Stock Analysis on Net

Western Digital Corp. (NASDAQ:WDC)

This company has been moved to the archive! The financial data has not been updated since February 12, 2024.

Cash Flow Statement 
Quarterly Data

The cash flow statement provides information about a company cash receipts and cash payments during an accounting period, showing how these cash flows link the ending cash balance to the beginning balance shown on the company balance sheet.

The cash flow statement consists of three parts: cash flows provided by (used in) operating activities, cash flows provided by (used in) investing activities, and cash flows provided by (used in) financing activities.

Western Digital Corp., consolidated cash flow statement (quarterly data)

US$ in millions

Microsoft Excel
3 months ended: Dec 29, 2023 Sep 29, 2023 Jun 30, 2023 Mar 31, 2023 Dec 30, 2022 Sep 30, 2022 Jul 1, 2022 Apr 1, 2022 Dec 31, 2021 Oct 1, 2021 Jul 2, 2021 Apr 2, 2021 Jan 1, 2021 Oct 2, 2020 Jul 3, 2020 Apr 3, 2020 Jan 3, 2020 Oct 4, 2019 Jun 28, 2019 Mar 29, 2019 Dec 28, 2018 Sep 28, 2018 Jun 29, 2018 Mar 30, 2018 Dec 29, 2017 Sep 29, 2017
Net income (loss) (287) (685) (715) (572) (446) 27 301 25 564 610 622 197 62 (60) 148 17 (139) (276) (197) (581) (487) 511 756 61 (823) 681
Depreciation and amortization 143 147 185 213 214 216 221 216 242 250 251 251 336 374 377 384 399 406 416 444 472 480 489 499 535 533
Stock-based compensation 72 77 72 74 86 86 77 86 87 76 79 83 80 76 76 78 77 77 64 84 79 79 78 103 99 97
Deferred income taxes (22) (46) (68) 9 67 (42) 73 3 11 27 (201) (36) (16) 11 (29) (11) (15) (27) 121 (28) 80 201 (12) (207) (165) 36
(Gain) loss on disposal of assets (87) (8) 1 (2) (15) 1 (5) (66) 1 2 3 (14) 2 35 3 (1) 2 5 4 11 1
Non-cash portion of asset impairment 95 1 3 15 16
Gain on repurchases of debt (4)
Gain on business divestiture (9)
Amortization of debt issuance costs and discounts 5 4 4 4 2 3 10 13 11 10 10 10 10 10 10 10 10 10 10 9 10 9 13 185 13 10
Cash premium on extinguishment of debt 720
Other non-cash operating activities, net (29) 1 65 (63) 25 44 25 29 25 (12) 20 (8) (12) (6) 14 12 1 (21) (27) (18) 17 20 (4) (31) 5 11
Accounts receivable, net (72) 147 (7) 314 517 382 (450) 390 (298) (188) (353) (72) 264 282 (401) (187) (344) (243) 18 493 504 (22) (186) 41 49 (148)
Inventories 281 201 281 (206) 89 (224) 23 (15) (103) 73 67 (108) (220) (285) 21 24 160 (5) 157 (13) (308) (175) (274) (389) 21 44
Accounts payable 274 25 (17) 79 (396) (125) (29) (196) 137 (41) 150 (209) (29) 99 61 (39) 15 155 (39) (293) (179) (77) 26 235 (130) (146)
Accounts payable to related parties (26) (15) 26 (103) 74 (25) (76) 7 11 (20) 1 3 (10) (3) 9 33 (143) 176 19 2 24 27 (23) 32 24 20
Accrued expenses (309) 63 132 (258) (182) (44) 244 (79) 82 (1) 101 173 101 (23) (147) 4 227 100 (415) 119 220 34 72 (184) (69) 164
Income taxes payable (169) (325) (14) (12) 39 117 (24) (16) 1 (35)
Accrued compensation 3 1 7 (7) (58) (104) 26 (83) 1 (67) 140 (29) 25 26 37 (104) 116 75 (57) 56 (154) 20 (28) (15) 55 (38)
Other assets and liabilities, net 48 (229) (20) 152 (11) (306) (115) 33 (106) (161) 112 (73) (166) (139) (6) (82) (93) (176) 64 (73) 192 (404) (49) (43) 1,557 (132)
Changes in assets and liabilities 30 (132) 388 (41) 72 (329) (401) 41 (275) (440) 218 (315) (35) (43) (426) (351) (62) 82 (253) 291 299 (597) (462) (323) 1,507 (236)
Adjustments to reconcile net income (loss) to net cash provided by (used in) operations 195 59 647 191 481 (21) (6) 373 102 (89) 372 (81) 363 423 24 125 396 529 366 785 956 194 107 966 2,005 452
Net cash provided by (used in) operating activities (92) (626) (68) (381) 35 6 295 398 666 521 994 116 425 363 172 142 257 253 169 204 469 705 863 1,027 1,182 1,133
Purchases of property, plant and equipment (150) (124) (119) (124) (258) (320) (280) (291) (306) (245) (326) (244) (239) (337) (215) (127) (160) (145) (154) (222) (223) (277) (192) (227) (256) (160)
Proceeds from the sale of property, plant and equipment 193 14 2 1 12 22 82 32 7 116 3 2 14 5 5
Acquisitions, net of cash acquired (22) (1) (6) (93)
Proceeds from dispositions of business (7) 7 32
Purchases of investments (10) (36) (22) (11) (23) (9) (19) (38)
Proceeds from sale of investments 126 36 7 6 9 10 15 14
Proceeds from maturities of investments 4 3 3 14 2
Notes receivable issuances to Flash Ventures (63) (121) (131) (261) (151) (84) (313) (159) (172) (165) (51) (238) (138) (114) (129) (53) (171) (506) (350) (393) (115) (298) (394) (392) (229)
Notes receivable proceeds from Flash Ventures 129 134 99 225 134 183 199 199 207 113 153 273 69 277 304 290 333 357 196 258 168 144 263 196 14 98
Strategic investments and other, net 24 2 9 15 10 (3) (10) (3) 2 (15) (1) 1 6 1 (3) (2) 6 15 2 (3) (10) (9) (12) 11 (4) 23
Net cash (used in) provided by investing activities (60) 84 (142) (138) (258) (224) (370) (253) (257) (312) (203) (126) (270) (166) 86 32 126 34 (230) (317) (466) (259) (249) (399) (629) (378)
Issuance of stock under employee stock plans 40 44 1 48 60 2 58 2 63 8 62 1 62 7 46 26 52 5 53 8 74 47 79 20
Taxes paid on vested stock awards under employee stock plans (7) (43) (11) (14) (5) (50) (5) (5) (2) (78) (5) (8) (2) (41) (3) (15) (2) (52) (6) (40) (3) (66) (7) (97) (6) (61)
Net proceeds from convertible preferred stock (2) (3) (1) 882
Purchase of capped calls (155)
Repurchases of debt (505)
Repurchases of common stock (563) (436) (155)
Dividends paid to shareholders (150) (149) (149) (147) (146) (146) (144) (148) (150) (148) (148) (147)
Settlement of debt hedge contracts 2 26
Repayment of debt (338) (880) (300) (150) (1,046) (2,212) (213) (213) (212) (248) (213) (63) (212) (388) (319) (68) (38) (37) (38) (2,493) (10,467) (4,052) (62)
Proceeds from debt 1,600 600 880 300 896 998 2,456 8,421 2,963
Borrowings from (repayment of) revolving credit facility (500) 500
Debt issuance costs (36) (13) (1) (5) (14) (9) (4) (7) (47) (5)
Other (9)
Net cash provided by (used in) financing activities 597 554 19 868 38 (50) (95) (167) (1,167) (289) (155) (212) (197) (253) (154) (369) (493) (492) (172) (219) (631) (807) (563) (1,946) (1,167) (224)
Effect of exchange rate changes on cash 4 (3) (6) 7 (10) (8) (4) (1) 3 3 1 1 (1) (2) 6 1 (5) 2 (9) 9 1
Net increase (decrease) in cash and cash equivalents 449 9 (197) 349 (178) (278) (178) (26) (759) (80) 636 (222) (39) (53) 105 (194) (111) (207) (227) (331) (633) (359) 42 (1,309) (614) 532

Based on: 10-Q (reporting date: 2023-12-29), 10-Q (reporting date: 2023-09-29), 10-K (reporting date: 2023-06-30), 10-Q (reporting date: 2023-03-31), 10-Q (reporting date: 2022-12-30), 10-Q (reporting date: 2022-09-30), 10-K (reporting date: 2022-07-01), 10-Q (reporting date: 2022-04-01), 10-Q (reporting date: 2021-12-31), 10-Q (reporting date: 2021-10-01), 10-K (reporting date: 2021-07-02), 10-Q (reporting date: 2021-04-02), 10-Q (reporting date: 2021-01-01), 10-Q (reporting date: 2020-10-02), 10-K (reporting date: 2020-07-03), 10-Q (reporting date: 2020-04-03), 10-Q (reporting date: 2020-01-03), 10-Q (reporting date: 2019-10-04), 10-K (reporting date: 2019-06-28), 10-Q (reporting date: 2019-03-29), 10-Q (reporting date: 2018-12-28), 10-Q (reporting date: 2018-09-28), 10-K (reporting date: 2018-06-29), 10-Q (reporting date: 2018-03-30), 10-Q (reporting date: 2017-12-29), 10-Q (reporting date: 2017-09-29).

Cash flow statement item Description The company
Net cash provided by (used in) operating activities Amount of cash inflow (outflow) from operating activities, excluding discontinued operations. Operating activity cash flows include transactions, adjustments, and changes in value not defined as investing or financing activities. Western Digital Corp. net cash provided by (used in) operating activities decreased from Q4 2023 to Q1 2024 but then increased from Q1 2024 to Q2 2024 not reaching Q4 2023 level.
Net cash (used in) provided by investing activities Amount of cash inflow (outflow) of investing activities, excluding discontinued operations. Investing activity cash flows include making and collecting loans and acquiring and disposing of debt or equity instruments and property, plant, and equipment and other productive assets. Western Digital Corp. net cash (used in) provided by investing activities increased from Q4 2023 to Q1 2024 but then slightly decreased from Q1 2024 to Q2 2024 not reaching Q4 2023 level.
Net cash provided by (used in) financing activities Amount of cash inflow (outflow) of financing activities, excluding discontinued operations. Financing activity cash flows include obtaining resources from owners and providing them with a return on, and a return of, their investment; borrowing money and repaying amounts borrowed, or settling the obligation; and obtaining and paying for other resources obtained from creditors on long-term credit. Western Digital Corp. net cash provided by (used in) financing activities increased from Q4 2023 to Q1 2024 and from Q1 2024 to Q2 2024.