WDC
Western Digital Corporation
$112.41
+$5.78(+5.42%)
95
Overall
90
Value
100
Tech
--
Quality
Market Cap
$35.76B
Volume
9.67M
52W Range
$28.83 - $107.18
Target Price
$92.64
Order:
Income Statement
| Metric | Trend | Chart | 2016 Jun | 2017 Jun | 2018 Jun | 2019 Jun | 2020 Jun | 2021 Jun | 2022 Jun | 2023 Jun | 2024 Jun | 2025 Jun |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||
| Total Revenue | $13.0B | $19.1B | $20.6B | $16.6B | $16.7B | $16.9B | $18.8B | $12.3B | $6.3B | $9.5B | ||
| Total Revenue | $13.0B | $19.1B | $20.6B | $16.6B | $16.7B | $16.9B | $18.8B | $12.3B | $6.3B | $9.5B | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | $9.6B | $13.0B | $12.9B | $12.8B | $13.0B | $12.4B | $12.9B | $10.4B | $4.5B | $5.8B | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $3.4B | $6.1B | $7.7B | $3.8B | $3.8B | $4.5B | $5.9B | $1.9B | $1.8B | $3.7B | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $3.0B | $4.1B | $4.1B | $3.7B | $3.4B | $3.3B | $3.5B | $3.2B | $2.2B | $1.4B | ||
| Research & Development | $1.6B | $2.4B | $2.4B | $2.2B | $2.3B | $2.2B | $2.3B | $2.0B | $950.0M | $994.0M | ||
| Research Expense | $1.6B | $2.4B | $2.4B | $2.2B | $2.3B | $2.2B | $2.3B | $2.0B | $950.0M | $994.0M | ||
| Selling, General & Administrative | $997.0M | $1.7B | $1.7B | $1.3B | $1.2B | $1.1B | $1.1B | $970.0M | $726.0M | $568.0M | ||
| Selling & Marketing Expenses | $997.0M | $1.4B | $1.7B | $1.3B | $1.2B | $84.0M | $88.0M | $69.0M | $56.0M | -- | ||
| General & Administrative Expenses | $-59.0M | $232.0M | $-49.0M | $-47.0M | -- | $1.1B | $1.1B | $970.0M | $726.0M | $568.0M | ||
| Promotion & Advertising | $-60.0M | $-89.0M | $-112.0M | $-107.0M | -- | $84.0M | $88.0M | -- | -- | -- | ||
| Salaries & Wages | $-191.0M | $-394.0M | $-377.0M | $-306.0M | -- | $-47.0M | $-48.0M | -- | -- | -- | ||
| Depreciation & Amortization | $-888.0M | $-960.0M | $-871.0M | $-844.0M | -- | $726.0M | $708.0M | $695.0M | $566.0M | -- | ||
| Depreciation & Amortization | $-888.0M | $-960.0M | $-871.0M | $-844.0M | -- | $726.0M | $708.0M | -- | -- | -- | ||
| Amortization | $-266.0M | $-1.2B | $-1.2B | $-968.0M | -- | $486.0M | $10.1B | $10.1B | $10.1B | -- | ||
| Other Operating Expenses | $345.0M | $-4.1B | $-4.1B | $166.0M | $32.0M | $47.0M | $-12.0M | -- | -- | -- | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $466.0M | $2.0B | $3.6B | $87.0M | $335.0M | $1.1B | $2.4B | $-1.3B | $-403.0M | $2.3B | ||
| EBITDA | $1.6B | $4.0B | $5.0B | $2.0B | $1.9B | $2.5B | $3.4B | $-397.0M | $262.0M | $2.0B | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | $266.0M | $847.0M | $676.0M | $469.0M | $413.0M | $326.0M | $304.0M | $312.0M | $414.0M | $357.0M | ||
| Intinc | $26.0M | $26.0M | $60.0M | $57.0M | $28.0M | $7.0M | $6.0M | $24.0M | $33.0M | $45.0M | ||
| Net Non-Operating Interest Income/Expense | $-240.0M | $-821.0M | $-616.0M | $-412.0M | $-385.0M | $-319.0M | $-298.0M | $-288.0M | $-381.0M | $-312.0M | ||
| Gain on Sale of Securities | -- | $55.0M | $17.0M | -- | -- | -- | -- | -- | -- | -- | ||
| Other Income/Expense | $73.0M | $364.0M | $916.0M | $-38.0M | $-4.0M | $-26.0M | $-30.0M | $-23.0M | $-45.0M | $892.0M | ||
| Other Special Charges | $-73.0M | $-364.0M | $-916.0M | $38.0M | $4.0M | $26.0M | $30.0M | $23.0M | $45.0M | $-120.0M | ||
| SPECIAL ITEMS | ||||||||||||
| Restructring And Mn A Income | $-632.0M | $-281.0M | $-215.0M | $-166.0M | -- | $-47.0M | $50.0M | -- | $97.0M | -- | ||
| Special Income Charges | $669.0M | $292.0M | $231.0M | $166.0M | -- | $122.0M | $-43.0M | -- | $-291.0M | $198.0M | ||
| Impairment of Capital Assets | $-37.0M | $-11.0M | $-16.0M | -- | -- | -- | -- | -- | -- | -- | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $419.0M | $1.6B | $2.8B | $182.0M | $367.0M | $1.3B | $2.4B | $-1.2B | $-325.0M | $1.5B | ||
| Pre-Tax Income | $153.0M | $769.0M | $2.1B | $-287.0M | $-46.0M | $927.0M | $2.1B | $-1.6B | $-739.0M | $1.1B | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $-89.0M | $372.0M | $1.4B | $467.0M | $204.0M | $106.0M | $623.0M | $134.0M | $26.0M | $-513.0M | ||
| NET INCOME | ||||||||||||
| Net Income | $242.0M | $397.0M | $675.0M | $-754.0M | $-250.0M | $821.0M | $1.5B | $-1.7B | $-798.0M | $1.9B | ||
| Net Income (Continuing Operations) | $242.0M | $397.0M | $675.0M | $-754.0M | $-250.0M | $821.0M | $1.5B | $-1.7B | $-765.0M | $1.6B | ||
| Net Income (Discontinued Operations) | $242.0M | $397.0M | $675.0M | $-754.0M | $-250.0M | $821.0M | $1.5B | $-1.7B | $-798.0M | $1.9B | ||
| Net Income (Common Stockholders) | $242.0M | $397.0M | $675.0M | $-754.0M | $-250.0M | $821.0M | $1.5B | $-1.7B | $-798.0M | $1.9B | ||
| Normalized Income | -- | -- | -- | $-392.7M | $-36.3M | $535.3M | -- | -- | -- | $419.0M | ||
| TOTALS | ||||||||||||
| Total Expenses | $12.5B | $17.1B | $17.0B | $16.5B | $16.4B | $15.7B | $16.4B | $13.6B | $6.7B | $7.2B | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $239.0M | $288.0M | $297.0M | $292.0M | $298.0M | $305.0M | $312.0M | $318.0M | $326.0M | $347.0M | ||
| Average Shares Outstanding (Diluted) | $242.0M | $296.0M | $307.0M | $292.0M | $298.0M | $309.0M | $316.0M | $318.0M | $326.0M | $347.0M | ||
| Shares Outstanding | $284.3M | $294.9M | $291.4M | $296.0M | $302.5M | $308.7M | $314.5M | $321.9M | $343.5M | $346.9M | ||
| Basic EPS | $1.01 | $1.38 | $2.27 | $-2.58 | $-0.84 | $2.69 | $4.81 | $-5.44 | $-2.61 | $5.31 | ||
| Basic EPS (Continuing Operations) | -- | -- | -- | -- | -- | $2.69 | $4.81 | $-5.44 | $-2.61 | $4.61 | ||
| Diluted EPS | $1 | $1.34 | $2.2 | $-2.58 | $-0.84 | $2.66 | $4.75 | $-5.44 | $-2.61 | $5.12 | ||
| Diluted EPS (Continuing Operations) | -- | -- | -- | -- | -- | $2.66 | $4.75 | $-5.44 | $-2.61 | $4.45 | ||
| Dividend Per Share | $2 | $2 | $2 | $2 | $1.5 | -- | -- | -- | -- | $0.10 | ||
| OTHER METRICS | ||||||||||||
| Accrued Preferred Stock Dividends | -- | -- | -- | -- | -- | -- | -- | $24.0M | $54.0M | -- | ||
| Basic Discontinuous Operations | -- | -- | -- | -- | -- | -- | -- | -- | -- | $0.70 | ||
| Diluted Discontinuous Operations | -- | -- | -- | -- | -- | -- | -- | -- | -- | $0.67 | ||
| Earnings from equity interest | -- | $579.0M | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Earnings From Equity Interest Net Of Tax | -- | $579.0M | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Gain On Sale Of P P E | -- | -- | -- | -- | -- | $75.0M | $7.0M | -- | -- | -- | ||
| Insurance And Claims | -- | -- | $215.0M | -- | -- | -- | -- | -- | -- | -- | ||
| Net Income Discontinuous Operations | -- | -- | -- | -- | -- | -- | -- | -- | $-33.0M | $242.0M | ||
| Non Recurring Operation Expense | -- | -- | -- | -- | -- | $-75.0M | $-7.0M | -- | $291.0M | $-198.0M | ||
| Other Gain Loss From Disposition Of Discontinued Operations | -- | -- | -- | -- | -- | -- | -- | -- | $-33.0M | $242.0M | ||
| Other Gand A | $-59.0M | $232.0M | $-49.0M | $-47.0M | -- | $1.1B | $1.1B | $970.0M | $726.0M | $568.0M | ||
| Other Impairment Of Capital Assets | -- | -- | -- | -- | -- | -- | -- | -- | $291.0M | -- | ||
| Other Write Down | -- | $-274.0M | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Otherunder Preferred Stock Dividend | -- | -- | -- | -- | -- | -- | -- | $24.0M | $54.0M | -- | ||
| Preferred Stock Dividends | -- | -- | -- | -- | -- | -- | -- | $24.0M | $54.0M | -- | ||
| Rent And Landing Fees | $-59.0M | $232.0M | $-49.0M | $-47.0M | -- | -- | -- | -- | -- | -- | ||
| Selling Expense | $997.0M | $1.4B | $1.7B | $1.3B | $1.2B | -- | -- | -- | -- | -- | ||
| Restruct | $-632.0M | $-281.0M | $-215.0M | $-166.0M | -- | $-47.0M | $50.0M | -- | $97.0M | -- | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | WDC | $112.41 | +5.4% | 9.67M |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |
Get Western Digital Corporation Data in Excel
Stream real-time data directly to your spreadsheets
BUY NOW