VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
WDCWestern Digital Corporation
$586.45$198.8B
Overview & Verdict
OverviewShould I Buy?
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksWDCCash Flow

Western Digital Corporation (WDC) Cash Flow Statement

30Y historyFree accessUpdated daily

Free cash flow margins reached 29.3% in 2026Q3, enabling the company to deploy $752 million toward share repurchases during the same period.

WDC Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMJun'25Jun'24Jun'23Jul'22Jul'21Jul'20Jun'19Jun'18Jun'17Jun'16Jun'15Jun'14Jun'13Jun'12Jun'11Jun'10Jun'09Jun'08Jun'07Jun'06Jun'05Jun'04Jun'03Jun'02Jun'01Jun'00Jun'99Jun'98Jun'97Jun'96
Cash from Operations3.29B1.69B-294M-408M1.88B1.9B824M1.55B4.21B3.44B1.98B2.24B2.82B3.12B3.07B1.66B1.94B1.3B1.4B618M401.5M460.7M190M280.8M82.75M-103.32M-151.96M-139.5M-39M254.2M58.3M
Operating CF Margin %-17.76%-4.65%-6.52%10%11.22%4.92%9.34%20.37%18%15.26%15.39%18.61%20.32%24.58%17.37%19.72%17.51%17.33%11.3%9.25%12.66%6.24%10.33%3.85%-5.29%-7.76%-5.04%-1.1%6.08%2.03%
Operating CF Growth %2186.22%675.17%27.94%-121.7%-0.95%130.34%-46.74%-63.21%22.35%73.32%-11.55%-20.38%-9.71%1.7%85.32%-14.78%48.81%-6.72%126.38%53.92%-12.85%142.47%-32.34%239.33%180.09%32.01%-8.93%-257.69%-115.34%336.02%-51.94%
Net Income6.49B1.89B-798M-1.68B1.55B821M-250M-754M675M397M242M1.47B1.62B980M1.61B726M1.38B470M867M564M395M196M149.8M182.1M65.43M-98.86M-188.02M-492.69M-290.2M267.6M96.9M
Depreciation & Amortization362M451M568M828M929M1.21B1.57B1.81B2.06B2.13B1.15B1.11B1.24B1.23B825M602M510M479M413M210M159.8M134.8M101.7M50.4M45.79M51.91M78.45M131.1M106.6M63.5M51.6M
Stock-Based Compensation204M265M295M318M326M318M308M306M377M394M191M162M156M137M92M69M60M47M37M48M37M00071.02M000000
Deferred Taxes68M-745M-161M-48M116M-242M-82M374M-348M12M-149M28M-13M35M34M20M27M24M-2M-126M-22M000000-1.7M-16.3M-1.6M400K
Other Non-Cash Items-3.61B862M109M86M38M-36M39M69M959M415M171M66M46M19M180M0087M62M48M42M4.8M28.2M-20M-8.94M25.06M-110.34M78.3M25.3M100K-17.2M
Working Capital Changes-248M-1.03B-307M92M-1.07B-175M-757M-260M486M91M374M-593M-234M715M324M238M-37M198M22M-78M-207M128.9M-88.4M45.4M-19.54M-81.42M67.52M145.32M135.6M-75.4M-73.4M
Change in Receivables-425M79M-568M1.21B-546M121M-1.18B993M-244M-487M466M458M-175M584M162M50M-330M92M-194M-218M-77.3M-90.3M0-25.1M-90.53M000000
Change in Inventory-44M-409M356M-60M-22M-546M200M-339M-598M-204M306M-143M-4M22M88M-17M-148M88M8M-53M-52.2M-4.2M-41.9M-24.4M5.43M1.8M45.8M22.1M38M-81.9M-69.2M
Change in Payables255M268M265M-487M-207M2M267M-516M38M261M-414M-148M-32M-511M132M178M270M-33M114M000000000000
Cash from Investing-388M150M-27M-762M-1.19B-765M278M-1.27B-1.66B-636M-9.61B-953M-1.94B-970M-4.17B-793M-986M-551M-1.32B-383M-336.7M-314.3M-226.5M-58.5M-37.83M-35.7M31.84M-106.6M-188.9M-126.9M23.2M
