Western Digital Reports Fiscal Third Quarter 2025 Financial Results; Adopts Dividend Program and Declares Quarterly Cash Dividend on Common Stock
News Summary
-
Third quarter revenue was
$2.29 billion , down 5% sequentially (QoQ). Cloud revenue decreased 4% (QoQ), Client revenue decreased 2% (QoQ) and Consumer revenue decreased 13% (QoQ). -
Third quarter GAAP earnings per share (EPS) was
$2.11 and Non-GAAP EPS was$1.36 . -
Expect fiscal fourth quarter 2025 revenue to be in the range of
$2.45 billion +/-$150 million . -
Expect Non-GAAP EPS in the range of
$1.45 +/-$0.20 . -
The company’s Board of Directors authorized the adoption of a quarterly cash dividend program and declared a cash dividend of
$0.10 per share.
“Western Digital executed well in its fiscal third quarter achieving revenue at the high end of our guidance range and gross margin over 40%,” said
On
Q3 2025 Financial Highlights |
||||||||||||
($ in millions, except per share amounts) |
||||||||||||
|
GAAP |
|
Non-GAAP |
|||||||||
|
Q3 2025 |
|
Q2 2025 |
|
|
|
Q3 2025 |
|
Q2 2025 |
|
|
|
Revenue |
|
|
|
|
down 5% |
|
|
|
|
|
down 5% |
|
Gross Margin |
39.8% |
|
37.7% |
|
up 2.1 ppt |
|
40.1% |
|
38.4% |
|
up 1.7 ppt |
|
Operating Expenses |
|
|
|
|
down 56% |
|
|
|
|
|
down 3% |
|
Operating Income |
|
|
|
|
up 36% |
|
|
|
|
|
up 1% |
|
Diluted Net Income Attributable to Common Shareholders |
|
|
|
|
up 66% |
|
|
|
|
|
up 16% |
|
Net Income Per Share |
|
|
|
|
up 66% |
|
|
|
|
|
up 15% |
|
GAAP |
|
Non-GAAP |
|||||||||
|
Q3 2025 |
|
Q3 2024 |
|
Y/Y |
|
Q3 2025 |
|
Q3 2024 |
|
Y/Y |
|
Revenue |
|
|
|
|
up 31% |
|
|
|
|
|
up 31% |
|
Gross Margin |
39.8% |
|
29.6% |
|
up 10.2 ppt |
|
40.1% |
|
30.1% |
|
up 10.0 ppt |
|
Operating Expenses |
|
|
|
|
down 64% |
|
|
|
|
|
down 14% |
|
Operating Income |
|
|
|
|
up 709% |
|
|
|
|
|
up 290% |
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) |
Q3 2025 |
|
Q2 2025 |
|
|
|
Q3 2024 |
|
Y/Y |
|
Cloud |
|
|
|
|
down 4% |
|
|
|
up 38% |
|
Client |
137 |
|
140 |
|
down 2% |
|
140 |
|
down 2% |
|
Consumer |
150 |
|
173 |
|
down 13% |
|
157 |
|
down 4% |
|
Total Revenue |
|
|
|
|
down 5% |
|
|
|
up 31% |
In the fiscal third quarter:
-
Cloud represented 87% of total revenue at
$2.0 billion , down 4% sequentially and up 38% year-over-year. On a sequential basis, the decline was due to a 6% reduction in nearline bit shipments while pricing per unit in Cloud was up 5%. On a year-over-year basis, both revenue and bit shipments grew at 38% and 32%, respectively, driven by the strength of our product portfolio.
-
Client represented 6% of total revenue at
$137 million , down 2% on both a sequential and year-over-year basis. Compared to last quarter and last year, revenue was down due to lower unit shipments.
-
Consumer represented 7% of total revenue at
$150 million , down 13% sequentially and 4% year-over-year. The sequential decline in Consumer was primarily due to lower unit shipments; year over year, the decrease was largely due to pricing.
