Financhill
Buy
64

WDC Quote, Financials, Valuation and Earnings

Last price:
$44.42
Seasonality move :
-3.51%
Day range:
$43.60 - $44.66
52-week range:
$28.83 - $81.55
Dividend yield:
0%
P/E ratio:
8.39x
P/S ratio:
0.80x
P/B ratio:
2.99x
Volume:
7.2M
Avg. volume:
9.3M
1-year change:
-38.03%
Market cap:
$15.5B
Revenue:
$13B
EPS (TTM):
$5.28
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Revenue $16.7B $16.9B $18.8B $12.3B $13B
Revenue Growth (YoY) 1.01% 1.11% 11.06% -34.45% 5.56%
 
Cost of Revenues $13B $12.4B $12.9B $10.4B $10.1B
Gross Profit $3.8B $4.5B $5.9B $1.9B $2.9B
Gross Profit Margin 22.59% 26.72% 31.26% 15.32% 22.65%
 
R&D Expenses $2.3B $2.2B $2.3B $2B $1.9B
Selling, General & Admin $1.2B $1.1B $1.1B $970M $828M
Other Inc / (Exp) -$28M $73M $35M -$170M -$493M
Operating Expenses $3.4B $3.3B $3.4B $3B $2.7B
Operating Income $367M $1.2B $2.4B -$1.1B $210M
 
Net Interest Expenses $385M $319M $298M $288M $378M
EBT. Incl. Unusual Items -$46M $927M $2.2B -$1.6B -$661M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $204M $106M $625M $134M $137M
Net Income to Company -$250M $821M $1.5B -$1.7B -$798M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$250M $821M $1.5B -$1.7B -$798M
 
Basic EPS (Cont. Ops) -$0.84 $2.69 $4.96 -$5.37 -$2.61
Diluted EPS (Cont. Ops) -$0.84 $2.66 $4.89 -$5.37 -$2.61
Weighted Average Basic Share $298M $305M $312M $318M $326M
Weighted Average Diluted Share $298M $309M $316M $318M $326M
 
EBITDA $1.9B $2.5B $3.4B -$410M $324M
EBIT $367M $1.3B $2.5B -$1.2B -$244M
 
Revenue (Reported) $16.7B $16.9B $18.8B $12.3B $13B
Operating Income (Reported) $367M $1.2B $2.4B -$1.1B $210M
Operating Income (Adjusted) $367M $1.3B $2.5B -$1.2B -$244M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $4.1B $4.4B $2.8B $1.8B $2.3B
Revenue Growth (YoY) -0.91% 5.9% -36.02% -37.5% 30.94%
 
Cost of Revenues $3B $3.2B $2.5B $1.2B $1.4B
Gross Profit $1.1B $1.2B $286M $519M $912M
Gross Profit Margin 26.37% 26.96% 10.2% 29.62% 39.76%
 
R&D Expenses $555M $572M $476M $243M $245M
Selling, General & Admin $287M $281M $242M $176M $108M
Other Inc / (Exp) $79M $8M -$26M -$12M -$404M
Operating Expenses $842M $853M $718M $419M $353M
Operating Income $249M $328M -$432M $100M $559M
 
Net Interest Expenses $79M $74M $70M $100M $81M
EBT. Incl. Unusual Items $249M $262M -$528M -$12M $74M
Earnings of Discontinued Ops. -- -- -- $135M -$248M
Income Tax Expense $52M $237M $43M -$4M -$698M
Net Income to Company $197M $25M -$571M $135M $520M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $197M $25M -$571M $127M $524M
 
Basic EPS (Cont. Ops) $0.64 $0.08 -$1.82 $0.35 $1.46
Diluted EPS (Cont. Ops) $0.63 $0.08 -$1.82 $0.34 $1.42
Weighted Average Basic Share $306M $313M $319M $326M $348M
Weighted Average Diluted Share $313M $316M $319M $335M $358M
 
