
12,584 11,056 10,638 8,477 9,048 9,757 9,453 7,886 8,060 5,856 5,634
Cash & Equivalents
8,151 6,354 5,005 3,455 3,048 3,370 2,327 2,023 1,551 2,114 1,579
Accounts Receivable
1,461 1,948 2,197 1,204 2,379 2,257 2,804 1,598 1,231 1,486 2,026
Inventories, net
2,129 2,341 2,944 3,283 3,070 3,616 3,638 3,698 1,387 1,291 1,511
Other Current Assets
616 413 492 535 551 514 684 567 360 611 518
Plant, Property, & Equipment, net
3,503 3,033 3,095 2,843 2,854 3,188 3,670 3,620 2,359 2,343 2,476
Total Noncurrent Assets
16,775 15,771 15,502 15,050 13,760 13,187 13,136 13,040 13,769 5,803 5,751
Goodwill
9,951 10,014 10,075 10,076 10,067 10,066 10,041 10,037 4,319 4,319 4,321
Other Noncurrent Operating Assets
619 594 642 472 877 1,093 1,486 1,513 837 1,484 1,430
Total Liabilities & Shareholders' Equity
32,862 29,860 29,235 26,370 25,662 26,132 26,259 24,546 24,188 14,002 13,861
Total Liabilities
21,717 18,442 17,704 16,403 16,111 15,411 14,038 12,706 13,141 8,462 4,997
Total Current Liabilities
6,949 4,344 4,456 3,817 4,406 4,870 5,237 5,434 6,087 5,418 4,240
Short-Term Debt
339 233 179 276 286 251 0.00 1,213 1,750 2,226 1,052
Accounts Payable
2,056 2,350 2,524 1,898 2,352 2,332 2,222 1,585 1,054 1,266 1,774
Accrued Expenses
1,167 1,255 1,274 1,296 1,296 1,390 1,636 1,288 1,053 719 690
Current Deferred & Payable Income Tax Liabilities
- - - - - 263 869 999 471 800 173
Current Employee Benefit Liabilities
392 506 479 347 472 634 510 349 435 407 551
Total Noncurrent Liabilities
14,768 14,098 13,248 12,586 11,705 10,541 8,801 7,272 7,054 3,044 757
Other Noncurrent Operating Liabilities
1,108 1,180 2,255 2,340 2,416 2,067 1,779 1,415 1,002 559 757
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
11,145 11,418 11,531 9,967 9,551 10,721 12,221 10,964 10,818 5,311 8,864
Total Preferred & Common Equity
11,145 11,418 11,531 9,967 9,551 10,721 12,221 10,964 10,818 5,311 8,864
Total Common Equity
11,145 11,418 11,531 9,967 9,551 10,721 12,221 10,964 10,818 5,311 8,864
Common Stock
4,432 4,509 4,257 3,854 3,720 3,611 3,736 3,939 4,755 4,624 965
Retained Earnings
8,848 8,633 8,757 7,449 6,725 7,539 9,039 7,573 6,775 762 9,998
Accumulated Other Comprehensive Income / (Loss)
103 -58 -39 -68 -157 -197 -554 -548 -712 20 23
Other Equity Adjustments
- - - - - - - - - - -2,122

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 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026 Q3 2026 Q1 2027
Period end date 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 10/2/2026
Total Assets
24,001 24,385 23,801 24,188 24,771 25,456 16,368 14,359 15,611 15,045 14,239
Total Current Assets
7,577 7,838 7,532 8,060 8,942 9,372 8,086 6,275 7,531 6,911 5,868
Cash & Equivalents
2,032 2,481 1,894 1,879 1,705 2,291 3,477 2,048 1,975 2,050 1,314
Accounts Receivable
1,451 1,523 1,800 2,166 2,458 2,597 1,469 1,355 1,685 1,894 2,232
Inventories, net
3,497 3,216 3,215 3,342 3,384 3,420 1,311 1,393 1,349 1,357 1,781
Other Current Assets
597 618 623 673 798 1,064 417 514 454 423 541
Plant, Property, & Equipment, net
3,371 3,315 3,253 3,167 2,917 2,930 2,347 2,345 2,352 2,422 2,586
Total Noncurrent Assets
13,053 13,232 13,016 12,961 12,912 13,154 5,935 5,739 5,728 5,712 5,785
Goodwill
10,035 10,037 10,034 10,032 9,812 9,729 4,319 4,319 4,319 4,321 4,321
Other Noncurrent Operating Assets
1,693 1,772 1,805 1,860 1,972 2,487 1,540 1,420 1,409 1,391 1,464
Total Liabilities & Shareholders' Equity
24,001 24,385 23,801 24,188 24,771 25,456 16,368 14,359 15,611 15,045 14,239
Total Liabilities
13,012 13,441 12,804 13,141 12,899 13,110 10,962 8,242 8,271 5,365 4,891
Total Current Liabilities
5,792 4,693 4,053 6,087 6,091 4,706 5,182 5,173 5,176 4,637 4,092
Short-Term Debt
1,850 1,042 450 1,750 1,750 150 2,426 2,226 2,226 1,581 789
Accounts Payable
1,571 1,755 1,710 1,724 1,930 1,996 1,287 1,533 1,497 1,587 1,855
Accrued Expenses
1,347 1,037 972 1,480 1,311 1,576 774 703 771 766 675
Current Deferred & Payable Income Tax Liabilities
675 506 476 525 448 468 373 298 223 202 304
Current Employee Benefit Liabilities
349 353 445 608 542 516 322 413 459 501 469
Total Noncurrent Liabilities
7,220 8,748 8,751 7,054 6,808 8,404 5,780 3,069 3,095 728 799
Other Noncurrent Operating Liabilities
1,398 1,397 1,433 1,370 1,158 1,188 873 612 666 728 799
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
10,113 10,068 10,121 10,818 11,643 12,117 5,177 5,888 7,111 9,680 9,348
Total Preferred & Common Equity
10,113 10,068 10,121 10,818 11,643 12,117 5,177 5,888 7,111 9,680 9,348
Total Common Equity
10,113 10,068 10,121 10,818 11,643 12,117 5,177 5,888 7,111 9,680 9,348
Common Stock
3,973 3,960 4,021 4,755 4,775 4,888 4,645 4,553 4,505 3,750 70
Retained Earnings
6,739 6,601 6,736 6,775 7,268 7,862 521 1,904 3,697 6,858 9,269
Accumulated Other Comprehensive Income / (Loss)
-599 -493 -636 -712 -400 -633 11 14 18 3.00 24
Other Equity Adjustments
- - - - - - - - - - -15