Business Outlook for Fiscal Fourth Quarter of 2025 |
||||
|
Three Months Ending |
|||
|
|
|||
|
GAAP |
|
Non-GAAP(1) |
|
Revenue |
|
|
|
|
Gross margin |
39.5% - 40.5% |
|
40.0% - 41.0% |
|
Operating expenses ($M) |
|
|
|
|
Interest and other expense, net ($M) |
~ |
|
~ |
|
Tax rate(2) |
N/A |
|
8.0% - 10.0% |
|
Diluted earnings per share |
N/A |
|
|
|
Diluted shares outstanding (in millions) |
~ 360 |
|
~ 360 |
____________________ | ||
(1) |
Non-GAAP gross margin guidance excludes stock-based compensation expense, 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) due to 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 income taxes recorded in any interim period are dependent on the timing and determination of certain GAAP operating expenses. |
Basis of Presentation
On
The financial and operating results of Sandisk subsequent to the Separation Date are no longer consolidated into WDC’s financial and operating results, and the historical results and financial position of Sandisk for all periods prior to the Separation Date have been reflected as discontinued operations in WDC’s preliminary condensed consolidated balance sheets and preliminary condensed consolidated statements of operations included in this release.
Dividend Program
The amount and timing of future dividends under the company’s dividend program will depend on market conditions and other corporate considerations. The company may suspend or discontinue the dividend program at any time.
The investment community conference call to discuss these results and the company’s business outlook for the fiscal fourth quarter of 2025 will be broadcast live online today at
About
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 fourth quarter of 2025 and beyond; the growth of data; demand and market conditions for our products and growth opportunities; and the company’s dividend payment plans. 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 third quarter ended
|
||||||||
PRELIMINARY CONDENSED CONSOLIDATED BALANCE SHEETS |
||||||||
(in millions; unaudited; on a US GAAP basis) |
||||||||
|
|
|
|
|
||||
|
|
|
|
|
||||
|
|
|
|
|||||
ASSETS |
||||||||
Current assets: |
|
|
|
|||||
Cash and cash equivalents |
$ |
3,477 |
|
$ |
1,551 |
|||
Accounts receivable, net |
|
1,469 |
|
|
|
1,231 |
|
|
Inventories |
|
1,311 |
|
|
|
1,387 |
|
|
Retained interest in Sandisk |
|
1,412 |
|
|
|
— |
|
|
Other current assets |
|
417 |
|
|
|
360 |
|
|
Current assets of discontinued operations |
|
— |
|
|
|
3,531 |
|
|
Total current assets |
|
8,086 |
|
|
|
8,060 |
|
|
Property, plant and equipment, net |
|
2,347 |
|
|
|
2,359 |
|
|
|
|
4,319 |
|
|
|
4,319 |
|
|
Other intangible assets, net |
|
76 |
|
|
|
78 |
|
|
Other non-current assets |
|
1,540 |
|
|
|
759 |
|
|
Non-current assets of discontinued operations |
|
— |
|
|
|
8,613 |
|
|
Total assets |
$ |
16,368 |
|
|
$ |
24,188 |
|
|
LIABILITIES, CONVERTIBLE PREFERRED STOCK AND SHAREHOLDERS’ EQUITY |
||||||||
Current liabilities: |
|
|
|
|||||
Accounts payable |
$ |
1,287 |
|
|
$ |
1,054 |
|
|
Accrued expenses |
|
774 |
|
|
|
1,053 |
|
|
Income taxes payable |
|
373 |
|
|
|
471 |
|
|
