Western Digital Reports Fiscal First Quarter 2025 Financial Results
Western Digital (WDC) reported strong fiscal Q1 2025 results with revenue of $4.10 billion, up 9% quarter-over-quarter and 49% year-over-year. Cloud revenue increased 17% QoQ to $2.208 billion, while Client and Consumer segments remained flat. The company achieved GAAP EPS of $1.35 and Non-GAAP EPS of $1.78.
For Q2 2025, WDC expects revenue between $4.20-4.40 billion and Non-GAAP EPS of $1.75-2.05. The company faces a recent $316 million patent infringement verdict, which is under evaluation and not reflected in current financial results.
Western Digital (WDC) ha riportato risultati solidi per il primo trimestre fiscale del 2025, con un fatturato di 4,10 miliardi di dollari, in aumento del 9% rispetto al trimestre precedente e del 49% rispetto allo stesso trimestre dell'anno scorso. Il fatturato proveniente dal cloud è cresciuto del 17% rispetto al trimestre precedente, raggiungendo i 2,208 miliardi di dollari, mentre i segmenti Client e Consumer sono rimasti invariati. L'azienda ha registrato un utile per azione GAAP di 1,35 dollari e un utile per azione Non-GAAP di 1,78 dollari.
Per il secondo trimestre del 2025, WDC prevede un fatturato compreso tra 4,20 e 4,40 miliardi di dollari e un utile per azione Non-GAAP di 1,75-2,05 dollari. L'azienda deve affrontare una recente sentenza di violazione di brevetto di 316 milioni di dollari, attualmente in valutazione e non riflessa nei risultati finanziari attuali.
Western Digital (WDC) reportó resultados sólidos para el primer trimestre fiscal de 2025, con ingresos de 4.10 mil millones de dólares, un aumento del 9% con respecto al trimestre anterior y del 49% en comparación con el año anterior. Los ingresos por nube aumentaron un 17% en comparación con el trimestre anterior, alcanzando los 2.208 millones de dólares, mientras que los segmentos de Cliente y Consumidor se mantuvieron estables. La compañía logró un BPA GAAP de 1.35 dólares y un BPA No-GAAP de 1.78 dólares.
Para el segundo trimestre de 2025, WDC espera ingresos entre 4.20-4.40 mil millones de dólares y un BPA No-GAAP de 1.75-2.05 dólares. La empresa enfrenta un reciente veredicto por violación de patente de 316 millones de dólares, que está bajo evaluación y no se refleja en los resultados financieros actuales.
웨스턴 디지털(WDC)는 2025 회계 연도 1분기 실적에서 41억 달러의 수익을 기록했으며, 이는 전 분기 대비 9% 증가하고 전년 대비 49% 증가한 수치입니다. 클라우드 수익은 전 분기 대비 17% 증가하여 22억 8천만 달러에 달했으며, 고객 및 소비자 부문은 변동이 없었습니다. 회사는 GAAP 기준 주당순이익(EPS)으로 1.35달러, 비GAAP 기준 주당순이익으로 1.78달러를 달성했습니다.
2025년 2분기에는 WDC가 42억-44억 달러의 수익과 비GAAP 기준 주당순이익 1.75-2.05달러를 예상하고 있습니다. 회사는 최근 3억 1천 6백만 달러 규모의 특허 침해 판결을 마주하고 있으며, 이는 현재 평가 중이며 현재 재무 결과에는 반영되지 않았습니다.
Western Digital (WDC) a annoncé de solides résultats pour le premier trimestre fiscal 2025, avec des revenus de 4,10 milliards de dollars, en hausse de 9 % par rapport au trimestre précédent et de 49 % par rapport à l'année précédente. Les revenus cloud ont augmenté de 17 % par rapport au trimestre précédent, atteignant 2,208 milliards de dollars, tandis que les segments Client et Consommateur sont restés stables. L'entreprise a réalisé un BPA GAAP de 1,35 dollar et un BPA Non-GAAP de 1,78 dollar.
Pour le deuxième trimestre 2025, WDC prévoit un chiffre d'affaires compris entre 4,20 et 4,40 milliards de dollars et un BPA Non-GAAP de 1,75-2,05 dollars. L'entreprise doit faire face à un récent verdict de violation de brevet de 316 millions de dollars, qui est en cours d'évaluation et n'est pas reflété dans les résultats financiers actuels.
