WST Income Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	3,074	2,893	2,950	2,887	2,832
Revenue Growth (YoY)	6.25%	-1.92%	2.18%	1.95%	31.89%
Cost of Revenue	1,970	1,895	1,821	1,751	1,656
Gross Profit	1,104	998.5	1,129	1,136	1,176
Selling, General & Admin	393.6	338.5	353.4	316.9	362.8
Research & Development	74.3	69.1	68.4	58.5	52.8
Other Operating Expenses	51.2	21	31.4	26.8	7.9
Total Operating Expenses	519.1	428.6	453.2	402.2	423.5
Operating Income	584.9	569.9	676	734	752.3
Interest Income	17.5	19.6	28	5.1	1
Interest Expense	-0.5	-3	-9	-7.9	-8.2
Other Non-Operating Income (Expense)	-1	-1	3	-51.3	3.8
Total Non-Operating Income (Expense)	16	15.6	22	-54.1	-3.4
Pretax Income	600.9	585.5	698	679.9	748.9
Provision for Income Taxes	121.6	107.5	122.3	114.7	107.2
Net Income	508.1	507.4	611.1	606.6	681.9
Minority Interest in Earnings	-14.4	-14.7	-17.7	-20.7	-20.1
Net Income to Common	508.1	507.4	611.1	606.6	681.9
Net Income Growth	0.14%	-16.97%	0.74%	-11.04%	87.54%
Shares Outstanding (Basic)	72	73	74	74	74
Shares Outstanding (Diluted)	73	74	75	76	76
Shares Change (YoY)	-1.36%	-2.13%	-0.66%	-0.66%	0.66%
EPS (Basic)	6.83	6.75	7.98	7.87	8.89
EPS (Diluted)	6.79	6.69	7.88	7.73	8.67
EPS Growth	1.49%	-15.10%	1.94%	-10.84%	89.72%
Free Cash Flow	468.9	276.4	414.5	439.4	330.6
Free Cash Flow Growth	69.64%	-33.32%	-5.67%	32.91%	10.90%
Free Cash Flow Per Share	6.45	3.75	5.50	5.80	4.33
Dividends Per Share	0.850	0.810	0.770	0.730	0.690
Dividend Growth	4.94%	5.20%	5.48%	5.80%	6.15%
Gross Margin	35.91%	34.51%	38.28%	39.36%	41.52%
Operating Margin	19.03%	19.70%	22.92%	25.43%	26.57%
Profit Margin	16.06%	17.03%	20.12%	20.30%	23.37%
FCF Margin	15.25%	9.55%	14.05%	15.22%	11.68%
EBITDA	756.3	725.3	813.3	854.6	874.6
EBITDA Margin	24.60%	25.07%	27.57%	29.60%	30.89%
EBIT	584.9	569.9	676	734	752.3
EBIT Margin	19.03%	19.70%	22.92%	25.43%	26.57%
Effective Tax Rate	20.24%	18.36%	17.52%	16.87%	14.31%

Updated Dec 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q