Annual Metrics And Ratios for Western Digital

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

Metric 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026
Period end date 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 7/3/2026
DEI Shares Outstanding
- - - - - - - - - - 344,682,131.00
DEI Adjusted Shares Outstanding
- - - - - - - - - - 344,682,131.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - - 27.34
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-10.83% 46.94% 8.14% -19.75% 1.01% 1.11% 11.06% -34.45% 5.56% 50.70% 35.70%
EBITDA Growth
-41.82% 152.40% 24.36% -60.33% -1.52% 28.43% 37.79% -112.23% 172.21% 780.35% 448.87%
EBIT Growth
-75.62% 304.58% 69.87% -95.37% 171.20% 267.55% 98.15% -151.11% 77.58% 530.73% 585.08%
NOPAT Growth
-50.75% 36.86% 16.08% -94.80% 285.06% 360.77% 57.58% -152.83% 75.33% 1,302.98% 24.85%
Net Income Growth
-83.48% 64.05% 70.03% -211.70% 66.84% 428.40% 88.31% -208.93% 52.61% 336.72% 398.89%
EPS Growth
-83.82% 34.00% 64.18% -217.27% 67.44% 416.67% 83.83% -209.82% 51.40% 296.17% 374.22%
Operating Cash Flow Growth
-11.55% 73.32% 22.35% -63.21% -46.74% 130.34% -0.95% -121.70% 27.94% 675.17% 132.35%
Free Cash Flow Firm Growth
-692.88% 96.85% 1,004.36% -42.48% -80.54% 189.07% -15.23% -227.33% 58.45% -76.04% 76.33%
Invested Capital Growth
150.16% 8.21% -7.60% -8.66% -0.28% 2.02% 7.11% -0.28% 0.87% 20.15% 7.12%
Revenue Q/Q Growth
2.40% 7.59% 1.35% -8.22% 4.06% 3.89% -2.04% -13.09% 9.17% -41.03% 9.70%
EBITDA Q/Q Growth
-16.53% 32.24% 3.49% -39.25% 44.83% 12.57% -2.08% -146.88% 161.91% -22.79% 33.78%
EBIT Q/Q Growth
-57.10% 122.69% 8.96% -90.57% 212.25% 48.16% -1.71% -8,513.33% 74.82% -25.94% 35.18%
NOPAT Q/Q Growth
-13.99% 30.18% 204.18% -78.62% 209.12% 99.35% -17.55% -1,660.27% 73.20% 4.94% 28.27%
Net Income Q/Q Growth
-70.77% 259.44% 239.20% -478.89% 57.98% 136.60% -15.10% -159.88% 47.71% 14.76% 44.74%
EPS Q/Q Growth
-71.83% 207.20% 243.75% -537.29% 57.14% 135.40% -16.12% -159.42% 47.48% 12.53% 45.22%
Operating Cash Flow Q/Q Growth
-6.29% 20.47% -1.78% -30.97% 0.37% 76.39% -27.10% -806.67% 59.62% 28.99% 19.57%
Free Cash Flow Firm Q/Q Growth
-636.31% 97.44% 12.58% 52.07% -62.25% 683.54% -47.90% -8.68% 44.31% -81.28% 17.70%
Invested Capital Q/Q Growth
169.86% -1.61% 1.54% -3.20% 3.13% 0.28% 1.94% -3.03% -1.02% -0.85% 3.90%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
26.44% 31.80% 37.32% 22.64% 22.59% 26.72% 31.26% 15.32% 22.65% 38.78% 48.85%
EBITDA Margin
12.21% 20.97% 24.11% 11.92% 11.62% 14.76% 18.32% -3.42% 2.34% 21.18% 84.67%
Operating Margin
3.59% 10.23% 17.52% 0.53% 2.00% 7.21% 12.72% -10.43% -2.44% 24.52% 34.47%
EBIT Margin
3.02% 8.33% 13.08% 0.75% 2.03% 7.36% 13.14% -10.25% -2.18% 16.20% 81.77%
Profit (Net Income) Margin
1.86% 2.08% 3.27% -4.55% -1.49% 4.85% 8.23% -13.67% -6.14% 19.84% 72.95%
Tax Burden Percent
158.17% 51.63% 32.37% 262.72% 543.48% 88.57% 71.21% 108.65% 120.73% 167.17% 95.14%
Interest Burden Percent
38.93% 48.36% 77.19% -229.60% -13.57% 74.40% 87.93% 122.82% 233.57% 73.28% 93.76%
Effective Tax Rate
-58.17% 48.37% 67.63% 0.00% 0.00% 11.43% 28.79% 0.00% 0.00% -45.40% 4.86%
Return on Invested Capital (ROIC)
6.75% 6.21% 7.21% 0.41% 1.65% 7.53% 11.35% -5.80% -1.43% 47.59% 52.57%
ROIC Less NNEP Spread (ROIC-NNEP)
-60.83% -6.14% -3.21% -19.14% -9.20% 1.37% 6.91% -28.42% -15.48% 176.96% 657.14%
Return on Net Nonoperating Assets (RNNOA)
-4.38% -2.69% -1.33% -7.42% -4.21% 0.57% 2.13% -8.19% -5.55% -24.82% 78.29%
Return on Equity (ROE)
2.38% 3.52% 5.88% -7.01% -2.56% 8.10% 13.48% -14.00% -6.97% 22.78% 130.85%
Cash Return on Invested Capital (CROIC)
-79.01% -1.67% 15.11% 9.46% 1.93% 5.53% 4.48% -5.53% -2.29% 29.29% 45.69%
Operating Return on Assets (OROA)
1.64% 5.07% 9.14% 0.45% 1.30% 4.81% 9.43% -4.97% -1.16% 8.08% 75.83%
Return on Assets (ROA)
1.01% 1.27% 2.28% -2.71% -0.96% 3.17% 5.90% -6.63% -3.27% 9.89% 67.65%
Return on Common Equity (ROCE)
2.38% 3.52% 5.88% -7.01% -2.56% 8.10% 13.48% -13.49% -6.64% 22.15% 128.77%
Return on Equity Simple (ROE_SIMPLE)
2.17% 3.48% 5.85% -7.57% -2.62% 7.66% 12.65% -15.36% -7.38% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
737 1,009 1,171 61 235 1,080 1,703 -900 -222 3,394 4,237
NOPAT Margin
5.67% 5.28% 5.67% 0.37% 1.40% 6.39% 9.06% -7.30% -1.71% 35.65% 32.79%
Net Nonoperating Expense Percent (NNEP)
