Income Statement

Revenue

-32%

-34%

10Y

Currency: USD

	Mar-2002	Jun-2002	Sep-2002	Dec-2002	Mar-2003	Jun-2003	Sep-2003	Dec-2003	Mar-2004	Jul-2004	Oct-2004	Dec-2004	Apr-2005	Jul-2005	Sep-2005	Dec-2005	Mar-2006	Jun-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	Jul-2009	Oct-2009	Jan-2010	Apr-2010	Jul-2010	Oct-2010	Dec-2010	Apr-2011	Jul-2011	Sep-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	Dec-2013	Mar-2014	Jun-2014	Oct-2014	Jan-2015	Apr-2015	Jul-2015	Oct-2015	Jan-2016	Apr-2016	Jul-2016	Sep-2016	Dec-2016	Mar-2017	Jun-2017	Sep-2017	Dec-2017	Mar-2018	Jun-2018	Sep-2018	Dec-2018	Mar-2019	Jun-2019	Oct-2019	Jan-2020	Apr-2020	Jul-2020	Oct-2020	Jan-2021	Apr-2021	Jul-2021	Oct-2021	Dec-2021	Apr-2022	Jul-2022	Sep-2022	Dec-2022	Mar-2023	Jun-2023	Sep-2023	Dec-2023	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Oct-2025	Jan-2026
Revenue
Interest Expense	0	8	0	0	0	5	1	1	2	2	2	2	3	3	3	3	3	4	0	4	4	4	10	32	45	52	54	41	31	27	22	14	12	9	8	8	7	10	12	14	20	26	38	46	53	55	52	53	56	56	56	54	49	49	49	50	52	266	489	681	872	847	816	808	763	676	587	508	466	469	475	462	443	413	375	351	333	326	320	315	309	304	296	293	298	310	338	373	401	414	417	402	385	357	317	278
Revenue	2 066 N/A	2 151 +4%	2 293 +7%	2 468 +8%	2 510 +2%	2 719 +8%	2 850 +5%	2 935 +3%	3 047 +4%	3 047 0%	3 156 +4%	3 276 +4%	3 447 +5%	3 639 +6%	3 825 +5%	3 987 +4%	4 196 +5%	4 341 +3%	4 594 +6%	4 905 +7%	5 187 +6%	5 468 +5%	5 971 +9%	6 747 +13%	7 448 +10%	8 074 +8%	8 417 +4%	8 036 -5%	7 517 -6%	7 453 -1%	7 551 +1%	8 347 +11%	9 396 +13%	9 850 +5%	10 038 +2%	9 894 -1%	9 505 -4%	9 526 +0%	9 824 +3%	9 344 -5%	10 127 +8%	12 478 +23%	13 819 +11%	15 648 +13%	16 377 +5%	15 351 -6%	15 120 -2%	15 268 +1%	15 207 0%	15 130 -1%	15 269 +1%	15 185 -1%	15 032 -1%	14 572 -3%	13 989 -4%	13 418 -4%	12 690 -5%	12 994 +2%	14 348 +10%	15 919 +11%	17 746 +11%	19 093 +8%	19 560 +2%	20 008 +2%	20 372 +2%	20 647 +1%	20 494 -1%	19 391 -5%	18 052 -7%	16 569 -8%	15 581 -6%	15 582 +0%	16 083 +3%	16 736 +4%	16 618 -1%	16 327 -2%	16 289 0%	16 922 +4%	18 051 +7%	18 941 +5%	19 185 +1%	18 793 -2%	17 478 -7%	15 752 -10%	14 174 -10%	6 255 -56%	8 660 +38%	8 585 -1%	7 534 -12%	6 317 -16%	9 000 +42%	8 377 -7%	8 919 +6%	9 520 +7%	10 126 +6%	10 734 +6%
Gross Profit
Cost of Revenue	(1 808)	(1 870)	(1 984)	(2 085)	(2 116)	(2 276)	(2 394)	(2 482)	(2 564)	(2 585)	(2 678)	(2 789)	(2 916)	(3 049)	(3 170)	(3 254)	(3 412)	(3 512)	(3 726)	(4 010)	(4 287)	(4 568)	(4 966)	(5 483)	(5 929)	(6 335)	(6 577)	(6 420)	(6 125)	(6 116)	(6 124)	(6 523)	(7 160)	(7 449)	(7 714)	(7 782)	(7 648)	(7 735)	(7 929)	(7 276)	(7 492)	(8 840)	(9 529)	(10 947)	(11 592)	(10 988)	(10 851)	(10 902)	(10 826)	(10 770)	(10 817)	(10 779)	(10 670)	(10 351)	(9 962)	(9 595)	(9 146)	(9 559)	(10 533)	(11 477)	(12 534)	(13 021)	(12 910)	(12 878)	(12 838)	(12 942)	(13 038)	(12 904)	(12 913)	(12 672)	(12 667)	(12 777)	(12 852)	(12 887)	(12 693)	(12 389)	(12 232)	(12 349)	(12 659)	(12 844)	(12 776)	(12 712)	(11 959)	(11 358)	(10 930)	(4 864)	(7 747)	(7 708)	(6 424)	(4 544)	(6 486)	(5 448)	(5 597)	(5 828)	(6 013)	(6 148)
Gross Profit	259 N/A	282 +9%	309 +10%	383 +24%	394 +3%	443 +12%	455 +3%	453 -1%	483 +7%	461 -5%	478 +4%	487 +2%	531 +9%	590 +11%	655 +11%	733 +12%	784 +7%	829 +6%	869 +5%	895 +3%	899 +0%	900 +0%	1 005 +12%	1 264 +26%	1 519 +20%	1 739 +14%	1 840 +6%	1 616 -12%	1 392 -14%	1 337 -4%	1 427 +7%	1 824 +28%	2 236 +23%	2 401 +7%	2 324 -3%	2 112 -9%	1 857 -12%	1 791 -4%	1 895 +6%	2 068 +9%	2 635 +27%	3 638 +38%	4 290 +18%	4 701 +10%	4 785 +2%	4 363 -9%	4 269 -2%	4 366 +2%	4 381 +0%	4 360 0%	4 452 +2%	4 406 -1%	4 362 -1%	4 221 -3%	4 027 -5%	3 823 -5%	3 544 -7%	3 435 -3%	3 815 +11%	4 442 +16%	5 212 +17%	6 072 +17%	6 650 +10%	7 130 +7%	7 534 +6%	7 705 +2%	7 456 -3%	6 487 -13%	5 139 -21%	3 897 -24%	2 914 -25%	2 805 -4%	3 231 +15%	3 849 +19%	3 925 +2%	3 938 +0%	4 057 +3%	4 573 +13%	5 392 +18%	6 097 +13%	6 409 +5%	6 081 -5%	5 519 -9%	4 394 -20%	3 244 -26%	1 391 -57%	913 -34%	877 -4%	1 110 +27%	1 773 +60%	2 514 +42%	2 929 +17%	3 322 +13%	3 692 +11%	4 113 +11%	4 586 +12%
Operating Income
Operating Expenses	(226)	(231)	(233)	(243)	(239)	(256)	(289)	(292)	(309)	(308)	(297)	(320)	(343)	(395)	(421)	(452)	(473)	(463)	(472)	(481)	(470)	(485)	(505)	(554)	(626)	(684)	(735)	(714)	(709)	(710)	(822)	(767)	(817)	(849)	(906)	(927)	(945)	(968)	(1 056)	(1 108)	(1 253)	(1 512)	(1 801)	(2 054)	(2 248)	(2 278)	(2 236)	(2 338)	(2 376)	(2 422)	(2 529)	(2 477)	(2 459)	(2 419)	(2 339)	(2 345)	(2 269)	(2 624)	(3 082)	(3 429)	(3 863)	(3 883)	(3 807)	(3 874)	(3 893)	(3 875)	(3 849)	(3 687)	(3 606)	(3 499)	(3 446)	(3 474)	(3 421)	(3 414)	(3 346)	(3 270)	(3 268)	(3 348)	(3 406)	(3 460)	(3 471)	(3 440)	(3 370)	(3 289)	(3 154)	(1 793)	(1 632)	(1 501)	(1 202)	(1 676)	(1 978)	(1 693)	(1 627)	(1 562)	(1 528)	(1 588)
Selling, General & Administrative	(112)	(111)	(110)	(115)	(120)	(121)	(123)	(115)	(109)	(106)	(106)	(113)	(122)	(155)	(167)	(181)	(184)	(166)	(169)	(178)	(171)	(179)	(183)	(187)	(211)	(220)	(229)	(211)	(204)	(201)	(196)	(214)	(229)	(238)	(271)	(277)	(276)	(265)	(327)	(357)	(416)	(457)	(543)	(609)	(672)	(706)	(659)	(723)	(739)	(761)	(845)	(783)	(781)	(773)	(745)	(788)	(755)	(997)	(1 201)	(1 352)	(1 532)	(1 445)	(1 413)	(1 436)	(1 466)	(1 473)	(1 465)	(1 393)	(1 370)	(1 317)	(1 266)	(1 255)	(1 183)	(1 153)	(1 104)	(1 071)	(1 077)	(1 105)	(1 140)	(1 154)	(1 148)	(1 117)	(1 073)	(1 044)	(1 005)	(807)	(767)	(715)	(649)	(726)	(762)	(696)	(628)	(568)	(502)	(498)
Research & Development	(114)	(120)	(123)	(128)	(119)	(135)	(166)	(176)	(201)	(202)	(191)	(207)	(221)	(240)	(255)	(271)	(289)	(297)	(302)	(303)	(299)	(306)	(322)	(367)	(415)	(464)	(506)	(503)	(505)	(509)	(518)	(553)	(588)	(611)	(635)	(650)	(669)	(703)	(729)	(751)	(837)	(1 055)	(1 258)	(1 445)	(1 576)	(1 572)	(1 577)	(1 615)	(1 637)	(1 661)	(1 684)	(1 694)	(1 678)	(1 646)	(1 594)	(1 557)	(1 514)	(1 613)	(1 881)	(2 077)	(2 331)	(2 438)	(2 394)	(2 438)	(2 427)	(2 402)	(2 384)	(2 294)	(2 236)	(2 182)	(2 180)	(2 219)	(2 238)	(2 261)	(2 242)	(2 199)	(2 191)	(2 243)	(2 266)	(2 306)	(2 323)	(2 323)	(2 297)	(2 245)	(2 149)	(986)	(1 430)	(1 351)	(1 118)	(950)	(1 216)	(997)	(999)	(994)	(1 026)	(1 090)
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(14)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Operating Expenses	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(108)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	565	565	565	0	0	0	0	0	0	0
Operating Income	32 N/A	51 +58%	76 +50%	139 +83%	155 +11%	187 +20%	166 -11%	162 -3%	174 +8%	154 -12%	181 +18%	167 -8%	188 +13%	195 +3%	234 +20%	281 +20%	311 +11%	366 +18%	397 +8%	415 +4%	429 +3%	415 -3%	500 +20%	710 +42%	893 +26%	1 055 +18%	1 105 +5%	902 -18%	683 -24%	627 -8%	605 -4%	1 057 +75%	1 419 +34%	1 552 +9%	1 418 -9%	1 185 -16%	912 -23%	823 -10%	839 +2%	960 +14%	1 382 +44%	2 126 +54%	2 489 +17%	2 647 +6%	2 537 -4%	2 085 -18%	2 033 -2%	2 028 0%	2 005 -1%	1 938 -3%	1 923 -1%	1 929 +0%	1 903 -1%	1 802 -5%	1 688 -6%	1 478 -12%	1 275 -14%	811 -36%	733 -10%	1 013 +38%	1 349 +33%	2 189 +62%	2 843 +30%	3 256 +15%	3 641 +12%	3 830 +5%	3 607 -6%	2 800 -22%	1 533 -45%	398 -74%	(532) N/A	(669) -26%	(190) +72%	435 N/A	579 +33%	668 +15%	789 +18%	1 225 +55%	1 986 +62%	2 637 +33%	2 938 +11%	2 641 -10%	2 149 -19%	1 105 -49%	90 -92%	(402) N/A	(719) -79%	(624) +13%	(92) +85%	97 N/A	536 +453%	1 236 +131%	1 695 +37%	2 130 +26%	2 585 +21%	2 998 +16%
Pre-Tax Income
Interest Income Expense	(51)	(8)	0	(2)	2	2	4	4	1	0	0	1	3	5	8	10	13	16	20	24	26	28	24	2	(13)	(25)	(32)	(25)	(20)	(18)	(16)	(9)	(7)	(5)	(4)	(3)	(1)	(1)	(2)	(3)	(8)	(14)	(27)	(35)	(42)	(44)	(40)	(41)	(43)	(39)	(38)	(35)	(31)	(34)	(33)	(32)	(31)	(240)	(735)	(928)	(1 118)	(824)	(779)	(762)	(708)	(614)	(528)	(448)	(409)	(412)	(421)	(415)	(403)	(385)	(357)	(339)	(325)	(319)	(313)	(309)	(304)	(298)	(290)	(285)	(281)	(291)	(313)	(339)	(369)	(381)	(382)	(380)	(967)	(1 084)	(432)	716
Non-Reccuring Items	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(49)	(49)	(49)	(49)	0	(113)	(131)	(108)	0	5	23	(27)	0	0	(10)	(42)	(10)	(209)	(247)	(355)	(385)	(227)	(242)	(819)	(817)	(812)	(787)	(147)	(205)	(223)	(195)	(191)	(224)	(229)	(359)	(345)	(357)	(343)	(242)	(232)	(216)	(219)	(215)	(215)	(209)	(181)	(222)	(311)	(196)	(185)	(117)	(100)	(45)	(26)	17	(5)	(58)	(140)	(434)	(250)	(378)	(382)	(163)	(146)	(179)	(163)	(129)	(500)	(409)	(339)	(132)	104	107	42
Total Other Income	0	9	0	0	0	1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(73)	(73)	(97)	(120)	(364)	(98)	(72)	(947)	(916)	(912)	(906)	14	38	42	41	5	4	11	10	35	26	19	7	8	78	79	95	97	(10)	(9)	28	8	45	34	(13)	(6)	(20)	(36)	(36)
Pre-Tax Income	(18) N/A	52 N/A	77 +47%	138 +80%	157 +14%	190 +20%	171 -10%	166 -3%	175 +5%	154 -12%	181 +18%	167 -8%	191 +14%	200 +5%	242 +21%	291 +21%	324 +11%	382 +18%	417 +9%	438 +5%	455 +4%	443 -3%	475 +7%	663 +40%	831 +25%	981 +18%	1 073 +9%	764 -29%	532 -30%	501 -6%	589 +18%	1 053 +79%	1 435 +36%	1 520 +6%	1 414 -7%	1 182 -16%	901 -24%	780 -13%	827 +6%	748 -10%	1 127 +51%	1 757 +56%	2 077 +18%	2 385 +15%	2 253 -6%	1 222 -46%	1 176 -4%	1 175 0%	1 175 N/A	1 752 +49%	1 680 -4%	1 671 -1%	1 677 +0%	1 577 -6%	1 431 -9%	1 217 -15%	885 -27%	153 -83%	(432) N/A	(355) +18%	(131) +63%	769 N/A	1 750 +128%	2 203 +26%	1 771 -20%	2 085 +18%	1 958 -6%	1 265 -35%	916 -28%	(287) N/A	(1 107) -286%	(1 228) -11%	(705) +43%	(46) +93%	188 N/A	313 +66%	516 +65%	927 +80%	1 634 +76%	2 195 +34%	2 208 +1%	2 171 -2%	1 560 -28%	533 -66%	(257) N/A	(849) -230%	(1 220) -44%	(1 098) +10%	(582) +47%	(739) -27%	(221) +70%	504 N/A	590 +17%	1 130 +92%	2 224 +97%	3 720 +67%
Net Income
Tax Provision	2	1	(1)	(3)	(7)	(8)	(6)	(6)	(5)	(4)	(5)	(3)	(4)	(4)	(5)	(6)	(7)	13	12	14	16	121	55	44	35	(114)	(64)	(46)	(44)	(31)	(41)	(90)	(122)	(138)	(123)	(95)	(68)	(54)	(59)	(60)	(102)	(145)	(185)	(303)	(263)	(242)	(220)	(124)	(140)	(135)	(135)	(118)	(115)	(112)	(106)	(79)	(57)	89	25	(68)	(118)	(372)	(306)	(245)	9	95	0	(313)	(686)	(348)	(263)	(24)	122	(204)	(222)	(146)	(169)	(106)	(143)	(202)	(387)	(625)	(577)	(565)	(371)	(53)	(10)	32	79	(26)	(167)	(139)	555	513	448	328
Income from Continuing Operations	(17)	53	76	135	150	182	165	159	170	150	177	164	187	196	237	285	317	395	429	453	471	564	530	707	866	867	1 009	718	488	470	548	963	1 313	1 382	1 291	1 087	833	726	768	688	1 025	1 612	1 892	2 082	1 990	980	956	1 051	1 035	1 617	1 545	1 553	1 562	1 465	1 325	1 138	828	242	(407)	(423)	(249)	397	1 444	1 958	1 780	2 180	1 958	952	230	(635)	(1 370)	(1 252)	(583)	(250)	(34)	167	347	821	1 491	1 993	1 821	1 546	983	(32)	(628)	(902)	(1 230)	(1 066)	(503)	(765)	(388)	365	1 145	1 643	2 672	4 048
Net Income (Common)	(9) N/A	65 N/A	67 +3%	129 +92%	147 +14%	182 +24%	165 -9%	159 -3%	170 +6%	150 -12%	177 +18%	164 -7%	187 +14%	196 +5%	237 +21%	285 +20%	317 +11%	395 +25%	429 +9%	453 +6%	471 +4%	564 +20%	530 -6%	707 +33%	866 +22%	867 +0%	1 009 +16%	718 -29%	488 -32%	470 -4%	548 +17%	963 +76%	1 313 +36%	1 382 +5%	1 291 -7%	1 087 -16%	833 -23%	726 -13%	768 +6%	688 -10%	1 025 +49%	1 612 +57%	1 892 +17%	2 082 +10%	1 990 -4%	980 -51%	956 -2%	1 051 +10%	1 035 -2%	1 617 +56%	1 545 -4%	1 553 +1%	1 562 +1%	1 465 -6%	1 325 -10%	1 138 -14%	828 -27%	242 -71%	(407) N/A	(423) -4%	(249) +41%	397 N/A	1 444 +264%	386 -73%	199 -48%	675 +239%	505 -25%	841 +67%	199 -76%	(754) N/A	(1 541) -104%	(1 193) +23%	(595) +50%	(250) +58%	(34) +86%	167 N/A	347 +108%	821 +137%	1 491 +82%	1 993 +34%	1 821 -9%	1 546 -15%	983 -36%	(32) N/A	(637) -1 891%	(1 708) -168%	(2 051) -20%	(1 894) +8%	(1 201) +37%	(852) +29%	329 N/A	1 206 +267%	1 600 +33%	1 840 +15%	2 515 +37%	3 730 +48%
EPS (Diluted)	-0.04 N/A	0.33 N/A	0.34 +3%	0.63 +85%	0.82 +30%	0.89 +9%	0.76 -15%	0.73 -4%	0.78 +7%	0.69 -12%	0.82 +19%	0.76 -7%	0.86 +13%	0.9 +5%	1.08 +20%	1.29 +19%	1.39 +8%	1.76 +27%	1.91 +9%	2.01 +5%	2.1 +4%	2.5 +19%	2.35 -6%	3.13 +33%	3.82 +22%	3.84 +1%	4.45 +16%	3.2 -28%	2.15 -33%	2.08 -3%	2.39 +15%	4.15 +74%	5.61 +35%	5.93 +6%	5.53 -7%	4.64 -16%	3.52 -24%	3.09 -12%	3.26 +6%	2.91 -11%	4.16 +43%	6.58 +58%	7.5 +14%	8.46 +13%	8.12 -4%	3.98 -51%	3.95 -1%	4.31 +9%	4.26 -1%	6.68 +57%	6.43 -4%	6.52 +1%	6.61 +1%	6.18 -7%	5.66 -8%	4.85 -14%	3.54 -27%	1 -72%	-1.42 N/A	-1.43 -1%	-0.83 +42%	1.34 N/A	4.71 +251%	1.3 -72%	0.64 -51%	2.19 +242%	1.69 -23%	2.9 +72%	0.68 -77%	-2.58 N/A	-5.2 -102%	-4 +23%	-1.97 +51%	-0.84 +57%	-0.11 +87%	0.56 N/A	1.1 +96%	2.66 +142%	4.71 +77%	6.34 +35%	5.76 -9%	4.89 -15%	3.09 -37%	-0.09 N/A	-1.99 -2 111%	-5.37 -170%	-6.34 -18%	-5.79 +9%	-3.68 +36%	-2.61 +29%	0.92 N/A	3.37 +266%	4.46 +32%	5.12 +15%	6.68 +30%	9.79 +47%

Income Statement Balance Sheet Cash Flow Statement

Western Digital Corp
NASDAQ:WDC

Income Statement

Earnings Waterfall
Western Digital Corp

Income Statement
Western Digital Corp

See Also

Company

Help

Tools

Stocks

Western Digital Corp NASDAQ:WDC

Income Statement

Earnings Waterfall Western Digital Corp

Income Statement Western Digital Corp

See Also

Company

Help

Tools

Stocks

Western Digital Corp
NASDAQ:WDC

Earnings Waterfall
Western Digital Corp

Income Statement
Western Digital Corp