Western Digital Corporation
Western Digital Corporation develops, manufactures, and sells data storage devices and solutions in the United States, China, Hong Kong, Europe, the Middle East, Africa, rest of Asia, and internationally. It offers client devices, including hard disk dri…
Computer Hardware
US, San Jose [HQ]
WDC/Financial Reporting
Income Statements
14 Sheets · Starting from 2023In Million USD. Margins, Growth Rates In %
| Metric | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 9,850.00 | 9,526.00 | 12,478.00 | 15,351.00 | 15,130.00 | 14,572.00 | 12,994.00 | 19,093.00 | 20,647.00 | 16,569.00 | 16,736.00 | 16,922.00 | 18,793.00 | 12,318.00 | |
|
EPS
|
6.06 | 3.14 | 6.69 | 4.07 | 6.88 | 6.31 | 1.01 | 1.38 | 2.27 | -2.58 | -0.84 | 2.69 | 4.81 | -5.36 | |
| Diluted in mil. | 5.93 | 3.09 | 6.58 | 3.98 | 6.68 | 6.18 | 1.00 | 1.34 | 2.20 | -2.58 | -0.84 | 2.66 | 4.75 | -5.36 | |
|
Profit
|
2,401.00 | 1,791.00 | 3,638.00 | 4,363.00 | 4,360.00 | 4,221.00 | 3,435.00 | 6,072.00 | 7,705.00 | 3,752.00 | 3,781.00 | 4,521.00 | 5,874.00 | 1,887.00 | |
| Gross Margin | 24.38 | 18.80 | 29.16 | 28.42 | 28.82 | 28.97 | 26.44 | 31.80 | 37.32 | 22.64 | 22.59 | 26.72 | 31.26 | 15.32 | |
| Pre Tax | 1,520.00 | 780.00 | 1,757.00 | 1,222.00 | 1,752.00 | 1,577.00 | 153.00 | 769.00 | 2,085.00 | -287.00 | -46.00 | 927.00 | 2,123.00 | -1,560.00 | |
| Profit Margin | 15.43 | 8.19 | 14.08 | 7.96 | 11.58 | 10.82 | 1.18 | 4.03 | 10.10 | -1.73 | -0.27 | 5.48 | 11.30 | -12.66 | |
| ETR | 9.08 | 6.92 | 8.25 | 19.80 | 7.71 | 7.10 | -58.17 | 48.37 | 67.63 | -162.72 | -443.48 | 11.43 | 29.35 | -9.36 | |
| Net | 1,382.00 | 726.00 | 1,612.00 | 980.00 | 1,617.00 | 1,465.00 | 242.00 | 397.00 | 675.00 | -754.00 | -250.00 | 821.00 | 1,500.00 | -1,706.00 | |
| Profit Margin | 14.03 | 7.62 | 12.92 | 6.38 | 10.69 | 10.05 | 1.86 | 2.08 | 3.27 | -4.55 | -1.49 | 4.85 | 7.98 | -13.85 | |
| EBITDA | 2,035.00 | 1,383.00 | 2,756.00 | 4,137.00 | 3,329.00 | 3,107.00 | 1,918.00 | 4,314.00 | 5,888.00 | 2,231.00 | 1,933.00 | 2,385.00 | 3,363.00 | -264.00 | |
| EBITDA Margin | 20.66 | 14.52 | 22.09 | 26.95 | 22.00 | 21.32 | 14.76 | 22.59 | 28.52 | 13.46 | 11.55 | 14.09 | 17.89 | -2.14 | |
| Operating Income | 1,525.00 | 781.00 | 1,771.00 | 1,266.00 | 1,791.00 | 1,611.00 | 466.00 | 1,954.00 | 3,617.00 | 419.00 | 335.00 | 1,220.00 | 2,391.00 | -1,285.00 | |
| Operating Margin | 15.48 | 8.20 | 14.19 | 8.25 | 11.84 | 11.06 | 3.59 | 10.23 | 17.52 | 2.53 | 2.00 | 7.21 | 12.72 | -10.43 | |
| Interest Income | 4.00 | 9.00 | 12.00 | 11.00 | 17.00 | 15.00 | 26.00 | 26.00 | 60.00 | 57.00 | 28.00 | 7.00 | 6.00 | 24.00 | |
| Loss | -8,325.00 | -8,745.00 | -10,627.00 | -13,266.00 | -13,192.00 | -12,770.00 | -12,183.00 | -16,907.00 | -16,815.00 | -16,316.00 | -16,369.00 | -15,749.00 | -16,359.00 | -13,410.00 | |
| Cost of Revenue | -7,449.00 | -7,735.00 | -8,840.00 | -10,988.00 | -10,770.00 | -10,351.00 | -9,559.00 | -13,021.00 | -12,942.00 | -12,817.00 | -12,955.00 | -12,401.00 | -12,919.00 | -10,431.00 | |
|
Operating Expenses
|
-876.00 | -1,010.00 | -1,787.00 | -2,278.00 | -2,422.00 | -2,419.00 | -2,624.00 | -3,886.00 | -3,873.00 | -3,499.00 | -3,414.00 | -3,348.00 | -3,440.00 | -2,979.00 | |
| R&D | -611.00 | -703.00 | -1,055.00 | -1,572.00 | -1,661.00 | -1,646.00 | -1,627.00 | -2,441.00 | -2,400.00 | -2,182.00 | -2,261.00 | -2,243.00 | -2,323.00 | -2,009.00 | |
| G&A | -238.00 | -265.00 | -457.00 | -706.00 | -761.00 | -773.00 | -997.00 | -1,445.00 | -1,473.00 | -1,210.00 | -1,060.00 | -1,021.00 | -1,029.00 | -901.00 | |
| SG&A | -265.00 | -307.00 | -518.00 | -706.00 | -761.00 | -773.00 | -997.00 | -1,445.00 | -1,473.00 | -1,317.00 | -1,153.00 | -1,105.00 | -1,117.00 | -970.00 | |
| S&M | -27.00 | -42.00 | -61.00 | -61.00 | -60.00 | -71.00 | -60.00 | -89.00 | -112.00 | -107.00 | -93.00 | -84.00 | -88.00 | -69.00 | |
| Depreciation and Amortization | -510.00 | -602.00 | -825.00 | -1,233.00 | -1,244.00 | -1,114.00 | -1,154.00 | -2,128.00 | -2,056.00 | -1,812.00 | -1,566.00 | -1,212.00 | -929.00 | -828.00 | |
| Interest Expenses | -9.00 | -1.00 | -26.00 | -55.00 | -56.00 | -49.00 | -266.00 | -1,185.00 | -1,532.00 | -469.00 | -381.00 | -293.00 | -268.00 | -275.00 | |
| Other Expenses | -5.00 | -1.00 | -80.00 | -819.00 | -147.00 | -191.00 | -418.00 | -232.00 | -215.00 | -706.00 | -381.00 | -293.00 | -268.00 | -193.00 | |
|
WA Shares Outstanding
|
228.00 | 231.00 | 241.00 | 241.00 | 235.00 | 232.00 | 239.00 | 288.00 | 297.00 | 292.00 | 298.00 | 305.00 | 312.00 | 318.00 | |
| Diluted | 233.00 | 235.00 | 245.00 | 246.00 | 242.00 | 237.00 | 242.00 | 296.00 | 307.00 | 292.00 | 298.00 | 309.00 | 316.00 | 318.00 |