West Pharmaceutical Services (WST) Cash Flow: Operating & Free Cash Flow

West Pharmaceutical Services Cash Flow Statement Analysis

Operating, investing, and financing activities in millions USD

Income Statement Balance Sheet Cash Flow Ratios

Scale:

Scroll to see more

Cash flow statement showing operating, investing, and financing activities for West Pharmaceutical Services, Inc. (WST) - Annual data in millions USD
Breakdown	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019	FY 2018	FY 2017
Period Ending	Dec 2025	Dec 2024	Dec 2023	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Dec 2017
Operating Activities
Net Income	493.70	492.70	593.40	585.90	661.80	346.20	241.70	206.90	150.70
Depreciation & Amortization	171.40	155.40	137.30	120.60	122.30	109.10	103.40	104.40	96.70
Deferred Income Tax	-13.70	0.00	37.50	-30.80	-42.90	-5.80	15.30	0.90	41.70
Stock Based Compensation	23.80	18.70	23.30	23.70	37.50	34.00	24.40	15.10	16.10
Change in Working Capital	79.80	2.90	-20.40	-15.00	-193.80	-10.30	-14.40	-28.30	-41.40
Change in Accounts Receivable	6.90	-58.80	4.00	-35.60	-123.50	-46.60	-33.30	-43.80	-39.70
Change in Inventory	-62.80	42.00	-13.50	-49.80	-86.50	-73.70	-18.60	-7.00	-3.60
Change in Accounts Payable	17.90	2.90	4.40	-2.80	16.80	36.60	25.30	0.40	12.60
Change in Other Working Capital	117.80	16.80	-15.30	13.30	-0.60	73.40	12.20	22.10	-10.70
Other Operating Activities	-20.50	-16.30	5.40	13.30	-0.90	-0.70	-3.20	-10.40	-0.50
Net Cash from Operating Activities	754.80	653.40	776.50	724.00	584.00	472.50	367.20	288.60	263.30
Investing Activities
Capital Expenditures	-285.90	-377.00	-362.00	-284.60	-253.40	-174.40	-126.40	-104.70	-130.80
Acquisitions	0.00	0.00	0.00	0.00	-2.20	0.00	-104.00	0.00	-6.00
Purchases of Investments	0.00	0.00	0.00	0.00	0.00	0.00	-85.10	0.00	0.00
Sales/Maturities of Investments	0.00	0.00	0.00	0.00	0.00	0.00	85.10	0.00	0.00
Other Investing Activities	0.00	-1.70	-6.70	-3.60	2.50	-5.10	2.40	3.90	3.20
Net Cash from Investing Activities	-285.90	-378.70	-368.70	-288.20	-253.10	-179.50	-228.00	-100.80	-133.60
Financing Activities
Debt Repayment	-1.10	-27.60	-2.30	-44.30	-2.20	-2.30	62.10	-0.10	-34.90
Common Stock Issued	18.20	0.00	0.00	28.20	0.00	0.00	0.00	0.00	0.00
Common Stock Repurchased	-136.80	-566.60	-451.20	-222.20	-151.90	-121.40	-85.30	-70.80	-74.40
Dividends Paid	-61.20	-59.10	-57.00	-54.10	-51.10	-48.10	-45.10	-42.10	-39.10
Other Financing Activities	-4.20	30.70	50.90	-1.20	37.10	34.70	31.50	32.30	39.40
Net Cash from Financing Activities	-185.10	-622.60	-459.60	-293.60	-168.10	-137.10	-36.80	-80.70	-109.00
Summary
Effect of Forex Changes on Cash	22.90	-21.40	11.40	-10.50	-15.70	20.50	-0.70	-5.60	12.20
Net Change in Cash	306.70	-369.30	-40.40	142.20	147.10	176.40	101.70	101.50	32.90
Cash at Beginning of Period	484.60	853.90	894.30	762.60	615.50	439.10	337.40	235.90	203.00
Cash at End of Period	791.30	484.60	853.90	894.30	762.60	615.50	439.10	337.40	235.90
Free Cash Flow	468.90	276.40	414.50	439.40	330.60	298.10	240.80	183.90	132.50
Supplemental Disclosures
Interest Paid	0.30	0.50	6.00	6.60	8.00	0.00	0.00	0.00	0.00
Income Taxes Paid	125.20	71.40	90.80	109.70	171.80	0.00	0.00	0.00	0.00

Frequently Asked Questions About West Pharmaceutical Services Cash Flow

What is a cash flow statement?

A cash flow statement tracks the actual cash moving in and out of a company during a period. It's divided into three sections: operating activities (core business), investing activities (assets and investments), and financing activities (debt and equity). Unlike the income statement, it shows real cash rather than accounting profits.

What is operating cash flow?

Operating cash flow is the cash generated from a company's core business operations. It adjusts net income for non-cash items like depreciation and changes in working capital. Strong operating cash flow indicates the business can fund operations without external financing.

What is free cash flow (FCF)?

Free cash flow is operating cash flow minus capital expenditures. It represents the cash available for dividends, share buybacks, debt repayment, or reinvestment. FCF is considered one of the most important metrics for evaluating a company's financial health.

What are capital expenditures?

Capital expenditures (CapEx) are funds spent on acquiring or maintaining physical assets like property, equipment, and technology. CapEx appears in the investing activities section and is subtracted from operating cash flow to calculate free cash flow.

How is WST's cash generation trending?

Review West Pharmaceutical Services's operating cash flow and free cash flow figures in the quarterly and annual data above. Consistent growth in operating cash flow relative to net income indicates high-quality earnings.

West Pharmaceutical Services (WST) Cash Flow Statement

West Pharmaceutical Services Cash Flow Statement Analysis

Frequently Asked Questions About West Pharmaceutical Services Cash Flow

Free Cash Flow (FCF)

FCF Per Share

Cash Flow to Debt

Dividend Payout Ratio

EBITDA

Return on Invested Capital (ROIC)

West Pharmaceutical Services Cash Flow Statement Analysis

Frequently Asked Questions About West Pharmaceutical Services Cash Flow

Metrics Derived from the Cash Flow Statement

Free Cash Flow (FCF)

FCF Per Share

Cash Flow to Debt

Dividend Payout Ratio

EBITDA

Return on Invested Capital (ROIC)