67.59% 12.35% 10.42% 19.55% 10.85% 6.16% 4.43% 22.62% 14.05% -129.37% -604.57%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - - - 33.86% 42.73%
Cost of Revenue to Revenue
73.56% 68.20% 62.68% 77.36% 77.41% 73.28% 68.74% 84.68% 77.35% 61.22% 51.15%
SG&A Expenses to Revenue
7.67% 7.57% 7.13% 7.95% 6.89% 6.53% 5.94% 7.87% 6.37% 5.97% 4.27%
R&D to Revenue
12.52% 12.78% 11.62% 13.17% 13.51% 13.25% 12.36% 16.31% 14.67% 10.44% 8.99%
Operating Expenses to Revenue
22.85% 21.57% 19.80% 22.12% 20.59% 19.51% 18.53% 25.75% 25.09% 14.26% 14.38%
Earnings before Interest and Taxes (EBIT)
393 1,590 2,701 125 339 1,246 2,469 -1,262 -283 1,542 10,564
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
1,586 4,003 4,978 1,975 1,945 2,498 3,442 -421 304 2,016 10,939
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
0.86 2.05 1.86 1.36 1.33 2.01 1.11 1.11 2.29 4.16 20.96
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 101.01 6.91 14.33 34.94 22.26 40.89
Price to Revenue (P/Rev)
0.74 1.23 1.04 0.82 0.76 1.27 0.72 0.99 1.90 2.32 14.38
Price to Earnings (P/E)
39.46 58.92 31.86 0.00 0.00 26.21 8.80 0.00 0.00 11.69 19.71
Dividend Yield
4.88% 2.49% 2.78% 4.33% 4.71% 0.00% 0.00% 0.00% 0.00% 27.55% 0.09%
Earnings Yield
2.53% 1.70% 3.14% 0.00% 0.00% 3.82% 11.37% 0.00% 0.00% 8.56% 5.07%
Enterprise Value to Invested Capital (EV/IC)
0.90 1.71 1.64 1.25 1.22 1.75 1.09 1.08 1.89 3.15 22.22
Enterprise Value to Revenue (EV/Rev)
1.08 1.51 1.24 1.07 1.04 1.49 0.90 1.35 2.27 2.58 14.34
Enterprise Value to EBITDA (EV/EBITDA)
8.83 7.21 5.14 9.01 8.93 10.12 4.91 0.00 97.15 12.18 16.94
Enterprise Value to EBIT (EV/EBIT)
35.62 18.14 9.47 142.40 51.24 20.29 6.84 0.00 0.00 15.92 17.54
Enterprise Value to NOPAT (EV/NOPAT)
18.99 28.60 21.83 292.27 74.08 23.40 9.92 0.00 0.00 7.24 43.73
Enterprise Value to Operating Cash Flow (EV/OCF)
7.06 8.39 6.08 11.51 21.08 13.32 8.99 0.00 0.00 14.52 47.15
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 10.42 12.62 63.28 31.87 25.12 0.00 0.00 11.76 50.30
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
1.26 1.15 0.97 1.06 1.00 0.81 0.57 0.60 0.67 0.85 0.12
Long-Term Debt to Equity
1.23 1.13 0.95 1.03 0.97 0.79 0.57 0.49 0.51 0.45 0.00
Financial Leverage
0.07 0.44 0.41 0.39 0.46 0.42 0.31 0.29 0.36 -0.14 0.12
Leverage Ratio
2.36 2.78 2.58 2.59 2.67 2.56 2.28 2.11 2.13 2.30 1.93
Compound Leverage Factor
0.92 1.34 1.99 -5.94 -0.36 1.90 2.01 2.59 4.97 1.69 1.81
Debt to Total Capital
55.68% 53.53% 49.21% 51.35% 50.06% 44.87% 36.49% 37.39% 40.23% 45.96% 10.61%
Short-Term Debt to Total Capital
1.35% 0.95% 0.79% 1.35% 1.50% 1.29% 0.00% 6.41% 9.47% 21.72% 10.61%
Long-Term Debt to Total Capital
54.33% 52.58% 48.42% 50.01% 48.57% 43.58% 36.49% 30.97% 30.76% 24.24% 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
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 4.63% 1.24% 2.23% 0.00%
Common Equity to Total Capital
44.32% 46.47% 50.79% 48.65% 49.94% 55.13% 63.51% 57.98% 58.54% 51.81% 89.39%
Debt to EBITDA
8.83 3.29 2.24 5.33 4.92 3.49 2.04 -16.79 24.45 2.34 0.10
Net Debt to EBITDA
2.81 1.36 0.82 2.17 2.39 1.51 0.96 -8.64 15.01 1.11 -0.05
Long-Term Debt to EBITDA
8.61 3.23 2.21 5.19 4.78 3.39 2.04 -13.91 18.70 1.23 0.00
Debt to NOPAT
18.99 13.04 9.54 172.78 40.83 8.08 4.12 -7.86 -33.50 1.39 0.25
Net Debt to NOPAT
6.04 5.41 3.47 70.21 19.84 3.49 1.94 -4.04 -20.57 0.66 -0.12
Long-Term Debt to NOPAT
18.53 12.81 9.39 168.24 39.61 7.84 4.12 -6.51 -25.62 0.73 0.00
Altman Z-Score
1.28 2.25 2.41 1.75 1.75 2.27 2.28 1.46 2.12 2.72 26.89
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 3.64% 4.83% 2.76% 1.59%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.81 2.55 2.39 2.22 2.05 2.00 1.81 1.45 1.32 1.08 1.33
Quick Ratio
1.42 1.91 1.62 1.22 1.23 1.16 0.98 0.67 0.66 0.73 0.85
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-8,624 -271 2,453 1,411 275 793 673 -857 -356 2,089 3,683
Operating Cash Flow to CapEx
339.55% 617.06% 519.78% 204.36% 127.36% 189.23% 169.83% -50.56% -100.68% 415.48% 939.95%
Free Cash Flow to Firm to Interest Expense
-32.42 -0.32 3.63 3.01 0.66 2.43 2.21 -2.75 -0.85 4.57 5.19
Operating Cash Flow to Interest Expense
7.45 4.06 6.22 3.30 2.00 5.82 6.18 -1.31 -0.71 3.70 5.53
Operating Cash Flow Less CapEx to Interest Expense
5.26 3.40 5.02 1.68 0.43 2.75 2.54 -3.89 -1.41 2.81 4.95
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.54 0.61 0.70 0.60 0.64 0.65 0.72 0.48 0.53 0.50 0.93
Accounts Receivable Turnover
8.68 11.20 9.96 9.74 9.34 7.30 7.43 5.60 6.91 7.01 7.36
Inventory Turnover
5.47 5.83 4.90 4.12 4.08 3.71 3.56 2.84 2.86 4.35 4.72
Fixed Asset Turnover
4.02 5.84 6.74 5.58 5.88 5.60 5.48 3.38 3.83 4.05 5.36
Accounts Payable Turnover
4.86 5.91 5.31 5.80 6.10 5.30 5.67 5.48 6.08 5.02 4.35
Days Sales Outstanding (DSO)
42.04 32.58 36.64 37.46 39.07 50.00 49.15 65.22 52.83 52.09 49.61
Days Inventory Outstanding (DIO)
66.76 62.65 74.53 88.67 89.50 98.39 102.47 128.35 127.74 83.86 77.39
Days Payable Outstanding (DPO)
75.17 61.75 68.73 62.96 59.87 68.93 64.33 66.61 60.04 72.65 83.96
Cash Conversion Cycle (CCC)
33.64 33.48 42.43 63.16 68.70 79.46 87.29 126.96 120.53 63.30 43.04
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
15,595 16,875 15,593 14,243 14,203 14,490 15,520 15,477 15,611 7,783 8,337
Invested Capital Turnover
1.19 1.18 1.27 1.11 1.18 1.18 1.25 0.79 0.84 1.34 1.60
Increase / (Decrease) in Invested Capital
9,361 1,280 -1,282 -1,350 -40 287 1,030 -43 134 1,305 554
Enterprise Value (EV)
14,000 28,848 25,566 17,800 17,371 25,285 16,897 16,648 29,534 24,553 185,257
Market Capitalization
9,550 23,391 21,504 13,524 12,719 21,516 13,598 12,135 24,741 22,081 185,784
Book Value per Share
$47.83 $39.20 $38.53 $34.02 $31.87 $34.98 $39.02 $34.27 $33.13 $15.22 $25.72
Tangible Book Value per Share
($16.48) ($8.31) ($4.09) ($6.21) ($4.86) $0.70 $6.28 $2.65 $2.17 $2.84 $13.18
Total Capital
25,144 24,569 22,703 20,489 19,126 19,446 19,243 18,910 18,481 10,251 9,916
Total Debt
13,999 13,151 11,172 10,522 9,575 8,725 7,022 7,070 7,434 4,711 1,052
Total Long-Term Debt
13,660 12,918 10,993 10,246 9,289 8,474 7,022 5,857 5,684 2,485 0.00
Net Debt
4,450 5,457 4,062 4,276 4,652 3,769 3,299 3,637 4,564 2,243 -527
Capital Expenditures (CapEx)
584 557 809 757 647 1,003 1,107 807 292 407 418
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-2,404 591 1,356 1,481 1,880 1,768 1,889 1,642 1,844 196 867
Debt-free Net Working Capital (DFNWC)
5,974 6,945 6,361 4,936 4,928 5,138 4,216 3,665 3,723 2,664 2,446
Net Working Capital (NWC)
5,635 6,712 6,182 4,660 4,642 4,887 4,216 2,452 1,973 438 1,394
Net Nonoperating Expense (NNE)
495 612 496 815 485 259 157 785 576 1,505 -5,187
Net Nonoperating Obligations (NNO)
4,450 5,457 4,062 4,276 4,652 3,769 3,299 3,637 4,564 2,243 -527
Total Depreciation and Amortization (D&A)
1,193 2,413 2,277 1,850 1,606 1,252 973 841 587 474 375
Debt-free, Cash-free Net Working Capital to Revenue
-18.50% 3.10% 6.57% 8.94% 11.23% 10.45% 10.05% 13.33% 14.18% 2.06% 6.71%
Debt-free Net Working Capital to Revenue
45.98% 36.37% 30.81% 29.79% 29.45% 30.36% 22.43% 29.75% 28.63% 27.98% 18.93%
Net Working Capital to Revenue
43.37% 35.15% 29.94% 28.12% 27.74% 28.88% 22.43% 19.91% 15.17% 4.60% 10.79%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$1.01 $1.38 $2.27 ($2.58) ($0.84) $2.69 $4.81 ($5.44) ($2.61) $5.31 $26.92
Adjusted Weighted Average Basic Shares Outstanding
239M 288M 297M 292M 298M 305M 312M 318M 326M 346.92M 360.54M
Adjusted Diluted Earnings per Share
$1.00 $1.34 $2.20 ($2.58) ($0.84) $2.66 $4.75 ($5.44) ($2.61) $5.12 $24.28
Adjusted Weighted Average Diluted Shares Outstanding
242M 296M 307M 292M 298M 309M 316M 318M 326M 346.92M 360.54M
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
284.26M 294.88M 291.36M 296.00M 302.53M 308.75M 314.49M 321.90M 343.45M 346.92M 360.54M
Normalized Net Operating Profit after Tax (NOPAT)
568 1,129 2,682 177 257 1,039 1,733 -764 147 1,491 4,237
Normalized NOPAT Margin
4.37% 5.91% 12.99% 1.07% 1.54% 6.14% 9.22% -6.21% 1.13% 15.66% 32.79%
Pre Tax Income Margin
1.18% 4.03% 10.10% -1.73% -0.27% 5.48% 11.55% -12.58% -5.08% 11.87% 76.67%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
1.48 1.88 4.00 0.27 0.82 3.82 8.12 -4.04 -0.68 3.37 14.88
NOPAT to Interest Expense
2.77 1.19 1.73 0.13 0.57 3.31 5.60 -2.88 -0.53 7.43 5.97
EBIT Less CapEx to Interest Expense
-0.72 1.22 2.80 -1.35 -0.75 0.75 4.48 -6.63 -1.38 2.48 14.29
NOPAT Less CapEx to Interest Expense
0.58 0.53 0.54 -1.48 -1.00 0.24 1.96 -5.47 -1.23 6.54 5.38
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
191.74% 144.58% 87.85% -77.45% -238.00% 0.00% 0.00% 0.00% 0.00% 2.33% 1.95%
Augmented Payout Ratio
469.83% 144.58% 175.41% -152.12% -238.00% 0.00% 0.00% 0.00% 0.00% 10.22% 29.52%

Quarterly Metrics And Ratios for Western Digital

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

Metric Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026 Q4 2026 Q1 2027
Period end date 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 7/3/2026 10/2/2026
DEI Shares Outstanding
- - - - - - - - 339,037,922.00 344,682,131.00 360,540,944.00
DEI Adjusted Shares Outstanding
- - - - - - - - 339,037,922.00 344,682,131.00 360,540,944.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - 9.45 9.27 4.93
Growth Metrics
- - - - - - - - - - -
Revenue Growth
23.33% 40.87% 48.91% 41.33% 30.94% 5.18% 27.40% 25.24% 45.47% 43.84% 55.46%
EBITDA Growth
274.69% 174.34% 294.56% 6,433.33% 18.45% -115.04% 212.13% 212.84% 1,419.25% 469.73% 46.28%
EBIT Growth
160.26% 130.39% 221.28% 606.14% 76.14% -150.49% 311.64% 264.36% 2,435.48% 547.61% 48.08%
NOPAT Growth
162.67% 118.15% 239.62% 564.61% 11,949.62% -104.51% 232.95% 52.23% -85.68% 211.44% 155.07%
Net Income Growth
123.64% 105.66% 171.97% 306.97% 285.19% 623.08% 139.76% 210.10% 516.35% 1,032.98% 50.51%
EPS Growth
118.68% 106.79% 162.21% 275.27% 317.65% 380.00% 127.41% 190.18% 477.46% 1,050.00% 50.81%
Operating Cash Flow Growth
115.22% 638.24% 105.43% 538.04% 775.86% 103.83% 1,876.47% 84.86% 121.06% 86.19% 138.69%
Free Cash Flow Firm Growth
137.10% 87.52% -157.45% -222.08% 6,120.82% -114.17% 2,157.08% 2,038.62% -93.93% 221.30% -91.61%
Invested Capital Growth
-1.18% 0.87% 4.19% 6.76% -50.23% 20.15% -51.42% -51.98% 2.22% 7.12% 13.30%
Revenue Q/Q Growth
14.02% 8.88% 8.79% 4.64% -46.46% -150.31% 344.19% 7.06% 10.61% 12.29% 16.92%
EBITDA Q/Q Growth
2,906.67% -19.48% 153.10% 10.72% -70.95% -124.64% 2,257.35% 42.88% 92.08% -16.79% -35.94%
EBIT Q/Q Growth
269.33% -28.99% 266.33% 14.90% -81.21% -200.65% 983.97% 45.32% 96.11% -17.28% -37.19%
NOPAT Q/Q Growth
240.85% -60.11% 605.30% 17.25% 1,060.89% -100.18% 5,101.30% 21.75% 33.20% 35.45% 16.13%
Net Income Q/Q Growth
147.04% -71.11% 1,164.10% 20.49% -12.46% -45.77% 319.15% 55.84% 74.00% -0.31% -44.32%
EPS Q/Q Growth
136.56% -55.88% 800.00% 20.74% -12.88% -49.30% 326.39% 54.07% 73.36% 0.98% -44.08%
Operating Cash Flow Q/Q Growth
163.04% 531.03% -90.71% 1,085.29% 26.05% 46.85% -9.92% 10.86% 50.74% 23.69% 15.48%
Free Cash Flow Firm Q/Q Growth
32.46% -112.98% -21.58% -483.97% 4,442.40% -108.32% 777.95% 5.80% -89.84% 2.34% -23.78%
Invested Capital Q/Q Growth
1.68% -1.02% 2.68% 3.31% -52.60% -0.85% 0.05% 2.12% 0.91% 3.90% 5.83%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
28.96% 35.95% 37.88% 35.38% 39.76% 0.00% 43.54% 45.74% 50.22% 54.12% 57.84%
EBITDA Margin
12.18% 9.01% 20.95% 22.17% 12.03% 0.00% 52.06% 69.47% 120.65% 89.40% 48.98%
Operating Margin
7.90% 5.74% 18.12% 19.88% 33.13% 0.00% 28.11% 30.10% 35.66% 41.71% 46.70%
EBIT Margin
7.98% 5.21% 17.53% 19.25% 6.76% 0.00% 48.94% 66.42% 117.77% 86.76% 46.61%
Profit (Net Income) Margin
3.91% 1.04% 12.04% 13.86% 22.67% 0.00% 41.94% 61.05% 96.04% 85.27% 40.61%
Tax Burden Percent
75.84% 38.24% 78.50% 80.16% 702.70% -90.10% 88.41% 93.88% 95.42% 98.40% 87.29%
Interest Burden Percent
64.49% 52.04% 87.47% 89.82% 47.74% 200.64% 96.95% 97.90% 85.47% 99.88% 99.80%
Effective Tax Rate
24.16% 61.76% 21.50% 19.84% -943.24% 0.00% 11.59% 6.12% 4.58% 1.60% 12.71%
Return on Invested Capital (ROIC)
4.50% 1.84% 12.99% 15.51% 472.39% 0.00% 21.13% 24.75% 50.49% 65.79% 71.09%
ROIC Less NNEP Spread (ROIC-NNEP)
2.75% 0.77% 10.90% 13.48% 267.14% 0.00% 37.67% 65.76% 575.76% 258.92% 69.87%
Return on Net Nonoperating Assets (RNNOA)
0.97% 0.28% 4.08% 5.08% 117.57% 0.00% 12.20% 16.12% 30.07% 30.85% 5.17%
Return on Equity (ROE)
5.46% 2.11% 17.07% 20.59% 589.96% 0.00% 33.33% 40.87% 80.56% 96.64% 76.26%
Cash Return on Invested Capital (CROIC)
-4.03% -2.29% -0.30% 3.40% 94.45% 29.29% 97.38% 98.11% 39.42% 45.69% 52.45%
Operating Return on Assets (OROA)
3.89% 2.78% 10.32% 12.05% 5.43% 0.00% 25.33% 34.72% 88.31% 80.46% 47.21%
Return on Assets (ROA)
1.90% 0.55% 7.08% 8.68% 18.22% 0.00% 21.71% 31.92% 72.02% 79.07% 41.13%
Return on Common Equity (ROCE)
5.05% 2.01% 16.25% 19.61% 550.22% 0.00% 32.48% 39.92% 79.34% 95.10% 75.13%
Return on Equity Simple (ROE_SIMPLE)
-15.08% 0.00% 3.26% 10.41% 31.79% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
207 83 582 683 7,929 -14 700 852 1,135 1,538 1,786
NOPAT Margin
5.99% 2.19% 14.22% 15.94% 345.63% 0.00% 24.85% 28.26% 34.03% 41.05% 40.77%
Net Nonoperating Expense Percent (NNEP)
1.75% 1.06% 2.09% 2.03% 205.25% 25.45% -16.54% -41.01% -525.27% -193.13% 1.22%
Return On Investment Capital (ROIC_SIMPLE)
- - - 3.51% 63.38% -0.14% 6.62% 7.25% 10.08% 15.51% 17.62%
Cost of Revenue to Revenue
71.04% 64.05% 62.12% 64.62% 60.24% 0.00% 56.46% 54.26% 49.78% 45.88% 42.16%
SG&A Expenses to Revenue
5.87% 5.84% 5.91% 5.55% 4.71% 0.00% 4.90% 4.24% 4.41% 3.68% 3.70%
R&D to Revenue
14.29% 14.29% 12.67% 11.72% 10.68% 0.00% 10.43% 9.58% 8.81% 7.58% 6.46%
Operating Expenses to Revenue
21.06% 30.21% 19.76% 15.50% 6.63% 0.00% 15.44% 15.64% 14.56% 12.41% 11.14%
Earnings before Interest and Taxes (EBIT)
276 196 718 825 155 -156 1,379 2,004 3,930 3,251 2,042
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
421 339 858 950 276 -68 1,467 2,096 4,026 3,350 2,146
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
2.20 2.29 2.05 1.73 2.73 4.16 7.74 9.02 10.33 20.96 16.02
Price to Tangible Book Value (P/TBV)
2,470.74 34.94 13.59 9.08 18.07 22.26 29.03 22.99 18.66 40.89 29.79
Price to Revenue (P/Rev)
1.87 1.90 1.66 1.35 0.88 2.32 4.50 5.98 8.49 14.38 10.34
Price to Earnings (P/E)
0.00 0.00 72.47 17.33 8.85 11.69 17.67 16.77 15.36 19.71 14.90
Dividend Yield
0.00% 0.00% 0.00% 0.00% 42.67% 27.55% 13.35% 9.41% 0.15% 0.09% 0.13%
Earnings Yield
0.00% 0.00% 1.38% 5.77% 11.30% 8.56% 5.66% 5.96% 6.51% 5.07% 6.71%
Enterprise Value to Invested Capital (EV/IC)
1.77 1.89 1.79 1.54 2.14 3.15 6.09 8.18 12.26 22.22 16.91
Enterprise Value to Revenue (EV/Rev)
2.34 2.27 2.00 1.63 1.04 2.58 4.69 6.06 8.35 14.34 10.30
Enterprise Value to EBITDA (EV/EBITDA)
0.00 97.15 17.91 9.90 6.43 12.18 15.87 14.72 12.03 16.94 12.84
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 27.96 12.62 8.07 15.92 18.35 16.09 12.58 17.54 13.29
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 48.03 15.96 5.20 7.24 14.15 19.03 29.78 43.73 27.67
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 78.46 29.53 12.82 14.52 20.38 24.34 29.93 47.15 30.69
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 46.67 1.51 11.76 4.09 5.41 31.43 50.30 34.25
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.71 0.67 0.62 0.60 1.36 0.85 0.77 0.63 0.16 0.12 0.08
Long-Term Debt to Equity
0.67 0.51 0.48 0.58 0.91 0.45 0.40 0.33 0.00 0.00 0.00
Financial Leverage
0.35 0.36 0.37 0.38 0.44 -0.14 0.32 0.25 0.05 0.12 0.07
Leverage Ratio
2.08 2.13 2.13 2.14 2.45 2.30 2.18 2.09 2.08 1.93 1.85
Compound Leverage Factor
1.34 1.11 1.87 1.92 1.17 4.62 2.11 2.04 1.78 1.93 1.85
Debt to Total Capital
41.40% 40.23% 38.40% 37.37% 57.56% 45.96% 43.36% 38.81% 14.04% 10.61% 7.78%
Short-Term Debt to Total Capital
2.40% 9.47% 9.08% 0.76% 19.04% 21.72% 20.61% 18.56% 14.04% 10.61% 7.78%
Long-Term Debt to Total Capital
39.00% 30.76% 29.32% 36.61% 38.52% 24.24% 22.75% 20.25% 0.00% 0.00% 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
4.67% 1.24% 1.19% 1.16% 1.80% 2.23% 2.12% 1.91% 0.00% 0.00% 0.00%
Common Equity to Total Capital
53.94% 58.54% 60.41% 61.47% 40.64% 51.81% 54.52% 59.28% 85.96% 89.39% 92.22%
Debt to EBITDA
-15.82 24.45 4.62 2.87 2.81 2.34 1.57 1.05 0.19 0.10 0.07
Net Debt to EBITDA
-9.73 15.01 2.90 1.64 0.94 1.11 0.56 0.14 -0.20 -0.05 -0.05
Long-Term Debt to EBITDA
-14.90 18.70 3.52 2.81 1.88 1.23 0.82 0.55 0.00 0.00 0.00
Debt to NOPAT
-9.38 -33.50 12.38 4.62 2.27 1.39 1.40 1.36 0.48 0.25 0.15
Net Debt to NOPAT
-5.77 -20.57 7.77 2.65 0.76 0.66 0.50 0.18 -0.50 -0.12 -0.10
Long-Term Debt to NOPAT
-8.84 -25.62 9.45 4.53 1.52 0.73 0.73 0.71 0.00 0.00 0.00
Altman Z-Score
2.15 2.18 2.33 2.33 2.05 2.32 4.62 6.28 13.65 25.14 20.92
Noncontrolling Interest Sharing Ratio
7.46% 4.83% 4.83% 4.74% 6.74% 0.00% 2.55% 2.33% 1.52% 1.59% 1.48%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.86 1.32 1.47 1.99 1.56 1.08 1.21 1.46 1.49 1.33 1.43
Quick Ratio
0.91 0.66 0.68 1.04 1.23 0.73 0.84 1.11 1.11 0.85 0.87
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
396 -51 -63 -365 15,851 -1,319 8,942 9,460 961 984 750
Operating Cash Flow to CapEx
61.05% 315.52% 35.79% 356.64% 396.88% 1,050.70% 920.55% 809.78% 774.48% 1,286.11% 706.61%
Free Cash Flow to Firm to Interest Expense
3.67 -0.50 -0.63 -3.84 174.18 -7.67 151.56 175.19 1.65 70.28 68.18
Operating Cash Flow to Interest Expense
0.54 3.55 0.34 4.24 5.58 4.34 11.39 13.80 1.93 99.21 145.82
Operating Cash Flow Less CapEx to Interest Expense
-0.34 2.43 -0.62 3.05 4.18 3.92 10.15 12.09 1.68 91.50 125.18
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.49 0.53 0.59 0.63 0.80 0.50 0.52 0.52 0.75 0.93 1.01
Accounts Receivable Turnover
7.03 6.91 7.34 7.57 9.88 7.01 5.31 5.01 7.00 7.36 8.07
Inventory Turnover
2.84 2.86 2.89 3.07 4.56 4.35 2.52 2.58 4.82 4.72 4.33
Fixed Asset Turnover
3.44 3.83 4.56 5.00 5.77 4.05 3.85 4.06 4.94 5.36 5.87
Accounts Payable Turnover
6.23 6.08 5.68 5.43 6.89 5.02 3.47 3.52 4.47 4.35 4.05
Days Sales Outstanding (DSO)
51.96 52.83 49.72 48.20 36.96 52.09 68.72 72.80 52.11 49.61 45.20
Days Inventory Outstanding (DIO)
128.38 127.74 126.20 118.97 79.97 83.86 144.99 141.57 75.76 77.39 84.39
Days Payable Outstanding (DPO)
58.57 60.04 64.21 67.25 52.95 72.65 105.11 103.69 81.61 83.96 90.08
Cash Conversion Cycle (CCC)
121.77 120.53 111.71 99.92 63.97 63.30 108.60 110.68 46.26 43.04 39.51
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
15,772 15,611 16,029 16,560 7,850 7,783 7,787 7,952 8,024 8,337 8,823
Invested Capital Turnover
0.75 0.84 0.91 0.97 1.37 1.34 0.85 0.88 1.48 1.60 1.74
Increase / (Decrease) in Invested Capital
-189 134 645 1,048 -7,922 1,305 -8,242 -8,608 174 554 1,036
Enterprise Value (EV)
27,888 29,534 28,715 25,428 16,802 24,553 47,453 65,015 98,350 185,257 149,204
Market Capitalization
22,237 24,741 23,842 20,985 14,129 22,081 45,554 64,174 100,006 185,784 149,729
Book Value per Share
$31.06 $33.13 $33.90 $35.05 $14.88 $15.22 $16.97 $20.80 $28.55 $25.72 $25.93
Tangible Book Value per Share
$0.03 $2.17 $5.11 $6.68 $2.25 $2.84 $4.52 $8.17 $15.81 $13.18 $13.94
Total Capital
18,765 18,481 19,272 19,712 12,739 10,251 10,800 11,995 11,261 9,916 10,137
Total Debt
7,768 7,434 7,400 7,366 7,333 4,711 4,683 4,655 1,581 1,052 789
Total Long-Term Debt
7,318 5,684 5,650 7,216 4,907 2,485 2,457 2,429 0.00 0.00 0.00
Net Debt
4,775 4,564 4,644 4,214 2,444 2,243 1,670 612 -1,656 -527 -525
Capital Expenditures (CapEx)
95 116 95 113 128 71 73 92 145 108 227
Debt-free, Cash-free Net Working Capital (DFCFNWC)
2,035 1,844 2,896 2,525 441 196 315 538 618 867 1,251
Debt-free Net Working Capital (DFNWC)
3,929 3,723 4,601 4,816 5,330 2,664 3,328 4,581 3,855 2,446 2,565
Net Working Capital (NWC)
3,479 1,973 2,851 4,666 2,904 438 1,102 2,355 2,274 1,394 1,776
Net Nonoperating Expense (NNE)
72 44 89 89 7,409 -296 -482 -990 -2,070 -1,657 6.98
Net Nonoperating Obligations (NNO)
4,775 4,564 4,157 4,214 2,444 2,243 1,670 612 -1,656 -527 -525
Total Depreciation and Amortization (D&A)
145 143 140 125 121 88 88 92 96 99 104
Debt-free, Cash-free Net Working Capital to Revenue
17.09% 14.18% 20.18% 16.18% 2.73% 2.06% 3.11% 5.01% 5.25% 6.71% 8.64%
Debt-free Net Working Capital to Revenue
32.99% 28.63% 32.07% 30.87% 33.02% 27.98% 32.87% 42.68% 32.73% 18.93% 17.71%
Net Working Capital to Revenue
29.21% 15.17% 19.87% 29.91% 17.99% 4.60% 10.88% 21.94% 19.31% 10.79% 12.26%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.35 $0.14 $1.40 $1.68 $1.46 $0.77 $3.34 $5.27 $9.26 $9.05 $4.86
Adjusted Weighted Average Basic Shares Outstanding
326M 326M 344M 346M 348.88M 346.92M 341.90M 339.04M 344.68M 360.54M 366M
Adjusted Diluted Earnings per Share
$0.34 $0.15 $1.35 $1.63 $1.42 $0.72 $3.07 $4.73 $8.20 $8.28 $4.63
Adjusted Weighted Average Diluted Shares Outstanding
335M 326M 357M 357M 348.88M 346.92M 341.90M 339.04M 344.68M 360.54M 384M
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
326.52M 343.45M 345.71M 347.82M 348.88M 346.92M 341.90M 339.04M 344.68M 360.54M 374.32M
Normalized Net Operating Profit after Tax (NOPAT)
213 186 586 587 391 65 703 904 1,135 1,538 1,824
Normalized NOPAT Margin
6.16% 4.95% 14.32% 13.69% 17.06% 0.00% 24.94% 29.97% 34.03% 41.05% 41.62%
Pre Tax Income Margin
5.15% 2.71% 15.34% 17.29% 3.23% 0.00% 47.45% 65.03% 100.66% 86.66% 46.52%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
2.56 1.90 7.25 8.68 1.70 -0.91 23.37 37.11 6.74 232.21 185.64
NOPAT to Interest Expense
1.92 0.80 5.88 7.19 87.13 -0.08 11.87 15.79 1.95 109.85 162.36
EBIT Less CapEx to Interest Expense
1.68 0.78 6.29 7.49 0.30 -1.32 22.14 35.41 6.49 224.50 165.00
NOPAT Less CapEx to Interest Expense
1.04 -0.32 4.92 6.00 85.72 -0.49 10.63 14.08 1.70 102.14 141.73
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 2.33% 3.22% 3.42% 2.67% 1.95% 2.01%
Augmented Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 10.22% 30.45% 37.85% 34.45% 29.52% 32.40%

