WEST PHARMACEUTICAL SERVICES INC

WST 10-K · FY 2025
API behind this page

WST FY 2025 request

Playground key active
Request URL /api/financials?ticker=WST&year=2025&quarter=4&full_year_mode=true
waiting 0 ms 
Pick an endpoint and run the request.
curl

Income Statement

JSON CSV Excel
Income Statement
Metric FY 2025 FY 2024 YoY
Revenue 3,074.1 2,893.2 +6.3%
Show Business Segments breakouts
Contract-Manufactured Products 582 558.7 +4.2%
Contract-Manufactured Products · Operating Segments 582 558.7 +4.2%
Proprietary Products 2,492.1 2,334.5 +6.8%
Proprietary Products · Operating Segments 2,492.1 2,334.5 +6.8%
Show Geography breakouts
DE 380.3 372.5 +2.1%
FR 226.6 242.2 -6.4%
IE 333.3 323.2 +3.1%
Other 353.3 339 +4.2%
Other European countries 451 385.5 +17.0%
US 1,329.6 1,230.8 +8.0%
Show Equity Components breakouts
Accumulated Gain Loss Net Cash Flow Hedge Parent · Foreign Exchange Contract -0.7 0.5 -240.0%
Show Consolidation Items breakouts
Operating Segments 3,074.1 2,893.2 +6.3%
Show Major Customers breakouts
One Customer · Revenue From Contract With Customer 485.9 356.4 +36.3%
Show Related Party Transactions By Related Party breakouts
Affiliated Entity 12.7 15.3 -17.0%
Cost of Revenue 1,970.1 1,894.7 +4.0%
Show Business Segments breakouts
Contract-Manufactured Products · Operating Segments 486.2 460.7 +5.5%
Proprietary Products · Operating Segments 1,483.9 1,434 +3.5%
Show Equity Components breakouts
Accumulated Gain Loss Net Cash Flow Hedge Parent · Foreign Exchange Contract 0.1 5.5 -98.2%
Gross Profit 1,104 998.5 +10.6%
Research & Development 74.3 69.1 +7.5%
Show Business Segments breakouts
Proprietary Products · Operating Segments 74.3 69.1 +7.5%
Selling, General & Administrative 393.6 338.5 +16.3%
Show Business Segments breakouts
Contract-Manufactured Products · Operating Segments 29.9 26.2 +14.1%
Proprietary Products · Operating Segments 255.6 231.5 +10.4%
Show Disposal Group Classification breakouts
Disposal Group Heldforsale Not Discontinued Operations · SmartDose® 3.5mL On-Body Delivery System And Associated Facilities 2.2 — —
Other Income Expense 51.2 21 +143.8%
Show Disposal Group Classification breakouts
Disposal Group Heldforsale Not Discontinued Operations · SmartDose® 3.5mL On-Body Delivery System And Associated Facilities 6.2 — —
Operating Income 584.9 569.9 +2.6%
Show Business Segments breakouts
Contract-Manufactured Products · Operating Segments 63.4 72.3 -12.3%
Proprietary Products · Operating Segments 657.2 577.8 +13.7%
Show Consolidation Items breakouts
Corporate and Unallocated -135.7 -80.2 -69.2%
Operating Segments 720.6 650.1 +10.8%
Interest Expense 0.5 3 -83.3%
Show Equity Components breakouts
Accumulated Gain Loss Net Cash Flow Hedge Parent · Treasury Lock 0.1 0.1 0.0%
Investment Income Net -17.5 -19.6 +10.7%
Other Non-Operating Income (Expense) 1 1 0.0%
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments 600.9 585.5 +2.6%
Show Equity Components breakouts
Accumulated Defined Benefit Plans Adjustment · Reclassification Out Of Accumulated Other Comprehensive Income 0.4 1 -60.0%
Accumulated Gain Loss Net Cash Flow Hedge Parent · Reclassification Out Of Accumulated Other Comprehensive Income -0.9 -4.1 +78.0%
Income Tax Expense (Benefit) 121.6 107.5 +13.1%
Show Equity Components breakouts
Accumulated Gain Loss Net Cash Flow Hedge Parent · Reclassification Out Of Accumulated Other Comprehensive Income -0.3 -1 +70.0%
Income Loss From Equity Method Investments -14.4 -14.7 +2.0%
Net Income 493.7 492.7 +0.2%
Show Equity Components breakouts
Accumulated Defined Benefit Plans Adjustment · Reclassification Out Of Accumulated Other Comprehensive Income 0.4 0.8 -50.0%
Accumulated Gain Loss Net Cash Flow Hedge Parent · Reclassification Out Of Accumulated Other Comprehensive Income -0.6 -3.1 +80.6%
Retained Earnings 493.7 492.7 +0.2%
Show Reclassification Out Of Accumulated Other Comprehensive Income breakouts
Reclassification Out Of Accumulated Other Comprehensive Income -0.2 -2.3 +91.3%
EPS (Basic) 6.83 6.75 +1.2%
EPS (Diluted) 6.79 6.69 +1.5%
Wtd Avg Shares (Basic) 72.3 73 -1.0%
Wtd Avg Shares (Diluted) 72.7 73.7 -1.4%
General & Administrative (FY) — — —
Show Consolidation Items breakouts
Corporate and Unallocated -74.4 -58.6 -27.0%
Income Before Taxes 600.9 585.5 +2.6%
Comprehensive Income 646.3 378.4 +70.8%
Other Comprehensive Income 152.6 -114.3 +233.5%
Show Equity Components breakouts
Accumulated Defined Benefit Plans Adjustment 1.7 0.3 +466.7%
Accumulated Gain Loss Net Cash Flow Hedge Parent 1 -2.5 +140.0%
Accumulated Other Comprehensive Income 152.6 -114.3 +233.5%
Accumulated Translation Adjustment 149.2 -112.3 +232.9%
Aoci Equity Method Investment Parent 0.7 0.2 +250.0%
Foreign Currency Transaction Gain Loss Before Tax 8.4 10.2 -17.6%

Balance Sheet

Balance Sheet
Metric FY 2025 FY 2024 YoY
Current Assets
Cash & Cash Equivalents 791.3 484.6 +63.3%
Accounts Receivable 574.4 552.5 +4.0%
Inventory 443.9 377 +17.7%
Other Assets Current 168.6 124 +36.0%
Show Related Party Transactions By Related Party breakouts
Affiliated Entity 2 2.5 -20.0%
Total Current Assets 1,978.2 1,538.1 +28.6%
Non-Current Assets
Property, Plant & Equipment 1,726.4 1,581.6 +9.2%
Operating Lease Right-of-Use Assets 117 104.5 +12.0%
Goodwill 109.9 106 +3.7%
Show Business Segments breakouts
Contract-Manufactured Products 29.9 29.2 +2.4%
Proprietary Products 80 76.8 +4.2%
Deferred Tax Assets 38.4 26 +47.7%
Other Non-Current Assets 80.1 74.3 +7.8%
Total Assets 4,270 3,643.4 +17.2%
Show Business Segments breakouts
Contract-Manufactured Products · Operating Segments 718.1 612.2 +17.3%
Proprietary Products · Operating Segments 2,987 2,621.1 +14.0%
Show Consolidation Items breakouts
Corporate and Unallocated 564.9 410.1 +37.7%
Intangible Assets 7.7 10.8 -28.7%
Show Finite Lived Intangible Assets By Major Class breakouts
Customer Contracts 0.2 0.4 -50.0%
Customer Relationships 6.5 8.1 -19.8%
Patents and licensing 0.6 1.7 -64.7%
Technology Based Intangible Assets 0.4 0.6 -33.3%
Other Assets
Property Plant And Equipment Gross 3,223.4 2,985.8 +8.0%
Show Property Plant And Equipment By Type breakouts
Building And Building Improvements 1,180.7 916.1 +28.9%
Computer hardware and software 188.6 232.5 -18.9%
Construction In Progress 256.7 410.8 -37.5%
Land 29.2 27.9 +4.7%
Machinery And Equipment 1,388.8 1,229 +13.0%
Tools Dies And Molds 179.4 169.5 +5.8%
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment 1,497 1,404.2 +6.6%
Investments In Affiliates Subsidiaries Associates And Joint Ventures 212.3 202.1 +5.0%
Intangible Assets Net Excluding Goodwill 7.7 10.8 -28.7%
Current Liabilities
Accounts Payable 253.7 239.3 +6.0%
Accrued Salaries Wages And Benefits Current 135.9 73.5 +84.9%
Accrued Income Taxes Current 28.1 31.5 -10.8%
Operating Lease Liability Current 22.7 17.9 +26.8%
Other Liabilities Current 214.5 188.2 +14.0%
Show Related Party Transactions By Related Party breakouts
Affiliated Entity 26.2 18.7 +40.1%
Total Current Liabilities 654.9 550.4 +19.0%
Deferred Revenue 51.9 49.6 +4.6%
Non-Current Liabilities
Long-Term Debt 202.8 202.6 +0.1%
Deferred Tax Liabilities 23 20.5 +12.2%
Pension And Other Postretirement Defined Benefit Plans Liabilities Noncurrent 29 28.2 +2.8%
Show Retirement Plan Type breakouts
Other Postretirement Benefit Plans Defined Benefit 2.6 2.7 -3.7%
Pension Plans Defined Benefit 26.4 25.5 +3.5%
Operating Lease Liabilities 95.6 81.8 +16.9%
Deferred Compensation Liability Classified Noncurrent 13.5 15.4 -12.3%
Other Non-Current Liabilities 75.2 62.2 +20.9%
Total Liabilities 1,094 961.1 +13.8%
Long-Term Debt 202.8 202.6 +0.1%
Stockholders' Equity
Common Stock 18.8 18.8 0.0%
Retained Earnings 4,374.9 3,956.6 +10.6%
Accumulated Other Comprehensive Income -105.5 -258.1 +59.1%
Treasury Stock Common Value -1,112.2 -1,057.1 -5.2%
Total Stockholders' Equity 3,176 2,682.3 +18.4%
Show Equity Components breakouts
Accumulated Defined Benefit Plans Adjustment -8.1 -9.8 +17.3%
Accumulated Gain Loss Net Cash Flow Hedge Parent -1.5 -2.5 +40.0%
Accumulated Other Comprehensive Income -105.5 -258.1 +59.1%
Accumulated Translation Adjustment -99.1 -248.3 +60.1%
Aoci Equity Method Investment Parent 3.2 2.5 +28.0%
Common Stock 18.8 18.8 0.0%
Retained Earnings 4,374.9 3,956.6 +10.6%
Treasury Stock Common -1,112.2 -1,057.1 -5.2%
Total Liabilities & Equity 4,270 3,643.4 +17.2%

Cash Flow Statement

Cash Flow Statement
Metric FY 2025 FY 2024 YoY
Operating Activities
Depreciation 168.6 151.8 +11.1%
Adjustment For Amortization 2.8 3.6 -22.2%
Stock-Based Compensation 23.8 18.7 +27.3%
Show Consolidation Items breakouts
Corporate and Unallocated 23.8 18.7 +27.3%
Restructuring Reserve Settled Without Cash2 5.4 — —
Show Restructuring Cost And Reserve breakouts
Asset-Related Charges · December 2025 Restructuring Plan 2 — —
Asset-Related Charges · January 2025 Restructuring Plan 3.4 — —
Show Restructuring Plan breakouts
December 2025 Restructuring Plan 2 — —
January 2025 Restructuring Plan 3.4 — —
Asset Impairment Charges 11.7 7.3 +60.3%
Deferred Income Taxes -13.7 -3.5 -291.4%
Pension And Other Postretirement Benefit Expense Net 0.6 -2 +130.0%
Income Loss From Equity Method Investments Net Of Dividends Or Distributions -10.5 -13.4 +21.6%
Other Non-Cash Items -7.4 -4.7 -57.4%
Change in Accounts Receivable 6.9 -58.8 +111.7%
Change in Inventory -62.8 42 -249.5%
Increase Decrease In Other Current Assets 9.7 -5.8 +267.2%
Change in Accounts Payable 17.9 2.9 +517.2%
Increase Decrease In Other Operating Capital Net 108.1 22.6 +378.3%
Net Cash from Operations 754.8 653.4 +15.5%
Depreciation & Amortization 171.4 155.4 +10.3%
Show Business Segments breakouts
Contract-Manufactured Products · Operating Segments 27.9 21.3 +31.0%
Proprietary Products · Operating Segments 140.2 130.3 +7.6%
Show Consolidation Items breakouts
Corporate and Unallocated 3.3 3.8 -13.2%
Change in Deferred Revenue -0.5 — —
Investing Activities
Capital Expenditures -285.9 -377 +24.2%
Net Cash from Investing -285.9 -378.7 +24.5%
Financing Activities
Finance Lease Principal Payments -1.1 -23.3 +95.3%
Payments Of Dividends Common Stock -61.2 -59.1 -3.6%
Payments For Excise Tax -4.2 -2 -110.0%
Proceeds From Stock Options Exercised 11.3 25.5 -55.7%
Proceeds From Issuance Of Shares Under Incentive And Share Based Compensation Plans 6.9 7.2 -4.2%
Share Repurchases -134 -560.9 +76.1%
Tax Withholding for Share Compensation -2.8 -5.7 +50.9%
Net Cash from Financing -185.1 -622.6 +70.3%
Supplemental
Interest Paid 0.3 0.5 -40.0%
Income Taxes Paid 125.2 71.4 +75.4%
Unpaid Capital Expenditures 37.9 53 -28.5%
Dividends Payable Current 15.8 15.2 +3.9%
Other Cash Flow
Effect Of Exchange Rate On Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents 22.9 -21.4 +207.0%
Net Change in Cash 306.7 -369.3 +183.0%
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents 791.3 484.6 +63.3%

Values in millions USD. Source: SEC EDGAR 10-K filing.

This table is rendered from the same JSON returned by /api/financials.

Get API Key