WEST PHARMACEUTICAL SERVICES INCWST
| Dec 31,
2010 | Dec 31,
2012 | Dec 31,
2013 | Dec 31,
2014 | Dec 31,
2015 | Dec 31,
2016 | Dec 31,
2017 | Dec 31,
2018 | Dec 31,
2019 | Dec 31,
2020 | Dec 31,
2021 | Dec 31,
2022 | Dec 31,
2023 | Dec 31,
2024 |
|---|
| Net income | 65 | 81 | 112 | 127 | 96 | 144 | 151 | 207 | 242 | 346 | 662 | 586 | 593 | 493 |
|---|
| Depreciation | 69 | 73 | 81 | 85 | 86 | 88 | 94 | 102 | 100 | 105 | 117 | 117 | 134 | 152 |
|---|
| Amortization | 4 | 4 | 4 | 5 | 4 | 3 | 2 | 3 | 3 | 4 | 5 | 4 | 4 | 4 |
|---|
| Stock-based compensation | 8 | 16 | 21 | 19 | 30 | 20 | 16 | 15 | 24 | 34 | 38 | 24 | 23 | 19 |
|---|
| Non-cash restructuring charges | - | - | - | - | - | 18 | 1 | 2 | 2 | - | - | 15 | - | - |
|---|
| Pension settlement charges | - | - | - | - | - | 2 | - | - | -3 | -4 | -2 | -52 | -0 | - |
|---|
| Loss on disposal of plant | 1 | -2 | -0 | -0 | -0 | -1 | -2 | -2 | -1 | -8 | -1 | -3 | -12 | - |
|---|
| Asset impairments | 4 | 6 | - | - | - | - | - | - | - | - | - | - | 10 | 7 |
|---|
| Deferred income taxes | -2 | 5 | 2 | 7 | -9 | 22 | 42 | 1 | 15 | -6 | -43 | -31 | 38 | -3 |
|---|
| Pension and other retirement plans, net | - | - | - | - | - | - | - | - | - | 5 | 15 | -14 | -3 | -2 |
|---|
| Equity in undistributed earnings of affiliates, net of dividends | -4 | 5 | 5 | 5 | 5 | 7 | 7 | 6 | 7 | 16 | 17 | 18 | 14 | 13 |
|---|
| Other, net | - | - | - | - | - | - | - | - | - | - | - | - | -1 | 5 |
|---|
| (Increase) decrease in accounts receivable | - | 26 | 9 | 6 | 14 | 23 | 40 | 44 | 33 | 47 | 124 | 36 | -4 | 59 |
|---|
| Decrease (increase) in inventories | -21 | 9 | 14 | 16 | 11 | 21 | 4 | 7 | 19 | 74 | 87 | 50 | 14 | -42 |
|---|
| (Increase) decrease in other current assets | - | -6 | 1 | 12 | 3 | 2 | -0 | 6 | -3 | -5 | 7 | -18 | 21 | 6 |
|---|
| Increase (decrease) in accounts payable | -0 | 6 | 5 | -3 | 17 | 6 | 13 | 0 | 25 | 37 | 17 | -3 | 4 | 3 |
|---|
| Changes in other assets and liabilities | 3 | -20 | -15 | -7 | -0 | 18 | 11 | -28 | -10 | -68 | -7 | -58 | -6 | -23 |
|---|
| Net cash provided by operating activities | 138 | 187 | 221 | 183 | 212 | 219 | 263 | 289 | 367 | 473 | 584 | 724 | 777 | 653 |
|---|
| Capital expenditures | 71 | 131 | 152 | 112 | 132 | 170 | 131 | 105 | 126 | 174 | 253 | 285 | 362 | 377 |
|---|
| Other, net | -2 | -2 | -1 | -1 | -2 | -3 | -3 | -4 | -2 | 5 | -2 | 4 | 7 | 2 |
|---|
| Net cash used in investing activities | -74 | -116 | -150 | -104 | -129 | -176 | -134 | -101 | -228 | -179 | -253 | -288 | -369 | -379 |
|---|
| Borrowings of long-term debt | - | - | - | - | - | - | - | - | - | - | - | - | - | 165 |
|---|
| Repayments of long-term debt | - | - | - | - | - | - | - | - | 0 | - | - | 1 | - | 169 |
|---|
| Debt issuance cost | 2 | 8 | - | - | 1 | - | - | - | 1 | 2 | 2 | 44 | - | - |
|---|
| Principal repayments on finance leases | - | - | - | - | - | - | - | - | - | - | - | - | - | 23 |
|---|
| Dividend payments | 22 | 25 | 27 | 29 | 32 | 36 | 39 | 42 | 45 | 48 | 51 | 54 | 57 | 59 |
|---|
| Excise tax payments | - | - | - | - | - | - | - | - | - | - | - | - | - | 2 |
|---|
| Proceeds from Stock Options Exercised | - | - | - | - | - | - | - | - | - | - | - | - | 44 | 26 |
|---|
| Employee stock purchase plan contributions | - | - | - | - | - | - | - | - | - | - | - | - | 7 | 7 |
|---|
| Shares purchased under share repurchase programs | 2 | 5 | - | - | - | 52 | 74 | 71 | 83 | 116 | 137 | 203 | 438 | 561 |
|---|
| Shares repurchased for employee tax withholdings | - | - | 5 | 4 | 6 | 4 | 4 | 4 | - | - | 15 | 19 | 13 | 6 |
|---|
| Net cash used in financing activities | -34 | -3 | -5 | -31 | -41 | -114 | -109 | -81 | -37 | -137 | -168 | -294 | -460 | -623 |
|---|
| Effect of exchange rates on cash | - | - | - | - | - | - | - | - | - | - | - | - | - | -21 |
|---|
| Net (decrease) increase in cash and cash equivalents | - | - | - | - | - | - | - | - | 102 | 176 | 147 | 132 | -40 | -369 |
|---|
| Interest paid, net of amounts capitalized | 17 | 15 | 17 | 17 | 15 | 9 | 8 | 8 | 9 | 8 | 8 | 7 | 6 | 1 |
|---|
| Income taxes paid, net | 17 | 16 | 34 | 37 | 33 | 48 | 31 | 42 | 48 | 48 | 172 | 110 | 91 | 71 |
|---|
| Accrued capital expenditures | 7 | 54 | 17 | 21 | 25 | 23 | 20 | 15 | 17 | 31 | 41 | 33 | 53 | 53 |
|---|