Financials Breakdown Chart

Key Financial Trends

Western Digital’s recent statements show a sharp recovery in revenue and operating profitability from the weaker 2023–2024 period. In fiscal Q1 2027, revenue reached $4.38 billion, while operating income was $2.05 billion. Cash generation and substantial debt reduction are also encouraging, though rising working-capital needs and lower cash balances warrant attention.

  • Revenue growth has accelerated. Revenue rose from $2.82 billion in Q1 2026 to $4.38 billion in Q1 2027, an increase of about 56% year over year. The latest quarter also extended the climb from $3.02 billion in Q2 2026 to $3.75 billion in Q4 2026.
  • Operating profitability improved substantially. Q1 2027 gross profit was $2.53 billion, or about 58% of revenue, and operating income was $2.05 billion. A year earlier, gross profit was $1.23 billion and operating income was $792 million.
  • Operating cash flow remained strong. Western Digital generated $1.60 billion from operations in Q1 2027, up from $672 million in Q1 2026. After $227 million in capital spending, quarterly free cash flow was approximately $1.38 billion.
  • Debt has declined from prior levels. The latest balance sheet lists $789 million of short-term debt and no long-term debt line, compared with $4.66 billion of combined short- and long-term debt in Q2 2026. The company also repaid $1.17 billion of debt during Q1 2027, partly offset by $900 million of new issuance.
  • Share repurchases have returned capital to investors. Western Digital spent $1.00 billion on common-stock repurchases in Q1 2027, following buybacks in several prior quarters. Repurchases can support per-share results, although they also use cash.
  • Quarterly net income comparisons need context. Net income was $1.78 billion in Q1 2027, below $3.20 billion in Q4 2026. Q4 included $1.69 billion in net other income, so the sequential decline does not by itself indicate a deterioration in core operating performance.
  • Cash balances have fallen. Cash and equivalents were $1.31 billion at the end of Q1 2027, versus $2.05 billion in Q3 2026. Cash declined by $265 million during Q1, as financing outflows for debt repayment, buybacks and dividends exceeded operating cash generation and investing needs.
  • Working capital absorbed cash and inventories increased. Changes in operating assets and liabilities reduced Q1 2027 operating cash flow by $358 million. Compared with Q3 2026, accounts receivable rose from $1.89 billion to $2.23 billion and inventory increased from $1.36 billion to $1.78 billion, tying up more funds in the business.
11/15/26 10:19 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 fiscal year ends in July. Their fiscal year 2026 ended on July 3, 2026.

Western Digital's net income appears to be on an upward trend, with a most recent value of $9.42 billion in 2026, rising from $242 million in 2016. The previous period was $1.89 billion in 2025. See Western Digital's forecast for analyst expectations on what's next for the company.

Western Digital's total operating income in 2026 was $4.45 billion, based on the following breakdown:
  • Total Gross Profit: $6.31 billion
  • Total Operating Expenses: $1.86 billion

Over the last 10 years, Western Digital's total revenue changed from $12.99 billion in 2016 to $12.92 billion in 2026, a change of -0.6%.

In the past 12 quarters, Western Digital's cash and equivalents has ranged from $1.31 billion in Q1 2027 to $3.48 billion in Q3 2025, and is currently $1.31 billion as of their latest financial filing in Q1 2027.

Western Digital had total debt of $1.05 billion at the end of 2026, a 77.7% decrease from 2025, and a 92.5% decrease since 2016.

Over the last 10 years, Western Digital's book value per share changed from 47.83 in 2016 to 25.72 in 2026, a change of -46.2%.



Financial statements for NASDAQ:WDC last updated on 10/23/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners