VCP Scanner
ScreenerTechnicalBreakoutsThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
VisualizeInteractive multi-year financial charts
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...
WatchlistPricing
ScreenerTechnical ScannerBreakoutsThemes
Earnings
WatchlistPricing
Ctrl K
WDC
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Analyze deeply. Research with clarity.

Data updated daily

Product

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

Resources

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

Get Ideas

Get weekly market insights — free

© 2026 VCP Scanner
AboutPrivacyTermsRefund Policy
Not financial advice. Do your own research.
ScreenerBreakoutsCompareWatchlist
WDCWestern Digital Corporation
$441.57$152.2B
Overview & Tools
OverviewChart Terminal ↗Visualize
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice History
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Discovery & Screens
Live BreakoutsStock ScreenerOwnership
HomeStocksWDCCash Flow

Western Digital Corporation (WDC) Cash Flow Statement

30Y historyFree accessUpdated daily

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.

Income StatementBalance SheetCash FlowRatios

WDC Cash Flow Statement

Annual statement

WDC Cash Flow Statement

Western Digital Corporation (WDC) cash flow statement — 30-year operating, investing & financing cash flows

AnnualQuarterly
MetricJul'26Jun'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'97
Cash from Operations3.93B1.69B-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-39M254.2M
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 Income9.42B1.89B-798M-1.68B1.55B821M-250M-754M675M397M242M1.47B1.62B980M1.61B726M1.38B470M867M564M395M196M149.8M182.1M65.43M-98.86M-188.02M-492.69M-290.2M267.6M
Depreciation & Amortization375M451M568M828M929M1.21B1.57B1.81B2.06B2.13B1.15B1.11B1.24B1.23B825M602M510M479M413M210M159.8M134.8M101.7M50.4M45.79M51.91M78.45M131.1M106.6M63.5M
Stock-Based Compensation0265M295M318M326M318M308M306M377M394M191M162M156M137M92M69M60M47M37M48M37M00071.02M00000
Deferred Taxes129M-745M-161M-48M116M-242M-82M374M-348M12M-149M28M-13M35M34M20M27M24M-2M-126M-22M000000-1.7M-16.3M-1.6M
Other Non-Cash Items-5.34B862M109M86M38M-36M39M69M959M415M171M66M46M19M180M0087M62M48M42M4.8M28.2M-20M-8.94M25.06M-110.34M78.3M25.3M100K
Working Capital Changes-658M-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
Change in Receivables-541M79M-568M1.21B-546M121M-1.18B993M-244M-487M466M458M-175M584M162M50M-330M92M-194M-218M-77.3M-90.3M0-25.1M-90.53M00000
Change in Inventory-218M-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
Change in Payables385M268M265M-487M-207M2M267M-516M38M261M-414M-148M-32M-511M132M178M270M-33M114M00000000000
Cash from Investing-429M150M-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-126.9M
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 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%
Acquisitions0401M0032M0-22M0-100M-20M-9.84B-257M-823M-1M-3.53B-15M-253M-63M-927M000-94.8M0000000
Investments------------------------------
Other Investing-11M161M460M28M-76M374M931M-479M-716M-236M-90M00076M0029M000003.4M9.91M14.98M53.89M09.7M-7.5M
Cash from Financing-4.03B-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
Debt Issued (Net)-944M56M391M-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-2.9M510.1M0
Equity Issued (Net)-2.59B-72M80M974M32M78M69M-560M-371M296M466M-758M-629M-657M-530M8M79M-8M0-43M24.1M12.8M7.9M44.3M10.16M110.47M117.99M15.35M-12M-101.5M
Dividends Paid-184M-44M0000-595M-584M-593M-574M-464M-396M-259M-181M0000000000000000
Share Repurchases-2.59B-149M00000-563M-591M0-60M-970M-816M-842M-604M-50M0-36M-60M-73M-53.5M-45M-16M00000-35.8M-144.6M
Other Financing-312M-1.55B-284M-80M-23M-9M0-4M-202M-36M-1.18B-45M28M20M67M-8M-13M-29M84M0-400K00-8.8M18.68M7.11M10.01M-48K-18.7M0
Net Change in Cash-535M563M-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
Free Cash Flow3.51B1.28B-781M-1.22B773M895M177M790M3.4B2.88B1.4B1.63B2.19B2.17B2.35B877M1.21B786M784M294M99.6M227.3M58.3M218.9M35.01M-154M-174.01M-246.1M-237.6M98.2M
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 Share9.343.58-2.40-3.822.452.900.592.7111.069.735.786.889.048.819.593.735.173.483.471.300.441.040.271.050.18-0.93-1.49-2.75-2.711.05
FCF Conversion (FCF/Net Income)0.42x0.91x0.37x0.24x1.22x2.31x-3.30x-2.05x6.23x8.66x8.19x1.53x1.74x3.18x1.90x2.28x1.41x2.78x1.61x1.10x1.02x2.35x1.27x1.54x1.26x1.05x0.81x0.28x0.13x0.95x
Interest Paid0367M396M294M245M283M372M431M708M777M113M45M46M49M22M6M8M14M33M00000000000
Taxes Paid0789M920M177M423M348M341M377M220M184M26M47M141M146M16M10M7M11M11M00000000000

Key Metrics

Growth RegimeAccelerating
ProfitabilityStrong
Balance SheetHealthy
Cash FlowRobust
Top Statement Risk

AI demand concentration and tax benefit non-recurrence

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q4)

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.

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 $3.93B in net cash from operating activities in 2026. This reflects the cash generated directly from core business operations.

What is Western Digital Corporation's free cash flow?

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.

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

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.

How does Western Digital Corporation distribute cash to shareholders?

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.