Accrued compensation |
|
322 |
|
|
|
435 |
|
|
Current portion of long-term debt |
|
2,426 |
|
|
|
1,750 |
|
|
Current liabilities of discontinued operations |
|
— |
|
|
|
1,324 |
|
|
Total current liabilities |
|
5,182 |
|
|
|
6,087 |
|
|
Long-term debt |
|
4,907 |
|
|
|
5,684 |
|
|
Other liabilities |
|
873 |
|
|
|
1,002 |
|
|
Non-current liabilities of discontinued operations |
|
— |
|
|
|
368 |
|
|
Total liabilities |
|
10,962 |
|
|
|
13,141 |
|
|
Convertible preferred stock, aggregate liquidation preference of |
|
229 |
|
|
|
229 |
|
|
Total shareholders’ equity |
|
5,177 |
|
|
|
10,818 |
|
|
Total liabilities, convertible preferred stock and shareholders’ equity |
$ |
16,368 |
|
|
$ |
24,188 |
|
|
|
||||||||||||||||
PRELIMINARY CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS |
||||||||||||||||
(in millions, except per share amounts; unaudited; on a US GAAP basis) |
||||||||||||||||
|
|
|
|
|
||||||||||||
|
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||
|
|
|
|
|
|
|
|
|
||||||||
Revenue, net |
$ |
2,294 |
|
|
$ |
1,752 |
|
|
$ |
6,915 |
|
|
$ |
4,313 |
|
|
Cost of revenue |
|
1,382 |
|
|
|
1,233 |
|
|
|
4,290 |
|
|
|
3,237 |
|
|
Gross profit |
|
912 |
|
|
|
519 |
|
|
|
2,625 |
|
|
|
1,076 |
|
|
Operating expenses: |
|
|
|
|
|
|
|
|||||||||
Research and development |
|
245 |
|
|
|
243 |
|
|
|
732 |
|
|
|
683 |
|
|
Selling, general and administrative |
|
108 |
|
|
|
176 |
|
|
|
444 |
|
|
|
542 |
|
|
Litigation matter |
|
(201 |
) |
|
|
— |
|
|
|
(198 |
) |
|
|
— |
|
|
Employee termination, asset impairment and other |
|
— |
|
|
|
6 |
|
|
|
(7 |
) |
|
|
163 |
|
|
Total operating expenses |
|
152 |
|
|
|
425 |
|
|
|
971 |
|
|
|
1,388 |
|
|
Operating income (loss) |
|
760 |
|
|
|
94 |
|
|
|
1,654 |
|
|
|
(312 |
) |
|
Interest and other expense |
|
(686 |
) |
|
|
(106 |
) |
|
|
(871 |
) |
|
|
(234 |
) |
|
Income (loss) before taxes |
|
74 |
|
|
|
(12 |
) |
|
|
783 |
|
|
|
(546 |
) |
|
Income tax benefit |
|
(698 |
) |
|
|
(4 |
) |
|
|
(608 |
) |
|
|
(27 |
) |
|
Net income (loss) from continuing operations |
|
772 |
|
|
|
(8 |
) |
|
|
1,391 |
|
|
|
(519 |
) |
|
Net income (loss) from discontinued operations, net of taxes |
|
(252 |
) |
|
|
143 |
|
|
|
216 |
|
|
|
(318 |
) |
|
Net income (loss) |
$ |
520 |
|
|
$ |
135 |
|
|
$ |
1,607 |
|
|
$ |
(837 |
) |
|
|
||||||||||||||||
PRELIMINARY EARNINGS (LOSS) PER COMMON SHARE |
||||||||||||||||
(in millions, except per share amounts; unaudited; on a US GAAP basis) |
||||||||||||||||
|
|
|
|
|
||||||||||||
|
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
|
(in millions, except per share data) |
||||||||||||||
Net income (loss) from continuing operations |
$ |
772 |
|
|
$ |
(8 |
) |
|
$ |
1,391 |
|
$ |
(519 |
) |
||
Less: dividends allocated to preferred shareholders |
|
4 |
|
|
|
15 |
|
|
|
12 |
|
|
|
44 |
|
|
Less: income attributable to participating securities(1) |
|
13 |
|
|
|
(1 |
) |
|
|
25 |
|
|
|
— |
|
|
Net income (loss) from continuing operations attributable to common shareholders - basic |
|
755 |
|
|
|
(22 |
) |
|
|
1,354 |
|
|
|
(563 |
) |
|
Net income (loss) from discontinued operations, net of taxes |
|
(248 |
) |
|
|
135 |
|
|
|
213 |
|
|
|
(318 |
) |
|
Net income (loss) attributable to common shareholders - basic |
$ |
507 |
|
|
$ |
113 |
|
|
$ |
1,567 |
|
|
$ |
(881 |
) |
|
|
|
|
|
|
|
|
|
|||||||||
Net income (loss) from continuing operations attributable to common shareholders - basic |
$ |
755 |
|
|
$ |
(22 |
) |
|
$ |
1,354 |
|
|
$ |
(563 |
) |
|
Re-allocation of participating securities considered potentially dilutive securities |
|
— |
|
|
|
— |
|
|
|
1 |
|
|
|
— |
|
|
Net income (loss) from continuing operations attributable to common shareholders - diluted |
|
755 |
|
|
|
(22 |
) |
|
|
1,355 |
|
|
|
(563 |
) |
|
Net income (loss) from discontinued operations, net of taxes |
|
(248 |
) |
|
|
135 |
|
|
|
213 |
|
|
|
(318 |
) |
|
Net income (loss) attributable to common shareholders - diluted |
$ |
507 |
|
|
$ |
113 |
|
|
$ |
1,568 |
|
|
$ |
(881 |
) |
|
|
|
|
|
|
|
|
|
|||||||||
Weighted average shares outstanding: |
|
|
|
|
|
|
|
|||||||||
Basic |
|
348 |
|
|
|
326 |
|
|
|
346 |
|
|
|
324 |
|
|
RSUs, PSUs, ESPP, and the convertible notes |
|
10 |
|
|
|
9 |
|
|
|
12 |
|
|
|
— |
|
|
Diluted |
|
358 |
|
|
|
335 |
|
|
|
358 |
|
|
|
324 |
|
|
|
|
|
|
|
|
|
|
|||||||||
Net income (loss) from continuing operations per common share |
|
|
|
|
|
|
|
|||||||||
Continuing operations - basic |
$ |
2.17 |
|
|
$ |
(0.07 |
) |
|
$ |
3.91 |
|
|
$ |
(1.74 |
) |
|
Discontinued operations - basic |
$ |
(0.71 |
) |
|
$ |
0.42 |
|
|
$ |
0.62 |
|
|
$ |
(0.98 |
) |
|
Earnings (loss) per common share - basic |
$ |
1.46 |
|
|
$ |
0.35 |
|
|
$ |
4.53 |
|
|
$ |
(2.72 |
) |
|
|
|
|
|
|
|
|
|
|||||||||
Continuing operations - diluted |
$ |
2.11 |
|
|
$ |
(0.07 |
) |
|
$ |
3.79 |
|
|
$ |
(1.74 |
) |
|
Discontinued operations - diluted |
$ |
(0.69 |
) |
|
$ |
0.41 |
|
|
$ |
0.59 |
|
|
$ |
(0.98 |
) |
|
Earnings (loss) per common share - diluted |
$ |
1.42 |
|
|
$ |
0.34 |
|
|
$ |
4.38 |
|
|
$ |
(2.72 |
) |
____________________ | ||
(1) |
Preferred stock represents participating securities because the preferred stock participates in any dividends on shares of common stock on a pari passu, pro rata basis. Preferred stock does not participate in undistributed net losses. |
|
|
||||||||||||||||
PRELIMINARY CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS |
||||||||||||||||
(in millions; unaudited; on a US GAAP basis) |
||||||||||||||||
|
|
|
|
|
||||||||||||
|
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||
|
|
|
|
|
|
|
|
|
||||||||
Cash flows from operating activities |
|
|
|
|
|
|
|
|||||||||
Net income (loss) |
$ |
520 |
|
|
$ |
135 |
|
|
$ |
1,607 |
|
|
$ |
(837 |
) |
|
Adjustments to reconcile net income (loss) to net cash provided by (used in) operations: |
|
|
|
|
|
|
|
|||||||||
Depreciation and amortization |
|
110 |
|
|
|
140 |
|
|
|
365 |
|
|
|
430 |
|
|
Stock-based compensation |
|
59 |
|
|
|
77 |
|
|
|
220 |
|
|
|
226 |
|
|
Deferred income taxes |
|
(708 |
) |
|
|
(52 |
) |
|
|
(682 |
) |
|
|
(120 |
) |
|
Gain on disposal of assets |
|
2 |
|
|
|
— |
|
|
|
(3 |
) |
|
|
(87 |
) |
|
Gain on business divestiture |
|
— |
|
|
|
— |
|
|
|
(113 |
) |
|
|
— |
|
|
Asset impairment |
|
— |
|
|
|
4 |
|
|
|
— |
|
|
|
99 |
|
|
Gain on repurchases of debt |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(4 |
) |
|
Amortization of debt issuance costs and discounts |
|
11 |
|
|
|
5 |
|
|
|
21 |
|
|
|
14 |
|
|
Unrealized loss on retained interest in Sandisk |
|
606 |
|
|
|
— |
|
|
|
606 |
|
|
|
— |
|
|
Other non-cash operating activities, net |
|
18 |
|
|
|
52 |
|
|
|
75 |
|
|
|
24 |
|
|
Changes in: |
|
|
|
|
|
|
|
|||||||||
Accounts receivable, net |
|
527 |
|
|
|
(277 |
) |
|
|
96 |
|
|
|
(202 |
) |
|
Inventories |
|
(317 |
) |
|
|
1 |
|
|
|
(429 |
) |
|
|
483 |
|
|
Accounts payable |
|
99 |
|
|
|
(88 |
) |
|
|
341 |
|
|
|
211 |
|
|
Accounts payable to related parties |
|
15 |
|
|
|
59 |
|
|
|
(39 |
) |
|
|
18 |
|
|
Accrued expenses |
|
(425 |
) |
|
|
(64 |
) |
|
|
(316 |
) |
|
|
(310 |
) |
|
Income taxes payable |
|
(23 |
) |
|
|
(30 |
) |
|
|
(80 |
) |
|
|
(524 |
) |
|
Accrued compensation |
|
(55 |
) |
|
|
93 |
|
|
|
(131 |
) |
|
|
97 |
|
|
Other assets and liabilities, net |
|
69 |
|
|
|
3 |
|
|
|
(593 |
) |
|
|
(178 |
) |
|
Net cash provided by (used in) operating activities |
|
508 |
|
|
|
58 |
|
|
|
945 |
|
|
|
(660 |
) |
|
Cash flows from investing activities |
|
|
|
|
|
|
|
|||||||||
Purchases of property, plant and equipment, net |
|
(128 |
) |
|
|
(95 |
) |
|
|
(336 |
) |
|
|
(176 |
) |
|
Net proceeds from business divestiture |
|
210 |
|
|
|
— |
|
|
|
401 |
|
|
|
— |
|
|
Activity related to |
|
56 |
|
|
|
128 |
|
|
|
148 |
|
|
|
207 |
|
|
Strategic investments and other, net |
|
4 |
|
|
|
(26 |
) |
|
|
7 |
|
|
|
— |
|
|
Net cash provided by investing activities |
|
142 |
|
|
|
7 |
|
|
|
220 |
|
|
|
31 |
|
|
Cash flows from financing activities |
|
|
|
|
|
|
|
|||||||||
Employee stock plans, net |
|
5 |
|
|
|
(16 |
) |
|
|
(23 |
) |
|
|
(26 |
) |
|
Convertible preferred stock issuance costs |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(5 |
) |
|
Purchase of capped calls |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(155 |
) |
|
Repurchases of debt |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(505 |
) |
|
Proceeds from (repayments of) debt, net |
|
1,968 |
|
|
|
(629 |
) |
|
|
1,893 |
|
|
|
1,233 |
|
|
Debt issuance costs |
|
(74 |
) |
|
|
— |
|
|
|
(74 |
) |
|
|
(36 |
) |
|
Cash transferred to Sandisk related to Separation |
|
(1,366 |
) |
|
|
— |
|
|
|
(1,366 |
) |
|
|
— |
|
|
Net cash provided by (used in) financing activities |
|
533 |
|
|
|
(645 |
) |
|
|
430 |
|
|
|
506 |
|
|
Effect of exchange rate changes on cash |
|
3 |
|
|
|
(7 |
) |
|
|
3 |
|
|
|
(6 |
) |
|
Net increase (decrease) in cash and cash equivalents |
|
1,186 |
|
|
|
(587 |
) |
|
|
1,598 |
|
|
|
(129 |
) |
|
Cash and cash equivalents, beginning of period |
|
2,291 |
|
|
|
2,481 |
|
|
|
1,879 |
|
|
|
2,023 |
|
|
Cash and cash equivalents, end of period |
$ |
3,477 |
|
|
$ |
1,894 |
|
|
$ |
3,477 |
|
|
$ |
1,894 |
|
|
|
||||||||||||||||||||
PRELIMINARY RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES |
||||||||||||||||||||
(in millions; unaudited) |
||||||||||||||||||||
|
|
|
|
|
||||||||||||||||
|
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
GAAP gross profit |
$ |
912 |
|
|
$ |
907 |
|
|
$ |
519 |
|
|
$ |
2,625 |
|
|
$ |
1,076 |
|
|
Stock-based compensation expense |
|
7 |
|
|
|
9 |
|
|
|
8 |
|
|
|
26 |
|
|
|
28 |
|
|
Litigation matter |
|
— |
|
|
|
10 |
|
|
|
— |
|
|
|
19 |
|
|
|
— |
|
|
Other |
|
1 |
|
|
|
— |
|
|
|
1 |
|
|
|
2 |
|
|
|
1 |
|
|
Non-GAAP gross profit |
$ |
920 |
|
|
$ |
926 |
|
|
$ |
528 |
|
|
$ |
2,672 |
|
|
$ |
1,105 |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
GAAP operating expenses |
$ |
152 |
|
|
$ |
347 |
|
|
$ |
425 |
|
|
$ |
971 |
|
|
$ |
1,388 |
|
|
Stock-based compensation expense |
|
(28 |
) |
|
|
(21 |
) |
|
|
(44 |
) |
|
|
(96 |
) |
|
|
(127 |
) |
|
Litigation matter |
|
201 |
|
|
|
— |
|
|
|
— |
|
|
|
198 |
|
|
|
— |
|
|
Employee termination, asset impairment and other |
|
— |
|
|
|
10 |
|
|
|
(6 |
) |
|
|
7 |
|
|
|
(163 |
) |
|
Strategic review |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(38 |
) |
|
Other |
|
(1 |
) |
|
|
(1 |
) |
|
|
— |
|
|
|
(2 |
) |
|
|
(2 |
) |
|
Non-GAAP operating expenses |
$ |
324 |
|
|
$ |
335 |
|
|
$ |
375 |
|
|
$ |
1,078 |
|
|
$ |
1,058 |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
GAAP operating income (loss) |
$ |
760 |
|
|
$ |
560 |
|
|
$ |
94 |
|
|
$ |
1,654 |
|
|
$ |
(312 |
) |
|
Gross profit adjustments |
|
8 |
|
|
|
19 |
|
|
|
9 |
|
|
|
47 |
|
|
|
29 |
|
|
Operating expense adjustments |
|
(172 |
) |
|
|
12 |
|
|
|
50 |
|
|
|
(107 |
) |
|
|
330 |
|
|
Non-GAAP operating income |
$ |
596 |
|
|
$ |
591 |
|
|
$ |
153 |
|
|
$ |
1,594 |
|
|
$ |
47 |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
GAAP interest and other expense, net |
$ |
(686 |
) |
|
$ |
(94 |
) |
|
$ |
(106 |
) |
|
$ |
(871 |
) |
|
$ |
(234 |
) |
|
Unrealized loss on retained interest in Sandisk |
|
606 |
|
|
|
— |
|
|
|
— |
|
|
|
606 |
|
|
|
— |
|
|
Litigation matter |
|
(6 |
) |
|
|
4 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
Other |
|
2 |
|
|
|
— |
|
|
|
3 |
|
|
|
3 |
|
|
|
(58 |
) |
|
Non-GAAP interest and other expense, net |
$ |
(84 |
) |
|
$ |
(90 |
) |
|
$ |
(103 |
) |
|
$ |
(262 |
) |
|
$ |
(292 |
) |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
GAAP income tax benefit |
$ |
(698 |
) |
|
$ |
— |
|
|
|
N/A |
|
|
$ |
(608 |
) |
|
|
N/A |
|
|
Income tax adjustments |
|
710 |
|
|
|
70 |
|
|
|
|
|
741 |
|
|
|
|||||
Non-GAAP income tax expense |
$ |
12 |
|
|
$ |
70 |
|
|
|
|
$ |
133 |
|
|
|
|||||
|
||||||||||||||||||||
PRELIMINARY RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES |
||||||||||||||||||||
(in millions, except per share amounts; unaudited) |
||||||||||||||||||||
|
|
|
|
|
||||||||||||||||
|
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
GAAP net income |
$ |
772 |
|
|
$ |
466 |
|
|
|
N/A |
|
|
$ |
1,391 |
|
|
|
N/A |
|
|
Stock-based compensation expense |
|
35 |
|
|
|
30 |
|
|
|
|
|
122 |
|
|
|
|||||
Litigation matter |
|
(207 |
) |
|
|
14 |
|
|
|
|
|
(179 |
) |
|
|
|||||
Employee termination, asset impairment and other |
|
— |
|
|
|
(10 |
) |
|
|
|
|
(7 |
) |
|
|
|||||
Unrealized loss on retained interest in Sandisk |
|
606 |
|
|
|
— |
|
|
|
|
|
606 |
|
|
|
|||||
Other |
|
4 |
|
|
|
1 |
|
|
|
|
|
7 |
|
|
|
|||||
Income tax adjustments |
|
(710 |
) |
|
|
(70 |
) |
|
|
|
|
(741 |
) |
|
|
|||||
Non-GAAP net income |
|
500 |
|
|
|
431 |
|
|
|
|
|
1,199 |
|
|
|
|||||
Less: amount allocated to preferred shareholders |
|
13 |
|
|
|
11 |
|
|
|
|
|
32 |
|
|
|
|||||
Non-GAAP diluted net income attributable to common shareholders |
$ |
487 |
|
|
$ |
420 |
|
|
|
|
$ |
1,167 |
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Diluted income per common share: |
|
|
|
|
|
|
|
|
|
|||||||||||
GAAP(1) |
$ |
2.11 |
|
|
$ |
1.27 |
|
|
|
|
$ |
3.79 |
|
|
|
|||||
Non-GAAP |
$ |
1.36 |
|
|
$ |
1.18 |
|
|
|
|
$ |
3.26 |
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Diluted weighted average shares outstanding: |
|
|
|
|
|
|
|
|
|
|||||||||||
GAAP |
|
358 |
|
|
|
357 |
|
|
|
|
|
358 |
|
|
|
|||||
Non-GAAP |
|
358 |
|
|
|
357 |
|
|
|
|
|
358 |
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Cash flows |
|
|
|
|
|
|
|
|
|
|||||||||||
Cash flow provided by (used in) operating activities |
$ |
508 |
|
|
$ |
403 |
|
|
$ |
58 |
|
|
$ |
945 |
|
|
$ |
(660 |
) |
|
Purchases of property, plant and equipment, net |
|
(128 |
) |
|
|
(113 |
) |
|
|
(95 |
) |
|
|
(336 |
) |
|
|
(176 |
) |
|
Activity related to |
|
56 |
|
|
|
45 |
|
|
|
128 |
|
|
|
148 |
|
|
|
207 |
|
|
Free cash flow(2) |
$ |
436 |
|
|
$ |
335 |
|
|
$ |
91 |
|
|
$ |
757 |
|
|
$ |
(629 |
) |
____________________ | ||
(1) |
To calculate GAAP diluted net income from continuing operations per common share for the three months ended |
|
(2) |
Cash flows are presented on a consolidated basis and include the results of Sandisk through the |
|
Notes to Preliminary GAAP to Non-GAAP Reconciliations
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.
Litigation matter. The company had recognized expenses related to a previous judgment in a patent litigation matter, which consisted of an award of damages, prejudgment interest, and estimated plaintiff legal costs. The company had also recognized post-judgment interest in interest and other expense, net as well as 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 has since entered into a settlement agreement with the plaintiff, which resulted in the reversal of a portion of these charges for the three and nine months ended
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.
Unrealized loss on retained interest in Sandisk. The company retained a 19.9% ownership interest in Sandisk and recognized an unrealized loss on the mark-to-market adjustment of such interest. 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.
Other adjustments. From time to time, the company sells or impairs investments or other assets that 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 for one-time deferred tax benefits related to an internal reorganization executed in conjunction with the separation of the Flash business 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
View source version on businesswire.com: https://www.businesswire.com/news/home/20250429457407/en/
Investor Contact:
408.717.9765
ambrish.srivastava@wdc.com
investor@wdc.com
Media Contact:
Media Relations
408.801.0021
WD.Mediainquiries@wdc.com
Source: