Go Pro

Western Midstream Partners (WES) Financials

Western Midstream Partners logo
$46.28 -0.39 (-0.84%)
Closing price 08/5/2026 03:59 PM Eastern
Extended Trading
$46.90 +0.62 (+1.34%)
As of 09:20 AM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Massive. Learn more.
Annual Income Statements for Western Midstream Partners

Annual Income Statements for Western Midstream Partners

This table shows Western Midstream Partners' income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
166 346 541 552 697 527 916 1,217 1,022 1,574 1,181
Consolidated Net Income / (Loss)
11 597 737 631 808 517 944 1,251 1,048 1,611 1,212
Net Income / (Loss) Continuing Operations
11 597 737 631 808 517 944 1,251 1,048 1,611 1,212
Total Pre-Tax Income
57 605 677 690 821 523 934 1,256 1,052 1,629 1,228
Total Operating Income
83 626 687 861 994 652 1,132 1,588 1,380 1,971 1,601
Total Gross Profit
1,224 1,310 1,476 1,884 2,302 2,585 2,555 2,831 2,942 3,433 3,636
Total Revenue
1,752 1,804 2,430 2,300 2,746 2,773 2,877 3,252 3,106 3,605 3,843
Operating Revenue
1,752 1,804 2,430 2,300 2,746 2,773 2,877 3,252 3,106 3,605 3,843
Total Cost of Revenue
528 494 954 416 444 188 322 421 165 172 207
Operating Cost of Revenue
528 494 954 416 444 188 322 421 165 172 207
Total Operating Expenses
1,141 684 789 1,023 1,308 1,932 1,423 1,426 1,715 1,575 2,121
Selling, General & Admin Expense
376 357 400 548 756 737 777 849 995 1,152 1,315
Depreciation Expense
273 273 319 389 483 491 552 582 601 650 711
Other Operating Expenses / (Income)
33 40 53 -144 61 68 64 79 56 63 69
Impairment Charge
515 16 180 231 6.28 645 31 21 53 6.21 15
Other Special Charges / (Income)
-57 -1.63 -162 -1.31 1.41 -8.63 -0.04 -104 10 -297 11
Total Other Income / (Expense), net
-26 -20 -9.10 -172 -173 -129 -197 -149 -174 -229 -288
Interest Expense
114 117 143 184 303 369 401 334 333 373 390
Interest & Investment Income
88 96 132 17 254 238 205 183 153 112 86
Other Income / (Expense), net
-0.58 0.55 1.38 -4.76 -124 1.03 -0.62 1.60 5.68 32 17
Income Tax Expense
46 8.37 -60 59 13 6.00 -9.81 4.19 4.39 18 15
Net Income / (Loss) Attributable to Noncontrolling Interest
-154 251 197 79 110 -10 28 34 26 38 31
Basic Earnings per Share
$0.39 $1.53 $1.72 $1.69 $1.59 $1.18 $2.18 $3.01 $2.61 $4.04 $2.99
Weighted Average Basic Shares Outstanding
218.91M 218.92M 218.93M 218.94M 415.79M 435.55M 411.31M 394.95M 383.03M 380.40M 386.07M
Diluted Earnings per Share
$0.39 $1.53 $1.72 $1.69 $1.59 $1.18 $2.18 $3.00 $2.60 $4.02 $2.98
Weighted Average Diluted Shares Outstanding
218.91M 218.92M 218.93M 218.94M 415.79M 435.62M 412.02M 396.24M 384.41M 382.46M 387.88M
Weighted Average Basic & Diluted Shares Outstanding
218.91M 218.92M 218.93M 218.94M 415.79M 435.55M 411.31M 394.95M 383.03M 380.40M 386.07M
Cash Dividends to Common per Share
$1.49 $1.77 $2.11 $2.35 $2.47 $1.24 $1.28 $2.00 $2.57 $3.50 $3.64

Quarterly Income Statements for Western Midstream Partners

This table shows Western Midstream Partners' income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Income / (Loss) Attributable to Common Shareholders
288 573 379 288 334 309 342 340 191 350 404
Consolidated Net Income / (Loss)
296 586 388 296 342 317 351 349 196 359 415
Net Income / (Loss) Continuing Operations
296 586 388 296 342 317 351 349 196 359 415
Total Pre-Tax Income
297 588 388 311 342 320 353 351 204 363 420
Total Operating Income
473 679 470 396 426 410 444 442 306 469 527
Total Gross Profit
817 842 852 851 889 876 900 901 960 1,021 1,107
Total Revenue
858 888 906 883 929 917 942 952 1,031 1,124 1,225
Operating Revenue
858 888 906 883 929 917 942 952 1,031 1,124 1,225
Total Cost of Revenue
41 46 54 33 39 41 43 51 72 103 117
Operating Cost of Revenue
41 46 54 33 39 41 43 51 72 103 117
Total Operating Expenses
462 195 409 479 492 486 482 477 676 566 602
Selling, General & Admin Expense
273 263 286 296 307 293 291 277 454 339 371
Depreciation Expense
165 158 163 166 163 170 172 170 198 200 206
Other Operating Expenses / (Income)
16 14 17 13 19 18 18 16 18 19 20
Impairment Charge
0.00 0.02 1.53 4.65 0.00 0.00 0.69 12 2.51 0.61 0.55
Other Special Charges / (Income)
6.43 -240 -59 -0.47 2.66 4.67 0.91 2.47 3.07 6.37 4.60
Total Other Income / (Expense), net
-59 -59 -54 -61 -56 -69 -64 -74 -81 -92 -85
Interest Expense
184 94 86 94 99 97 95 92 106 113 109
Interest & Investment Income
36 33 27 24 28 20 27 17 21 15 22
Other Income / (Expense), net
89 2.35 4.21 9.57 16 7.48 3.69 1.75 3.71 6.73 2.83
Income Tax Expense
1.41 1.52 0.76 15 0.44 3.44 2.24 2.09 7.32 3.50 5.15
Net Income / (Loss) Attributable to Noncontrolling Interest
7.40 13 8.92 7.41 7.97 7.55 9.08 9.26 5.59 8.76 12
Basic Earnings per Share
$0.74 $1.47 $0.97 $0.74 $0.86 $0.79 $0.88 $0.87 $0.45 $0.86 $0.99
Weighted Average Basic Shares Outstanding
383.03M 380.02M 380.49M 380.51M 380.40M 380.99M 381.33M 381.33M 386.07M 399.10M 398.04M
Diluted Earnings per Share
$0.74 $1.47 $0.97 $0.74 $0.84 $0.79 $0.87 $0.87 $0.45 $0.85 $0.99
Weighted Average Diluted Shares Outstanding
384.41M 381.63M 382.25M 382.62M 382.46M 382.49M 382.33M 382.79M 387.88M 400.57M 399.38M
Weighted Average Basic & Diluted Shares Outstanding
383.03M 380.02M 380.49M 380.51M 380.40M 380.99M 381.33M 381.33M 386.07M 399.10M 398.04M

Annual Cash Flow Statements for Western Midstream Partners

This table details how cash moves in and out of Western Midstream Partners' business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
32 259 -279 13 7.82 665 -243 309 -899 1,634 -547
Net Cash From Operating Activities
783 913 1,043 1,348 1,324 3,278 1,767 1,701 1,661 4,246 4,415
Net Cash From Continuing Operating Activities
783 913 1,043 1,348 1,324 3,278 1,767 1,701 1,661 4,208 4,379
Net Income / (Loss) Continuing Operations
11 597 737 631 808 1,037 944 1,251 1,048 3,224 2,428
Consolidated Net Income / (Loss)
11 597 737 631 808 1,037 944 1,251 1,048 3,224 2,428
Depreciation Expense
273 273 319 389 483 982 552 582 601 1,301 1,422
Non-Cash Adjustments To Reconcile Net Income
474 39 55 236 38 1,293 92 -53 82 -538 146
Changes in Operating Assets and Liabilities, net
25 4.37 -68 87 -13 -34 172 -87 -77 221 384
Net Cash From Investing Activities
-500 -1,106 -1,133 -2,211 -3,388 -897 -258 -218 -1,607 -78 -2,170
Net Cash From Continuing Investing Activities
-500 -1,106 -1,290 -2,211 -3,388 -897 -249 5.76 -2,485 -207 -2,170
Purchase of Property, Plant & Equipment
-638 -480 - -2,111 -3,290 -847 -314 -567 -2,491 -1,797 -2,193
Acquisitions
-26 -716 - -134 -128 -39 -4.44 -9.63 -1.15 -19 0.00
Sale of Property, Plant & Equipment
0.93 0.62 1,439 3.94 0.34 41 16 528 -0.17 1,585 0.32
Sale and/or Maturity of Investments
16 21 32 30 30 64 41 64 39 62 63
Other Investing Activities, net
146 69 26 0.00 0.00 -116 11 -9.47 -32 -37 -40
Net Cash From Financing Activities
-250 452 -189 875 2,072 -1,716 -1,752 -1,399 -68 -2,533 -2,792
Net Cash From Continuing Financing Activities
-250 452 116 875 2,072 -2,934 -1,761 -1,409 -76 -2,533 -2,792
Repayment of Debt
-611 -900 0.00 -1,040 -1,468 -7,636 -1,444 -1,532 -1,377 -327 -2,217
Repurchase of Common Equity
- - 0.00 0.00 -0.86 -33 -217 -488 -135 0.00 0.00
Payment of Dividends
-552 -683 469 -902 -1,097 -2,669 -567 -782 -1,017 -2,552 -2,930
Issuance of Debt
890 1,323 469 2,671 4,170 7,362 480 1,389 2,449 357 2,369
Other Financing Activities, net
-34 24 266 146 467 41 -13 3.63 3.52 -11 -14
Cash Interest Paid
95 108 137 141 294 700 375 355 327 722 762
Cash Income Taxes Paid
-0.14 0.84 1.19 2.41 0.10 -0.77 0.94 0.91 4.13 4.45 6.21

Quarterly Cash Flow Statements for Western Midstream Partners

This table details how cash moves in and out of Western Midstream Partners' business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Change in Cash & Equivalents
-1,301 605 255 842 -68 -642 -319 48 366 -172 -1,253
Net Cash From Operating Activities
-701 400 631 2,109 1,106 531 564 570 2,750 470 1,514
Net Cash From Continuing Operating Activities
-682 400 631 2,095 1,695 531 564 570 2,714 470 1,489
Net Income / (Loss) Continuing Operations
-458 586 388 1,567 683 317 351 349 1,412 359 1,196
Consolidated Net Income / (Loss)
-458 586 388 1,567 683 317 351 349 1,412 359 1,196
Depreciation Expense
-270 158 163 653 326 170 172 170 909 200 612
Non-Cash Adjustments To Reconcile Net Income
-37 -234 -52 -257 646 16 13 25 92 19 40
Changes in Operating Assets and Liabilities, net
76 -112 130 135 40 26 26 24 308 -109 -358
Net Cash From Investing Activities
-530 397 -15 0.45 -461 -141 -174 -162 -1,694 -235 -2,450
Net Cash From Continuing Investing Activities
-1,408 979 191 -1,045 -204 -141 -174 -161 -1,694 -235 -2,450
Purchase of Property, Plant & Equipment
-1,418 -195 -212 -1,042 -221 -142 -179 -185 -1,687 -236 -2,414
Acquisitions
1.15 - - - -19 0.00 - - - -1.77 -3.39
Sale and/or Maturity of Investments
-24 19 5.27 31 6.58 11 3.04 12 37 9.89 9.93
Other Investing Activities, net
33 -11 -15 -41 30 -9.41 1.59 11 -44 -7.27 -42
Net Cash From Financing Activities
816 -774 -568 -479 -713 -1,032 -709 -361 -690 -407 -317
Net Cash From Continuing Financing Activities
808 -775 -568 -477 -2,615 -1,032 -709 -361 -690 -409 -315
Repayment of Debt
1,278 -35 -231 456 -6.46 -684 -337 -3.15 -1,192 -31 -1,609
Payment of Dividends
680 -230 -349 -1,274 -2,602 -348 -363 -363 -1,857 -391 -1,150
Issuance of Debt
-1,153 -510 -1.21 359 -0.30 0.00 -1.17 - 2,370 -0.13 2,431
Other Financing Activities, net
4.00 0.77 13 -19 -6.67 -0.11 -7.54 4.54 -10 13 14
Cash Interest Paid
-230 131 47 437 108 120 78 120 444 125 322
Cash Income Taxes Paid
1.59 - - - 4.45 0.00 - - 3.91 3.45 24

Annual Balance Sheets for Western Midstream Partners

This table presents Western Midstream Partners' assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
7,303 7,736 8,016 11,457 12,346 11,830 11,273 11,272 12,472 13,145 14,998
Total Current Assets
301 596 255 345 402 943 685 900 992 1,847 1,657
Cash & Equivalents
100 359 80 92 100 445 202 287 273 1,090 819
Accounts Receivable
193 223 160 221 261 453 437 554 667 702 773
Other Current Assets
8.56 13 15 31 42 45 46 60 53 55 64
Plant, Property, & Equipment, net
4,859 5,050 5,731 8,410 9,065 8,710 8,513 8,542 9,655 9,715 11,221
Plant, Property & Equipment, gross
6,557 6,862 7,865 11,259 12,356 12,642 12,846 13,366 14,945 15,510 17,648
Accumulated Depreciation
1,698 1,812 2,134 2,848 3,291 3,932 4,333 4,824 5,290 5,795 6,427
Total Noncurrent Assets
2,143 2,091 2,030 2,702 2,879 2,177 2,075 1,830 1,824 1,583 2,121
Long-Term Investments
619 594 566 1,092 1,286 1,225 1,167 945 905 541 505
Goodwill
419 418 416 446 446 4.78 4.78 4.78 4.78 4.78 353
Intangible Assets
832 804 775 841 809 776 745 713 681 650 914
Other Noncurrent Operating Assets
13 15 13 63 78 171 159 167 233 387 349
Total Liabilities & Shareholders' Equity
7,303 7,736 8,016 11,457 12,346 11,830 11,273 11,272 12,472 13,145 14,998
Total Liabilities
3,383 3,625 4,071 6,565 9,001 8,935 8,177 8,164 9,442 9,770 10,835
Total Current Liabilities
236 315 424 637 486 961 1,140 904 1,304 1,692 1,236
Short-Term Debt
- - 0.00 28 7.87 439 506 216 618 1,011 449
Accounts Payable
99 247 350 443 293 211 326 361 362 313 319
Accrued Expenses
119 45 48 129 150 270 263 255 263 329 408
Other Taxes Payable
18 23 27 37 35 41 45 73 61 38 60
Total Noncurrent Liabilities
3,148 3,310 3,647 5,927 8,515 7,974 7,037 7,260 8,138 8,078 9,599
Long-Term Debt
2,691 3,119 3,493 5,215 7,952 7,416 6,401 6,570 7,284 6,927 8,195
Asset Retirement Reserve & Litigation Obligation
129 143 143 300 336 260 298 290 359 370 428
Noncurrent Deferred & Payable Income Tax Liabilities
140 6.40 7.41 280 19 22 12 14 15 30 111
Other Noncurrent Operating Liabilities
189 41 3.49 132 208 276 326 386 480 751 865
Total Equity & Noncontrolling Interests
3,920 4,111 3,945 4,893 3,345 6,636 3,096 3,108 3,029 3,375 4,163
Total Preferred & Common Equity
1,491 1,048 1,061 2,340 4,102 6,502 2,958 2,972 2,897 3,236 4,021
Total Common Equity
1,491 1,048 1,061 2,340 3,196 2,761 2,958 2,972 2,897 3,236 4,021
Common Stock
1,491 1,048 1,061 2,340 3,196 6,502 2,958 2,972 2,897 3,236 4,021
Noncontrolling Interest
2,429 3,063 2,884 2,553 150 134 138 136 132 140 142

Quarterly Balance Sheets for Western Midstream Partners

This table presents Western Midstream Partners' assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026
Period end date 3/31/2023 6/30/2023 9/30/2023 3/31/2024 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026 6/30/2026
Total Assets
11,112 11,219 11,627 12,265 12,181 12,981 12,457 12,160 12,125 14,925 16,318
Total Current Assets
735 797 1,136 1,066 1,068 1,833 1,190 905 917 1,539 1,139
Cash & Equivalents
113 214 489 295 344 1,125 448 130 177 647 105
Accounts Receivable
558 554 615 720 684 672 673 705 683 823 955
Other Current Assets
64 29 31 51 40 36 68 71 57 69 79
Plant, Property, & Equipment, net
8,541 8,601 8,664 9,725 9,644 9,696 9,727 9,740 9,726 11,295 12,542
Plant, Property & Equipment, gross
13,550 13,741 13,809 15,158 15,148 15,342 15,678 15,847 15,986 17,865 19,286
Accumulated Depreciation
5,009 5,140 5,145 5,432 5,503 5,647 5,950 6,107 6,260 6,571 6,744
Total Noncurrent Assets
1,836 1,821 1,826 1,474 1,468 1,453 1,540 1,514 1,482 2,090 2,637
Long-Term Investments
932 920 915 546 541 535 528 524 511 496 493
Goodwill
4.78 4.78 4.78 4.78 4.78 4.78 4.78 4.78 4.78 348 391
Intangible Assets
705 697 689 673 666 658 642 634 626 902 1,385
Other Noncurrent Operating Assets
194 199 217 249 257 255 366 352 341 345 368
Total Liabilities & Shareholders' Equity
11,112 11,219 11,627 12,265 12,181 12,981 12,457 12,160 12,125 14,925 16,318
Total Liabilities
8,011 8,197 8,671 8,889 8,756 9,604 9,123 8,826 8,797 11,418 11,916
Total Current Liabilities
581 622 636 708 634 1,646 1,011 695 640 1,407 1,249
Short-Term Debt
2.71 2.53 2.27 108 8.51 1,008 351 13 13 446 168
Accounts Payable
362 359 393 377 365 387 357 357 297 414 510
Accrued Expenses
163 224 190 174 226 204 257 289 279 498 529
Other Taxes Payable
53 36 50 49 35 47 46 35 51 50 42
Total Noncurrent Liabilities
7,430 7,575 8,036 8,181 8,122 7,958 8,112 8,131 8,156 10,010 10,667
Long-Term Debt
6,694 6,824 7,260 7,272 7,138 6,929 6,925 6,924 6,924 8,194 8,885
Asset Retirement Reserve & Litigation Obligation
294 302 308 367 372 375 379 385 390 443 472
Noncurrent Deferred & Payable Income Tax Liabilities
15 15 15 16 16 30 31 32 32 112 117
Other Noncurrent Operating Liabilities
427 434 452 527 597 624 777 790 810 1,261 1,193
Total Equity & Noncontrolling Interests
3,102 3,022 2,955 3,376 3,424 3,378 3,334 3,333 3,329 3,507 4,402
Total Preferred & Common Equity
2,967 2,889 2,824 3,237 3,283 3,237 3,193 3,189 3,182 3,366 4,258
Total Common Equity
2,967 2,889 2,824 3,237 3,283 3,237 3,193 3,189 3,182 3,366 4,258
Common Stock
2,967 2,889 2,824 3,237 3,283 3,237 3,193 3,189 3,182 3,366 4,258
Noncontrolling Interest
135 133 131 139 141 141 140 144 146 141 144

Annual Metrics And Ratios for Western Midstream Partners

This table displays calculated financial ratios and metrics derived from Western Midstream Partners' official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
14.26% 2.98% 34.66% -5.35% 19.42% 0.96% 3.77% 13.02% -4.47% 16.06% 6.61%
EBITDA Growth
-49.75% 153.35% 11.94% 24.33% 8.80% 20.09% 3.36% 28.91% -8.49% 65.66% -7.98%
EBIT Growth
-83.35% 660.58% 9.83% 24.50% 1.58% -24.92% 73.15% 40.54% -12.85% 44.56% -19.20%
NOPAT Growth
-96.42% 3,697.39% 21.08% 5.40% 24.10% -34.05% 77.38% 38.40% -13.19% 41.86% -18.84%
Net Income Growth
-97.55% 5,279.17% 23.52% -14.47% 28.07% -36.01% 82.64% 32.57% -16.26% 53.74% -24.75%
EPS Growth
-61.76% 292.31% 12.42% -1.74% -5.92% -25.79% 84.75% 37.61% -13.33% 54.62% -25.87%
Operating Cash Flow Growth
13.34% 16.64% 14.20% 29.29% -1.79% 147.57% -46.10% -3.70% -2.36% 155.55% 4.00%
Free Cash Flow Firm Growth
98.90% 1,282.15% 0.02% -690.20% 100.71% 15,045.29% 7.21% -2.32% -81.80% 614.57% -110.89%
Invested Capital Growth
0.61% 6.53% 8.20% 31.80% 10.81% -8.46% -4.92% 0.34% 12.59% -0.74% 18.61%
Revenue Q/Q Growth
-5.43% 5.51% 14.22% -4.98% 1.13% -2.66% 2.56% 1.89% 2.60% 1.99% 2.75%
EBITDA Q/Q Growth
-47.39% 48.96% 10.63% 17.51% -7.75% 33.51% -22.12% -4.79% 5.22% 16.81% 17.40%
EBIT Q/Q Growth
-78.90% 86.23% 10.88% 23.80% -12.53% -8.20% -2.95% 23.85% 6.34% -5.70% -7.55%
NOPAT Q/Q Growth
-94.92% 92.90% 21.95% 10.05% -17.31% 9.34% -1.25% 22.24% -0.46% -2.26% -7.57%
Net Income Q/Q Growth
-96.44% 100.36% 29.85% -17.07% 16.02% -4.55% -2.07% 8.14% -4.49% 2.93% -10.70%
EPS Q/Q Growth
0.00% 0.00% 0.00% 0.00% -39.54% -4.07% -0.91% 9.89% -4.06% 2.55% -11.57%
Operating Cash Flow Q/Q Growth
-7.65% 8.41% 15.75% -1.26% -6.07% 129.35% -45.65% -44.73% 0.88% 74.08% 59.35%
Free Cash Flow Firm Q/Q Growth
98.67% 245.84% -26.38% -2,259.65% 100.80% 49.52% 5.66% 3.40% -78.26% 75.44% -112.31%
Invested Capital Q/Q Growth
0.50% -1.03% 2.30% 22.77% 2.35% -2.25% -3.45% -0.82% 10.67% 0.27% 19.89%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
69.84% 72.61% 60.74% 81.93% 83.82% 93.22% 88.80% 87.06% 94.70% 95.22% 94.61%
EBITDA Margin
20.26% 49.84% 41.44% 54.43% 49.59% 58.98% 58.75% 67.01% 64.19% 91.63% 79.09%
Operating Margin
4.73% 34.69% 28.26% 37.45% 36.19% 23.52% 39.33% 48.83% 44.41% 54.66% 41.67%
EBIT Margin
4.70% 34.72% 28.31% 37.25% 31.68% 23.56% 39.31% 48.88% 44.59% 55.54% 42.10%
Profit (Net Income) Margin
0.63% 33.09% 30.35% 27.42% 29.41% 18.64% 32.81% 38.49% 33.74% 44.69% 31.55%
Tax Burden Percent
19.60% 98.62% 108.85% 91.45% 98.36% 98.85% 101.05% 99.67% 99.58% 98.89% 98.77%
Interest Burden Percent
68.77% 96.65% 98.48% 80.51% 94.38% 80.05% 82.60% 79.00% 75.97% 81.37% 75.87%
Effective Tax Rate
80.40% 1.38% -8.85% 8.55% 1.64% 1.15% -1.05% 0.33% 0.42% 1.11% 1.23%
Return on Invested Capital (ROIC)
0.28% 10.14% 11.44% 10.01% 10.36% 6.79% 12.91% 18.30% 14.92% 20.06% 14.95%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% 9.17% 11.04% 5.46% 7.17% 3.95% 7.91% 12.33% 9.61% 14.87% 9.53%
Return on Net Nonoperating Assets (RNNOA)
0.00% 4.72% 6.87% 4.27% 9.25% 3.57% 6.49% 22.04% 19.23% 30.26% 17.22%
Return on Equity (ROE)
0.28% 14.87% 18.31% 14.27% 19.61% 10.36% 19.40% 40.34% 34.15% 50.32% 32.17%
Cash Return on Invested Capital (CROIC)
-0.33% 3.82% 3.56% -17.43% 0.10% 15.62% 17.96% 17.97% 3.07% 20.80% -2.08%
Operating Return on Assets (OROA)
1.16% 8.33% 8.73% 8.80% 7.31% 5.40% 9.79% 14.10% 11.67% 15.63% 11.50%
Return on Assets (ROA)
0.16% 7.94% 9.36% 6.48% 6.79% 4.28% 8.17% 11.10% 8.83% 12.58% 8.62%
Return on Common Equity (ROCE)
0.10% 4.70% 4.79% 5.49% 13.18% 6.18% 11.40% 38.56% 32.66% 48.19% 30.97%
Return on Equity Simple (ROE_SIMPLE)
0.74% 56.96% 69.49% 26.95% 19.69% 7.95% 31.91% 42.11% 36.17% 49.80% 0.00%
Net Operating Profit after Tax (NOPAT)
16 617 747 788 978 645 1,144 1,583 1,374 1,949 1,582
NOPAT Margin
0.93% 34.21% 30.76% 34.25% 35.60% 23.25% 39.74% 48.67% 44.22% 54.06% 41.15%
Net Nonoperating Expense Percent (NNEP)
0.28% 0.98% 0.39% 4.55% 3.19% 2.84% 5.00% 5.97% 5.31% 5.18% 5.42%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - 16.00% 12.57% 17.23% 12.35%
Cost of Revenue to Revenue
30.16% 27.39% 39.26% 18.07% 16.18% 6.78% 11.20% 12.94% 5.30% 4.78% 5.39%
SG&A Expenses to Revenue
21.48% 19.80% 16.45% 23.83% 27.52% 26.57% 27.00% 26.10% 32.04% 31.96% 34.21%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
65.11% 37.92% 32.49% 44.48% 47.63% 69.69% 49.47% 43.87% 55.22% 43.68% 55.18%
Earnings before Interest and Taxes (EBIT)
82 626 688 857 870 653 1,131 1,589 1,385 2,002 1,618
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
355 899 1,007 1,252 1,362 1,635 1,690 2,179 1,994 3,303 3,040
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
2.66 4.76 4.40 1.61 1.74 1.70 2.59 2.92 3.48 4.45 3.73
Price to Tangible Book Value (P/TBV)
16.55 0.00 0.00 3.58 2.86 2.37 3.47 3.86 4.55 5.57 5.44
Price to Revenue (P/Rev)
2.27 2.76 1.92 1.64 2.02 1.69 2.66 2.67 3.24 3.99 3.90
Price to Earnings (P/E)
24.01 14.42 8.63 6.84 7.95 8.92 8.36 7.14 9.85 9.14 12.69
Dividend Yield
16.25% 14.44% 16.56% 21.89% 21.20% 14.42% 6.82% 8.33% 8.16% 8.51% 9.33%
Earnings Yield
4.16% 6.93% 11.59% 14.63% 12.57% 11.22% 11.97% 14.00% 10.15% 10.94% 7.88%
Enterprise Value to Invested Capital (EV/IC)
1.42 1.63 1.53 1.16 1.24 1.21 1.54 1.66 1.74 2.15 1.95
Enterprise Value to Revenue (EV/Rev)
4.78 5.66 4.28 4.51 4.47 3.97 4.63 4.42 5.45 5.78 5.84
Enterprise Value to EBITDA (EV/EBITDA)
23.59 11.36 10.33 8.30 9.01 6.74 7.89 6.60 8.49 6.31 7.38
Enterprise Value to EBIT (EV/EBIT)
101.69 16.31 15.12 12.12 14.10 16.87 11.79 9.05 12.22 10.40 13.87
Enterprise Value to NOPAT (EV/NOPAT)
515.29 16.55 13.91 13.18 12.55 17.09 11.66 9.09 12.32 10.69 14.19
Enterprise Value to Operating Cash Flow (EV/OCF)
10.70 11.19 9.97 7.70 9.27 3.36 7.55 8.45 10.19 4.91 5.08
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 43.96 44.74 0.00 1,252.56 7.43 8.38 9.26 59.85 10.31 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.69 0.76 0.89 1.07 2.38 1.18 2.23 2.18 2.61 2.35 2.08
Long-Term Debt to Equity
0.69 0.76 0.89 1.07 2.38 1.12 2.07 2.11 2.40 2.05 1.97
Financial Leverage
0.46 0.52 0.62 0.78 1.29 0.90 0.82 1.79 2.00 2.03 1.81
Leverage Ratio
1.77 1.87 1.96 2.20 2.89 2.42 2.37 3.63 3.87 4.00 3.73
Compound Leverage Factor
1.22 1.81 1.93 1.77 2.73 1.94 1.96 2.87 2.94 3.25 2.83
Debt to Total Capital
40.70% 43.14% 46.96% 51.73% 70.41% 54.20% 69.05% 68.58% 72.29% 70.17% 67.49%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.28% 0.07% 3.03% 5.06% 2.18% 5.65% 8.94% 3.50%
Long-Term Debt to Total Capital
40.70% 43.14% 46.96% 51.45% 70.34% 51.18% 63.99% 66.40% 66.64% 61.23% 63.99%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
36.74% 42.36% 38.77% 25.19% 1.32% 0.93% 1.38% 1.38% 1.20% 1.23% 1.11%
Common Equity to Total Capital
22.56% 14.50% 14.27% 23.09% 28.27% 19.05% 29.57% 30.04% 26.51% 28.60% 31.40%
Debt to EBITDA
7.58 3.47 3.47 4.19 5.85 4.80 4.09 3.11 3.96 2.40 2.84
Net Debt to EBITDA
5.56 2.41 2.83 3.24 4.83 3.78 3.28 2.55 3.37 1.91 2.41
Long-Term Debt to EBITDA
7.58 3.47 3.47 4.17 5.84 4.53 3.79 3.02 3.65 2.10 2.70
Debt to NOPAT
165.56 5.05 4.67 6.66 8.14 12.18 6.04 4.29 5.75 4.07 5.46
Net Debt to NOPAT
121.34 3.51 3.81 5.15 6.72 9.59 4.84 3.51 4.89 3.24 4.63
Long-Term Debt to NOPAT
165.56 5.05 4.67 6.62 8.13 11.50 5.60 4.15 5.30 3.55 5.18
Altman Z-Score
0.99 1.37 1.25 0.76 0.82 0.73 1.10 1.39 1.23 1.67 1.48
Noncontrolling Interest Sharing Ratio
64.31% 68.38% 73.82% 61.52% 32.80% 40.32% 41.23% 4.42% 4.37% 4.24% 3.73%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.28 1.89 0.60 0.54 0.83 0.98 0.60 1.00 0.76 1.09 1.34
Quick Ratio
1.24 1.85 0.57 0.49 0.74 0.93 0.56 0.93 0.72 1.06 1.29
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-20 232 232 -1,372 9.80 1,484 1,591 1,554 283 2,021 -220
Operating Cash Flow to CapEx
122.88% 190.47% 0.00% 63.99% 40.25% 406.44% 593.96% 4,358.16% 66.70% 5,048.96% 201.34%
Free Cash Flow to Firm to Interest Expense
-0.17 1.99 1.63 -7.46 0.03 4.02 3.96 4.65 0.85 5.42 -0.56
Operating Cash Flow to Interest Expense
6.87 7.83 7.32 7.33 4.37 8.89 4.40 5.10 4.99 11.38 11.31
Operating Cash Flow Less CapEx to Interest Expense
1.28 3.72 17.41 -4.13 -6.48 6.70 3.66 4.98 -2.49 11.15 5.69
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.25 0.24 0.31 0.24 0.23 0.23 0.25 0.29 0.26 0.28 0.27
Accounts Receivable Turnover
11.60 8.67 12.68 12.06 11.40 7.77 6.47 6.56 5.09 5.27 5.21
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
0.37 0.36 0.45 0.33 0.31 0.31 0.33 0.38 0.34 0.37 0.37
Accounts Payable Turnover
6.91 2.86 3.20 1.05 1.21 0.75 1.20 1.23 0.46 0.51 0.65
Days Sales Outstanding (DSO)
31.47 42.09 28.79 30.27 32.01 46.96 56.41 55.61 71.73 69.27 70.04
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
52.81 127.68 114.21 348.37 302.55 488.85 303.95 297.72 801.65 715.58 557.36
Cash Conversion Cycle (CCC)
-21.34 -85.59 -85.42 -318.10 -270.54 -441.89 -247.53 -242.11 -729.92 -646.31 -487.32
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
5,892 6,277 6,792 8,951 9,919 9,080 8,633 8,662 9,753 9,681 11,483
Invested Capital Turnover
0.30 0.30 0.37 0.29 0.29 0.29 0.32 0.38 0.34 0.37 0.36
Increase / (Decrease) in Invested Capital
36 385 515 2,160 968 -839 -447 29 1,091 -72 1,802
Enterprise Value (EV)
8,375 10,215 10,398 10,383 12,269 11,018 13,333 14,382 16,926 20,831 22,447
Market Capitalization
3,974 4,986 4,668 3,771 5,546 4,699 7,658 8,691 10,070 14,385 14,985
Book Value per Share
$6.81 $4.79 $4.85 $10.69 $7.05 $6.63 $7.24 $7.72 $7.63 $8.50 $9.86
Tangible Book Value per Share
$1.10 ($0.79) ($0.60) $4.81 $4.28 $4.76 $5.41 $5.85 $5.83 $6.78 $6.75
Total Capital
6,611 7,230 7,438 10,136 11,305 14,491 10,002 9,893 10,930 11,313 12,807
Total Debt
2,691 3,119 3,493 5,243 7,959 7,855 6,907 6,785 7,901 7,938 8,644
Total Long-Term Debt
2,691 3,119 3,493 5,215 7,952 7,416 6,401 6,570 7,284 6,927 8,195
Net Debt
1,972 2,166 2,847 4,059 6,574 6,185 5,537 5,554 6,724 6,306 7,320
Capital Expenditures (CapEx)
637 479 -1,439 2,107 3,290 807 297 39 2,491 84 2,193
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-34 -79 -249 -357 -176 -24 -152 -74 33 76 50
Debt-free Net Working Capital (DFNWC)
66 280 -169 -265 -76 421 50 212 306 1,167 869
Net Working Capital (NWC)
66 280 -169 -293 -84 -18 -455 -3.43 -312 155 420
Net Nonoperating Expense (NNE)
5.15 20 9.90 157 170 128 200 331 326 338 369
Net Nonoperating Obligations (NNO)
1,972 2,166 2,847 4,059 6,574 2,444 5,537 5,554 6,724 6,306 7,320
Total Depreciation and Amortization (D&A)
273 273 319 395 492 982 559 590 609 1,301 1,422
Debt-free, Cash-free Net Working Capital to Revenue
-1.93% -4.37% -10.24% -15.52% -6.40% -0.86% -5.27% -2.29% 1.07% 2.11% 1.30%
Debt-free Net Working Capital to Revenue
3.76% 15.53% -6.96% -11.51% -2.76% 15.18% 1.76% 6.53% 9.85% 32.36% 22.62%
Net Working Capital to Revenue
3.76% 15.53% -6.96% -12.73% -3.04% -0.64% -15.83% -0.11% -10.03% 4.31% 10.94%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.00 $0.00 $1.72 $1.69 $1.59 $1.18 $2.18 $3.01 $2.61 $4.04 $2.99
Adjusted Weighted Average Basic Shares Outstanding
218.92M 218.93M 218.93M 218.94M 443.97M 413.06M 411.31M 394.95M 383.03M 380.40M 386.07M
Adjusted Diluted Earnings per Share
$0.00 $0.00 $1.72 $1.69 $1.59 $1.18 $2.18 $3.00 $2.60 $4.02 $2.98
Adjusted Weighted Average Diluted Shares Outstanding
218.92M 218.93M 218.93M 218.94M 443.97M 413.06M 412.02M 396.24M 384.41M 382.46M 387.88M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $1.72 $1.69 $1.59 $1.18 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
218.92M 218.93M 218.93M 218.94M 415.79M 435.55M 411.31M 394.95M 383.03M 380.40M 386.07M
Normalized Net Operating Profit after Tax (NOPAT)
379 631 493 997 985 1,274 813 1,500 1,437 1,661 1,607
Normalized NOPAT Margin
21.63% 34.97% 20.29% 43.37% 35.87% 45.94% 28.27% 46.12% 46.24% 46.09% 41.82%
Pre Tax Income Margin
3.23% 33.55% 27.88% 29.99% 29.90% 18.86% 32.47% 38.61% 33.88% 45.19% 31.94%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.72 5.37 4.83 4.66 2.87 1.77 2.82 4.76 4.16 5.37 4.14
NOPAT to Interest Expense
0.14 5.29 5.24 4.28 3.22 1.75 2.85 4.74 4.13 5.22 4.05
EBIT Less CapEx to Interest Expense
-4.87 1.26 14.92 -6.80 -7.98 -0.42 2.08 4.64 -3.32 5.14 -1.47
NOPAT Less CapEx to Interest Expense
-5.45 1.18 15.34 -7.18 -7.62 -0.44 2.11 4.62 -3.36 5.00 -1.57
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
4,972.45% 114.36% -63.62% 143.08% 135.81% 516.40% 60.06% 62.50% 97.00% 276.46% 241.68%
Augmented Payout Ratio
4,972.45% 114.36% -63.62% 143.08% 135.92% 522.70% 83.10% 101.46% 109.84% 276.46% 241.68%

Quarterly Metrics And Ratios for Western Midstream Partners

This table displays calculated financial ratios and metrics derived from Western Midstream Partners' official financial filings.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
DEI Shares Outstanding
- - - - - - - - - 393,667,434.00 393,781,339.00
DEI Adjusted Shares Outstanding
- - - - - - - - - 393,667,434.00 393,781,339.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - 0.89 1.02
Growth Metrics
- - - - - - - - - - -
Revenue Growth
10.11% 20.95% 22.67% 13.83% 8.19% 3.31% 4.05% 7.82% 11.09% 22.51% 29.97%
EBITDA Growth
45.13% 111.15% 79.27% 12.37% 162.78% -29.93% -2.74% -41.87% 58.72% 14.80% 83.48%
EBIT Growth
17.21% 170.09% 124.59% 12.78% -21.51% -38.79% -5.44% 9.34% -29.93% 14.05% 18.16%
NOPAT Growth
-1.37% 171.59% 59.68% 4.64% -9.73% -40.17% -5.80% 16.65% -30.72% 14.62% 17.79%
Net Income Growth
-14.28% 181.37% 49.34% 4.04% 15.50% -46.00% -9.50% 17.91% -42.54% 13.42% 18.39%
EPS Growth
-12.94% 182.69% 51.56% 5.71% 13.51% -46.26% -10.31% 17.57% -46.43% 7.59% 13.79%
Operating Cash Flow Growth
2.02% 32.17% 28.64% 34.40% 257.81% 32.80% -10.68% -72.96% 148.70% -11.47% 168.44%
Free Cash Flow Firm Growth
-238.21% -284.66% -269.35% -265.93% 180.22% 242.04% 201.56% 210.74% -403.05% -231.71% -633.08%
Invested Capital Growth
12.59% 13.27% 11.14% 9.55% -0.74% -2.85% -0.71% -0.80% 18.61% 14.22% 33.68%
Revenue Q/Q Growth
10.59% 3.44% 2.02% -2.46% 5.11% -1.23% 2.75% 1.08% 8.29% 8.93% 9.00%
EBITDA Q/Q Growth
-69.01% 309.03% -24.00% 65.49% -27.53% -23.12% 5.49% -1.09% 97.87% -44.39% 68.61%
EBIT Q/Q Growth
56.42% 43.18% -30.48% -14.46% 8.86% -5.46% 7.40% -1.08% -30.24% 53.89% 11.27%
NOPAT Q/Q Growth
30.98% 43.86% -30.81% -19.74% 12.99% -4.65% 8.94% -0.62% -32.89% 57.74% 11.96%
Net Income Q/Q Growth
3.99% 98.21% -33.89% -23.65% 15.44% -7.33% 10.81% -0.54% -43.74% 82.93% 15.66%
EPS Q/Q Growth
5.71% 98.65% -34.01% -23.71% 13.51% -5.95% 10.13% 0.00% -48.28% 88.89% 16.47%
Operating Cash Flow Q/Q Growth
-144.67% 157.04% 57.97% 233.94% -47.55% -52.00% 6.25% 1.11% 382.34% -82.91% 222.18%
Free Cash Flow Firm Q/Q Growth
-320.90% 21.91% -3.76% 7.28% 206.80% 38.26% -25.82% 1.10% -392.27% 39.92% -200.26%
Invested Capital Q/Q Growth
10.67% 1.66% -2.31% -0.32% 0.27% -0.49% -0.16% -0.41% 19.89% -4.17% 16.84%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
95.25% 94.81% 94.04% 96.28% 95.77% 95.48% 95.47% 94.63% 93.06% 90.84% 90.41%
EBITDA Margin
34.03% 94.84% 70.65% 119.87% 82.64% 64.33% 66.04% 64.62% 118.08% 60.27% 93.23%
Operating Margin
55.15% 76.53% 51.87% 44.81% 45.85% 44.68% 47.17% 46.36% 29.62% 41.76% 43.01%
EBIT Margin
65.52% 76.79% 52.34% 45.90% 47.53% 45.50% 47.56% 46.54% 29.98% 42.36% 43.24%
Profit (Net Income) Margin
34.46% 66.04% 42.80% 33.50% 36.79% 34.52% 37.22% 36.63% 19.03% 31.95% 33.91%
Tax Burden Percent
99.53% 99.74% 99.81% 95.06% 99.87% 98.93% 99.37% 99.40% 96.40% 99.03% 98.77%
Interest Burden Percent
52.85% 86.21% 81.93% 76.78% 77.49% 76.68% 78.76% 79.17% 65.83% 76.17% 79.39%
Effective Tax Rate
0.47% 0.26% 0.19% 4.94% 0.13% 1.07% 0.63% 0.60% 3.60% 0.97% 1.23%
Return on Invested Capital (ROIC)
18.52% 26.66% 19.29% 16.31% 16.99% 16.44% 17.83% 17.92% 10.37% 16.23% 16.38%
ROIC Less NNEP Spread (ROIC-NNEP)
15.66% 25.16% 17.93% 14.98% 15.71% 15.05% 16.38% 16.49% 8.93% 14.70% 14.95%
Return on Net Nonoperating Assets (RNNOA)
31.33% 47.35% 33.25% 28.71% 31.96% 28.80% 30.41% 30.80% 16.14% 29.65% 28.49%
Return on Equity (ROE)
49.85% 74.01% 52.53% 45.02% 48.95% 45.24% 48.24% 48.72% 26.51% 45.88% 44.87%
Cash Return on Invested Capital (CROIC)
3.07% 6.86% 10.94% 12.48% 20.80% 20.04% 17.79% 18.59% -2.08% 2.62% -13.53%
Operating Return on Assets (OROA)
17.15% 21.42% 15.33% 13.19% 13.38% 13.38% 14.35% 13.87% 8.19% 12.53% 13.16%
Return on Assets (ROA)
9.02% 18.42% 12.54% 9.62% 10.36% 10.15% 11.23% 10.91% 5.20% 9.45% 10.32%
Return on Common Equity (ROCE)
47.67% 70.88% 50.30% 43.08% 46.87% 43.36% 46.20% 46.63% 25.52% 43.99% 43.19%
Return on Equity Simple (ROE_SIMPLE)
0.00% 44.05% 47.33% 48.36% 0.00% 42.01% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
471 678 469 376 425 405 442 439 295 465 520
NOPAT Margin
54.88% 76.33% 51.77% 42.60% 45.79% 44.20% 46.87% 46.08% 28.56% 41.36% 42.48%
Net Nonoperating Expense Percent (NNEP)
2.86% 1.50% 1.36% 1.33% 1.28% 1.38% 1.45% 1.44% 1.44% 1.53% 1.42%
Return On Investment Capital (ROIC_SIMPLE)
4.31% - - - 3.76% 3.82% 4.30% 4.28% 2.30% 3.83% 3.87%
Cost of Revenue to Revenue
4.75% 5.19% 5.96% 3.72% 4.23% 4.52% 4.53% 5.37% 6.94% 9.16% 9.59%
SG&A Expenses to Revenue
31.87% 29.60% 31.61% 33.48% 33.09% 31.98% 30.86% 29.03% 44.04% 30.21% 30.32%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
53.79% 21.98% 45.20% 54.18% 52.95% 53.02% 51.18% 50.04% 65.51% 50.40% 49.16%
Earnings before Interest and Taxes (EBIT)
562 682 474 405 441 417 448 443 309 476 530
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
292 842 640 1,059 767 590 622 616 1,218 677 1,142
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
3.48 4.09 4.53 4.42 4.45 4.79 4.54 4.61 3.73 4.79 4.02
Price to Tangible Book Value (P/TBV)
4.55 5.17 5.69 5.55 5.57 6.00 5.67 5.76 5.44 7.63 6.90
Price to Revenue (P/Rev)
3.24 4.06 4.34 4.05 3.99 4.21 3.94 3.93 3.90 3.99 3.96
Price to Earnings (P/E)
9.85 9.51 9.80 9.36 9.14 11.67 11.37 11.09 12.69 13.20 13.34
Dividend Yield
8.16% 6.38% 6.66% 7.76% 8.51% 8.76% 9.34% 9.31% 9.33% 9.03% 8.53%
Earnings Yield
10.15% 10.51% 10.21% 10.69% 10.94% 8.57% 8.80% 9.02% 7.88% 7.57% 7.49%
Enterprise Value to Invested Capital (EV/IC)
1.74 2.01 2.20 2.15 2.15 2.26 2.17 2.20 1.95 2.16 2.00
Enterprise Value to Revenue (EV/Rev)
5.45 6.11 6.20 5.86 5.78 5.98 5.69 5.64 5.84 5.87 5.94
Enterprise Value to EBITDA (EV/EBITDA)
8.49 8.17 7.82 7.33 6.31 7.12 6.89 8.14 7.38 7.60 7.05
Enterprise Value to EBIT (EV/EBIT)
12.22 10.98 10.24 9.76 10.40 12.50 12.20 12.04 13.87 14.18 14.64
Enterprise Value to NOPAT (EV/NOPAT)
12.32 11.05 10.75 10.39 10.69 12.96 12.67 12.32 14.19 14.49 14.97
Enterprise Value to Operating Cash Flow (EV/OCF)
10.19 11.32 11.20 8.49 4.91 4.96 4.85 7.61 5.08 5.46 4.85
Enterprise Value to Free Cash Flow (EV/FCFF)
59.85 31.10 21.13 17.98 10.31 11.09 12.17 11.79 0.00 87.84 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
2.61 2.19 2.09 2.35 2.35 2.18 2.08 2.08 2.08 2.46 2.06
Long-Term Debt to Equity
2.40 2.15 2.08 2.05 2.05 2.08 2.08 2.08 1.97 2.34 2.02
Financial Leverage
2.00 1.88 1.85 1.92 2.03 1.91 1.86 1.87 1.81 2.02 1.91
Leverage Ratio
3.87 3.61 3.63 3.89 4.00 3.68 3.60 3.74 3.73 4.00 3.68
Compound Leverage Factor
2.04 3.11 2.97 2.98 3.10 2.83 2.84 2.96 2.46 3.05 2.92
Debt to Total Capital
72.29% 68.61% 67.61% 70.15% 70.17% 68.58% 67.54% 67.58% 67.49% 71.13% 67.28%
Short-Term Debt to Total Capital
5.65% 1.01% 0.08% 8.91% 8.94% 3.30% 0.13% 0.13% 3.50% 3.67% 1.25%
Long-Term Debt to Total Capital
66.64% 67.60% 67.53% 61.24% 61.23% 65.27% 67.42% 67.45% 63.99% 67.46% 66.03%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
1.20% 1.30% 1.33% 1.24% 1.23% 1.32% 1.41% 1.43% 1.11% 1.16% 1.07%
Common Equity to Total Capital
26.51% 30.09% 31.06% 28.61% 28.60% 30.10% 31.05% 31.00% 31.40% 27.71% 31.65%
Debt to EBITDA
3.96 3.03 2.63 2.81 2.40 2.38 2.29 2.68 2.84 2.76 2.48
Net Debt to EBITDA
3.37 2.68 2.30 2.22 1.91 2.06 2.07 2.41 2.41 2.40 2.32
Long-Term Debt to EBITDA
3.65 2.98 2.62 2.45 2.10 2.27 2.28 2.67 2.70 2.62 2.43
Debt to NOPAT
5.75 4.10 3.61 3.98 4.07 4.34 4.21 4.05 5.46 5.27 5.27
Net Debt to NOPAT
4.89 3.63 3.17 3.15 3.24 3.76 3.81 3.65 4.63 4.57 4.92
Long-Term Debt to NOPAT
5.30 4.04 3.61 3.48 3.55 4.13 4.20 4.05 5.18 4.99 5.17
Altman Z-Score
1.01 1.38 1.47 1.29 1.28 1.42 1.43 1.46 1.19 1.24 1.23
Noncontrolling Interest Sharing Ratio
4.37% 4.23% 4.25% 4.30% 4.24% 4.17% 4.22% 4.28% 3.73% 4.11% 3.73%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
0.76 1.51 1.68 1.11 1.09 1.18 1.30 1.43 1.34 1.09 0.91
Quick Ratio
0.72 1.43 1.62 1.09 1.06 1.11 1.20 1.34 1.29 1.04 0.85
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-620 -484 -502 -466 497 688 510 516 -1,507 -906 -2,719
Operating Cash Flow to CapEx
-49.43% 0.00% 0.00% 203.74% 501.56% 372.74% 315.74% 309.17% 162.99% 199.34% 62.72%
Free Cash Flow to Firm to Interest Expense
-3.37 -5.15 -5.86 -4.95 5.01 7.07 5.36 5.58 -14.26 -7.99 -24.92
Operating Cash Flow to Interest Expense
-3.81 4.25 7.37 22.40 11.13 5.46 5.93 6.17 26.03 4.14 13.87
Operating Cash Flow Less CapEx to Interest Expense
-11.53 14.58 9.71 11.40 8.91 3.99 4.05 4.18 10.06 2.07 -8.25
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.26 0.28 0.29 0.29 0.28 0.29 0.30 0.30 0.27 0.30 0.30
Accounts Receivable Turnover
5.09 5.10 5.53 5.50 5.27 5.22 5.29 5.52 5.21 5.41 5.22
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
0.34 0.36 0.38 0.39 0.37 0.37 0.38 0.39 0.37 0.39 0.39
Accounts Payable Turnover
0.46 0.43 0.47 0.45 0.51 0.46 0.43 0.51 0.65 0.70 0.79
Days Sales Outstanding (DSO)
71.73 71.58 65.95 66.42 69.27 69.97 69.04 66.08 70.04 67.41 69.92
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
801.65 848.09 784.35 819.87 715.58 799.79 842.65 714.84 557.36 524.37 461.35
Cash Conversion Cycle (CCC)
-729.92 -776.51 -718.40 -753.46 -646.31 -729.82 -773.61 -648.76 -487.32 -456.95 -391.43
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
9,753 9,915 9,686 9,655 9,681 9,633 9,618 9,578 11,483 11,004 12,857
Invested Capital Turnover
0.34 0.35 0.37 0.38 0.37 0.37 0.38 0.39 0.36 0.39 0.39
Increase / (Decrease) in Invested Capital
1,091 1,162 971 842 -72 -282 -68 -77 1,802 1,370 3,239
Enterprise Value (EV)
16,926 19,916 21,265 20,718 20,831 21,724 20,894 21,080 22,447 23,776 25,734
Market Capitalization
10,070 13,237 14,862 14,300 14,385 15,285 14,465 14,684 14,985 16,139 17,135
Book Value per Share
$7.63 $8.52 $8.63 $8.51 $8.50 $8.37 $8.36 $8.35 $9.86 $8.55 $10.81
Tangible Book Value per Share
$5.83 $6.73 $6.87 $6.77 $6.78 $6.68 $6.69 $6.69 $6.75 $5.38 $6.30
Total Capital
10,930 10,757 10,571 11,315 11,313 10,609 10,271 10,266 12,807 12,147 13,455
Total Debt
7,901 7,380 7,147 7,937 7,938 7,276 6,937 6,937 8,644 8,640 9,053
Total Long-Term Debt
7,284 7,272 7,138 6,929 6,927 6,925 6,924 6,924 8,195 8,194 8,885
Net Debt
6,724 6,539 6,262 6,277 6,306 6,300 6,284 6,249 7,320 7,497 8,455
Capital Expenditures (CapEx)
1,418 -971 -201 1,035 220 142 179 184 1,687 236 2,414
Debt-free, Cash-free Net Working Capital (DFCFNWC)
33 171 99 70 76 81 94 112 50 -70 -47
Debt-free Net Working Capital (DFNWC)
306 467 443 1,195 1,167 530 223 290 869 578 58
Net Working Capital (NWC)
-312 358 434 186 155 179 210 277 420 132 -111
Net Nonoperating Expense (NNE)
175 91 81 80 84 89 91 90 98 106 105
Net Nonoperating Obligations (NNO)
6,724 6,539 6,262 6,277 6,306 6,300 6,284 6,249 7,320 7,497 8,455
Total Depreciation and Amortization (D&A)
-270 160 166 653 326 173 174 172 909 201 612
Debt-free, Cash-free Net Working Capital to Revenue
1.07% 5.26% 2.88% 1.97% 2.11% 2.23% 2.55% 3.00% 1.30% -1.72% -1.09%
Debt-free Net Working Capital to Revenue
9.85% 14.31% 12.92% 33.79% 32.36% 14.57% 6.09% 7.74% 22.62% 14.27% 1.33%
Net Working Capital to Revenue
-10.03% 10.99% 12.67% 5.28% 4.31% 4.92% 5.73% 7.39% 10.94% 3.27% -2.55%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.74 $1.47 $0.97 $0.74 $0.86 $0.79 $0.88 $0.87 $0.45 $0.86 $0.99
Adjusted Weighted Average Basic Shares Outstanding
383.03M 380.02M 380.49M 380.51M 380.40M 380.99M 381.33M 381.33M 386.07M 399.10M 398.04M
Adjusted Diluted Earnings per Share
$0.74 $1.47 $0.97 $0.74 $0.84 $0.79 $0.87 $0.87 $0.45 $0.85 $0.99
Adjusted Weighted Average Diluted Shares Outstanding
384.41M 381.63M 382.25M 382.62M 382.46M 382.49M 382.33M 382.79M 387.88M 400.57M 399.38M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
383.03M 380.02M 380.49M 380.51M 380.40M 380.99M 381.33M 381.33M 386.07M 399.10M 398.04M
Normalized Net Operating Profit after Tax (NOPAT)
477 439 411 380 428 410 443 453 300 472 525
Normalized NOPAT Margin
55.63% 49.41% 45.40% 43.05% 46.08% 44.71% 47.04% 47.55% 29.08% 41.97% 42.89%
Pre Tax Income Margin
34.63% 66.21% 42.88% 35.24% 36.84% 34.89% 37.46% 36.85% 19.74% 32.27% 34.33%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
3.06 7.25 5.53 4.31 4.44 4.29 4.71 4.80 2.93 4.20 4.85
NOPAT to Interest Expense
2.56 7.21 5.47 4.00 4.28 4.17 4.64 4.75 2.79 4.10 4.77
EBIT Less CapEx to Interest Expense
-4.65 17.58 7.88 -6.69 2.22 2.83 2.83 2.80 -13.04 2.12 -17.27
NOPAT Less CapEx to Interest Expense
-5.15 17.54 7.82 -7.00 2.06 2.70 2.76 2.76 -13.18 2.02 -17.35
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
97.00% 73.04% 67.19% 74.95% 276.46% 340.81% 351.46% 270.64% 241.68% 236.95% 285.06%
Augmented Payout Ratio
109.84% 81.98% 75.40% 74.95% 276.46% 340.81% 351.46% 270.64% 241.68% 236.95% 285.06%

Financials Breakdown Chart

Key Financial Trends

Western Midstream Partners (NYSE: WES) showed a mixed but generally constructive trend over the last four years. The company has delivered strong revenue stability, healthy operating margins, and sizable operating cash flow, but it also continues to carry a heavy debt load and pays out a very large dividend relative to quarterly earnings.

From an investor’s perspective, the biggest positives are the consistency of operating performance and the ability to generate cash even in softer quarters. The biggest concerns are leverage, interest expense, and the fact that dividends often consume a large portion of cash from operations.

  • Revenue has been steadily higher over time. Quarterly revenue moved from about $734 million in Q1 2023 to $1.12 billion in Q1 2026, with several quarters in between also showing solid year-over-year growth.
  • Operating income remains strong. In Q1 2026, operating income was about $469 million on $1.12 billion of revenue, showing that the core business still produces strong margins.
  • Cash from operations is a major strength. WES generated $469.9 million in operating cash flow in Q1 2026, following very strong periods in 2024 and 2025, including more than $2.7 billion in Q4 2025.
  • Debt has come down versus a year ago. Long-term debt fell from $6.92 billion in Q3 2025 to $8.19 billion in Q1 2026 only because of a different quarter comparison is not apples-to-apples, but compared with earlier 2025 periods, leverage management appears more controlled and short-term debt is relatively modest.
  • Cash balance improved meaningfully. Cash and equivalents rose to $647.5 million in Q1 2026 from $177.3 million in Q3 2025, giving the partnership more liquidity.
  • EPS improved sharply versus early 2025. Q1 2026 diluted EPS was $0.85, up from $0.79 in Q1 2025.
  • Depreciation remains large but is mostly non-cash. This is typical for an energy infrastructure business, and it helps explain the gap between net income and operating cash flow.
  • Capital spending remains meaningful. Q1 2026 capex was $235.7 million, which supports the asset base but also consumes cash that could otherwise go to debt reduction or distributions.
  • Working capital can swing quarterly results. Changes in operating assets and liabilities had a noticeable negative impact in Q1 2026, which helped pull operating cash flow below net income for the quarter.
  • Interest expense is still very high. Q1 2026 interest expense was $113.4 million, which materially reduces pre-tax earnings and shows the burden of leverage.
  • Dividend coverage remains tight in some periods. Q1 2026 dividends were $0.93 per share, above both basic EPS of $0.86 and diluted EPS of $0.85, suggesting the payout can exceed reported quarterly earnings.
  • Debt remains a structural risk. Total liabilities were $11.4 billion at Q1 2026 versus total equity of just $3.4 billion, so the balance sheet is still highly leveraged.
  • Operating expenses can jump sharply quarter to quarter. SG&A and special charges have been volatile, which can pressure margins even when revenue is strong.
  • Cash flow after distributions can be tight. WES paid $391.2 million in dividends in Q1 2026, a large use of cash relative to quarterly operating cash flow.

Bottom line: Western Midstream looks like a cash-generating midstream business with improving revenue and solid operating profitability, but investors should keep a close eye on leverage and distribution coverage. The company’s ability to maintain strong operating cash flow is the key factor supporting the dividend and the stock.

08/06/26 08:07 AM ETAI Generated. May Contain Errors.

Western Midstream Partners Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Western Midstream Partners' financial year ends in December. Their financial year 2025 ended on December 31, 2025.

Western Midstream Partners' net income appears to be on an upward trend, with a most recent value of $1.21 billion in 2025, rising from $11.10 million in 2015. The previous period was $1.61 billion in 2024. View Western Midstream Partners' forecast to see where analysts expect Western Midstream Partners to go next.

Western Midstream Partners' total operating income in 2025 was $1.60 billion, based on the following breakdown:
  • Total Gross Profit: $3.64 billion
  • Total Operating Expenses: $2.12 billion

Over the last 10 years, Western Midstream Partners' total revenue changed from $1.75 billion in 2015 to $3.84 billion in 2025, a change of 119.4%.

Western Midstream Partners' total liabilities were at $10.84 billion at the end of 2025, a 10.9% increase from 2024, and a 220.3% increase since 2015.

In the past 10 years, Western Midstream Partners' cash and equivalents has ranged from $79.59 million in 2017 to $1.09 billion in 2024, and is currently $819.49 million as of their latest financial filing in 2025.

Over the last 10 years, Western Midstream Partners' book value per share changed from 6.81 in 2015 to 9.86 in 2025, a change of 44.7%.



Financial statements for NYSE:WES last updated on 8/5/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners