Company Analysis

West Pharmaceutical Services, Inc. (WST)

NYSE: WST · Surgical & Medical Instruments & Apparatus · Exton, PA · filing with the SEC since 1994
Grade5.7
◀ Past 6.3● Present 6.3▶ Future 4.3

Income statement, as filed

In millions of US dollars (USD), as filed; per-share figures in US dollars; share counts in millions. The fiscal year ends in December.
Income statement, by fiscal year, newest first
Fiscal yearFY 2025FY 2024FY 2023FY 2022FY 2021FY 2020FY 2019FY 2018FY 2017FY 2016
Period endingDec 31, 2025Dec 31, 2024Dec 31, 2023Dec 31, 2022Dec 31, 2021Dec 31, 2020Dec 31, 2019Dec 31, 2018Dec 31, 2017Dec 31, 2016
Report filedFeb 17, 2026Feb 18, 2025Feb 20, 2024Feb 21, 2023Feb 22, 2022Feb 23, 2021Feb 24, 2020Feb 28, 2019Feb 26, 2018Feb 28, 2017
Revenue3,074.12,893.22,949.82,886.92,831.62,146.91,839.91,717.41,599.11,509.1
Cost of revenue1,970.11,894.71,820.61,750.71,655.81,379.11,234.21,172.01,086.2r1,007.7r
Gross profit1,104.0998.51,129.21,136.21,175.8767.8605.7545.4512.9r501.4r
Research and development74.369.168.458.552.846.938.940.339.136.8
Selling, general and administrative393.6338.5353.4316.9362.8302.0272.7262.9246.0r239.6r
Operating income584.9569.9676.0734.0752.3406.9296.6240.3225.8r195.2r
Interest expense15.116.214.811.610.29.69.49.310.511.7
Interest and investment income17.519.628.05.11.01.43.82.11.31.1
Interest income (expense), net········-6.5-7.0
Share of profit of equity-method investments14.414.717.720.720.117.48.97.69.28.2
Other income (expense), net-1.0-1.03.0-51.33.81.2-0.16.73.11.6
Total non-operating income (expense)··22.0-54.1-3.4-5.6-4.80.4··
Income before income taxes600.9585.5698.0679.9748.9401.3291.8240.7222.4189.8
Income tax expense121.6107.5122.3114.7107.272.559.041.480.954.4
Net income including non-controlling interests······241.7206.9150.7143.6
Net income493.7492.7593.4585.9661.8346.2241.7206.9··
Earnings per share, basic6.836.757.987.878.894.683.272.802.041.96
Earnings per share, diluted6.796.697.887.738.674.573.212.741.991.91
Weighted average shares, basic72.373.074.374.474.473.974.073.973.973.3
Weighted average shares, diluted72.773.775.375.876.375.875.475.475.875.0
As filed with the SEC, each figure from the newest report that carries it, and linked to it. Nothing here is computed.Share counts and per-share figures are on the newest report's basis, after the 2-for-1 split.A dot is a line not tagged for that period. r restated by the company in a later report; b a share figure put on the newest basis or filed in the wrong unit. Hover a figure for its filing and note.
What each line is, and the XBRL concept behind it
Revenue what customers paid for what it soldus-gaap:RevenueFromContractWithCustomerExcludingAssessedTax
us-gaap:Revenues
us-gaap:SalesRevenueNet
Cost of revenue what it cost to make or buy what it soldus-gaap:CostOfGoodsAndServicesSold
Gross profit revenue less the cost of what it soldus-gaap:GrossProfit
Research and development spent on inventing what it sells nextus-gaap:ResearchAndDevelopmentExpense
Selling, general and administrative the cost of selling and of running the companyus-gaap:SellingGeneralAndAdministrativeExpense
Operating income profit from running the business, before interest and taxus-gaap:OperatingIncomeLoss
Interest expense what its borrowing costus-gaap:InterestExpenseDebt
Interest and investment income what its cash and investments earnedus-gaap:InvestmentIncomeNet
Interest income (expense), net interest earned less interest paid, outside the businessus-gaap:InterestIncomeExpenseNonoperatingNet
Share of profit of equity-method investments its share of companies it partly ownsus-gaap:IncomeLossFromEquityMethodInvestments
Other income (expense), net gains and costs outside the businessus-gaap:OtherNonoperatingIncomeExpense
Total non-operating income (expense) everything outside the business, togetherus-gaap:NonoperatingIncomeExpense
Income before income taxes profit before taxus-gaap:IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
us-gaap:IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
Income tax expense tax charged on the period's profitus-gaap:IncomeTaxExpenseBenefit
Net income including non-controlling interests the whole group's profit, minority holders' share includedus-gaap:ProfitLoss
Net income the profit or loss that belongs to the company's shareholdersus-gaap:NetIncomeLoss
Earnings per share, basic net income per share outstandingus-gaap:EarningsPerShareBasic
Earnings per share, diluted net income per share, counting every share that could be issuedus-gaap:EarningsPerShareDiluted
Weighted average shares, basic the average count of shares outstandingus-gaap:WeightedAverageNumberOfSharesOutstandingBasic
Weighted average shares, diluted the average count with every share that could be issuedus-gaap:WeightedAverageNumberOfDilutedSharesOutstanding
SI Assistanton WST · research, not advice