West Pharmaceutical Services balance sheet
At the end of fiscal 2025, West Pharmaceutical Services had total assets of $4.27bn, total liabilities of $1.09bn and shareholders' equity of $3.18bn. It held $791m in cash against $203m of debt: net cash of $588m.
Balance sheet
| Fiscal year | 2009Dec 2009 | 2010Dec 2010 | 2011Dec 2011 | 2012Dec 2012 | 2013Dec 2013 | 2014Dec 2014 | 2015Dec 2015 | 2016Dec 2016 | 2017Dec 2017 | 2018Dec 2018 | 2019Dec 2019 | 2020Dec 2020 | 2021Dec 2021 | 2022Dec 2022 | 2023Dec 2023 | 2024Dec 2024 | 2025Dec 2025 | LTMSept 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | 83 | 110 | 92 | 162 | 230 | 255 | 275 | 203 | 236 | 337 | 439 | 616 | 763 | 894 | 854 | 485 | 791 | 464 |
| Receivables | 139 | 126 | 147 | 175 | 186 | 179 | 181 | 201 | 278 | 288 | 319 | 385 | 489 | 507 | 512 | 553 | 574 | 748 |
| Inventory | 129 | 147 | 152 | 162 | 177 | 182 | 181 | 199 | 194 | 215 | 236 | 321 | 378 | 415 | 435 | 377 | 444 | 465 |
| Total current assets | 397 | 437 | 472 | 557 | 651 | 659 | 674 | 642 | 744 | 894 | 1,059 | 1,374 | 1,742 | 1,920 | 1,936 | 1,538 | 1,978 | 1,817 |
| Goodwill | 114 | 113 | 112 | 113 | 114 | 109 | 105 | 103 | 108 | 106 | 108 | 111 | 110 | 107 | 109 | 106 | 110 | 109 |
| Total assets | 1,271 | 1,294 | 1,399 | 1,564 | 1,670 | 1,670 | 1,695 | 1,717 | 1,863 | 1,979 | 2,341 | 2,794 | 3,314 | 3,617 | 3,830 | 3,643 | 4,270 | 4,061 |
| Accounts payable | 68 | 63 | 90 | 103 | 108 | 103 | 120 | 122 | 138 | 130 | 157 | 213 | 232 | 215 | 242 | 239 | 254 | 249 |
| Deferred revenue (current) | — | — | — | — | 2 | 2 | 2 | 2 | 2 | 26 | 28 | 51 | 49 | 57 | 42 | 50 | 52 | — |
| Total current liabilities | 171 | 170 | 243 | 262 | 237 | 253 | 314 | 241 | 280 | 284 | 342 | 503 | 594 | 519 | 672 | 550 | 655 | 644 |
| Short-term debt | 1 | 0 | 50 | 33 | 2 | 27 | 69 | 2 | 0 | 0 | 2 | 2 | 44 | 2 | 134 | 0 | 0 | 0 |
| Long-term debt | 379 | 358 | 299 | 379 | 371 | 308 | 229 | 226 | 197 | 196 | 255 | 253 | 209 | 207 | 73 | 203 | 203 | 203 |
| Total debt | 380 | 358 | 349 | 412 | 374 | 336 | 299 | 229 | 198 | 197 | 258 | 256 | 254 | 209 | 207 | 203 | 203 | 203 |
| Total liabilities | 692 | 669 | 744 | 835 | 765 | 713 | 671 | 599 | 583 | 583 | 768 | 939 | 978 | 932 | 949 | 961 | 1,094 | 1,093 |
| Shareholders' equity | 579 | 626 | 655 | 729 | 906 | 957 | 1,024 | 1,118 | 1,280 | 1,396 | 1,573 | 1,855 | 2,335 | 2,685 | 2,881 | 2,682 | 3,176 | 2,968 |
| Net debt (negative = net cash) | 297 | 248 | 258 | 250 | 144 | 80 | 25 | 26 | −38 | −141 | −181 | −360 | −509 | −685 | −647 | −282 | −588 | −261 |
| Shares outstanding | — | — | 67m | 69m | 70m | 71m | 72m | 73m | 74m | 74m | 74m | 74m | 74m | 74m | 74m | 72m | 72m | 70m |
| Quarter | 2024 Q4Dec 2024 | 2025 Q1Mar 2025 | 2025 Q2Jun 2025 | 2025 Q3Sept 2025 | 2025 Q4Dec 2025 | 2026 Q1Mar 2026 | 2026 Q2Jun 2026 | 2026 Q3Sept 2026 |
|---|---|---|---|---|---|---|---|---|
| Receivables | 553 | 544 | 582 | 625 | 574 | 686 | 712 | 748 |
| Inventory | 377 | 389 | 421 | 438 | 444 | 453 | 447 | 465 |
| Total current assets | 1,538 | 1,458 | 1,681 | 1,823 | 1,978 | 1,827 | 1,808 | 1,817 |
| Goodwill | 106 | 108 | 111 | 111 | 110 | 109 | 109 | 109 |
| Total assets | 3,643 | 3,618 | 3,953 | 4,106 | 4,270 | 4,110 | 4,076 | 4,061 |
| Accounts payable | 239 | 228 | 239 | 256 | 254 | 252 | 253 | 249 |
| Deferred revenue (current) | 50 | — | — | — | 52 | — | — | — |
| Total current liabilities | 550 | 527 | 605 | 635 | 655 | 674 | 641 | 644 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long-term debt | 203 | 203 | 203 | 203 | 203 | 203 | 203 | 203 |
| Total debt | 203 | 203 | 203 | 203 | 203 | 203 | 203 | 203 |
| Total liabilities | 961 | 935 | 1,024 | 1,054 | 1,094 | 1,119 | 1,086 | 1,093 |
| Shareholders' equity | 2,682 | 2,683 | 2,929 | 3,052 | 3,176 | 2,990 | 2,990 | 2,968 |
| Shares outstanding | 72m | 72m | 72m | 72m | 72m | 71m | 70m | 70m |
Compare with peers
- Dentsply Sirona Inc. balance sheet
- Envista Holdings Corp balance sheet
- Align Technology balance sheet
- The Cooper Companies balance sheet
- ICU Medical Inc balance sheet
Head to head: WST vs XRAYNVST vs WSTALGN vs WSTCOO vs WST
More: Health Care Supplies stocks compared, Health Care sector, rankings of US companies