Western Digital (WDC) berichtete starke Ergebnisse für das erste Geschäftsquartal 2025 mit einem Umsatz von 4,10 Milliarden Dollar, was einem Anstieg von 9 % im Vergleich zum Vorquartal und 49 % im Vergleich zum Vorjahr entspricht. Der Cloud-Umsatz stieg um 17 % im Vergleich zum Vorquartal auf 2,208 Milliarden Dollar, während die Segmente Client und Consumer stabil blieben. Das Unternehmen erreichte ein GAAP-EPS von 1,35 Dollar und ein Non-GAAP-EPS von 1,78 Dollar.
Für das 2. Quartal 2025 erwartet WDC einen Umsatz zwischen 4,20 und 4,40 Milliarden Dollar sowie ein Non-GAAP-EPS von 1,75-2,05 Dollar. Das Unternehmen sieht sich einem aktuellen Urteil über Patentverletzungen in Höhe von 316 Millionen Dollar gegenüber, das derzeit geprüft wird und nicht in den aktuellen finanziellen Ergebnissen berücksichtigt ist.
- Revenue increased 49% YoY to $4.10 billion
- Cloud segment revenue grew 153% YoY to $2.208 billion
- GAAP operating income improved to $742 million from a loss of $596 million YoY
- Gross margin improved significantly to 37.9% from 3.6% YoY
- Strong Q2 guidance with expected revenue growth to $4.20-4.40 billion
- Consumer segment revenue declined 7% YoY
- $316 million patent infringement verdict pending resolution
- Operating expenses increased 16% YoY to $809 million
Insights
Western Digital's Q1 2025 results showcase remarkable growth with
The forward guidance suggests continued momentum with Q2 revenue projected between
The strategic positioning in enterprise SSD and UltraSMR technology demonstrates Western Digital's adaptation to AI-driven demand. The Cloud segment's exceptional growth reflects successful penetration into data center markets, particularly in nearline storage and enterprise SSDs. The balanced portfolio approach across Flash and HDD technologies positions WDC well for the expanding AI infrastructure market.
Client segment stability and Consumer segment performance indicate market maturity, but the company's focus on high-margin enterprise solutions offers stronger growth potential. The emphasis on operational excellence and targeted capital investment suggests a well-executed strategic pivot toward higher-value market segments.
News Summary
-
First quarter revenue was
, up$4.10 billion 9% sequentially (QoQ). Cloud revenue increased17% (QoQ), Client and Consumer revenue remained flat (QoQ). -
First quarter GAAP earnings per share (EPS) was
and Non-GAAP EPS was$1.35 .$1.78 -
Expect fiscal second quarter 2025 revenue to be in the range of
to$4.20 billion .$4.40 billion -
Expect Non-GAAP EPS in the range of
to$1.75 .$2.05
“Western Digital’s performance in the fiscal first quarter demonstrates our commitment to operational excellence and disciplined capital investment as our focus on lasting quality and reliability, driven by industry leading innovation and a diversified portfolio, has allowed us to target the most attractive end markets to improve profitability,” said David Goeckeler, Western Digital CEO. “The strength of our diversified product portfolio is demonstrated by the rapid emergence of enterprise SSD as a core pillar of growth within our Flash business. The strength of our HDD product portfolio lies in our UltraSMR technology, delivering the industry’s highest capacity hard drives with unmatched reliability, quality, and performance, offering a compelling TCO to our customers. With the continued proliferation of the AI Data Cycle, our Flash and HDD product portfolios are well-positioned to capitalize on significant opportunities as adoption continues to grow.”
Q1 2025 Financial Highlights
($ in millions, except per share amounts) |
||||||||
|
|
GAAP |
|
Non-GAAP |
||||
|
|
Q1 2025 |
Q4 2024 |
Q/Q |
|
Q1 2025 |
Q4 2024 |
Q/Q |
Revenue |
|
|
|
up |
|
|
|
up |
Gross Margin |
|
|
|
up 2.0 ppt |
|
|
|
up 2.2 ppt |
Operating Expenses |
|
|
|
down |
|
|
|
down |
Operating Income |
|
|
|
up |
|
|
|
up |
Diluted Net Income Attributable to Common Shareholders |
|
|
|
up |
|
|
|
up |
Net Income Per Share |
|
|
|
up |
|
|
|
up |
|
|
GAAP |
|
Non-GAAP |
||||
|
|
Q1 2025 |
Q1 2024 |
Y/Y |
|
Q1 2025 |
Q1 2024 |
Y/Y |
Revenue |
|
|
|
up |
|
|
|
up |
Gross Margin |
|
|
|
up 34.3 ppt |
|
|
|
up 34.4 ppt |
Operating Expenses |
|
|
|
up |
|
|
|
up |
Operating Income (Loss) |
|
|
|
* |
|
|
|
* |
Diluted Net Income (Loss) Attributable to Common Shareholders |
|
|
|
* |
|
|
|
* |
Net Income (Loss) Per Share |
|
|
|
* |
|
|
|
* |
* not a meaningful figure |
The company had an operating cash inflow of
Additional details can be found within the company’s earnings presentation, which is accessible online at investor.wdc.com.
End Market Summary
Revenue ($M) |
Q1 2025 |
Q4 2024 |
Q/Q |
Q1 2024 |
Y/Y |
Cloud |
|
|
up |
|
up |
Client |
1,209 |
1,204 |
—% |
1,147 |
up |
Consumer |
678 |
678 |
—% |
731 |
down |
Total Revenue |
|
|
up |
|
up |
In the fiscal first quarter:
-
Cloud represented
54% of total revenue. On a sequential and year-over-year basis, the increases were driven by higher nearline shipments in HDD and enterprise SSD bit shipments to data center customers. -
Client represented
29% of total revenue. Compared to last quarter, Flash bit shipment growth in gaming and mobile was offset by a decline in PC OEM, while HDD revenue was flat. Year-over-year, an increase in Flash revenue was primarily due to higher ASPs as bit shipments declined, and was partially offset by lower HDD revenue. -
Consumer represented
17% of total revenue. Sequentially, a slight growth in HDD offset a decline in Flash driven by softer consumer demand. Year over year, the decrease was due to lower Flash and HDD bit shipments partially offset by improved pricing in both Flash and HDD.
Business Outlook for Fiscal Second Quarter of 2025
|
Three Months Ending |
||
|
December 27, 2024 |
||
|
GAAP(1) |
|
Non-GAAP(1) |
Revenue ($B) |
|
|
|
Gross margin |
|
|
|
Operating expenses ($M) |
|
|
|
Interest and other expense, net ($M) |
~ |
|
~ |
Tax rate(2) |
N/A |
|
|
Diluted earnings per share |
N/A |
|
|
Diluted shares outstanding (in millions) |
~ 357 |
|
~ 357 |
_______________ |
|||
(1) Non-GAAP gross margin guidance excludes stock-based compensation expense, amortization of acquired intangible assets and amortization of patent licenses related to a litigation matter, totaling approximately |
|||
(2) Non-GAAP tax rate is determined based on a percentage of Non-GAAP pre-tax income or loss. Our estimated Non-GAAP tax rate may differ from our GAAP tax rate (i) due to differences in the tax treatment of items excluded from our Non-GAAP net income or loss; (ii) the fact that our GAAP income tax expense or benefit recorded in any interim period is based on an estimated forecasted GAAP tax rate for the full year, excluding loss jurisdictions; and (iii) because our GAAP taxes recorded in any interim period are dependent on the timing and determination of certain GAAP operating expenses. |
Accounting Assessment for Recent Development in Litigation Matter
On October 18, 2024, a jury returned a verdict in a patent infringement case against the company in the amount of
Investor Communications
The investment community conference call to discuss these results and the company’s business outlook for the fiscal second quarter of 2025 will be broadcast live online today at 1:30 p.m. Pacific/4:30 p.m. Eastern. The live and archived conference call/webcast and the earnings presentation can be accessed online at investor.wdc.com.
About Western Digital
Western Digital is on a mission to unlock the potential of data by harnessing the possibility to use it. With Flash and HDD franchises, underpinned by advancements in storage technologies, we create breakthrough innovations and powerful data storage solutions that enable the world to actualize its aspirations. Core to our values, we recognize the urgency to combat climate change and have committed to ambitious carbon reduction goals approved by the Science Based Targets initiative. Learn more about Western Digital and the Western Digital®, SanDisk® and WD® brands at www.westerndigital.com.
Forward-Looking Statements
This press release contains forward-looking statements within the meaning of federal securities laws, including statements regarding expectations for: the company’s business outlook and operational and financial performance for the fiscal second quarter of 2025 and beyond; the performance and characteristics of the company’s products and product portfolio; the company’s capital investment strategy; market conditions and growth opportunities; the proliferation of the AI Data Cycle and its impact on the company’s industry, products and performance; the merits of the company’s position in certain litigation matters; the timing and impact on financial results of the company’s completion of its accounting assessment related to recent developments in a litigation matter; and the timing for filing the company’s Quarterly Report on Form 10-Q. These forward-looking statements are based on management’s current expectations and are subject to risks and uncertainties that could cause actual results to differ materially from those expressed or implied in the forward-looking statements. The preliminary financial results for the company’s fiscal first quarter ended September 27, 2024 included in this press release represent the most current information available to management. Actual results when disclosed in the company’s Form 10-Q may differ from these preliminary results as a result of the completion of the company’s financial closing procedures; final adjustments; completion of the review by the company’s independent registered accounting firm; and other developments that may arise between now and the filing of the company’s Form 10-Q. Other key risks and uncertainties that could cause actual results to differ materially from those expressed or implied in the forward-looking statements include: volatility in global economic conditions and demand for the company’s products; operational, financial and legal challenges and difficulties inherent in implementing a separation of the company’s HDD and Flash businesses; the final approval of the separation by the company’s board of directors; inflation; increase in interest rates and economic recession; future responses to and effects of global health crises; the impact of business and market conditions; the outcome and impact of the company’s announced separation transaction, including with respect to customer and supplier relationships, regulatory and contractual restrictions, stock price volatility and the diversion of management’s attention from ongoing business operations and opportunities; the impact of competitive products and pricing; the company’s development and introduction of products based on new technologies and expansion into new data storage markets; risks associated with cost saving initiatives, restructurings, acquisitions, divestitures, mergers, joint ventures and the company’s strategic relationships; difficulties or delays in manufacturing or other supply chain disruptions; hiring and retention of key employees; the company’s level of debt and other financial obligations; changes to the company’s relationships with key customers; compromise, damage or interruption from cybersecurity incidents or other data system security risks; actions by competitors; the company’s ability to achieve its GHG emissions reduction and other ESG goals; the impact of international conflicts; risks associated with compliance with changing legal and regulatory requirements and the outcome of legal proceedings; and other risks and uncertainties listed in the company’s filings with the Securities and Exchange Commission (the “SEC”), including the company’s Annual Report on Form 10-K filed with the SEC on August 20, 2024 to which your attention is directed. You should not place undue reliance on these forward-looking statements, which speak only as of the date hereof, and the company undertakes no obligation to update or revise these forward-looking statements to reflect new information or events, except as required by law.
Western Digital, the Western Digital logo, SanDisk and WD are registered trademarks or trademarks of Western Digital Corporation or its affiliates in the US and/or other countries.
WESTERN DIGITAL CORPORATION PRELIMINARY CONDENSED CONSOLIDATED BALANCE SHEETS (in millions; unaudited; on a US GAAP basis) |
|||||||
|
September 27, 2024 |
|
June 28, 2024 |
||||
ASSETS |
|||||||
Current assets: |
|
|
|
||||
Cash and cash equivalents |
$ |
1,705 |
|
$ |
1,879 |
||
Accounts receivable, net |
|
2,458 |
|
|
|
2,166 |
|
Inventories |
|
3,384 |
|
|
|
3,342 |
|
Other current assets |
|
798 |
|
|
|
673 |
|
Assets held for sale |
|
597 |
|
|
|
— |
|
Total current assets |
|
8,942 |
|
|
|
8,060 |
|
Property, plant and equipment, net |
|
2,917 |
|
|
|
3,167 |
|
Notes receivable and investments in Flash Ventures |
|
1,051 |
|
|
|
991 |
|
Goodwill |
|
9,812 |
|
|
|
10,032 |
|
Other intangible assets, net |
|
77 |
|
|
|
78 |
|
Other non-current assets |
|
1,972 |
|
|
|
1,860 |
|
Total assets |
$ |
24,771 |
|
|
$ |
24,188 |
|
LIABILITIES, CONVERTIBLE PREFERRED STOCK AND SHAREHOLDERS’ EQUITY |
|||||||
Current liabilities: |
|
|
|
||||
Accounts payable |
$ |
1,578 |
|
|
$ |
1,411 |
|
Accounts payable to related parties |
|
352 |
|
|
|
313 |
|
Accrued expenses |
|
1,311 |
|
|
|
1,480 |
|
Income taxes payable |
|
448 |
|
|
|
525 |
|
Accrued compensation |
|
542 |
|
|
|
608 |
|
Current portion of long-term debt |
|
1,750 |
|
|
|
1,750 |
|
Liabilities held for sale |
|
110 |
|
|
|
— |
|
Total current liabilities |
|
6,091 |
|
|
|
6,087 |
|
Long-term debt |
|
5,650 |
|
|
|
5,684 |
|
Other liabilities |
|
1,158 |
|
|
|
1,370 |
|
Total liabilities |
|
12,899 |
|
|
|
13,141 |
|
Convertible preferred stock, aggregate liquidation preference of |
|
229 |
|
|
|
229 |
|
Total shareholders’ equity |
|
11,643 |
|
|
|
10,818 |
|
Total liabilities, convertible preferred stock and shareholders’ equity |
$ |
24,771 |
|
|
$ |
24,188 |
|
WESTERN DIGITAL CORPORATION PRELIMINARY CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (in millions, except per share amounts; unaudited; on a US GAAP basis) |
|||||||
Three Months Ended |
|||||||
|
September 27, 2024 |
|
September 29, 2023 |
||||
Revenue, net |
$ |
4,095 |
|
|
$ |
2,750 |
|
Cost of revenue |
|
2,544 |
|
|
|
2,651 |
|
Gross profit |
|
1,551 |
|
|
|
99 |
|
Operating expenses: |
|
|
|
||||
Research and development |
|
519 |
|
|
|
431 |
|
Selling, general and administrative |
|
242 |
|
|
|
207 |
|
Litigation matter |
|
3 |
|
|
|
— |
|
Employee termination, asset impairment and other |
|
2 |
|
|
|
57 |
|
Business separation costs |
|
43 |
|
|
|
— |
|
Total operating expenses |
|
809 |
|
|
|
695 |
|
Operating income (loss) |
|
742 |
|
|
|
(596 |
) |
Interest and other income (expense) |
|
(114 |
) |
|
|
(86 |
) |
Income (loss) before taxes |
|
628 |
|
|
|
(682 |
) |
Income tax expense |
|
135 |
|
|
|
3 |
|
Net income (loss) |
|
493 |
|
|
|
(685 |
) |
Less: dividends allocated to preferred shareholders |
|
4 |
|
|
|
15 |
|
Less: income attributable to preferred shareholders |
|
8 |
|
|
|
— |
|
Net income (loss) attributable to common shareholders |
$ |
481 |
|
|
$ |
(700 |
) |
|
|
|
|
||||
Net income (loss) per common share: |
|
|
|
||||
Basic |
$ |
1.40 |
|
|
$ |
(2.17 |
) |
Diluted |
$ |
1.35 |
|
|
$ |
(2.17 |
) |
|
|
|
|
||||
Weighted average shares outstanding: |
|
|
|
||||
Basic |
|
344 |
|
|
|
323 |
|
Diluted |
|
357 |
|
|
|
323 |
|
WESTERN DIGITAL CORPORATION PRELIMINARY CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (in millions; unaudited; on a US GAAP basis) |
|||||||
Three Months Ended |
|||||||
|
September 27, 2024 |
|
September 29, 2023 |
||||
Operating Activities |
|
|
|
||||
Net income (loss) |
$ |
493 |
|
|
$ |
(685 |
) |
Adjustments to reconcile net income (loss) to net cash provided by (used in) operations: |
|
|
|
||||
Depreciation and amortization |
|
135 |
|
|
|
147 |
|
Stock-based compensation |
|
84 |
|
|
|
77 |
|
Deferred income taxes |
|
54 |
|
|
|
(46 |
) |
Gain on disposal of assets |
|
(1 |
) |
|
|
(87 |
) |
Non-cash asset impairment |
|
— |
|
|
|
95 |
|
Amortization of debt issuance costs and discounts |
|
5 |
|
|
|
4 |
|
Other non-cash operating activities, net |
|
17 |
|
|
|
1 |
|
Changes in: |
|
|
|
||||
Accounts receivable, net |
|
(292 |
) |
|
|
147 |
|
Inventories |
|
(76 |
) |
|
|
201 |
|
Accounts payable |
|
216 |
|
|
|
25 |
|
Accounts payable to related parties |
|
39 |
|
|
|
(15 |
) |
Accrued expenses |
|
(153 |
) |
|
|
63 |
|
Income taxes payable |
|
(77 |
) |
|
|
(325 |
) |
Accrued compensation |
|
(50 |
) |
|
|
1 |
|
Other assets and liabilities, net |
|
(360 |
) |
|
|
(229 |
) |
Net cash provided by (used in) operating activities |
|
34 |
|
|
|
(626 |
) |
Investing Activities |
|
|
|
||||
Purchases of property, plant and equipment, net |
|
(95 |
) |
|
|
69 |
|
Activity related to Flash Ventures, net |
|
47 |
|
|
|
13 |
|
Strategic investments and other, net |
|
3 |
|
|
|
2 |
|
Net cash provided by (used in) investing activities |
|
(45 |
) |
|
|
84 |
|
Financing Activities |
|
|
|
||||
Employee stock plans, net |
|
(64 |
) |
|
|
(43 |
) |
Proceeds from convertible preferred stock, net of issuance costs |
|
— |
|
|
|
(3 |
) |
Proceeds from debt, net of repayments |
|
(38 |
) |
|
|
600 |
|
Net cash provided by (used in) financing activities |
|
(102 |
) |
|
|
554 |
|
Effect of exchange rate changes on cash |
|
10 |
|
|
|
(3 |
) |
Cash and cash equivalents reclassified to assets held for sale |
|
(71 |
) |
|
|
— |
|
Net increase (decrease) in cash and cash equivalents |
|
(174 |
) |
|
|
9 |
|
Cash and cash equivalents, beginning of period |
|
1,879 |
|
|
|
2,023 |
|
Cash and cash equivalents, end of period |
$ |
1,705 |
|
|
$ |
2,032 |
|
WESTERN DIGITAL CORPORATION SUPPLEMENTAL OPERATING SEGMENT RESULTS (in millions; except percentages; unaudited) |
|||||||
Three Months Ended |
|||||||
|
September 27, 2024 |
|
September 29, 2023 |
||||
|
|
||||||
Net revenue: |
|
|
|
||||
HDD |
$ |
2,211 |
|
|
$ |
1,194 |
|
Flash |
|
1,884 |
|
|
|
1,556 |
|
Total net revenue |
$ |
4,095 |
|
|
$ |
2,750 |
|
Gross profit: |
|
|
|
||||
HDD |
$ |
843 |
|
|
$ |
273 |
|
Flash |
|
732 |
|
|
|
(161 |
) |
Total gross profit for segments |
|
1,575 |
|
|
|
112 |
|
Unallocated corporate items: |
|
|
|
||||
Stock-based compensation expense |
|
(14 |
) |
|
|
(13 |
) |
Amortization of acquired intangible assets |
|
(1 |
) |
|
|
— |
|
Amortization of licenses related to a litigation matter |
|
(9 |
) |
|
|
— |
|
Total unallocated corporate items |
|
(24 |
) |
|
|
(13 |
) |
Consolidated gross profit |
$ |
1,551 |
|
|
$ |
99 |
|
Gross margin: |
|
|
|
||||
HDD |
|
38.1 |
% |
|
|
22.9 |
% |
Flash |
|
38.9 |
% |
|
|
(10.3 |
)% |
Total gross margin for segments |
|
38.5 |
% |
|
|
4.1 |
% |
Consolidated gross margin |
|
37.9 |
% |
|
|
3.6 |
% |
The company manages and reports under two reportable segments: hard disk drives ("HDD") and flash-based products (“Flash”). In the table above, total gross profit for segments and total gross margin for segments are Non-GAAP financial measures, which are also referred to herein as Non-GAAP gross profit and Non-GAAP gross margin, respectively. |
WESTERN DIGITAL CORPORATION PRELIMINARY RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES (in millions; unaudited) |
|||||||||||
|
Three Months Ended |
||||||||||
|
September 27, 2024 |
|
June 28, 2024 |
|
September 29, 2023 |
||||||
GAAP gross profit |
$ |
1,551 |
|
|
$ |
1,353 |
|
|
$ |
99 |
|
Stock-based compensation expense |
|
14 |
|
|
|
12 |
|
|
|
13 |
|
Amortization of acquired intangible assets |
|
1 |
|
|
|
1 |
|
|
|
— |
|
Litigation matter |
|
9 |
|
|
|
— |
|
|
|
— |
|
Non-GAAP gross profit |
$ |
1,575 |
|
|
$ |
1,366 |
|
|
$ |
112 |
|
|
|
|
|
|
|
||||||
GAAP operating expenses |
$ |
809 |
|
|
$ |
1,137 |
|
|
$ |
695 |
|
Stock-based compensation expense |
|
(70 |
) |
|
|
(57 |
) |
|
|
(64 |
) |
Business separation costs |
|
(43 |
) |
|
|
(38 |
) |
|
|
— |
|
Litigation matter |
|
(3 |
) |
|
|
(291 |
) |
|
|
— |
|
Employee termination, asset impairment and other |
|
(2 |
) |
|
|
(50 |
) |
|
|
(57 |
) |
Strategic review |
|
— |
|
|
|
— |
|
|
|
(17 |
) |
Other |
|
— |
|
|
|
(1 |
) |
|
|
(2 |
) |
Non-GAAP operating expenses |
$ |
691 |
|
|
$ |
700 |
|
|
$ |
555 |
|
|
|
|
|
|
|
||||||
GAAP operating income (loss) |
$ |
742 |
|
|
$ |
216 |
|
|
$ |
(596 |
) |
Gross profit adjustments |
|
24 |
|
|
|
13 |
|
|
|
13 |
|
Operating expense adjustments |
|
118 |
|
|
|
437 |
|
|
|
140 |
|
Non-GAAP operating income (loss) |
$ |
884 |
|
|
$ |
666 |
|
|
$ |
(443 |
) |
|
|
|
|
|
|
||||||
GAAP interest and other expense, net |
$ |
(114 |
) |
|
$ |
(114 |
) |
|
$ |
(86 |
) |
Litigation matter |
|
2 |
|
|
|
— |
|
|
|
— |
|
Non-GAAP interest and other expense, net |
$ |
(112 |
) |
|
$ |
(114 |
) |
|
$ |
(86 |
) |
|
|
|
|
|
|
||||||
GAAP income tax expense |
$ |
135 |
|
|
$ |
63 |
|
|
$ |
3 |
|
Income tax adjustments |
|
(11 |
) |
|
|
(46 |
) |
|
|
22 |
|
Non-GAAP income tax expense |
$ |
124 |
|
|
$ |
17 |
|
|
$ |
25 |
|
WESTERN DIGITAL CORPORATION PRELIMINARY RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES (in millions, except per share amounts; unaudited) |
|||||||||||
Three Months Ended |
|||||||||||
|
September 27, 2024 |
|
June 28, 2024 |
|
September 29, 2023 |
||||||
GAAP net income (loss) |
$ |
493 |
|
|
$ |
39 |
|
|
$ |
(685 |
) |
Stock-based compensation expense |
|
84 |
|
|
|
69 |
|
|
|
77 |
|
Business separation costs |
|
43 |
|
|
|
38 |
|
|
|
— |
|
Litigation matter |
|
14 |
|
|
|
291 |
|
|
|
— |
|
Employee termination, asset impairment and other |
|
2 |
|
|
|
50 |
|
|
|
57 |
|
Strategic review |
|
— |
|
|
|
— |
|
|
|
17 |
|
Amortization of acquired intangible assets |
|
1 |
|
|
|
1 |
|
|
|
— |
|
Other |
|
— |
|
|
|
1 |
|
|
|
2 |
|
Income tax adjustments |
|
11 |
|
|
|
46 |
|
|
|
(22 |
) |
Non-GAAP net income (loss) |
|
648 |
|
|
|
535 |
|
|
|
(554 |
) |
Less: amount allocated to preferred shareholders |
|
14 |
|
|
|
31 |
|
|
|
15 |
|
Non-GAAP diluted net income (loss) attributable to common shareholders |
$ |
634 |
|
|
$ |
504 |
|
|
$ |
(569 |
) |
|
|
|
|
|
|
||||||
Diluted income (loss) per common share |
|
|
|
|
|
||||||
GAAP |
$ |
1.35 |
|
|
$ |
0.08 |
|
|
$ |
(2.17 |
) |
Non-GAAP |
$ |
1.78 |
|
|
$ |
1.44 |
|
|
$ |
(1.76 |
) |
|
|
|
|
|
|
||||||
Diluted weighted average shares outstanding: |
|
|
|
|
|
||||||
GAAP |
|
357 |
|
|
|
349 |
|
|
|
323 |
|
Non-GAAP |
|
357 |
|
|
|
349 |
|
|
|
323 |
|
|
|
|
|
|
|
||||||
Cash flows |
|
|
|
|
|
||||||
Cash flow provided by (used in) operating activities |
$ |
34 |
|
|
$ |
366 |
|
|
$ |
(626 |
) |
Purchases of property, plant and equipment, net |
|
(95 |
) |
|
|
(116 |
) |
|
|
69 |
|
Activity related to Flash Ventures, net |
|
47 |
|
|
|
32 |
|
|
|
13 |
|
Free cash flow |
$ |
(14 |
) |
|
$ |
282 |
|
|
$ |
(544 |
) |
To supplement the condensed consolidated financial statements presented in accordance with
As described above, the company excludes the following items from its Non-GAAP measures:
Stock-based compensation expense. Because of the variety of equity awards used by companies, the varying methodologies for determining stock-based compensation expense, the subjective assumptions involved in those determinations, and the volatility in valuations that can be driven by market conditions outside the company’s control, the company believes excluding stock-based compensation expense enhances the ability of management and investors to understand and assess the underlying performance of its business over time and compare it against the company’s peers, a majority of whom also exclude stock-based compensation expense from their Non-GAAP results.
Business separation costs. The company incurred expenses associated with the separation of its HDD and Flash business units to create two independent, public companies. The company believes these charges do not reflect the company’s operating results and that they are not indicative of the underlying performance of its business.
Litigation matter. The company has recognized expenses related to a recent judgment in a patent litigation matter, which consisted of an award of damages, prejudgment interest, and estimated plaintiff legal costs. The company also recognized expenses in its cost of revenue related to the amortization of patent licenses that the company has capitalized related to this litigation matter. The company believes these charges do not reflect the company's operating results and that they are not indicative of the underlying performance of its business. For further information regarding the litigation matter, see Note 17 to the notes to consolidated financial statements included in the company’s Annual Report on Form 10-K filed with the SEC on August 20, 2024.
Employee termination, asset impairment, and other. From time-to-time, in order to realign the company’s operations with anticipated market demand or to achieve cost synergies from the integration of acquisitions, the company may terminate employees and/or restructure its operations. From time-to-time, the company may also incur charges from the impairment of intangible assets and other long-lived assets. In addition, the company may record credits related to gains upon sale of property due to restructuring or reversals of charges recorded in prior periods. In addition, the company has taken actions to reduce the amount of capital invested in facilities, including the sale-leaseback of facilities. These charges or credits are inconsistent in amount and frequency, and the company believes they are not indicative of the underlying performance of its business.
Strategic review. The company incurred expenses associated with its review of strategic alternatives that resulted in the planned separation of its HDD and Flash business units to create two independent, public companies. The company believes these charges do not reflect the company’s operating results and that they are not indicative of the underlying performance of its business.
Amortization of acquired intangible assets. The company incurs non-cash expenses from the amortization of acquired intangible assets over their economic lives. Such charges are significantly impacted by the timing and magnitude of the company’s acquisitions and any related impairment charges.
Other adjustments. From time-to-time, the company sells or impairs investments or other assets which are not considered necessary to its business operations, or incurs other charges or gains that the company believes are not a part of the ongoing operation of its business. The resulting expense or benefit is inconsistent in amount and frequency.
Income tax adjustments. Income tax adjustments include the difference between income taxes based on a forecasted annual Non-GAAP tax rate and a forecasted annual GAAP tax rate as a result of the timing of certain Non-GAAP pre-tax adjustments. The income tax adjustments also include adjustments to estimates related to the current status of the rules and regulations governing the transition to the Tax Cuts and Jobs Act and the re-measurement of certain unrecognized tax benefits primarily related to tax positions taken in prior quarters, including interest. These adjustments are excluded because the company believes that they are not indicative of the underlying performance of its ongoing business.
Additionally, free cash flow is defined as cash flows provided by (used in) operating activities less purchases of property, plant and equipment, net, and the activity related to Flash Ventures, net. The company considers free cash flow generated in any period to be a useful indicator of cash that is available for strategic opportunities including, among others, investing in the company’s business, making strategic acquisitions, repaying debt and strengthening the balance sheet.
View source version on businesswire.com: https://www.businesswire.com/news/home/20241024042423/en/
Western Digital Corp.
Investor Contact:
T. Peter Andrew
949.672.9655
peter.andrew@wdc.com
investor@wdc.com
Media Contact:
Media Relations
408.801.0021
WD.Mediainquiries@wdc.com
Source: Western Digital Corp.
FAQ
What was Western Digital's (WDC) revenue in Q1 2025?
How much did WDC's Cloud segment grow in Q1 2025?
What is Western Digital's (WDC) revenue guidance for Q2 2025?