Western Digital Corporation (FRA:WDC)
Germany
· Delayed Price · Currency is EUR 222.85
+11.40 (5.39%)
At close: Mar 9, 2026
Western Digital Cash Flow Statement
Financials in millions USD. Fiscal year is July - June.
Millions USD. Fiscal year is Jul - Jun.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|---|
Period Ending | Jan '26 Jan 2, 2026 | Jun '25 Jun 27, 2025 | Jun '24 Jun 28, 2024 | Jun '23 Jun 30, 2023 | Jul '22 Jul 1, 2022 | Jul '21 Jul 2, 2021 | 2020 - 2016 |
| Net Income | 3,826 | 1,889 | -798 | -1,684 | 1,546 | 821 | Upgrade
|
| Depreciation & Amortization | 352 | 336 | 347 | 389 | 929 | 1,212 | Upgrade
|
| Other Amortization | 23 | 23 | 19 | 13 | 44 | 40 | Upgrade
|
| Loss (Gain) From Sale of Assets | -2 | -115 | -87 | -7 | -25 | -70 | Upgrade
|
| Asset Writedown & Restructuring Costs | 2 | 2 | 158 | 19 | - | - | Upgrade
|
| Loss (Gain) From Sale of Investments | -942 | 772 | - | - | - | - | Upgrade
|
| Stock-Based Compensation | 210 | 265 | 295 | 318 | 326 | 318 | Upgrade
|
| Other Operating Activities | -557 | -565 | -142 | 13 | 135 | -248 | Upgrade
|
| Change in Accounts Receivable | 311 | 79 | -568 | 1,206 | -546 | 121 | Upgrade
|
| Change in Inventory | -352 | -409 | 356 | -60 | -22 | -546 | Upgrade
|
| Change in Accounts Payable | 299 | 268 | 265 | -487 | -207 | 2 | Upgrade
|
| Change in Income Taxes | -172 | 348 | -474 | 130 | -74 | 95 | Upgrade
|
| Change in Other Net Operating Assets | -351 | -1,317 | 114 | -697 | -226 | 153 | Upgrade
|
| Operating Cash Flow | 2,671 | 1,691 | -294 | -408 | 1,880 | 1,898 | Upgrade
|
| Operating Cash Flow Growth | 210.22% | - | - | - | -0.95% | 130.34% | Upgrade
|
| Capital Expenditures | -365 | -412 | -487 | -821 | -1,122 | -1,146 | Upgrade
|
| Sale of Property, Plant & Equipment | 1 | 5 | 195 | 14 | 15 | 143 | Upgrade
|
| Divestitures | 210 | 401 | - | - | 32 | - | Upgrade
|
| Investment in Securities | -4 | 183 | 26 | 31 | -26 | 7 | Upgrade
|
| Other Investing Activities | 57 | -27 | 239 | 14 | -91 | 231 | Upgrade
|
| Investing Cash Flow | -101 | 150 | -27 | -762 | -1,192 | -765 | Upgrade
|
| Long-Term Debt Issued | - | 2,150 | 3,000 | 1,180 | 1,894 | - | Upgrade
|
| Long-Term Debt Repaid | - | -2,094 | -2,609 | -1,180 | -3,621 | -886 | Upgrade
|
| Net Debt Issued (Repaid) | 68 | 56 | 391 | - | -1,727 | -886 | Upgrade
|
| Issuance of Common Stock | 57 | 77 | 80 | 93 | 122 | 134 | Upgrade
|
| Repurchase of Common Stock | -1,445 | -262 | -88 | -80 | -90 | -56 | Upgrade
|
| Common Dividends Paid | -121 | -44 | - | - | - | - | Upgrade
|
| Other Financing Activities | -1,439 | -1,439 | -191 | -19 | -23 | -9 | Upgrade
|
| Financing Cash Flow | -2,890 | -1,612 | 187 | 875 | -1,718 | -817 | Upgrade
|
| Foreign Exchange Rate Adjustments | 4 | 6 | -10 | -9 | -13 | 6 | Upgrade
|
| Net Cash Flow | -316 | 235 | -144 | -304 | -1,043 | 322 | Upgrade
|
| Free Cash Flow | 2,306 | 1,279 | -781 | -1,229 | 758 | 752 | Upgrade
|
| Free Cash Flow Growth | 428.90% | - | - | - | 0.80% | 324.86% | Upgrade
|
| Free Cash Flow Margin | 21.48% | 13.44% | -12.36% | -19.65% | 4.03% | 4.44% | Upgrade
|
| Free Cash Flow Per Share | 6.24 | 3.56 | -2.40 | -3.87 | 2.40 | 2.43 | Upgrade
|
| Cash Interest Paid | 294 | 367 | 396 | 294 | 245 | 283 | Upgrade
|
| Cash Income Tax Paid | 640 | 789 | 920 | 177 | 423 | 348 | Upgrade
|
| Levered Free Cash Flow | 3,899 | 3,200 | -625.13 | -433.63 | 1,612 | 1,078 | Upgrade
|
| Unlevered Free Cash Flow | 4,050 | 3,400 | -385.38 | -252.88 | 1,758 | 1,242 | Upgrade
|
| Change in Working Capital | -265 | -1,031 | -307 | 92 | -1,075 | -175 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.