# EDGAR Filing Document

**Accession Number:** 0000106040
**File Stem:** 0000106040-25-000030
**Filing Date:** 2025-7
**Character Count:** 42240
**Document Hash:** fa6abb7ed54f0e731dad7219866b0041
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0000106040-25-000030.hdr.sgml**: 20250730

**ACCESSION NUMBER**: 0000106040-25-000030

**CONFORMED SUBMISSION TYPE**: 8-K

**PUBLIC DOCUMENT COUNT**: 15

**CONFORMED PERIOD OF REPORT**: 20250730

**ITEM INFORMATION**: Results of Operations and Financial Condition

**ITEM INFORMATION**: Financial Statements and Exhibits

**FILED AS OF DATE**: 20250730

**DATE AS OF CHANGE**: 20250730

**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** WESTERN DIGITAL CORP
- **CENTRAL INDEX KEY:** 0000106040
- **STANDARD INDUSTRIAL CLASSIFICATION:** COMPUTER STORAGE DEVICES [3572]
- **ORGANIZATION NAME:** 06 Technology
- **EIN:** 330956711
- **STATE OF INCORPORATION:** DE
- **FISCAL YEAR END:** 0703

**FILING VALUES:**
- **FORM TYPE:** 8-K
- **SEC ACT:** 1934 Act
- **SEC FILE NUMBER:** 001-08703
- **FILM NUMBER:** 251167230

**BUSINESS ADDRESS:**
- **STREET 1:** 5601 GREAT OAKS PARKWAY
- **CITY:** SAN JOSE
- **STATE:** CA
- **ZIP:** 95119
- **BUSINESS PHONE:** 9496727000

**MAIL ADDRESS:**
- **STREET 1:** 3355 MICHELSON DRIVE SUITE 100
- **CITY:** IRVINE
- **STATE:** CA
- **ZIP:** 92612

**FORMER COMPANY:**
- **FORMER CONFORMED NAME:** GENERAL DIGITAL CORP
- **DATE OF NAME CHANGE:** 19730125

?xml version='1.0' encoding='ASCII'? wdc-20250730

**UNITED STATES**

**SECURITIES AND EXCHANGE COMMISSION**

**WASHINGTON, D.C. 20549**

 

**FORM 8-K**

**CURRENT REPORT**

**Pursuant to Section 13 or 15(d) of the**

**Securities Exchange Act of 1934**

**Date of Report (Date of earliest event reported): July 30, 2025**

 

![New WD Logo_cropped.jpg](wdc-20250730_g1.jpg)

**WESTERN DIGITAL CORPORATION** 

*(Exact Name of Registrant as Specified in its Charter)*

 

---

| | | |
|:---|:---|:---|
| **Delaware** | **001-08703** | **33-0956711** |
| **(State or Other Jurisdiction<br>of Incorporation)** | **(Commission<br>File Number)** | **(I.R.S. Employer<br>Identification No.)** |
| **5601 Great Oaks Parkway** | | **95119** |
| **San Jose** | | |
| **California** | | |
| **(Address of Principal Executive Offices)** | | **(Zip Code)** |

---

**(408) 717-6000** 

**(Registrant's Telephone Number, Including Area Code)**

**Not applicable** 

**(Former Name or Former Address, if Changed Since Last Report)** 

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (*see* General Instruction A.2. below):

☐ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

☐ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

☐ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

☐ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

------

---

| | | |
|:---|:---|:---|
| Securities registered pursuant to Section 12(b) of the Act: | Securities registered pursuant to Section 12(b) of the Act: | Securities registered pursuant to Section 12(b) of the Act: |
| **<u>Title of each class</u>** | **<u>Trading Symbol(s)</u>** | **<u>Name of each exchange on which registered</u>** |
| Common Stock, $0.01 Par Value Per Share | WDC | The Nasdaq Stock Market LLC |
| | | (Nasdaq Global Select Market) |
| Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter). | Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter). | Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter). |
| | Emerging growth company | ☐ |
| If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐ | If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐ | If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐ |

---

------

**Item 2.02&nbsp;&nbsp;&nbsp;&nbsp;Results of Operations and Financial Condition.**

On July 30, 2025, Western Digital Corporation (the "Company") announced financial results for the fiscal fourth quarter and year ended June 27, 2025. A copy of the press release making this announcement is attached hereto as Exhibit 99.1 and is incorporated herein by reference.

In accordance with General Instruction B.2 of Form 8-K, the information in this Item 2.02, including Exhibit 99.1, shall not be deemed to be "filed" for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the "Exchange Act"), or otherwise subject to the liabilities of that section, and shall not be incorporated by reference into any registration statement or other document filed under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such filing.

**Item 9.01&nbsp;&nbsp;&nbsp;&nbsp;Financial Statements and Exhibits.**

(d)&nbsp;&nbsp;&nbsp;&nbsp;Exhibits

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;99. 1&nbsp;&nbsp;&nbsp;&nbsp;<u>[Press Release issued by Western Digital Corporation on](a4ex991-pressreleaseq425.htm)[July 3](a4ex991-pressreleaseq425.htm)[0](a4ex991-pressreleaseq425.htm)[,](a4ex991-pressreleaseq425.htm)[2025](a4ex991-pressreleaseq425.htm)[announcing financial results for the fiscal](a4ex991-pressreleaseq425.htm)[fourth](a4ex991-pressreleaseq425.htm)[quarter](a4ex991-pressreleaseq425.htm)[an](a4ex991-pressreleaseq425.htm)[d year](a4ex991-pressreleaseq425.htm)[ended](a4ex991-pressreleaseq425.htm)[June 27,](a4ex991-pressreleaseq425.htm)[2025](a4ex991-pressreleaseq425.htm)[.](a4ex991-pressreleaseq425.htm)</u>

104&nbsp;&nbsp;&nbsp;&nbsp;Cover Page Interactive Data File (embedded within the Inline XBRL document).

------

**<u>SIGNATURE</u>**

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

---

| | |
|:---|:---|
| | **Western Digital Corporation** |
|  | *(Registrant)* |
| By: | /s/ Cynthia Tregillis |
|  | Cynthia Tregillis |
|  | Executive Vice President, Chief Legal Officer <br>and Secretary |

---

Date: July 30, 2025

## Exhibit 99.1

**Exhibit 99.1**

![newwdlogo_croppeda.jpg](newwdlogo_croppeda.jpg)

**Western Digital Reports Fiscal Fourth Quarter and Fiscal Year 2025 Financial Results**

**Q4FY25 Highlights:**

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Revenue of $2.61 billion, up 30% year over year

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• GAAP diluted EPS of $0.67 and non-GAAP diluted EPS of $1.66

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Cash flow from operations of $746 million; free cash flow of $675 million

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Fiscal year 2025 revenue of $9.52 billion, up 51% year over year

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Q1FY26 revenue expected to be up 22% year over year at mid-point

**SAN JOSE, Calif.** — **July 30, 2025** — Western Digital Corp. (Nasdaq: WDC) today reported fiscal fourth quarter and fiscal year 2025 financial results for the period ended June 27, 2025.

"Western Digital executed well in its fiscal fourth quarter, achieving revenue and gross margin above the high end of our guidance range while delivering strong free cash flow. In addition, during the quarter, we reduced debt by $2.6 billion, initiated a cash dividend, and announced the authorization of a $2.0 billion share repurchase program, reflecting our confidence in the long-term cash generating capability of our business," said Irving Tan, CEO of Western Digital. "We are confident that HDDs will continue to remain the foundation of the world's data infrastructure, delivering unmatched value for mass storage in an AI-driven future."

------

Western Digital Reports Fiscal Fourth Quarter and Fiscal Year 2025 Financial Results

**Q4FY25 Financial Highlights**

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
| ($ in millions) |  |  |  |  |  |
|  | **GAAP** | **GAAP** | **GAAP** | **GAAP** | **GAAP** |
|  | **Q4FY25** | **Q3FY25** | **Q4FY24** | **Q/Q** | **Y/Y** |
| Revenue | $2605 | $2294 | $2004 | +14% | +30% |
| Gross Margin | 41.0% | 39.8% | 34.8% | +120 bps | +620 bps |
| Operating Expenses | $387 | $152 | $788 | +155% | -51% |
| Operating Income (Loss) | $680 | $760 | $(91) | -11% | N/A |

---

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
| | **Non-GAAP** | **Non-GAAP** | **Non-GAAP** | **Non-GAAP** | **Non-GAAP** |
|  | **Q4FY25** | **Q3FY25** | **Q4FY24** | **Q/Q** | **Y/Y** |
| Revenue | $2605 | $2294 | $2004 | +14% | +30% |
| Gross Margin | 41.3% | 40.1% | 35.2% | +120 bps | +610 bps |
| Operating Expenses | $345 | $324 | $410 | +6% | -16% |
| Operating Income | $732 | $596 | $296 | +23% | +147% |

---

**Fiscal Year 2025 Financial Highlights**

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| ($ in millions) | **GAAP** | **GAAP** | **GAAP** | **Non-GAAP** | **Non-GAAP** | **Non-GAAP** |
|  | **FY25** | **FY24** | **Y/Y** | **FY25** | **FY24** | **Y/Y** |
| Revenue | $9520 | $6317 | +51% | $9520 | $6317 | +51% |
| Gross Margin | 38.8% | 28.1% | +1070 bps | 39.4% | 28.7% | +1070 bps |
| Operating Expenses | $1358 | $2176 | -38% | $1423 | $1468 | -3% |
| Operating Income (Loss) | $2334 | $(403) | N/A | $2326 | $343 | +578% |

---

------

Western Digital Reports Fiscal Fourth Quarter and Fiscal Year 2025 Financial Results

**Business Outlook for Fiscal First Quarter of 2026**

"We continue to see strong momentum in our business driven by Cloud, our largest addressable market. For our fiscal first quarter of 2026, at the mid-point of the ranges provided in the table below, we expect revenues of $2.7 billion, non-GAAP gross margin of 41.5%, with non-GAAP EPS of $1.54," said Kris Sennesael, CFO of Western Digital.

---

| | |
|:---|:---|
| | **Non-GAAP**<sup>(1)</sup> |
| Revenue | $2.70B +/- $100M |
| Gross margin | 41% - 42% |
| Operating expenses | $370M - $380M |
| Interest and other expense, net | ~ $50M |
| Tax rate | 16% - 19% |
| Diluted earnings per share | $1.54 +/- $0.15 |
| Diluted shares | ~ 363M |

---

<sup>(1)</sup> &nbsp;&nbsp;&nbsp;&nbsp;We provide earnings guidance only on a non-GAAP basis because certain information necessary to reconcile such guidance to GAAP is difficult to estimate or cannot be allocated or quantified with certainty and is dependent on future events outside of our control. Please refer to the section titled "Non-GAAP Guidance" under "Discussion Regarding the Use of Non-GAAP Financial Measures" in this press release for additional information regarding the non-GAAP measures, including quantification of known expected adjustment items.

**Dividend**

Western Digital's Board of Directors declared a cash dividend of $0.10 per share of the company's common stock, which will be paid on September 18, 2025 to stockholders of record as of the close of business on September 4, 2025.

**Western Digital's Fiscal Fourth Quarter 2025 Conference Call**

Western Digital will host a conference call to discuss its fiscal fourth quarter 2025 results and business outlook for the fiscal first quarter of 2026 today at 1:30 p.m. Pacific / 4:30 p.m. Eastern. The live and archived conference call and the earnings presentation can be accessed online at <u>investor.wdc.com</u>.

**About Western Digital**

------

Western Digital Reports Fiscal Fourth Quarter and Fiscal Year 2025 Financial Results

**Basis of Presentation**

On February 21, 2025 (the "Separation Date"), Western Digital Corporation ("WDC") completed the previously announced separation of its Flash business unit into a separate company, Sandisk Corporation ("Sandisk").

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 financial highlights, preliminary condensed consolidated balance sheets and preliminary condensed consolidated statements of operations included in this release.

**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 first fiscal quarter of 2026 and beyond, and demand and market conditions for our products and growth opportunities. 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 fourth fiscal quarter ended June 27, 2025 included in this press release represent the most current information available to management. Actual results when disclosed in the company's Form 10-K 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-K. Other key risks and uncertainties that could cause actual results to differ materially from those expressed or implied in the forward-looking statements include: adverse global or regional conditions, including new or additional tariffs or trade restrictions; volatility in demand for the company's products; the impact of business and market conditions, including inflation, increases in interest rates and an economic recession; the outcome and impact of the company's completed separation of its HDD and Flash businesses; 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; any decisions to reduce or discontinue paying cash dividends or repurchasing shares of the company's common stock; the company's ability to achieve its greenhouse gas emissions reduction and other sustainability 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 and Quarterly Report on Form 10-Q filed with the SEC on May 2, 2025 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, 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 STATEMENTS OF OPERATIONS**

**(in millions, except per share amounts; unaudited; on a US GAAP basis)**

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three Months Ended** | **Three Months Ended** | **Years Ended** | **Years Ended** |
| | **June 27,<br>2025** | **June 28,<br>2024** | **June 27,<br>2025** | **June 28,<br>2024** |
| Revenue, net | $2605 | $2004 | $9520 | $6317 |
| Cost of revenue | 1538 | 1307 | 5828 | 4544 |
| &nbsp;&nbsp;&nbsp;Gross profit | 1067 | 697 | 3692 | 1773 |
| Operating expenses: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Research and development | 262 | 267 | 994 | 950 |
| &nbsp;&nbsp;&nbsp;Selling, general and administrative | 124 | 184 | 568 | 726 |
| &nbsp;&nbsp;&nbsp;Litigation matter |  | 291 | (198) | 291 |
| &nbsp;&nbsp;&nbsp;Business realignment charges | 1 | 46 | (6) | 209 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total operating expenses | 387 | 788 | 1358 | 2176 |
| Operating income (loss) | 680 | (91) | 2334 | (403) |
| Interest and other expense, net | (333) | (102) | (1204) | (336) |
| Income (loss) before taxes | 347 | (193) | 1130 | (739) |
| Income tax expense (benefit) | 95 | 53 | (513) | 26 |
| Net income (loss) from continuing operations | 252 | (246) | 1643 | (765) |
| Net income (loss) from discontinued operations, net of taxes | 30 | 285 | 246 | (33) |
| Net income (loss) | $282 | $39 | $1889 | $(798) |

---

------

**WESTERN DIGITAL CORPORATION**

**PRELIMINARY EARNINGS (LOSS) PER COMMON SHARE**

**(in millions, except per share amounts; unaudited; on a US GAAP basis)**

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three Months Ended** | **Three Months Ended** | **Years Ended** | **Years Ended** |
| | **June 27,<br>2025** | **June 28,<br>2024** | **June 27,<br>2025** | **June 28,<br>2024** |
| | *(in millions, except per share data)* | *(in millions, except per share data)* | *(in millions, except per share data)* | *(in millions, except per share data)* |
| Net income (loss) from continuing operations | $252 | $(246) | $1643 | $(765) |
| &nbsp;&nbsp;&nbsp;Less: dividends and income attributable to participating securities<sup>(1)</sup> | 9 | 10 | 45 | 54 |
| Net income (loss) from continuing operations attributable to common shareholders - basic | 243 | (256) | 1598 | (819) |
| &nbsp;&nbsp;&nbsp;Re-allocation of participating securities considered potentially dilutive securities |  |  | 1 |  |
| Net income (loss) from continuing operations attributable to common shareholders - diluted | 243 | (256) | 1599 | (819) |
| Weighted average shares: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Basic | 348 | 333 | 347 | 326 |
| &nbsp;&nbsp;&nbsp;Diluted | 362 | 333 | 359 | 326 |
| Net income (loss) from continuing operations per common share: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Basic | $0.70 | $(0.77) | $4.61 | $(2.51) |
| &nbsp;&nbsp;&nbsp;Diluted | $0.67 | $(0.77) | $4.45 | $(2.51) |

---

<sup>(1)</sup> &nbsp;&nbsp;&nbsp;&nbsp;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.

------

**WESTERN DIGITAL CORPORATION**

**PRELIMINARY RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES**

**(in millions; unaudited)**

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
| | **Three Months Ended** | **Three Months Ended** | **Three Months Ended** | **Years Ended** | **Years Ended** |
| | **June 27,<br>2025** | **March 28,<br>2025** | **June 28,<br>2024** | **June 27,<br>2025** | **June 28,<br>2024** |
| **GAAP gross profit** | $1067 | $912 | $697 | $3692 | $1773 |
| &nbsp;&nbsp;&nbsp;Stock-based compensation expense | 8 | 7 | 8 | 34 | 36 |
| &nbsp;&nbsp;&nbsp;Litigation matter |  |  |  | 19 |  |
| &nbsp;&nbsp;&nbsp;Other | 2 | 1 | 1 | 4 | 2 |
| **Non-GAAP gross profit** | $1077 | $920 | $706 | $3749 | $1811 |
| **GAAP operating expenses** | $387 | $152 | $788 | $1358 | $2176 |
| &nbsp;&nbsp;&nbsp;Stock-based compensation expense | (37) | (28) | (39) | (133) | (166) |
| &nbsp;&nbsp;&nbsp;Litigation matter |  | 201 | (291) | 198 | (291) |
| &nbsp;&nbsp;&nbsp;Business realignment charges | (1) |  | (46) | 6 | (209) |
| &nbsp;&nbsp;&nbsp;Strategic review |  |  |  |  | (38) |
| &nbsp;&nbsp;&nbsp;Other | (4) | (1) | (2) | (6) | (4) |
| **Non-GAAP operating expenses** | $345 | $324 | $410 | $1423 | $1468 |
| **GAAP operating income (loss)** | $680 | $760 | $(91) | $2334 | $(403) |
| &nbsp;&nbsp;&nbsp;Gross profit adjustments | 10 | 8 | 9 | 57 | 38 |
| &nbsp;&nbsp;&nbsp;Operating expense adjustments | 42 | (172) | 378 | (65) | 708 |
| **Non-GAAP operating income** | $732 | $596 | $296 | $2326 | $343 |
| **GAAP interest and other expense, net** | $(333) | $(686) | $(102) | $(1204) | $(336) |
| &nbsp;&nbsp;&nbsp;Loss on retained interest in Sandisk | 166 | 606 |  | 772 |  |
| &nbsp;&nbsp;&nbsp;Loss on extinguishment of debt | 100 |  |  | 100 |  |
| &nbsp;&nbsp;&nbsp;Litigation matter |  | (6) |  |  |  |
| &nbsp;&nbsp;&nbsp;Other | 15 | 2 | (1) | 18 | (59) |
| **Non-GAAP interest and other expense, net** | $(52) | $(84) | $(103) | $(314) | $(395) |
| **GAAP income tax expense (benefit)** | $95 | $(698) | N/A | $(513) | N/A |
| &nbsp;&nbsp;&nbsp;Income tax adjustments | (32) | 710 |  | 709 |  |
| **Non-GAAP income tax expense** | $63 | $12 |  | $196 |  |

---

------

**WESTERN DIGITAL CORPORATION**

**PRELIMINARY RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES**

**(in millions, except per share amounts; unaudited)**

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
| | **Three Months Ended** | **Three Months Ended** | **Three Months Ended** | **Years Ended** | **Years Ended** |
| | **June 27,<br>2025** | **March 28,<br>2025** | **June 28,<br>2024** | **June 27,<br>2025** | **June 28,<br>2024** |
| **GAAP net income from continuing operations** | $252 | $772 | N/A | $1643 | N/A |
| &nbsp;&nbsp;&nbsp;Gross profit adjustments | 10 | 8 |  | 57 |  |
| &nbsp;&nbsp;&nbsp;Operating expense adjustments | 42 | (172) |  | (65) |  |
| &nbsp;&nbsp;&nbsp;Interest and other expense adjustments | 281 | 602 |  | 890 |  |
| &nbsp;&nbsp;&nbsp;Income tax adjustments | 32 | (710) |  | (709) |  |
| **Non-GAAP net income from continuing operations** | 617 | 500 |  | 1816 |  |
| &nbsp;&nbsp;&nbsp;Less: amount allocated to preferred shareholders | 17 | 13 |  | 47 |  |
| **Non-GAAP net income from continuing operations attributable to common shareholders** | $600 | $487 |  | $1769 |  |
| **Diluted income per common share:** |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;GAAP<sup>(1)</sup> | $0.67 | $2.11 |  | $4.45 |  |
| &nbsp;&nbsp;&nbsp;Non-GAAP | $1.66 | $1.36 |  | $4.93 |  |
| **Diluted weighted average shares** | 362 | 358 |  | 359 |  |
| **Cash flows** |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Cash flows provided by (used in) operating activities | $746 | $508 | $366 | $1691 | $(294) |
| &nbsp;&nbsp;&nbsp;Purchases of property, plant and equipment, net | (71) | (128) | (116) | (407) | (292) |
| &nbsp;&nbsp;&nbsp;Activity related to Flash Ventures, net |  | 56 | 32 | 148 | 239 |
| **Free cash flow**<sup>(2)</sup> | $675 | $436 | $282 | $1432 | $(347) |

---

<sup>(1)</sup> To calculate GAAP diluted net income from continuing operations per common share for the three months ended June 27, 2025, the three months ended March 28, 2025, and the year ended June 27, 2025, net income from continuing operations is reduced by $9 million, $17 million, and $45 million, respectively, for the amount allocated to preferred shareholders to determine the amount available to common shareholders.

<sup>(2)</sup> Cash flows are presented on a consolidated basis and include the results of Sandisk through the February 21, 2025 date of separation.

------

**WESTERN DIGITAL CORPORATION**

**PRELIMINARY CONDENSED CONSOLIDATED BALANCE SHEETS** 

**(in millions; unaudited; on a US GAAP basis)**

---

| | | |
|:---|:---|:---|
| | **June 27,<br>2025** | **June 28,<br>2024** |
| **ASSETS** | **ASSETS** | **ASSETS** |
| Current assets: |  |  |
| &nbsp;&nbsp;&nbsp;Cash and cash equivalents | $2114 | $1551 |
| &nbsp;&nbsp;&nbsp;Accounts receivable, net | 1486 | 1231 |
| &nbsp;&nbsp;&nbsp;Inventories | 1291 | 1387 |
| &nbsp;&nbsp;&nbsp;Retained interest in Sandisk | 354 |  |
| &nbsp;&nbsp;&nbsp;Other current assets | 611 | 360 |
| &nbsp;&nbsp;&nbsp;Current assets of discontinued operations |  | 3531 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total current assets | 5856 | 8060 |
| Property, plant and equipment, net | 2343 | 2359 |
| Goodwill | 4319 | 4319 |
| Other non-current assets | 1484 | 837 |
| Non-current assets of discontinued operations |  | 8613 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total assets | $14002 | $24188 |
| **LIABILITIES, CONVERTIBLE PREFERRED STOCK AND SHAREHOLDERS' EQUITY** | **LIABILITIES, CONVERTIBLE PREFERRED STOCK AND SHAREHOLDERS' EQUITY** | **LIABILITIES, CONVERTIBLE PREFERRED STOCK AND SHAREHOLDERS' EQUITY** |
| Current liabilities: |  |  |
| &nbsp;&nbsp;&nbsp;Accounts payable | $1266 | $1054 |
| &nbsp;&nbsp;&nbsp;Accrued expenses | 719 | 1053 |
| &nbsp;&nbsp;&nbsp;Income taxes payable | 800 | 471 |
| &nbsp;&nbsp;&nbsp;Accrued compensation | 407 | 435 |
| &nbsp;&nbsp;&nbsp;Current portion of long-term debt | 2226 | 1750 |
| &nbsp;&nbsp;&nbsp;Current liabilities of discontinued operations |  | 1324 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total current liabilities | 5418 | 6087 |
| Long-term debt | 2485 | 5684 |
| Other liabilities | 559 | 1002 |
| Non-current liabilities of discontinued operations |  | 368 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total liabilities | 8462 | 13141 |
| Convertible preferred stock, aggregate liquidation preference of $265 and $257, respectively | 229 | 229 |
| Total shareholders' equity | 5311 | 10818 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total liabilities, convertible preferred stock and shareholders' equity | $14002 | $24188 |

---

------

**WESTERN DIGITAL CORPORATION**

**PRELIMINARY CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS**

**(in millions; unaudited; on a US GAAP basis)**

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three Months Ended** | **Three Months Ended** | **Years Ended** | **Years Ended** |
| | **June 27,<br>2025** | **June 28,<br>2024** | **June 27,<br>2025** | **June 28,<br>2024** |
| **Cash flows from operating activities** | | | | |
| Net income (loss) | $282 | $39 | $1889 | $(798) |
| Adjustments to reconcile net income (loss) to net cash provided by (used in) operations: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Depreciation and amortization | 86 | 138 | 451 | 568 |
| &nbsp;&nbsp;&nbsp;Stock-based compensation | 45 | 69 | 265 | 295 |
| &nbsp;&nbsp;&nbsp;Deferred income taxes | (63) | (41) | (745) | (161) |
| &nbsp;&nbsp;&nbsp;Gain on disposal of assets | 1 |  | (2) | (87) |
| &nbsp;&nbsp;&nbsp;Gain on business divestiture |  |  | (113) |  |
| &nbsp;&nbsp;&nbsp;Non-cash asset impairment | 2 | 59 | 2 | 158 |
| &nbsp;&nbsp;&nbsp;Amortization of debt issuance costs and discounts | 2 | 5 | 23 | 19 |
| &nbsp;&nbsp;&nbsp;Loss on retained interest in Sandisk | 166 |  | 772 |  |
| &nbsp;&nbsp;&nbsp;Loss on extinguishment of debt | 100 |  | 100 |  |
| &nbsp;&nbsp;&nbsp;Other non-cash operating activities, net | 5 | (1) | 80 | 19 |
| &nbsp;&nbsp;&nbsp;Changes in: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Accounts receivable, net | (17) | (366) | 79 | (568) |
| &nbsp;&nbsp;&nbsp;&nbsp;Inventories | 20 | (127) | (409) | 356 |
| &nbsp;&nbsp;&nbsp;&nbsp;Accounts payable | (34) | 33 | 307 | 244 |
| &nbsp;&nbsp;&nbsp;&nbsp;Accounts payable to related parties |  | 3 | (39) | 21 |
| &nbsp;&nbsp;&nbsp;&nbsp;Accrued expenses | (50) | 507 | (366) | 197 |
| &nbsp;&nbsp;&nbsp;&nbsp;Income taxes payable | 428 | 50 | 348 | (474) |
| &nbsp;&nbsp;&nbsp;&nbsp;Accrued compensation | 85 | 162 | (46) | 259 |
| &nbsp;&nbsp;&nbsp;&nbsp;Other assets and liabilities, net | (312) | (164) | (905) | (342) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net cash provided by (used in) operating activities | 746 | 366 | 1691 | (294) |
| **Cash flows from investing activities** |  |  |  |  |
| Purchases of property, plant and equipment, net | (71) | (116) | (407) | (292) |
| Net proceeds from business divestiture |  |  | 401 |  |
| Activity related to Flash Ventures, net |  | 32 | 148 | 239 |
| Strategic investments and other, net | 1 | 26 | 8 | 26 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net cash provided by (used in) investing activities | (70) | (58) | 150 | (27) |
| **Cash flows from financing activities** |  |  |  |  |
| Employee stock plans, net | (13) | 18 | (36) | (8) |
| Repurchases of common stock | (149) |  | (149) |  |
| Dividends paid to shareholders | (44) |  | (44) |  |
| Convertible preferred stock issuance costs |  |  |  | (5) |
| Purchase of capped calls |  |  |  | (155) |
| Repurchases of debt |  |  |  | (505) |
| Proceeds from (repayments of) debt, net | (1837) | (337) | 56 | 896 |
| Debt issuance costs | 1 |  | (73) | (36) |
| Cash transferred to Sandisk related to Separation |  |  | (1366) |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net cash provided by (used in) financing activities | (2042) | (319) | (1612) | 187 |
| Effect of exchange rate changes on cash | 3 | (4) | 6 | (10) |
| Net increase (decrease) in cash and cash equivalents | (1363) | (15) | 235 | (144) |
| Cash and cash equivalents, beginning of period | 3477 | 1894 | 1879 | 2023 |
| Cash and cash equivalents, end of period | $2114 | $1879 | $2114 | $1879 |

---

------

**Discussion Regarding the Use of Non-GAAP Financial Measures**

To supplement the condensed consolidated financial statements presented in accordance with U.S. generally accepted accounting principles ("GAAP"), the tables above set forth non-GAAP gross profit; non-GAAP operating expenses; non-GAAP interest and other expense, net; non-GAAP income tax expense; non-GAAP net income from continuing operations; non-GAAP net income from continuing operations attributable to common shareholders; non-GAAP diluted net income from continuing operations per common share and free cash flow ("non-GAAP measures"). These non-GAAP measures are not alternatives for measures prepared in accordance with GAAP and may be different from similarly titled non-GAAP measures used by other companies. The company believes the presentation of these non-GAAP measures, when shown in conjunction with the corresponding GAAP measures, provides useful information to investors for measuring the company's earnings performance and comparing it against prior periods. Specifically, the company believes these non-GAAP measures provide useful information to both management and investors as they exclude certain expenses, gains and losses that the company believes are not indicative of its core operating results or because they are consistent with the financial models and estimates published by many analysts who follow the company and its peers. As discussed further below, these non-GAAP measures exclude, as applicable, stock-based compensation expense; charges related to a litigation matter; business realignment charges; expenses related to our strategic review; loss on retained interest in Sandisk; loss on extinguishment of debt; other adjustments; and income tax adjustments. The company believes these measures, along with the related reconciliations to the GAAP measures, provide additional detail and comparability for assessing the company's results. These non-GAAP measures are some of the primary indicators management uses for assessing the company's performance and planning and forecasting future periods. These measures should be considered in addition to results prepared in accordance with GAAP, but should not be considered a substitute for, or superior to, GAAP results.

As described above, the company excludes the following items from its non-GAAP measures:

<u>Stock-based compensation expense.</u> 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.

<u>Litigation matter.</u> 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 March 28, 2025. The company believes these charges and reversals 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, as well as Note 17 to the notes to consolidated financial statements included in the company's Annual Report on Form 10-K for the year ended June 27, 2025, when filed.

<u>Business realignment charges.</u> 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 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. 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.

------

<u>Strategic review.</u> The company incurred expenses associated with its review of strategic alternatives that resulted in 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 they are not indicative of the underlying performance of its business.

<u>Loss on retained interest in Sandisk.</u> The company retained a 19.9% ownership interest in Sandisk at the time of the separation and has recognized losses on the mark-to-market adjustment of such interest. The company believes these charges do not reflect the company's operating results and are not indicative of the underlying performance of its business.

<u>Loss on extinguishment of debt.</u> In connection with the company's liquidation of a portion of its retained interest in Sandisk following the separation, the company recognized a loss in the exchange of that portion of the Sandisk shares to settle a portion of the company's outstanding debt. The company believes this loss does not reflect the company's operating results and is not indicative of the underlying performance of its business.

<u>Other adjustments.</u> 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.

<u>Income tax adjustments.</u> 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. For periods prior to fiscal 2025, estimation of a non-GAAP tax measure, and consequentially, a non-GAAP net income measure is not readily available.

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 pre-separation 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, returning capital to investors, repaying debt and strengthening the balance sheet.

------

*Non-GAAP Guidance*

This press release contains forward-looking estimates of non-GAAP gross margin, non-GAAP operating expenses, non-GAAP tax rate, non-GAAP diluted earnings per share, and non-GAAP diluted shares for the fiscal first quarter of 2026 ("Q1FY26"). We provide these non-GAAP measures to investors on a prospective basis because certain information necessary to reconcile such guidance to GAAP is difficult to predict and estimate or cannot be allocated or quantified with certainty and is often dependent on future events that may be uncertain or outside of our control. Accordingly, reconciliations of non-GAAP gross margin, non-GAAP operating expenses, non-GAAP tax rate, non-GAAP diluted earnings per share, and non-GAAP diluted shares to the most directly comparable GAAP financial measures (gross margin, operating expenses, tax rate, diluted earnings per share, and diluted shares, respectively) are not available without unreasonable effort.

The known adjustments to our non-GAAP guidance for Q1FY26 and details on how our non-GAAP tax rate guidance is determined are provided below:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Non-GAAP gross margin guidance excludes stock-based compensation expense, totaling approximately $10 million to $15 million.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Non-GAAP operating expenses guidance excludes stock-based compensation and other expenses, totaling approximately $40 million to $50 million.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Non-GAAP diluted earnings per share guidance excludes the items described above, totaling $50 million to $65 million.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Non-GAAP diluted earnings per share guidance is calculated based on non-GAAP diluted shares, which includes the benefit of 8 million shares expected to be provided by existing capped call transactions entered into in connection with our convertible senior notes due 2028 to offset the dilutive impact of the convertible notes, up to their capped limit. This results in a benefit in non-GAAP diluted earnings per share guidance of $0.04 per share compared to using diluted shares based on GAAP.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Non-GAAP tax rate guidance 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.

In addition to the adjustments to our forward-looking non-GAAP financial measures described above, reconciliations to comparable forward-looking GAAP financial measures may include additional adjustments that are not available without unreasonable effort. These additional adjustments may include unanticipated changes in our GAAP effective tax rate, unanticipated one-time charges related to business realignment charges, unanticipated litigation matters, mark-to-market gains or losses on our retained shares of Sandisk, and other unanticipated gains, losses, and impairments, and other unanticipated items not reflective of ongoing operations. Our forward-looking estimates of non-GAAP measures of our financial performance may differ materially from our actual results and should not be relied upon as statements of fact.

------

___________________

**Contacts:**

**Western Digital Corp.**

---

| | |
|:---|:---|
| **Investor Contact:** | **Media Contact:** |
| Ambrish Srivastava | Media Relations |
| 408.717.9765 | 408.801.0021 |
| ambrish.srivastava@wdc.com | WD.Mediainquiries@wdc.com |
| investor@wdc.com |  |

---

<br>