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
WSTWest Pharmaceutical Services, Inc.
$350.85$25.3B
Overview & Verdict
Overview
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
HomeStocksWSTCash Flow

West Pharmaceutical Services, Inc. (WST) Cash Flow Statement

30Y historyFree accessUpdated daily

Capital intensity has moderated, with CapEx as a percentage of revenue declining from 14.8% in 2023Q4 to 5.1% in 2026Q1, though free cash flow remains sensitive to operational cycles.

WST Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00Dec'99Dec'98Dec'97Dec'96
Cash from Operations715.3M754.8M653.4M776.5M724M584M472.5M367.2M288.6M263.3M219.4M212.4M182.9M220.5M187.4M130.7M138.3M137.7M135M129.2M143.8M85.6M68.9M69.2M53.9M32.7M48.6M69.4M71M67.7M63.4M
Operating CF Margin %-24.56%22.59%26.31%25.09%20.63%22.01%19.92%16.8%16.45%14.54%15.19%12.86%16.12%14.8%10.96%12.52%13.04%12.84%12.67%15.75%12.23%12.72%14.1%12.84%8.24%11.3%14.79%15.79%14.96%13.82%
Operating CF Growth %18.39%15.52%-15.85%7.25%23.97%23.6%28.68%27.23%9.61%20.01%3.3%16.13%-17.05%17.66%43.38%-5.5%0.44%2%4.49%-10.15%67.99%24.24%-0.43%28.39%64.83%-32.72%-29.97%-2.25%4.87%6.78%37.53%
Net Income542.7M493.7M492.7M593.4M585.9M661.8M346.2M241.7M206.9M150.7M143.6M95.6M127.1M112.3M80.7M75.5M65.3M72.6M86M70.7M67.1M45.6M19.4M31.9M18.4M19.6M1.6M38.7M6.7M44.4M16.4M
Depreciation & Amortization175.4M168.6M155.4M137.3M120.6M122.3M109.1M103.4M104.4M96.7M90.7M89.9M90M85.2M76.9M75.7M73.2M68.1M60.6M56.6M52.7M47.4M33.2M33M33M32M37M35.7M32.3M31.9M30.7M
Stock-Based Compensation29.1M23.8M18.7M23.3M23.7M37.5M34M24.4M15.1M16.1M19.5M29.6M18.6M21.2M15.5M8.4M7.8M7.5M6.4M000000000000
Deferred Taxes0-13.7M037.5M-30.8M-42.9M-5.8M15.3M900K41.7M21.5M-8.9M7M1.7M5.3M2.9M-1.8M-4.8M7.3M-6.4M4.9M2.3M-2.9M7.5M1.5M1.4M100K8.5M5.9M-7.5M-5.7M
Other Non-Cash Items-97.7M2.6M-16.3M5.4M36.1M-900K-700K-3.2M-10.4M-500K2.8M17M-29.2M3.8M12.3M-10.7M-9.2M9.9M4.2M11M23.4M10.7M6.4M-15.9M8.5M19.6M5M1.4M26.4M-400K22.3M
Working Capital Changes65.8M79.8M2.9M-20.4M-15M-193.8M-10.3M-14.4M-28.3M-41.4M-58.7M-10.8M-30.6M-3.7M-3.3M-21.1M3M-15.6M-29.5M-14.5M-5.2M-20.4M1.9M12.7M-7.5M-15.1M4.9M-5.9M-300K2.8M-500K
Change in Receivables6.9M6.9M-58.8M4M-35.6M-123.5M-46.6M-33.3M-43.8M-39.7M-23.3M-14.1M-6.3M-9.1M-25.7M-25.5M5.5M-6M1.9M000000000000
Change in Inventory-62.8M-62.8M42M-13.5M-49.8M-86.5M-73.7M-18.6M-7M-3.6M-21.2M-11.4M-16.2M-13.9M-8.9M-9.3M-20.7M-6.4M-13.4M-9M-22.8M400K-6.9M-2.8M-4.7M-900K-500K-1.2M-2.4M2.7M-2.7M
Change in Payables017.9M2.9M4.4M-2.8M16.8M36.6M25.3M400K12.6M6.1M17.2M-3.5M4.6M5.8M24.6M-300K-700K-3.3M000000000000
Cash from Investing-257.3M-285.9M-378.7M-368.7M-288.2M-253.1M-179.5M-228M-100.8M-133.6M-175.8M-129.5M-104M-149.9M-116M-120.5M-74M-121.9M-128.2M-155.9M-89.9M-227.4M-24.5M-57.1M-32.3M-15.4M-60.5M-61.7M-73.8M-33M-24.5M
Capital Expenditures-257.3M-285.9M-377M-362M-284.6M-253.4M-174.4M-126.4M-104.7M-130.8M-170.2M-131.6M-112.1M-155.8M-132M-96.8M-73.8M-107.8M-139.1M-129.4M-90.3M-54.1M-57.4M-60.8M-37.7M-44.1M-57.3M-63.4M-76.7M-34.4M-31.7M
CapEx % of Revenue7.99%9.3%13.03%12.27%9.86%8.95%8.12%6.86%6.09%8.17%11.28%9.41%7.88%11.39%10.42%8.12%6.68%10.21%13.23%12.68%9.89%7.73%10.6%12.39%8.98%11.11%13.32%13.52%17.06%7.6%6.91%
Acquisitions00000-2.2M0-104M0-6M00112.1M155.8M132M96.8M-3.7M-16.9M-8.5M-4.7M0-174.8M000-1.1M-3.4M0000
Investments-------------------------------
Other Investing00-1.7M-6.7M-3.6M2.5M-5.1M2.4M3.9M3.2M2.8M2.1M-111.5M-154.8M-130.4M-94.9M1.8M-107.6M-136.5M200K200K1.5M32.9M3.7M5.4M29.8M200K1.7M2.9M1.4M7.2M
Cash from Financing-346.8M-185.1M-622.6M-459.6M-293.6M-168.1M-137.1M-36.8M-80.7M-109M-113.9M-41.5M-30.8M-5.1M-3.4M-24.7M-34M-22.6M-20.9M84.6M-60.2M120.5M-15.4M-12.1M-33M-15.8M11.2M8.6M-19M-7.1M-28.9M
Debt Issued (Net)-900K-1.1M-27.6M-2.3M-44.3M-2.2M-2.3M62.1M-100K-34.9M-69.8M-27.4M-22.3M-5.6M17.9M-7.3M-16M-10.2M-9.2M137.5M-59.6M120.6M-16M-3.3M-25.1M-5.9M30.3M34.2M48.2M-1.7M-13.7M
Equity Issued (Net)3.2M-115.8M-566.6M-451.2M-222.2M-151.9M-121.4M-85.3M-70.8M-74.4M-55.9M-5.6M-4.1M-5.2M-4.7M-3.5M1.6M3.7M1M-38.6M4.4M11.4M13.4M3M3.2M600K-9.3M-15.3M-57.8M4M3.5M
Dividends Paid-61.8M-61.2M-59.1M-57M-54.1M-51.1M-48.1M-45.1M-42.1M-39.1M-35.8M-32.4M-29.1M-26.8M-24.9M-23.2M-21.7M-20.1M-18.6M-17.5M-15.9M-14.1M-12.8M-11.8M-11.1M-10.5M-9.8M-10.3M-9.4M-9.4M-10M
Share Repurchases-800K-134M-566.6M-451.2M-222.2M-151.9M-121.4M-85.3M-70.8M-74.4M-55.9M-5.6M-4.1M-5.2M-4.7M-3.5M-2.1M-1.3M-5.2M-43M0-100K-100K0-100K-100K-10.8M-18.1M-60.4M00
Other Financing-287.3M-7M30.7M50.9M27M37.1M34.7M31.5M32.3M39.4M47.6M23.9M24.7M32.4M8.3M9.3M2.1M4M5.9M3.2M10.9M2.6M00000000-8.7M
Net Change in Cash117.2M306.7M-369.3M-40.4M131.7M147.1M176.4M101.7M101.5M32.9M-71.6M19.3M25.3M68.1M70.1M-18.4M27.1M-4.1M-21.2M61.3M-1.7M-20M31M4.6M-8.9M-600K-2.6M14M-21M25M9.9M
Free Cash Flow458M468.9M276.4M414.5M439.4M330.6M298.1M240.8M183.9M132.5M49.2M80.8M70.8M64.7M55.4M33.9M64.5M29.9M-4.1M-200K53.5M31.5M11.5M8.4M16.2M-11.4M-8.7M6M-5.7M33.3M31.7M
FCF Margin %14.22%15.26%9.56%14.05%15.23%11.68%13.89%13.06%10.7%8.28%3.26%5.78%4.98%4.73%4.37%2.84%5.84%2.83%-0.39%-0.02%5.86%4.5%2.12%1.71%3.86%-2.87%-2.02%1.28%-1.27%7.36%6.91%
FCF Growth %49.23%69.65%-33.32%-5.67%32.91%10.9%23.8%30.94%38.79%169.31%-39.11%14.12%9.43%16.79%63.42%-47.44%115.72%829.27%-1950%-100.37%69.84%173.91%36.9%-48.15%242.11%-31.03%-245%205.26%-117.12%5.05%114.19%
FCF per Share6.336.453.755.505.804.333.933.192.441.750.661.090.970.910.770.460.880.41-0.06-0.000.800.480.190.140.28-0.20-0.150.10-0.090.500.48
FCF Conversion (FCF/Net Income)0.84x1.53x1.33x1.31x1.24x0.88x1.36x1.52x1.39x1.75x1.53x2.22x1.44x1.96x2.32x1.73x2.12x1.90x1.57x1.83x2.14x1.88x3.55x2.17x2.93x-6.29x30.38x1.79x10.60x1.52x3.87x
Interest Paid300K0500K6M6.6M8M8.1M8.6M8.4M8M8.6M14.7M16.7M16.9M15.3M18.2M16.8M15.5M15.9M12.2M00000000000
Taxes Paid0071.4M90.8M109.7M171.8M48.4M47.5M42M31M48.1M33.1M37.4M34.4M16.1M20.4M16.5M19M25M25.3M00000000000

Key Metrics

Growth RegimeAccelerating
ProfitabilityStrong
Balance SheetHealthy
Cash FlowMixed
Top Statement Risk

Inventory cycle volatility

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality and Cash Conversion

According to recent financial disclosures, West Pharmaceutical Services' operating cash flow to net income ratio has fluctuated significantly, reaching a low of 0.65 in 2026Q1, which suggests that recent earnings growth may not be fully supported by immediate cash generation from core operations.

The divergence between net income and operating cash flow in the most recent quarter warrants further investigation into potential changes in accrual patterns or timing of customer payments. While historical ratios often exceeded 1.30, the recent compression suggests that investors should monitor whether this reflects a temporary working capital drag or a structural shift in the cash conversion cycle.

Free Cash Flow Margin Volatility

As reported in quarterly filings, the company's free cash flow margin has experienced notable volatility, ranging from a low of 4.0% in 2024Q1 to a peak of 21.7% in 2025Q4, indicating that capital intensity remains a primary driver of periodic cash flow fluctuations.

The inconsistent FCF trajectory appears tied to the lumpy nature of capital expenditures required for high-value product capacity expansion. This suggests that while the underlying business remains profitable, the timing of major facility investments creates significant quarterly variance in free cash flow availability.

Capital Intensity and Asset Replacement

Based on the provided data, capital expenditures as a percentage of revenue have trended downward from 14.8% in 2023Q4 to 5.1% in 2026Q1, suggesting a potential transition from an aggressive capacity-building phase toward a more maintenance-focused capital allocation strategy.

The reduction in capital intensity may indicate that the major infrastructure investments for high-value product lines are nearing completion. Investors should monitor whether this lower spending level is sustainable or if it represents a temporary pause before the next cycle of facility upgrades required to meet long-term biologic demand.

Disciplined Capital Allocation and Returns

Analysis of recent cash flow statements reveals that West Pharmaceutical Services has prioritized share repurchases and consistent dividend payments, with buybacks totaling over $270 million in 2024Q1 alone, reflecting a management strategy focused on returning excess capital to shareholders during periods of high liquidity.

The company's approach to capital deployment appears conservative, favoring direct shareholder returns over large-scale acquisitions. This strategy suggests management's confidence in organic growth, though it may also imply limited external opportunities that meet their specific return-on-investment thresholds for the high-precision medical packaging sector.

WST — Frequently Asked Questions

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

How much cash does West Pharmaceutical Services, Inc. (WST) generate from operations?

West Pharmaceutical Services, Inc. (WST) generated $754.8M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is West Pharmaceutical Services, Inc.'s free cash flow?

West Pharmaceutical Services, Inc. (WST) generated $468.9M 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 West Pharmaceutical Services, Inc.'s capital expenditure (CapEx)?

West Pharmaceutical Services, Inc. (WST) spent $285.9M 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 West Pharmaceutical Services, Inc. distribute cash to shareholders?

In 2025, West Pharmaceutical Services, Inc. (WST) returned $61.2M to shareholders via cash dividends and spent $134.0M on share repurchases. This shows the company's commitment to returning capital to its equity investors.