EBITDA $581M $553M -$235M $236M $275M
EBIT $330M $337M -$448M $96M $165M
 
Revenue (Reported) $4.1B $4.4B $2.8B $1.8B $2.3B
Operating Income (Reported) $249M $328M -$432M $100M $559M
Operating Income (Adjusted) $330M $337M -$448M $96M $165M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $16.3B $19.2B $14.2B $10.2B $19.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $12.3B $13.2B $10.9B $9B $13.5B
Gross Profit $4B $6B $3.2B $1.2B $5.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $2.2B $2.3B $2.1B $1.6B $2.5B
Selling, General & Admin $1.1B $1.1B $1B $812M $874M
Other Inc / (Exp) $71M -$12M -$71M -$135M -$810M
Operating Expenses $3.3B $3.5B $3.2B $2.4B $3.4B
Operating Income $770M $2.5B $86M -$1.2B $2.5B
 
Net Interest Expenses $325M $304M $281M $366M $346M
EBT. Incl. Unusual Items $516M $2.2B -$266M -$1.7B $1.3B
Earnings of Discontinued Ops. -- -- -- $135M -$248M
Income Tax Expense $169M $387M $382M $2M -$252M
Net Income to Company $347M $1.8B -$628M -$1.5B $1.6B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $347M $1.8B -$648M -$1.6B $1.7B
 
Basic EPS (Cont. Ops) $1.13 $5.89 -$2.19 -$5.02 $5.46
Diluted EPS (Cont. Ops) $1.12 $5.77 -$2.21 -$5.03 $5.28
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2.2B $3.5B $896M -$669M $2.2B
EBIT $849M $2.5B $32M -$1.3B $1.7B
 
Revenue (Reported) $16.3B $19.2B $14.2B $10.2B $19.4B
Operating Income (Reported) $770M $2.5B $86M -$1.2B $2.5B
Operating Income (Adjusted) $849M $2.5B $32M -$1.3B $1.7B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $12B $14.3B $9.6B $7.5B $10.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $9B $9.8B $7.9B $6.4B $6.7B
Gross Profit $3B $4.4B $1.8B $1.1B $4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.6B $1.7B $1.6B $1.1B $1.3B
Selling, General & Admin $808M $851M $739M $581M $588M
Other Inc / (Exp) $69M -$16M -$122M -$78M -$427M
Operating Expenses $2.5B $2.6B $2.3B $1.7B $1.9B
Operating Income $502M $1.9B -$495M -$589M $2.1B
 
Net Interest Expenses $240M $225M $208M $286M $255M
EBT. Incl. Unusual Items $331M $1.6B -$825M -$953M $1.4B
Earnings of Discontinued Ops. -- -- -- $135M -$248M
Income Tax Expense $132M $413M $170M $27M -$416M
Net Income to Company $199M $1.2B -$975M -$837M $1.6B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $199M $1.2B -$995M -$845M $1.6B
 
Basic EPS (Cont. Ops) $0.64 $3.86 -$3.15 -$2.75 $4.54
Diluted EPS (Cont. Ops) $0.63 $3.80 -$3.16 -$2.76 $4.40
Weighted Average Basic Share $914M $935M $953M $974M $1B
Weighted Average Diluted Share $923M $947M $956M $983M $1.1B
 
EBITDA $1.5B $2.5B $41M -$209M $2.1B
EBIT $577M $1.8B -$602M -$639M $1.7B
 
Revenue (Reported) $12B $14.3B $9.6B $7.5B $10.7B
Operating Income (Reported) $502M $1.9B -$495M -$589M $2.1B
Operating Income (Adjusted) $577M $1.8B -$602M -$639M $1.7B
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Cash and Equivalents $3B $3.4B $2.3B $2B $1.9B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.4B $2.3B $2.8B $1.6B $2.2B
Inventory $3.1B $3.6B $3.6B $3.7B $3.3B
Prepaid Expenses -- -- -- -- --
Other Current Assets $551M $514M $684M $567M $673M
Total Current Assets $9B $9.8B $9.5B $7.9B $8.1B
 
Property Plant And Equipment $2.9B $3.2B $3.7B $3.6B $3.2B
Long-Term Investments -- -- -- -- --
Goodwill $10.1B $10.1B $10B $10B $10B
Other Intangibles $941M $442M $213M $80M $78M
Other Long-Term Assets $877M $1.1B $1.5B $1.5B $1.9B
Total Assets $25.7B $26.1B $26.3B $24.5B $24.2B
 
Accounts Payable $2.4B $2.3B $2.2B $1.6B $1.7B
Accrued Expenses $1.3B $1.4B $1.6B $1.3B $1.5B
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $4.4B $4.9B $5.2B $5.4B $6.1B
 
Long-Term Debt $9.3B $8.5B $7B $5.9B $5.7B
Capital Leases -- -- -- -- --
Total Liabilities $16.1B $15.4B $14B $12.7B $13.1B
 
Common Stock $3M $3M $3M $879M $232M
Other Common Equity Adj -$157M -$197M -$554M -$548M -$712M
Common Equity $9.6B $10.7B $12.2B $11B $10.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $9.6B $10.7B $12.2B $11.8B $11B
 
Total Liabilities and Equity $25.7B $26.1B $26.3B $24.5B $24.2B
Cash and Short Terms $3B $3.4B $2.3B $2B $1.9B
Total Debt $9.6B $8.7B $7B $7.1B $7.4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $2.7B $2.5B $2.2B $1.9B $3.5B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.9B $2.4B $1.6B $1.8B $1.5B
Inventory $3.7B $3.7B $4B $3.2B $1.3B
Prepaid Expenses -- -- -- -- --
Other Current Assets $710M $659M $693M $623M $417M
Total Current Assets $9B $9.2B $8.5B $7.5B $8.1B
 
Property Plant And Equipment $3.1B $3.5B $3.7B $3.3B $2.3B
Long-Term Investments -- $570M -- -- --
Goodwill $10.1B $10.1B $10B $10B $4.3B
Other Intangibles $519M $252M $97M $78M $76M
Other Long-Term Assets $1B $1.3B $1.5B $1.8B $551M
Total Assets $25.4B $25.7B $25.2B $23.8B $16.4B
 
Accounts Payable $2.2B $2.2B $1.6B $1.7B $1.3B
Accrued Expenses $1.6B $1.6B $1.2B $972M $774M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $4.5B $4.4B $5.3B $4.1B $5.2B
 
Long-Term Debt $8.7B $7.1B $5.9B $7.3B $4.9B
Capital Leases -- -- -- -- --
Total Liabilities $15.5B $13.7B $12.7B $12.8B $11B
 
Common Stock $3M $3M $879M $879M $232M
Other Common Equity Adj -$210M -$357M -$362M -$636M $11M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- $882M -- --
Minority Interest, Total -- -- -- -- --
Total Equity $9.9B $12B $12.5B $11B $5.4B
 
Total Liabilities and Equity $25.4B $25.7B $25.2B $23.8B $16.4B
Cash and Short Terms $2.7B $2.5B $2.2B $1.9B $3.5B
Total Debt $8.9B $7.2B $7.1B $7.8B $7.3B
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Net Income to Stockholders -$250M $821M $1.5B -$1.7B -$798M
Depreciation & Amoritzation $1.6B $1.2B $929M $828M $568M
Stock-Based Compensation $308M $318M $326M $318M $295M
Change in Accounts Receivable -$1.2B $121M -$546M $1.2B -$568M
Change in Inventories $200M -$546M -$22M -$60M $356M
Cash From Operations $824M $1.9B $1.9B -$408M -$294M
 
Capital Expenditures $647M $1.1B $1.1B $821M $487M
Cash Acquisitions -$22M -- $32M -- --
Cash From Investing $278M -$765M -$1.2B -$762M -$27M
 
Dividends Paid (Ex Special Dividend) -$595M -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $1.9B $1.2B $3B
Long-Term Debt Repaid -$982M -$886M -$3.6B -$1.2B -$2.6B
Repurchase of Common Stock -- -- -- -- -$5M
Other Financing Activities -$72M -$65M -$113M -$99M -$279M
Cash From Financing -$1.5B -$817M -$1.7B $875M $187M
 
Beginning Cash (CF) $3.5B $3B $3.4B $2.3B $2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$406M $316M -$1B -$295M -$134M
Ending Cash (CF) $3B $3.4B $2.3B $2B $1.9B
 
Levered Free Cash Flow $177M $752M $758M -$1.2B -$781M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $197M $25M -$571M $135M $520M
Depreciation & Amoritzation $251M $216M $213M $140M $110M
Stock-Based Compensation $83M $86M $74M $77M $59M
Change in Accounts Receivable -$72M $390M $314M -$277M $527M
Change in Inventories -$108M -$15M -$206M $1M -$317M
Cash From Operations $116M $398M -$381M $58M $508M
 
Capital Expenditures $244M $291M $124M $97M $129M
Cash Acquisitions -- -- -$7M -- $210M
Cash From Investing -$126M -$253M -$138M $7M $142M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $896M -- $300M $2B
Long-Term Debt Repaid -$212M -$1B -- -$929M -$32M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$8M -$19M -$15M -$16M -$1.5B
Cash From Financing -$212M -$167M $868M -$645M $533M
 
Beginning Cash (CF) $3B $2.5B $1.9B $2.5B $2.3B
Foreign Exchange Rate Adjustment -- -$4M -- -$7M $3M
Additions / Reductions -$222M -$22M $349M -$580M $1.2B
Ending Cash (CF) $2.7B $2.5B $2.2B $1.9B $3.5B
 
Levered Free Cash Flow -$128M $107M -$505M -$39M $379M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $347M $1.8B -$628M -$1.5B $1.6B
Depreciation & Amoritzation $1.3B $959M $864M $615M $503M
Stock-Based Compensation $315M $328M $323M $298M $289M
Change in Accounts Receivable $73M -$449M $763M -$209M -$270M
Change in Inventories -$592M $22M -$318M $764M -$556M
Cash From Operations $1.1B $2.6B -$45M -$728M $1.3B
 
Capital Expenditures $1B $1.2B $982M $490M $457M
Cash Acquisitions -- -- $32M -- $401M
Cash From Investing -$476M -$1B -$990M -$111M $162M
 
Dividends Paid (Ex Special Dividend) -$150M -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $1.9B $1.2B $2.5B $2.7B
Long-Term Debt Repaid -$736M -$3.7B -$1.3B -$1.8B -$1.1B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$63M -$113M -$80M -$286M -$1.5B
Cash From Financing -$816M -$1.8B $761M $525M $111M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$216M -$224M -$274M -$314M $1.6B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $41M $1.4B -$1B -$1.2B $854M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $199M $1.2B -$975M -$837M $1.6B
Depreciation & Amoritzation $961M $708M $643M $430M $365M
Stock-Based Compensation $239M $249M $246M $226M $220M
Change in Accounts Receivable $474M -$96M $1.2B -$202M $96M
Change in Inventories -$613M -$45M -$341M $483M -$429M
Cash From Operations $904M $1.6B -$340M -$660M $945M
 
Capital Expenditures $820M $842M $702M $371M $341M
Cash Acquisitions -- -- -- -- $401M
Cash From Investing -$562M -$822M -$620M $31M $220M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $1.9B $1.2B $2.5B $2.2B
Long-Term Debt Repaid -$673M -$3.5B -$1.2B -$1.8B -$257M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$60M -$108M -$75M -$262M -$1.5B
Cash From Financing -$662M -$1.6B $856M $506M $430M
 
Beginning Cash (CF) $9B $9.2B $6.2B $6.5B $5.9B
Foreign Exchange Rate Adjustment $6M -$5M -$3M -$6M $3M
Additions / Reductions -$320M -$860M -$104M -$123M $1.6B
Ending Cash (CF) $8.7B $8.3B $6.1B $6.4B $7.5B
 
Levered Free Cash Flow $84M $743M -$1B -$1B $604M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is BYD a Threat To Tesla Shareholders?
Is BYD a Threat To Tesla Shareholders?

BYD (OTC:BYDDY) has rocketed to the top of China’s booming…

CVX Vs XOM Stock, Which Energy Play Is Best?
CVX Vs XOM Stock, Which Energy Play Is Best?

Chevron (NYSE:CVX) and Exxon Mobil (NYSE:XOM) are two of the…

Is it Safe to Invest in Google With OpenAI Threats?
Is it Safe to Invest in Google With OpenAI Threats?

For the last 20 years, Google parent company Alphabet (NASDAQ:GOOG,…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 32x

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 8

Regencell Bioscience Holdings [RGC] is up 15.14% over the past day.

Buy
92
TPB alert for May 8

Turning Point Brands [TPB] is down 5.32% over the past day.

Buy
74
LIVN alert for May 8

LivaNova PLC [LIVN] is up 1.4% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock