West Pharmaceutical Services, Inc.
HealthcareNYSE:WST · New York Stock Exchange
-$1.52 today
Vol 0.36M · Avg 0.86M
Cash Flow
Check whether earnings turn into cash
Use operating cash flow, capital spending, free cash flow, and financing activity to see how much value is left for reinvestment or owners.
Free Cash Flow
Net Income to FCF bridge
Analysis
Analysis will appear once cash flow data is available for this period.
Cash Flow Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Net Income | $493.7M +0.2% | $492.7M -17.0% | $593.4M +1.3% | $585.9M -11.5% | $661.8M | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $168.6M +8.5% | $155.4M +13.2% | $137.3M +13.8% | $120.6M -1.4% | $122.3M | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | -$13.7M | $0 -100.0% | $37.5M +221.8% | -$30.8M +28.2% | -$42.9M | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $23.8M +27.3% | $18.7M -19.7% | $23.3M -1.7% | $23.7M -36.8% | $37.5M | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | $79.8M +2651.7% | $2.9M +114.2% | -$20.4M -36.0% | -$15.0M +92.3% | -$193.8M | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | $6.9M +111.7% | -$58.8M -1570.0% | $4.0M +111.2% | -$35.6M +71.2% | -$123.5M | $592.6M | $1.3B | $626.2M |
| Inventory | -$62.8M -249.5% | $42.0M +411.1% | -$13.5M +72.9% | -$49.8M +42.4% | -$86.5M | $1.0B | $1.2B | $1.1B |
| Accounts Payables | $17.9M +517.2% | $2.9M -34.1% | $4.4M +257.1% | -$2.8M -116.7% | $16.8M | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | $117.8M +601.2% | $16.8M +209.8% | -$15.3M -120.9% | $73.2M +12300.0% | -$600.0K | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | $2.6M +116.0% | -$16.3M -401.9% | $5.4M -85.0% | $36.1M +4111.1% | -$900.0K | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | $754.8M +15.5% | $653.4M -15.9% | $776.5M +7.3% | $724.0M +24.0% | $584.0M | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$285.9M +24.2% | -$377.0M -4.1% | -$362.0M -27.2% | -$284.6M -12.3% | -$253.4M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | $0 | $0 | $0 | $0 +100.0% | -$2.2M | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | $0 | $0 | $0 | $0 | $0 | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $0 | $0 | $0 | $0 | $0 | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | $0 +100.0% | -$1.7M +74.6% | -$6.7M -86.1% | -$3.6M -244.0% | $2.5M | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$285.9M +24.5% | -$378.7M -2.7% | -$368.7M -27.9% | -$288.2M -13.9% | -$253.1M | $4.8B | $6.4B | $5.1B |
| Debt Repayment | -$1.1M +96.0% | -$27.6M -1100.0% | -$2.3M +94.8% | -$44.3M -1913.6% | -$2.2M | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $18.2M | $0 | $0 | $0 | $0 | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | -$134.0M +76.4% | -$566.6M -25.6% | -$451.2M -103.1% | -$222.2M -46.3% | -$151.9M | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | -$61.2M -3.6% | -$59.1M -3.7% | -$57.0M -5.4% | -$54.1M -5.9% | -$51.1M | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | -$7.0M -122.8% | $30.7M -39.7% | $50.9M +88.5% | $27.0M -27.2% | $37.1M | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | -$185.1M +70.3% | -$622.6M -35.5% | -$459.6M -56.5% | -$293.6M -74.7% | -$168.1M | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | $22.9M +207.0% | -$21.4M -287.7% | $11.4M +208.6% | -$10.5M +33.1% | -$15.7M | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | $306.7M +183.0% | -$369.3M -814.1% | -$40.4M -130.7% | $131.7M -10.5% | $147.1M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | $468.9M +69.6% | $276.4M -33.3% | $414.5M -5.7% | $439.4M +32.9% | $330.6M | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Illumina, Inc.
NASDAQ:ILMN
$24.35B
Waters Corporation
NYSE:WAT
$23.17B
Quest Diagnostics Incorporated
NYSE:DGX
$22.48B
Labcorp Holdings Inc.
NYSE:LH
$21.83B
Incyte Corporation
NASDAQ:INCY
$21.68B
STERIS plc
NYSE:STE
$20.26B
Zimmer Biomet Holdings, Inc.
NYSE:ZBH
$17.13B
Hologic, Inc.
HOLX
$16.97B
Medpace Holdings, Inc.
NASDAQ:MEDP
$13.35B
The Cooper Companies, Inc.
NASDAQ:COO
$13.24B
SEC Filings
Recent regulatory filings
No filings found.
Does WST generate free cash flow?
West Pharmaceutical Services, Inc. (WST) generated $468.90M of free cash flow in fiscal 2025.
How much operating cash flow does WST produce?
Operating cash flow was $754.80M, before capital expenditures of $285.90M.
Explore More
Continue the stock analysis
Jump to another research area for this company.