Free cash flow surged to $991M in 2026Q4 (26.4% margin), but cash conversion lagged at 34% of net income, and cumulative earnings outpaced operating cash flow by $5.7B over ten quarters.
Western Digital Corporation (WDC) cash flow statement — 30-year operating, investing & financing cash flows
| Metric | Jul'26 | Jun'25 | Jun'24 | Jun'23 | Jul'22 | Jul'21 | Jul'20 | Jun'19 | Jun'18 | Jun'17 | Jun'16 | Jun'15 | Jun'14 | Jun'13 | Jun'12 | Jun'11 | Jun'10 | Jun'09 | Jun'08 | Jun'07 | Jun'06 | Jun'05 | Jun'04 | Jun'03 | Jun'02 | Jun'01 | Jun'00 | Jun'99 | Jun'98 | Jun'97 |
|---|
| Cash from Operations | 3.93B | 1.69B | -294M | -408M | 1.88B | 1.9B | 824M | 1.55B | 4.21B | 3.44B | 1.98B | 2.24B | 2.82B | 3.12B | 3.07B | 1.66B | 1.94B | 1.3B | 1.4B | 618M | 401.5M | 460.7M | 190M | 280.8M | 82.75M | -103.32M | -151.96M | -139.5M | -39M | 254.2M |
| Operating CF Margin % | 30.41% | 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% |
| Operating CF Growth % | 132.35% | 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% |
| Net Income | 9.42B | 1.89B | -798M | -1.68B | 1.55B | 821M | -250M | -754M | 675M | 397M | 242M | 1.47B | 1.62B | 980M | 1.61B | 726M | 1.38B | 470M | 867M | 564M | 395M | 196M | 149.8M | 182.1M | 65.43M | -98.86M | -188.02M | -492.69M | -290.2M | 267.6M |
| Depreciation & Amortization | 375M | 451M | 568M | 828M | 929M | 1.21B | 1.57B | 1.81B | 2.06B | 2.13B | 1.15B | 1.11B | 1.24B | 1.23B | 825M | 602M | 510M | 479M | 413M | 210M | 159.8M | 134.8M | 101.7M | 50.4M | 45.79M | 51.91M | 78.45M | 131.1M | 106.6M | 63.5M |
| Stock-Based Compensation | 0 | 265M | 295M | 318M | 326M | 318M | 308M | 306M | 377M | 394M | 191M | 162M | 156M | 137M | 92M | 69M | 60M | 47M | 37M | 48M | 37M | 0 | 0 | 0 | 71.02M | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 129M | -745M | -161M | -48M | 116M | -242M | -82M | 374M | -348M | 12M | -149M | 28M | -13M | 35M | 34M | 20M | 27M | 24M | -2M | -126M | -22M | 0 | 0 | 0 | 0 | 0 | 0 | -1.7M | -16.3M | -1.6M |
| Other Non-Cash Items | -5.34B | 862M | 109M | 86M | 38M | -36M | 39M | 69M | 959M | 415M | 171M | 66M | 46M | 19M | 180M | 0 | 0 | 87M | 62M | 48M | 42M | 4.8M | 28.2M | -20M | -8.94M | 25.06M | -110.34M | 78.3M | 25.3M | 100K |
| Working Capital Changes | -658M | -1.03B | -307M | 92M | -1.07B | -175M | -757M | -260M | 486M | 91M | 374M | -593M | -234M | 715M | 324M | 238M | -37M | 198M | 22M | -78M | -207M | 128.9M | -88.4M | 45.4M | -19.54M | -81.42M | 67.52M | 145.32M | 135.6M | -75.4M |
| Change in Receivables | -541M | 79M | -568M | 1.21B | -546M | 121M | -1.18B | 993M | -244M | -487M | 466M | 458M | -175M | 584M | 162M | 50M | -330M | 92M | -194M | -218M | -77.3M | -90.3M | 0 | -25.1M | -90.53M | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | -218M | -409M | 356M | -60M | -22M | -546M | 200M | -339M | -598M | -204M | 306M | -143M | -4M | 22M | 88M | -17M | -148M | 88M | 8M | -53M | -52.2M | -4.2M | -41.9M | -24.4M | 5.43M | 1.8M | 45.8M | 22.1M | 38M | -81.9M |
| Change in Payables | 385M | 268M | 265M | -487M | -207M | 2M | 267M | -516M | 38M | 261M | -414M | -148M | -32M | -511M | 132M | 178M | 270M | -33M | 114M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -429M | 150M | -27M | -762M | -1.19B | -765M | 278M | -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 | -35.7M | 31.84M | -106.6M | -188.9M | -126.9M |
| Capital Expenditures | -418M | -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 |
| CapEx % of Revenue | 3.24% | 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% |
| Acquisitions | 0 | 401M | 0 | 0 | 32M | 0 | -22M | 0 | -100M | -20M | -9.84B | -257M | -823M | -1M | -3.53B | -15M | -253M | -63M | -927M | 0 | 0 | 0 | -94.8M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | -11M | 161M | 460M | 28M | -76M | 374M | 931M | -479M | -716M | -236M | -90M | 0 | 0 | 0 | 76M | 0 | 0 | 29M | 0 | 0 | 0 | 0 | 0 | 3.4M | 9.91M | 14.98M | 53.89M | 0 | 9.7M | -7.5M |
| Cash from Financing | -4.03B | -1.61B | 187M | 875M | -1.72B | -817M | -1.51B | -1.83B | -3.9B | -4.59B | 10.75B | -1.07B | -385M | -1.05B | 819M | -106M | -16M | -64M | 326M | -86M | 700K | -6.7M | 21.1M | -52.8M | 11.23M | 122.59M | 77.99M | 12.4M | 479.4M | -101.5M |
| Debt Issued (Net) | -944M | 56M | 391M | -19M | -1.73B | -886M | -982M | -681M | -2.73B | -4.28B | 11.93B | 130M | 475M | -230M | 1.28B | -106M | -82M | -27M | 237M | -43M | -23M | -19.5M | 13.2M | -88.3M | -17.61M | 5M | -50M | -2.9M | 510.1M | 0 |
| Equity Issued (Net) | -2.59B | -72M | 80M | 974M | 32M | 78M | 69M | -560M | -371M | 296M | 466M | -758M | -629M | -657M | -530M | 8M | 79M | -8M | 0 | -43M | 24.1M | 12.8M | 7.9M | 44.3M | 10.16M | 110.47M | 117.99M | 15.35M | -12M | -101.5M |
| Dividends Paid | -184M | -44M | 0 | 0 | 0 | 0 | -595M | -584M | -593M | -574M | -464M | -396M | -259M | -181M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | -2.59B | -149M | 0 | 0 | 0 | 0 | 0 | -563M | -591M | 0 | -60M | -970M | -816M | -842M | -604M | -50M | 0 | -36M | -60M | -73M | -53.5M | -45M | -16M | 0 | 0 | 0 | 0 | 0 | -35.8M | -144.6M |
| Other Financing | -312M | -1.55B | -284M | -80M | -23M | -9M | 0 | -4M | -202M | -36M | -1.18B | -45M | 28M | 20M | 67M | -8M | -13M | -29M | 84M | 0 | -400K | 0 | 0 | -8.8M | 18.68M | 7.11M | 10.01M | -48K | -18.7M | 0 |
| Net Change in Cash | -535M | 563M | -472M | -304M | -1.04B | 322M | -407M | -1.55B | -1.35B | -1.8B | 3.13B | 220M | 495M | 1.1B | -282M | 756M | 940M | 690M | 404M | 149.3M | 550.7M | 485.2M | -15.4M | 169.5M | 56.15M | -16.44M | -42.13M | -233.7M | 479.4M | -101.5M |
| Free Cash Flow | 3.51B | 1.28B | -781M | -1.22B | 773M | 895M | 177M | 790M | 3.4B | 2.88B | 1.4B | 1.63B | 2.19B | 2.17B | 2.35B | 877M | 1.21B | 786M | 784M | 294M | 99.6M | 227.3M | 58.3M | 218.9M | 35.01M | -154M | -174.01M | -246.1M | -237.6M | 98.2M |
| FCF Margin % | 27.18% | 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% |
| FCF Growth % | 173.44% | 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% |
| FCF per Share | 9.34 | 3.58 | -2.40 | -3.82 | 2.45 | 2.90 | 0.59 | 2.71 | 11.06 | 9.73 | 5.78 | 6.88 | 9.04 | 8.81 | 9.59 | 3.73 | 5.17 | 3.48 | 3.47 | 1.30 | 0.44 | 1.04 | 0.27 | 1.05 | 0.18 | -0.93 | -1.49 | -2.75 | -2.71 | 1.05 |
| FCF Conversion (FCF/Net Income) | 0.42x | 0.91x | 0.37x | 0.24x | 1.22x | 2.31x | -3.30x | -2.05x | 6.23x | 8.66x | 8.19x | 1.53x | 1.74x | 3.18x | 1.90x | 2.28x | 1.41x | 2.78x | 1.61x | 1.10x | 1.02x | 2.35x | 1.27x | 1.54x | 1.26x | 1.05x | 0.81x | 0.28x | 0.13x | 0.95x |
| Interest Paid | 0 | 367M | 396M | 294M | 245M | 283M | 372M | 431M | 708M | 777M | 113M | 45M | 46M | 49M | 22M | 6M | 8M | 14M | 33M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 789M | 920M | 177M | 423M | 348M | 341M | 377M | 220M | 184M | 26M | 47M | 141M | 146M | 16M | 10M | 7M | 11M | 11M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Quick answers to the most common questions about buying WDC stock.
Western Digital Corporation (WDC) generated $3.93B in net cash from operating activities in 2026. This reflects the cash generated directly from core business operations.
Western Digital Corporation (WDC) generated $3.51B in free cash flow in 2026. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.
Western Digital Corporation (WDC) spent $418.0M on capital expenditures in 2026. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2026, Western Digital Corporation (WDC) returned $184.0M to shareholders via cash dividends and spent $2.59B on share repurchases. This shows the company's commitment to returning capital to its equity investors.
Key Metrics
Top Statement Risk
AI demand concentration and tax benefit non-recurrence
Metrics are mathematically derived from official filings.
Cash Conversion Lags Reported Earnings
In 2026Q4, operating cash flow of $1.1B was only 34% of net income, per reported figures, suggesting a widening gap between accrual earnings and cash generation.
The OCF/NI ratio of 0.34 in 2026Q4, down from 0.57 in 2026Q1, indicates that a significant portion of net income is not being converted to cash. This divergence likely stems from the substantial one-time tax benefit inflating net income, as operating cash flow remains robust but not commensurate with the earnings spike. Investors should monitor whether this gap narrows as the tax benefit fades.
Free Cash Flow Momentum Accelerates
Free cash flow surged to $991M in 2026Q4, up from $675M in 2025Q4, with FCF margin expanding to 26.4%, as reported, reflecting strong operational leverage and disciplined capex.
The FCF trajectory shows a clear upward trend, with the last two quarters exceeding $900M, driven by robust revenue growth and stable capex intensity. FCF margins have improved from negative territory in early 2025 to 26.4% in 2026Q4, indicating that the company is converting its AI-driven revenue growth into substantial cash generation. This suggests that the earnings beat is supported by real cash flows, though sustainability depends on continued demand.
Capital Intensity Remains Subdued
Capex as a percentage of revenue averaged 3.4% over the last four quarters, per financial data, indicating a capital-light phase relative to historical NAND and HDD manufacturing needs.
Despite the high capital intensity of the industry, WDC's capex/revenue ratio has remained below 5% in recent quarters, suggesting that the company is either in a maintenance phase or benefiting from JV structures that offload some capital burden. This low capex supports strong FCF generation, but investors should question whether this level is sustainable for long-term competitiveness, especially as the Flash business may require increased investment.
Working Capital Drags Cash Flow
Working capital changes consumed $290M in 2026Q4, following a $753M outflow in 2025Q1, as per reported figures, indicating persistent cash absorption from inventory and receivables.
The consistent negative working capital changes across most quarters suggest that WDC is investing heavily in inventory and receivables to support its rapid growth. This trend is typical for a company scaling to meet AI-driven demand, but it also means that operating cash flow is being partially offset by these investments. If demand normalizes, working capital could release cash, but any slowdown might lead to inventory write-downs.
Aggressive Buybacks Amidst Cash Generation
Share repurchases totaled $672M in 2026Q4, up from $149M in 2025Q4, per cash flow data, while dividends remained modest, indicating a shift toward returning capital to shareholders.
The company has significantly increased buybacks in the last two quarters, deploying over $1.4B in the last two quarters alone, which aligns with its strong FCF generation. This aggressive repurchase activity suggests management confidence in the sustainability of cash flows, but it also reduces cash reserves that could be used for debt reduction or strategic investments. The balance sheet remains healthy with low leverage, but investors should monitor whether buybacks are funded by recurring cash flows or one-time tax benefits.
Cumulative Earnings Outpace Cash
Over the last ten quarters, cumulative net income of $11.4B exceeds cumulative operating cash flow of $5.7B, per reported data, highlighting a persistent gap between accrual earnings and cash generation.
The cumulative gap of $5.7B between net income and operating cash flow over the past ten quarters is substantial, indicating that earnings quality may be lower than headline numbers suggest. This divergence is partly due to the one-time tax benefit in recent quarters and significant working capital investments. Investors should scrutinize the sustainability of earnings, as the cash conversion ratio has historically been below 1, suggesting that reported profits may not fully translate into distributable cash.
What the Cash Flow Statement Obscures
Stock-based compensation of $45M in 2026Q4, per cash flow data, is modest relative to operating cash flow, but the low capex may understate true capital needs if JV investments are not consolidated.
The cash flow statement shows SBC as a non-cash add-back, but its dilutive impact is not fully captured in operating cash flow. More critically, the low capex/revenue ratio may be misleading if significant capital expenditures are housed in unconsolidated JVs, such as the Kioxia partnership, which would not appear on WDC's cash flow statement. Investors should examine the footnotes to assess the true capital intensity and potential off-balance-sheet obligations that could affect future cash flows.