Capital Expenditures-381M-412M-487M-821M-1.12B-1.15B-647M-876M-835M-578M-584M-612M-628M-952M-717M-778M-737M-519M-615M-324M-268M-233.4M-131.7M-61.9M-47.74M-50.68M-21.44M-106.4M-198.6M-156M-108.7M
CapEx % of Revenue3.24%4.33%7.71%13.13%5.97%6.77%3.87%5.29%4.04%3.03%4.49%4.2%4.15%6.2%5.75%8.17%7.48%6.96%7.62%5.93%6.17%6.41%4.32%2.28%2.22%2.59%1.1%3.84%5.61%3.73%3.79%
Acquisitions0401M0032M0-22M0-100M-20M-9.84B-257M-823M-1M-3.53B-15M-253M-63M-927M000-94.8M00000000
Investments-------------------------------
Other Investing-7M161M460M28M-76M374M931M-479M-716M-236M-90M00076M0029M000003.4M9.91M14.98M53.89M09.7M-7.5M78.3M
Cash from Financing-4.33B-1.61B187M875M-1.72B-817M-1.51B-1.83B-3.9B-4.59B10.75B-1.07B-385M-1.05B819M-106M-16M-64M326M-86M700K-6.7M21.1M-52.8M11.23M122.59M77.99M12.4M479.4M-101.5M-116.4M
Debt Issued (Net)-1.9B56M391M-19M-1.73B-886M-982M-681M-2.73B-4.28B11.93B130M475M-230M1.28B-106M-82M-27M237M-43M-23M-19.5M13.2M-88.3M-17.61M5M-50M-2.9M510.1M00
Equity Issued (Net)-2.06B-72M80M974M32M78M69M-560M-371M296M466M-758M-629M-657M-530M8M79M-8M0-43M24.1M12.8M7.9M44.3M10.16M110.47M117.99M15.35M-12M-101.5M-116.4M
Dividends Paid-174M-44M0000-595M-584M-593M-574M-464M-396M-259M-181M00000000000000000
Share Repurchases-2.07B-149M00000-563M-591M0-60M-970M-816M-842M-604M-50M0-36M-60M-73M-53.5M-45M-16M00000-35.8M-144.6M-132.1M
Other Financing-190M-1.55B-284M-80M-23M-9M0-4M-202M-36M-1.18B-45M28M20M67M-8M-13M-29M84M0-400K00-8.8M18.68M7.11M10.01M-48K-18.7M00
Net Change in Cash-1.43B563M-472M-304M-1.04B322M-407M-1.55B-1.35B-1.8B3.13B220M495M1.1B-282M756M940M690M404M149.3M550.7M485.2M-15.4M169.5M56.15M-16.44M-42.13M-233.7M479.4M-101.5M-116.4M
Free Cash Flow2.9B1.28B-781M-1.22B773M895M177M790M3.4B2.88B1.4B1.63B2.19B2.17B2.35B877M1.21B786M784M294M99.6M227.3M58.3M218.9M35.01M-154M-174.01M-246.1M-237.6M98.2M-50.4M
FCF Margin %24.67%13.49%-12.36%-19.42%4.11%5.29%1.06%4.77%16.45%15.08%10.77%11.19%14.46%14.12%18.83%9.21%12.23%10.55%9.71%5.38%2.29%6.25%1.91%8.05%1.63%-7.88%-8.89%-8.89%-6.71%2.35%-1.76%
FCF Growth %240.16%264.4%35.72%-257.18%-13.63%405.65%-77.59%-76.74%17.92%105.86%-14.17%-25.5%0.97%-7.79%167.96%-27.22%53.31%0.26%166.67%195.18%-56.18%289.88%-73.37%525.29%122.73%11.5%29.29%-3.58%-341.96%294.84%-175.79%
FCF per Share7.733.58-2.40-3.822.452.900.592.7111.069.735.786.889.048.819.593.735.173.483.471.300.441.040.271.050.18-0.93-1.49-2.75-2.711.05-0.53
FCF Conversion (FCF/Net Income)0.45x0.91x0.37x0.24x1.22x2.31x-3.30x-2.05x6.23x8.66x8.19x1.53x1.74x3.18x1.90x2.28x1.41x2.78x1.61x1.10x1.02x2.35x1.27x1.54x1.26x1.05x0.81x0.28x0.13x0.95x0.60x
Interest Paid176M367M396M294M245M283M372M431M708M777M113M45M46M49M22M6M8M14M33M000000000000
Taxes Paid-316M789M920M177M423M348M341M377M220M184M26M47M141M146M16M10M7M11M11M000000000000

Key Metrics

Growth RegimeAccelerating
ProfitabilityStrong
Balance SheetHealthy
Cash FlowRobust
Top Statement Risk

Cyclical NAND pricing volatility

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q3)

Earnings Quality and Cash Disconnect

As reported in recent financial statements, Western Digital's operating cash flow to net income ratio fluctuated significantly, reaching a low of 0.07 in 2025Q1 before stabilizing, which suggests that reported net income often masks the underlying cash volatility inherent in the company's high-fixed-cost manufacturing model.

The persistent gap between net income and operating cash flow indicates that accounting earnings are frequently bolstered by non-cash items or timing differences in inventory valuation. Investors should monitor whether this divergence narrows as the company approaches its planned business separation, as current earnings quality appears sensitive to cyclical inventory adjustments.

Free Cash Flow Margin Expansion

Based on quarterly data, Western Digital's free cash flow margin surged to 29.3% in 2026Q3, a marked improvement from the negative margins observed in 2024, suggesting that the company is successfully leveraging its current pricing power to convert top-line growth into meaningful liquidity.

The trajectory of free cash flow reflects a successful transition from a period of heavy cash burn to one of significant generation. This trend appears to be driven by a combination of recovering NAND prices and disciplined capital expenditure, though the sustainability of these margins remains tied to the volatile commodity storage cycle.

Capital Intensity and Asset Replacement

According to recent SEC filings, Western Digital maintained a capital expenditure to revenue ratio of 4.3% in 2026Q3, which indicates a moderate level of reinvestment relative to its current revenue scale, despite the ongoing need for high-precision manufacturing upgrades in both HDD and Flash segments.

The company's capital intensity appears to be managed with caution, likely reflecting a strategic effort to preserve cash ahead of the corporate split. Analysts should investigate whether this level of spending is sufficient to maintain long-term technological parity in NAND fabrication, or if it represents a temporary deferral of necessary infrastructure investment.

Working Capital Volatility and Efficiency

As indicated by the quarterly cash flow data, working capital changes have been highly erratic, with a significant outflow of $753 million in 2025Q1, suggesting that the company's cash position is frequently impacted by the lumpy nature of inventory procurement and OEM payment cycles.

The volatility in working capital highlights the operational challenges of managing a dual-technology supply chain. Investors should monitor these fluctuations closely, as they may indicate shifts in inventory levels that precede broader changes in market demand or potential future write-downs.

Aggressive Capital Return Strategy

Based on reported figures, Western Digital utilized $752 million for share repurchases in 2026Q3, signaling a shift toward returning capital to shareholders as the company's cash generation profile has strengthened significantly compared to the previous fiscal year's periods of negative free cash flow.

The recent acceleration in buybacks suggests management's confidence in the current cash flow trajectory and a desire to consolidate value before the business separation. However, this aggressive deployment warrants investigation to ensure it does not compromise the balance sheet flexibility required for the upcoming independent operations.

WDC — Frequently Asked Questions

Quick answers to the most common questions about buying WDC stock.

How much cash does Western Digital Corporation (WDC) generate from operations?

Western Digital Corporation (WDC) generated $1.69B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Western Digital Corporation's free cash flow?

Western Digital Corporation (WDC) generated $1.28B in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is Western Digital Corporation's capital expenditure (CapEx)?

Western Digital Corporation (WDC) spent $412.0M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Western Digital Corporation distribute cash to shareholders?

In 2025, Western Digital Corporation (WDC) returned $44.0M to shareholders via cash dividends and spent $149.0M on share repurchases. This shows the company's commitment to returning capital to its equity investors.