Free Trial

Westlake (WLK) Financials

Westlake logo
$72.90 +1.37 (+1.92%)
Closing price 03:59 PM Eastern
Extended Trading
$72.62 -0.28 (-0.38%)
As of 07:06 PM 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 Polygon.io. Learn more.
Annual Income Statements for Westlake

Annual Income Statements for Westlake

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

Metric 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015
Period end date 12/31/2024 12/31/2023 12/31/2022 12/31/2021 12/31/2020 12/31/2019 12/31/2018 12/31/2017 12/31/2016 12/31/2015
Net Income / (Loss) Attributable to Common Shareholders
602 479 2,247 2,015 330 421 996 1,304 399 646
Consolidated Net Income / (Loss)
647 522 2,297 2,070 373 462 1,034 1,339 420 665
Net Income / (Loss) Continuing Operations
647 522 2,297 2,070 373 462 1,034 1,339 420 665
Total Pre-Tax Income
938 700 2,946 2,677 331 570 1,334 1,081 558 963
Total Operating Income
875 729 3,050 2,800 429 656 1,408 1,225 583 960
Total Gross Profit
1,957 2,219 4,073 3,495 1,023 1,260 1,987 1,761 983 1,185
Total Revenue
12,142 12,548 15,794 11,778 7,504 8,118 8,635 8,041 5,076 4,463
Operating Revenue
12,142 12,548 15,794 11,778 7,504 8,118 8,635 8,041 5,076 4,463
Total Cost of Revenue
10,185 10,329 11,721 8,283 6,481 6,858 6,648 6,280 4,093 3,278
Operating Cost of Revenue
10,185 10,329 11,721 8,283 6,481 6,858 6,648 6,280 4,093 3,278
Total Operating Expenses
1,082 1,490 1,023 695 594 604 579 536 400 225
Selling, General & Admin Expense
874 865 835 551 449 458 445 399 258 218
Amortization Expense
117 122 155 123 109 109 101 108 38 7.00
Impairment Charge
0.00 475 0.00 0.00 - - - - - -
Restructuring Charge
91 28 33 21 36 37 33 29 104 0.00
Total Other Income / (Expense), net
63 -29 -104 -123 -98 -86 -74 -144 -25 3.00
Interest Expense
159 165 177 176 142 124 126 159 79 35
Other Income / (Expense), net
222 136 73 53 44 38 52 15 54 38
Income Tax Expense
291 178 649 607 -42 108 300 -258 138 298
Net Income / (Loss) Attributable to Noncontrolling Interest
45 43 50 55 43 41 38 35 21 19
Basic Earnings per Share
$4.66 $3.73 $17.46 $15.66 $2.57 $3.26 $7.66 $10.05 $3.07 $4.88
Weighted Average Basic Shares Outstanding
128.54M 127.81M 127.97M 128.00M 127.85M 128.40M 129.40M 129.09M 129.37M 131.82M
Diluted Earnings per Share
$4.64 $3.70 $17.34 $15.58 $2.56 $3.25 $7.62 $10.00 $3.06 $4.86
Weighted Average Diluted Shares Outstanding
129.21M 128.60M 128.85M 128.70M 128.09M 128.76M 129.99M 129.54M 129.97M 132.30M
Weighted Average Basic & Diluted Shares Outstanding
128.23M 128.22M 127.36M 127.92M 127.83M 128.39M 130M 129.80M 130M 132.40M
Cash Dividends to Common per Share
$2.05 $1.71 $1.31 $1.14 $1.07 $1.03 $0.92 $0.80 $0.74 $0.69

Quarterly Income Statements for Westlake

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

Metric Q1 2025 Q4 2024 Q3 2024 Q2 2024 Q1 2024 Q4 2023 Q3 2023 Q2 2023 Q1 2023 Q4 2022 Q3 2022
Period end date 3/31/2025 12/31/2024 9/30/2024 6/30/2024 3/31/2024 12/31/2023 9/30/2023 6/30/2023 3/31/2023 12/31/2022 9/30/2022
Net Income / (Loss) Attributable to Common Shareholders
-40 7.00 108 313 174 -497 285 297 394 232 401
Consolidated Net Income / (Loss)
-35 19 120 323 185 -487 295 307 407 248 412
Net Income / (Loss) Continuing Operations
-35 19 120 323 185 -487 295 307 407 248 412
Total Pre-Tax Income
-34 96 185 424 233 -558 365 377 516 305 496
Total Operating Income
-32 66 180 406 223 -552 349 396 536 327 516
Total Gross Profit
232 328 499 664 466 199 586 642 792 567 776
Total Revenue
2,846 2,843 3,117 3,207 2,975 2,826 3,115 3,251 3,356 3,299 3,956
Operating Revenue
2,846 2,843 3,117 3,207 2,975 2,826 3,115 3,251 3,356 3,299 3,956
Total Cost of Revenue
2,614 2,515 2,618 2,543 2,509 2,627 2,529 2,609 2,564 2,732 3,180
Operating Cost of Revenue
2,614 2,515 2,618 2,543 2,509 2,627 2,529 2,609 2,564 2,732 3,180
Total Operating Expenses
264 262 319 258 243 751 237 246 256 240 260
Selling, General & Admin Expense
227 226 215 224 209 224 206 213 222 200 215
Amortization Expense
30 28 29 30 30 30 31 30 31 31 39
Restructuring Charge
7.00 8.00 75 4.00 4.00 22 0.00 3.00 3.00 9.00 6.00
Total Other Income / (Expense), net
-2.00 30 5.00 18 10 -6.00 16 -19 -20 -22 -20
Interest Expense
39 39 39 41 40 41 40 42 42 43 44
Other Income / (Expense), net
37 69 44 59 50 35 56 23 22 21 24
Income Tax Expense
1.00 77 65 101 48 -71 70 70 109 57 84
Net Income / (Loss) Attributable to Noncontrolling Interest
5.00 12 12 10 11 10 10 10 13 16 11
Basic Earnings per Share
($0.31) $0.05 $0.84 $2.42 $1.35 ($3.88) $2.22 $2.32 $3.07 $1.82 $3.12
Weighted Average Basic Shares Outstanding
128.31M 128.54M 128.64M 128.58M 128.36M 127.81M 127.85M 127.65M 127.55M 127.97M 127.94M
Diluted Earnings per Share
($0.31) $0.07 $0.83 $2.40 $1.34 ($3.86) $2.20 $2.31 $3.05 $1.81 $3.10
Weighted Average Diluted Shares Outstanding
128.31M 129.21M 129.34M 129.35M 129.02M 128.60M 128.58M 128.48M 128.46M 128.85M 128.75M
Weighted Average Basic & Diluted Shares Outstanding
128.24M 128.23M 128.71M 128.59M 128.57M 128.22M 128.14M 127.69M 127.64M 127.36M -
Cash Dividends to Common per Share
$0.53 - $0.53 $0.50 $0.50 - $0.50 $0.36 $0.36 - $0.36

Annual Cash Flow Statements for Westlake

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

Metric 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015
Period end date 12/31/2024 12/31/2023 12/31/2022 12/31/2021 12/31/2020 12/31/2019 12/31/2018 12/31/2017 12/31/2016 12/31/2015
Net Change in Cash & Equivalents
-384 1,073 305 604 587 -25 -779 908 -17 -218
Net Cash From Operating Activities
1,314 2,336 3,395 2,394 1,297 1,301 1,409 1,528 867 1,079
Net Cash From Continuing Operating Activities
1,314 2,336 3,395 2,394 1,297 1,301 1,409 1,528 867 1,079
Net Income / (Loss) Continuing Operations
647 522 2,297 2,070 373 462 1,034 1,339 420 665
Consolidated Net Income / (Loss)
647 522 2,297 2,070 373 462 1,034 1,339 420 665
Depreciation Expense
1,114 1,097 1,056 840 773 713 641 601 378 246
Non-Cash Adjustments To Reconcile Net Income
84 563 82 59 62 74 66 45 -31 -4.00
Changes in Operating Assets and Liabilities, net
-531 154 -40 -575 89 52 -332 -457 100 172
Net Cash From Investing Activities
-1,001 -1,037 -2,479 -3,213 -509 -1,954 -754 -652 -2,563 -1,006
Net Cash From Continuing Investing Activities
-1,001 -1,037 -2,479 -3,213 -509 -1,954 -754 -652 -2,563 -1,006
Purchase of Property, Plant & Equipment
-1,008 -1,034 -1,108 -658 -525 -787 -702 -577 -629 -491
Acquisitions
0.00 0.00 -1,203 -2,554 -18 -314 0.00 -13 -2,438 -
Other Investing Activities, net
7.00 -3.00 -168 -1.00 -10 -853 -52 -62 -21 -3.00
Net Cash From Financing Activities
-650 -245 -587 1,437 -216 630 -1,427 6.00 1,687 -287
Net Cash From Continuing Financing Activities
-650 -245 -587 1,437 -216 630 -1,427 6.00 1,687 -287
Repayment of Debt
-300 0.00 -250 -24 -1,269 -5.00 -1,165 -957 -174 -74
Repurchase of Common Equity
-60 -23 -101 -30 -54 -30 -106 0.00 -67 -163
Payment of Dividends
-313 -275 -229 -193 -192 -182 -165 -131 -114 -107
Issuance of Debt
10 9.00 -25 1,671 1,299 784 9.00 983 2,042 57
Other Financing Activities, net
13 44 18 13 - - - - - 0.00
Other Net Changes in Cash
-47 19 -24 - - - -7.00 26 -8.00 -

Quarterly Cash Flow Statements for Westlake

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

Metric Q1 2025 Q4 2024 Q3 2024 Q2 2024 Q1 2024 Q4 2023 Q3 2023 Q2 2023 Q1 2023 Q4 2022 Q3 2022
Period end date 3/31/2025 12/31/2024 9/30/2024 6/30/2024 3/31/2024 12/31/2023 9/30/2023 6/30/2023 3/31/2023 12/31/2022 9/30/2022
Net Change in Cash & Equivalents
-622 4.00 -127 -66 -195 247 380 263 183 440 462
Net Cash From Operating Activities
-77 434 474 237 169 573 696 555 512 835 947
Net Cash From Continuing Operating Activities
-77 434 474 237 169 573 696 555 512 835 947
Net Income / (Loss) Continuing Operations
-35 19 120 323 185 -487 295 307 407 248 412
Consolidated Net Income / (Loss)
-35 19 120 323 185 -487 295 307 407 248 412
Depreciation Expense
283 281 281 279 273 282 277 271 267 271 264
Non-Cash Adjustments To Reconcile Net Income
12 22 29 19 14 508 22 18 15 20 27
Changes in Operating Assets and Liabilities, net
-337 112 44 -384 -303 270 102 -41 -177 296 244
Net Cash From Investing Activities
-434 -265 -241 -223 -272 -287 -251 -236 -263 -331 -345
Net Cash From Continuing Investing Activities
-434 -265 -241 -223 -272 -287 -251 -236 -263 -331 -345
Purchase of Property, Plant & Equipment
-248 -285 -220 -231 -272 -282 -245 -240 -267 -297 -318
Acquisitions
-6.00 - - - - - - - - -32 -8.00
Purchase of Investments
-183 - - - -1.00 - -16 -1.00 -1.00 - -
Other Investing Activities, net
3.00 -4.00 2.00 8.00 1.00 -23 10 5.00 5.00 -179 158
Net Cash From Financing Activities
-115 -133 -371 -72 -74 -70 -44 -56 -75 -107 -103
Net Cash From Continuing Financing Activities
-115 -133 -371 -72 -74 -70 -44 -56 -75 -107 -103
Repayment of Debt
-7.00 - -297 3.00 -6.00 - 1.00 - -1.00 - -
Repurchase of Common Equity
-30 -60 - - 0.00 - - -1.00 -22 -33 -37
Payment of Dividends
-78 -85 -77 -76 -75 -86 -73 -59 -57 -72 -56
Effect of Exchange Rate Changes
4.00 - 11 -8.00 -18 - -21 - 9.00 - -

Annual Balance Sheets for Westlake

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

Metric 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015
Period end date 12/31/2024 12/31/2023 12/31/2022 12/31/2021 12/31/2020 12/31/2019 12/31/2018 12/31/2017 12/31/2016 12/31/2015
Total Assets
20,750 21,035 20,550 18,459 13,835 13,261 11,602 12,076 10,890 5,569
Total Current Assets
6,214 6,609 5,973 5,263 3,477 2,742 2,842 3,463 2,408 2,175
Cash & Equivalents
2,919 3,304 2,228 1,908 1,313 728 753 1,531 459 663
Accounts Receivable
1,483 1,601 1,801 1,868 1,214 1,036 1,037 1,001 939 509
Inventories, net
1,697 1,622 1,866 1,407 918 936 1,014 900 801 434
Prepaid Expenses
115 82 78 80 32 42 38 31 48 14
Plant, Property, & Equipment, net
8,633 8,519 8,477 7,606 6,920 6,912 6,595 6,412 6,420 3,004
Total Noncurrent Assets
5,903 5,907 6,100 5,590 3,438 3,084 2,165 2,201 2,062 390
Long-Term Investments
1,081 1,115 1,142 1,007 1,059 1,112 253 - - -
Goodwill
2,031 2,041 2,161 2,024 1,083 1,074 1,002 1,012 947 62
Intangible Assets
1,282 1,403 1,565 1,580 612 187 134 777 787 151
Other Noncurrent Operating Assets
1,509 1,348 1,232 979 684 711 776 412 328 177
Total Liabilities & Shareholders' Equity
20,750 21,035 20,550 18,459 13,835 13,261 11,602 12,076 10,890 5,569
Total Liabilities
9,707 10,271 10,085 9,931 7,257 6,858 5,526 6,707 6,998 2,007
Total Current Liabilities
2,219 2,790 2,298 2,344 1,357 1,241 1,183 1,967 1,183 523
Short-Term Debt
6.00 299 0.00 269 0.00 - - 710 149 0.00
Accounts Payable
851 877 889 879 536 473 507 600 496 235
Accrued Expenses
1,362 1,614 1,409 1,196 821 768 676 657 538 287
Total Noncurrent Liabilities
7,488 7,481 7,787 7,587 5,900 5,617 4,343 4,740 5,815 1,485
Long-Term Debt
4,556 4,607 4,879 4,911 3,566 3,445 2,668 3,127 3,679 758
Noncurrent Deferred & Payable Income Tax Liabilities
1,553 1,560 1,735 1,681 1,368 1,255 1,159 1,111 1,650 576
Noncurrent Employee Benefit Liabilities
304 363 355 291 391 360 337 344 365 123
Other Noncurrent Operating Liabilities
1,075 951 818 704 575 557 179 158 121 28
Commitments & Contingencies
0.00 0.00 0.00 0.00 - - - - - 0.00
Total Equity & Noncontrolling Interests
11,043 10,764 10,465 8,528 6,578 6,403 6,076 5,369 3,892 3,562
Total Preferred & Common Equity
10,527 10,241 9,931 7,955 6,043 5,860 5,590 4,874 3,524 3,266
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
10,527 10,241 9,931 7,955 6,043 5,860 5,590 4,874 3,524 3,266
Common Stock
657 631 602 582 570 554 557 556 552 543
Retained Earnings
10,481 10,143 9,885 7,808 5,938 5,757 5,477 4,613 3,412 3,110
Treasury Stock
-467 -435 -467 -399 -401 -377 -382 -302 -319 -258
Accumulated Other Comprehensive Income / (Loss)
-144 -98 -89 -36 -64 -74 -62 7.00 -121 -129
Noncontrolling Interest
516 523 534 573 535 543 486 495 368 296

Quarterly Balance Sheets for Westlake

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

Metric Q1 2025 Q3 2024 Q2 2024 Q1 2024 Q3 2023 Q2 2023 Q1 2023
Period end date 3/31/2025 9/30/2024 6/30/2024 3/31/2024 9/30/2023 6/30/2023 3/31/2023
Total Assets
20,711 21,109 21,083 20,960 21,396 20,981 20,806
Total Current Assets
6,021 6,549 6,609 6,526 6,757 6,296 6,146
Cash & Equivalents
2,297 2,915 3,042 3,108 3,057 2,677 2,414
Short-Term Investments
183 - - - - - -
Accounts Receivable
1,656 1,754 1,812 1,691 1,939 1,855 1,835
Inventories, net
1,781 1,747 1,684 1,661 1,672 1,671 1,842
Prepaid Expenses
104 133 71 66 89 93 55
Plant, Property, & Equipment, net
8,674 8,602 8,541 8,523 8,570 8,550 8,518
Total Noncurrent Assets
6,016 5,958 5,933 5,911 6,069 6,135 6,142
Long-Term Investments
1,075 1,099 1,085 1,104 1,117 1,120 1,131
Goodwill
2,032 2,039 2,035 2,037 2,161 2,167 2,167
Intangible Assets
1,259 1,312 1,338 1,370 1,471 1,507 1,539
Other Noncurrent Operating Assets
1,650 1,508 1,475 1,400 1,320 1,341 1,305
Total Liabilities & Shareholders' Equity
20,711 21,109 21,083 20,960 21,396 20,981 20,806
Total Liabilities
9,790 9,923 9,989 10,107 10,111 9,904 9,978
Total Current Liabilities
2,285 2,351 2,537 2,655 2,659 2,131 2,159
Accounts Payable
955 898 885 891 811 802 828
Accrued Expenses
1,330 1,453 1,352 1,464 1,549 1,329 1,331
Total Noncurrent Liabilities
7,505 7,572 7,452 7,452 7,452 7,773 7,819
Long-Term Debt
4,588 4,616 4,585 4,590 4,574 4,894 4,892
Noncurrent Deferred & Payable Income Tax Liabilities
1,546 1,514 1,515 1,544 1,680 1,692 1,716
Noncurrent Employee Benefit Liabilities
309 356 348 353 349 358 357
Other Noncurrent Operating Liabilities
1,062 1,086 1,004 965 849 829 854
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
10,921 11,186 11,094 10,853 11,285 11,077 10,828
Total Preferred & Common Equity
10,410 10,662 10,574 10,331 10,754 10,544 10,291
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
10,410 10,662 10,574 10,331 10,754 10,544 10,291
Common Stock
651 646 636 625 620 602 591
Retained Earnings
10,373 10,541 10,500 10,252 10,705 10,484 10,232
Treasury Stock
-484 -408 -413 -414 -440 -463 -465
Accumulated Other Comprehensive Income / (Loss)
-130 -117 -149 -132 -131 -79 -67
Noncontrolling Interest
511 524 520 522 531 533 537

Annual Metrics And Ratios for Westlake

This table displays calculated financial ratios and metrics derived from Westlake's official financial filings.

Metric 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015
Period end date 12/31/2024 12/31/2023 12/31/2022 12/31/2021 12/31/2020 12/31/2019 12/31/2018 12/31/2017 12/31/2016 12/31/2015
Growth Metrics
- - - - - - - - - -
Revenue Growth
-3.24% -20.55% 34.10% 56.96% -7.56% -5.99% 7.39% 58.41% 13.74% 1.08%
EBITDA Growth
12.69% -53.05% 13.16% 196.39% -11.44% -33.03% 14.12% 81.38% -18.41% -6.57%
EBIT Growth
26.82% -72.30% 9.46% 503.17% -31.84% -52.47% 17.74% 94.66% -36.17% -10.99%
NOPAT Growth
11.02% -77.14% 9.84% 347.86% -9.08% -51.28% -28.08% 245.79% -33.81% -6.67%
Net Income Growth
23.95% -77.27% 10.97% 454.96% -19.26% -55.32% -22.78% 218.81% -36.84% -2.92%
EPS Growth
25.41% -78.66% 11.30% 508.59% -21.23% -57.35% -23.80% 226.80% -37.04% -4.14%
Operating Cash Flow Growth
-43.75% -31.19% 41.81% 84.58% -0.31% -7.67% -7.79% 76.24% -19.65% 4.52%
Free Cash Flow Firm Growth
-80.30% 5.81% 239.86% -535.71% -74.97% -23.69% 9.12% 126.74% -741.27% 442.55%
Invested Capital Growth
3.15% -6.04% 10.94% 38.87% 3.83% -3.27% 0.82% 8.10% 126.30% 3.75%
Revenue Q/Q Growth
0.14% -3.63% 0.00% 15.06% 1.10% -1.36% -0.17% 3.53% 17.32% -3.24%
EBITDA Q/Q Growth
41.73% -30.33% 0.00% 25.27% 7.79% -5.25% -6.37% 12.88% 5.80% -7.85%
EBIT Q/Q Growth
146.52% -50.00% 0.00% 32.57% 20.97% -12.37% -9.82% 20.26% -4.41% -9.90%
NOPAT Q/Q Growth
373.02% -57.96% 0.00% 33.47% 1.38% -7.44% -39.80% 106.73% 3.74% -10.74%
Net Income Q/Q Growth
358.87% -58.47% 0.00% 35.12% 11.34% -9.06% -39.85% 113.07% -2.48% -9.68%
EPS Q/Q Growth
553.52% -60.51% 0.00% 35.83% 13.78% -10.71% -40.61% 117.39% -4.08% -10.99%
Operating Cash Flow Q/Q Growth
-9.57% -10.08% 0.00% 15.76% 8.17% 6.46% -18.13% 18.93% 10.89% -1.69%
Free Cash Flow Firm Q/Q Growth
-22.88% 111.85% -85.89% -182.05% -78.64% 307.80% -2.98% 51.14% 3.56% -23.47%
Invested Capital Q/Q Growth
-1.55% -6.12% 0.00% 27.20% -1.69% -10.35% -2.87% 6.39% -0.05% 3.66%
Profitability Metrics
- - - - - - - - - -
Gross Margin
16.12% 17.68% 25.79% 29.67% 13.63% 15.52% 23.01% 21.90% 19.37% 26.55%
EBITDA Margin
18.21% 15.64% 26.46% 31.36% 16.60% 17.33% 24.33% 22.90% 20.00% 27.87%
Operating Margin
7.21% 5.81% 19.31% 23.77% 5.72% 8.08% 16.31% 15.23% 11.49% 21.51%
EBIT Margin
9.03% 6.89% 19.77% 24.22% 6.30% 8.55% 16.91% 15.42% 12.55% 22.36%
Profit (Net Income) Margin
5.33% 4.16% 14.54% 17.58% 4.97% 5.69% 11.97% 16.65% 8.27% 14.90%
Tax Burden Percent
68.98% 74.57% 77.97% 77.33% 112.69% 81.05% 77.51% 123.87% 75.27% 69.06%
Interest Burden Percent
85.51% 80.92% 94.33% 93.83% 69.98% 82.13% 91.37% 87.18% 87.60% 96.49%
Effective Tax Rate
31.02% 25.43% 22.03% 22.67% -12.69% 18.95% 22.49% -23.87% 24.73% 30.95%
Return on Invested Capital (ROIC)
5.28% 4.68% 20.89% 23.32% 6.34% 6.99% 14.16% 20.54% 8.57% 21.52%
ROIC Less NNEP Spread (ROIC-NNEP)
13.57% 2.51% 16.59% 17.83% -3.37% 1.91% 11.27% 14.07% 7.22% 20.83%
Return on Net Nonoperating Assets (RNNOA)
0.65% 0.24% 3.30% 4.08% -0.59% 0.42% 3.91% 8.38% 2.70% -1.86%
Return on Equity (ROE)
5.93% 4.92% 24.19% 27.41% 5.75% 7.40% 18.07% 28.92% 11.27% 19.66%
Cash Return on Invested Capital (CROIC)
2.18% 10.91% 10.52% -9.22% 2.58% 10.31% 13.34% 12.76% -68.84% 17.84%
Operating Return on Assets (OROA)
5.25% 4.16% 16.01% 17.67% 3.49% 5.58% 12.33% 10.80% 7.74% 18.51%
Return on Assets (ROA)
3.10% 2.51% 11.78% 12.82% 2.75% 3.72% 8.73% 11.66% 5.10% 12.33%
Return on Common Equity (ROCE)
5.65% 4.67% 22.78% 25.40% 5.27% 6.79% 16.52% 26.22% 10.27% 17.96%
Return on Equity Simple (ROE_SIMPLE)
6.15% 5.10% 23.13% 26.02% 6.17% 7.88% 18.50% 27.47% 11.92% 20.36%
Net Operating Profit after Tax (NOPAT)
604 544 2,378 2,165 483 532 1,091 1,517 439 663
NOPAT Margin
4.97% 4.33% 15.06% 18.38% 6.44% 6.55% 12.64% 18.87% 8.64% 14.85%
Net Nonoperating Expense Percent (NNEP)
-8.29% 2.17% 4.30% 5.50% 9.70% 5.08% 2.89% 6.47% 1.35% 0.69%
Return On Investment Capital (ROIC_SIMPLE)
3.87% 3.47% 15.50% - - - - - - -
Cost of Revenue to Revenue
83.88% 82.32% 74.21% 70.33% 86.37% 84.48% 76.99% 78.10% 80.63% 73.45%
SG&A Expenses to Revenue
7.20% 6.89% 5.29% 4.68% 5.98% 5.64% 5.15% 4.96% 5.08% 4.88%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
8.91% 11.87% 6.48% 5.90% 7.92% 7.44% 6.71% 6.67% 7.88% 5.04%
Earnings before Interest and Taxes (EBIT)
1,097 865 3,123 2,853 473 694 1,460 1,240 637 998
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
2,211 1,962 4,179 3,693 1,246 1,407 2,101 1,841 1,015 1,244
Valuation Ratios
- - - - - - - - - -
Price to Book Value (P/BV)
1.40 1.73 1.28 1.51 1.64 1.44 1.41 2.57 1.85 1.93
Price to Tangible Book Value (P/TBV)
2.05 2.60 2.06 2.75 2.28 1.83 1.77 4.06 3.63 2.06
Price to Revenue (P/Rev)
1.22 1.41 0.81 1.02 1.32 1.04 0.91 1.56 1.28 1.41
Price to Earnings (P/E)
24.51 36.91 5.68 5.94 30.09 20.00 7.90 9.61 16.30 9.75
Dividend Yield
1.79% 1.24% 1.31% 1.21% 1.37% 1.56% 1.51% 0.83% 1.47% 1.44%
Earnings Yield
4.08% 2.71% 17.61% 16.82% 3.32% 5.00% 12.66% 10.40% 6.13% 10.26%
Enterprise Value to Invested Capital (EV/IC)
1.36 1.66 1.24 1.37 1.50 1.41 1.29 2.00 1.42 1.97
Enterprise Value to Revenue (EV/Rev)
1.30 1.49 0.94 1.26 1.55 1.30 1.16 1.91 1.99 1.38
Enterprise Value to EBITDA (EV/EBITDA)
7.16 9.53 3.54 4.01 9.36 7.51 4.77 8.33 9.93 4.96
Enterprise Value to EBIT (EV/EBIT)
14.43 21.61 4.74 5.19 24.65 15.23 6.86 12.37 15.83 6.18
Enterprise Value to NOPAT (EV/NOPAT)
26.24 34.38 6.22 6.84 24.12 19.87 9.18 10.11 22.97 9.30
Enterprise Value to Operating Cash Flow (EV/OCF)
12.05 8.00 4.36 6.19 8.99 8.12 7.11 10.04 11.63 5.72
Enterprise Value to Free Cash Flow (EV/FCFF)
63.45 14.75 12.36 0.00 59.35 13.47 9.74 16.27 0.00 11.22
Leverage & Solvency
- - - - - - - - - -
Debt to Equity
0.41 0.46 0.47 0.61 0.54 0.54 0.44 0.71 0.98 0.21
Long-Term Debt to Equity
0.41 0.43 0.47 0.58 0.54 0.54 0.44 0.58 0.95 0.21
Financial Leverage
0.05 0.09 0.20 0.23 0.18 0.22 0.35 0.60 0.37 -0.09
Leverage Ratio
1.92 1.96 2.05 2.14 2.09 1.99 2.07 2.48 2.21 1.59
Compound Leverage Factor
1.64 1.59 1.94 2.01 1.46 1.64 1.89 2.16 1.93 1.54
Debt to Total Capital
29.23% 31.31% 31.80% 37.79% 35.15% 34.98% 30.51% 41.68% 49.59% 17.55%
Short-Term Debt to Total Capital
0.04% 1.91% 0.00% 1.96% 0.00% 0.00% 0.00% 7.71% 1.93% 0.00%
Long-Term Debt to Total Capital
29.20% 29.40% 31.80% 35.83% 35.15% 34.98% 30.51% 33.97% 47.66% 17.55%
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%
Noncontrolling Interests to Total Capital
3.31% 3.34% 3.48% 4.18% 5.27% 5.51% 5.56% 5.38% 4.77% 6.85%
Common Equity to Total Capital
67.46% 65.35% 64.72% 58.03% 59.57% 59.50% 63.93% 52.94% 45.65% 75.60%
Debt to EBITDA
2.06 2.50 1.17 1.40 2.86 2.45 1.27 2.08 3.77 0.61
Net Debt to EBITDA
0.25 0.25 0.36 0.61 0.96 1.14 0.79 1.25 3.16 -0.34
Long-Term Debt to EBITDA
2.06 2.35 1.17 1.33 2.86 2.45 1.27 1.70 3.62 0.61
Debt to NOPAT
7.56 9.02 2.05 2.39 7.38 6.48 2.44 2.53 8.72 1.14
Net Debt to NOPAT
0.93 0.90 0.63 1.05 2.47 3.02 1.52 1.52 7.31 -0.64
Long-Term Debt to NOPAT
7.55 8.47 2.05 2.27 7.38 6.48 2.44 2.06 8.38 1.14
Altman Z-Score
2.61 2.66 2.92 2.65 2.26 2.27 2.85 2.81 1.79 4.41
Noncontrolling Interest Sharing Ratio
4.76% 4.98% 5.83% 7.33% 8.30% 8.25% 8.57% 9.32% 8.91% 8.67%
Liquidity Ratios
- - - - - - - - - -
Current Ratio
2.80 2.37 2.60 2.25 2.56 2.21 2.40 1.76 2.04 4.16
Quick Ratio
1.98 1.76 1.75 1.61 1.86 1.42 1.51 1.29 1.18 3.24
Cash Flow Metrics
- - - - - - - - - -
Free Cash Flow to Firm (FCFF)
250 1,267 1,197 -856 196 785 1,028 942 -3,524 549
Operating Cash Flow to CapEx
130.36% 225.92% 306.41% 363.83% 247.05% 165.31% 200.71% 264.82% 137.84% 219.76%
Free Cash Flow to Firm to Interest Expense
1.57 7.68 6.76 -4.86 1.38 6.33 8.16 5.93 -44.60 15.70
Operating Cash Flow to Interest Expense
8.26 14.16 19.18 13.60 9.13 10.49 11.18 9.61 10.97 30.83
Operating Cash Flow Less CapEx to Interest Expense
1.92 7.89 12.92 9.86 5.44 4.15 5.61 5.98 3.01 16.80
Efficiency Ratios
- - - - - - - - - -
Asset Turnover
0.58 0.60 0.81 0.73 0.55 0.65 0.73 0.70 0.62 0.83
Accounts Receivable Turnover
7.87 7.38 8.61 7.64 6.67 7.83 8.47 8.29 7.01 8.35
Inventory Turnover
6.14 5.92 7.16 7.13 6.99 7.03 6.95 7.38 6.63 6.83
Fixed Asset Turnover
1.42 1.48 1.96 1.62 1.09 1.20 1.33 1.25 1.08 1.55
Accounts Payable Turnover
11.79 11.70 13.26 11.71 12.85 14.00 12.01 11.46 11.19 13.21
Days Sales Outstanding (DSO)
46.35 49.48 42.40 47.76 54.72 46.60 43.07 44.03 52.04 43.72
Days Inventory Outstanding (DIO)
59.47 61.63 50.96 51.23 52.21 51.89 52.54 49.43 55.07 53.44
Days Payable Outstanding (DPO)
30.96 31.20 27.53 31.18 28.41 26.08 30.39 31.85 32.61 27.64
Cash Conversion Cycle (CCC)
74.86 79.90 65.83 67.81 78.52 72.42 65.23 61.61 74.50 69.52
Capital & Investment Metrics
- - - - - - - - - -
Invested Capital
11,605 11,251 11,974 10,793 7,772 7,485 7,738 7,675 7,100 3,137
Invested Capital Turnover
1.06 1.08 1.39 1.27 0.98 1.07 1.12 1.09 0.99 1.45
Increase / (Decrease) in Invested Capital
354 -723 1,181 3,021 287 -253 63 575 3,963 113
Enterprise Value (EV)
15,834 18,688 14,800 14,817 11,659 10,567 10,014 15,335 10,081 6,168
Market Capitalization
14,756 17,678 12,757 11,979 9,930 8,419 7,866 12,534 6,505 6,297
Book Value per Share
$81.79 $79.92 $77.60 $62.24 $47.31 $45.66 $43.28 $37.75 $27.34 $25.00
Tangible Book Value per Share
$56.05 $53.04 $48.49 $34.04 $34.04 $35.83 $34.48 $23.89 $13.89 $23.36
Total Capital
15,605 15,670 15,344 13,708 10,144 9,848 8,744 9,206 7,720 4,320
Total Debt
4,562 4,906 4,879 5,180 3,566 3,445 2,668 3,837 3,828 758
Total Long-Term Debt
4,556 4,607 4,879 4,911 3,566 3,445 2,668 3,127 3,679 758
Net Debt
562 487 1,509 2,265 1,194 1,605 1,662 2,306 3,208 -425
Capital Expenditures (CapEx)
1,008 1,034 1,108 658 525 787 702 577 629 491
Debt-free, Cash-free Net Working Capital (DFCFNWC)
1,082 814 1,447 1,280 807 773 906 675 754 470
Debt-free Net Working Capital (DFNWC)
4,001 4,118 3,675 3,188 2,120 1,501 1,659 2,206 1,374 1,653
Net Working Capital (NWC)
3,995 3,819 3,675 2,919 2,120 1,501 1,659 1,496 1,225 1,653
Net Nonoperating Expense (NNE)
-43 22 81 95 110 70 57 178 19 -2.07
Net Nonoperating Obligations (NNO)
562 487 1,509 2,265 1,194 1,082 1,662 2,306 3,208 -425
Total Depreciation and Amortization (D&A)
1,114 1,097 1,056 840 773 713 641 601 378 246
Debt-free, Cash-free Net Working Capital to Revenue
8.91% 6.49% 9.16% 10.87% 10.75% 9.52% 10.49% 8.39% 14.85% 10.53%
Debt-free Net Working Capital to Revenue
32.95% 32.82% 23.27% 27.07% 28.25% 18.49% 19.21% 27.43% 27.07% 37.03%
Net Working Capital to Revenue
32.90% 30.44% 23.27% 24.78% 28.25% 18.49% 19.21% 18.60% 24.13% 37.03%
Earnings Adjustments
- - - - - - - - - -
Adjusted Basic Earnings per Share
$4.66 $3.73 $17.46 $15.66 $2.57 $3.26 $7.66 $10.05 $3.07 $4.88
Adjusted Weighted Average Basic Shares Outstanding
128.54M 127.81M 127.97M 128.00M 127.85M 128.40M 129.40M 129.09M 129.37M 131.82M
Adjusted Diluted Earnings per Share
$4.64 $3.70 $17.34 $15.58 $2.56 $3.25 $7.62 $10.00 $3.06 $4.86
Adjusted Weighted Average Diluted Shares Outstanding
129.21M 128.60M 128.85M 128.70M 128.09M 128.76M 129.99M 129.54M 129.97M 132.30M
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
Adjusted Weighted Average Basic & Diluted Shares Outstanding
128.23M 128.22M 127.36M 127.92M 127.83M 128.39M 128.47M 129.42M 128.93M 130.22M
Normalized Net Operating Profit after Tax (NOPAT)
666 919 2,404 2,181 326 562 1,117 878 517 663
Normalized NOPAT Margin
5.49% 7.32% 15.22% 18.52% 4.34% 6.92% 12.94% 10.92% 10.19% 14.85%
Pre Tax Income Margin
7.73% 5.58% 18.65% 22.73% 4.41% 7.02% 15.45% 13.44% 10.99% 21.58%
Debt Service Ratios
- - - - - - - - - -
EBIT to Interest Expense
6.90 5.24 17.64 16.21 3.33 5.60 11.59 7.80 8.06 28.51
NOPAT to Interest Expense
3.80 3.29 13.44 12.30 3.40 4.29 8.66 9.54 5.55 18.94
EBIT Less CapEx to Interest Expense
0.56 -1.02 11.38 12.47 -0.37 -0.75 6.02 4.17 0.10 14.49
NOPAT Less CapEx to Interest Expense
-2.54 -2.97 7.18 8.56 -0.29 -2.06 3.09 5.91 -2.41 4.91
Payout Ratios
- - - - - - - - - -
Dividend Payout Ratio
48.38% 52.68% 9.97% 9.32% 51.47% 39.39% 15.96% 9.78% 27.14% 16.09%
Augmented Payout Ratio
57.65% 57.09% 14.37% 10.77% 65.95% 45.89% 26.21% 9.78% 43.10% 40.60%

Quarterly Metrics And Ratios for Westlake

This table displays calculated financial ratios and metrics derived from Westlake's official financial filings.

Metric Q1 2025 Q4 2024 Q3 2024 Q2 2024 Q1 2024 Q4 2023 Q3 2023 Q2 2023 Q1 2023 Q4 2022 Q3 2022
Period end date 3/31/2025 12/31/2024 9/30/2024 6/30/2024 3/31/2024 12/31/2023 9/30/2023 6/30/2023 3/31/2023 12/31/2022 9/30/2022
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-4.34% 0.60% 0.06% -1.35% -11.35% -14.34% -21.26% -27.48% -17.26% 0.00% 0.00%
EBITDA Growth
-47.25% 277.02% -25.95% 7.83% -33.82% -137.96% -15.17% -52.61% -36.54% 0.00% -25.35%
EBIT Growth
-98.17% 126.11% -44.69% 10.98% -51.08% -248.56% -25.00% -64.85% -46.50% 0.00% -38.22%
NOPAT Growth
-112.65% 103.38% -58.61% -4.09% -58.12% -245.32% -34.19% -63.91% -46.54% 0.00% -34.72%
Net Income Growth
-118.92% 103.90% -59.32% 5.21% -54.55% -296.37% -28.40% -64.83% -46.73% 0.00% 0.00%
EPS Growth
-123.13% 101.81% -62.27% 3.90% -56.07% -313.26% -29.03% -65.00% -47.68% 0.00% 0.00%
Operating Cash Flow Growth
-145.56% -24.26% -31.90% -57.30% -66.99% -31.38% -26.50% -39.21% -26.86% 0.00% 25.43%
Free Cash Flow Firm Growth
-154.25% -201.29% 102.67% 19.00% 62.34% 136.78% -231.28% 115.39% 114.38% 69.71% 11,385.85%
Invested Capital Growth
3.67% 3.15% -1.64% -2.65% -5.29% -6.04% 0.00% -1.68% -0.68% 10.94% -100.00%
Revenue Q/Q Growth
0.11% -8.79% -2.81% 7.80% 5.27% -9.28% -4.18% -3.13% 1.73% -16.61% -11.76%
EBITDA Q/Q Growth
-30.77% -17.62% -32.12% 36.26% 332.34% -134.46% -1.16% -16.36% 33.28% -23.01% -44.78%
EBIT Q/Q Growth
-96.30% -39.73% -51.83% 70.33% 152.80% -227.65% -3.34% -24.91% 60.34% -35.56% -54.70%
NOPAT Q/Q Growth
-271.48% -88.81% -62.25% 74.68% 145.82% -236.99% -12.53% -23.72% 59.00% -37.97% -52.03%
Net Income Q/Q Growth
-284.21% -84.17% -62.85% 74.59% 137.99% -265.08% -3.91% -24.57% 64.11% -39.81% -52.81%
EPS Q/Q Growth
-542.86% -91.57% -65.42% 79.10% 134.72% -275.45% -4.76% -24.26% 68.51% -41.61% -53.03%
Operating Cash Flow Q/Q Growth
-117.74% -8.44% 100.00% 40.24% -70.51% -17.67% 25.41% 8.40% -38.68% -11.83% 3.72%
Free Cash Flow Firm Q/Q Growth
-30.64% -209.01% -50.46% -23.11% 143.93% 102.88% -2,305.95% 4.88% 155.27% -110.27% 358.56%
Invested Capital Q/Q Growth
3.01% -1.55% -0.54% 2.78% 2.49% -6.12% -1.56% -0.01% 1.68% 0.00% -100.00%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
8.15% 11.54% 16.01% 20.70% 15.66% 7.04% 18.81% 19.75% 23.60% 17.19% 19.62%
EBITDA Margin
10.12% 14.63% 16.20% 23.20% 18.35% -8.32% 21.89% 21.22% 24.58% 18.76% 20.32%
Operating Margin
-1.12% 2.32% 5.77% 12.66% 7.50% -19.53% 11.20% 12.18% 15.97% 9.91% 13.04%
EBIT Margin
0.18% 4.75% 7.19% 14.50% 9.18% -18.29% 13.00% 12.89% 16.63% 10.55% 13.65%
Profit (Net Income) Margin
-1.23% 0.67% 3.85% 10.07% 6.22% -17.23% 9.47% 9.44% 12.13% 7.52% 10.41%
Tax Burden Percent
102.94% 19.79% 64.86% 76.18% 79.40% 87.28% 80.82% 81.43% 78.88% 81.31% 83.06%
Interest Burden Percent
-680.00% 71.11% 82.59% 91.18% 85.35% 107.93% 90.12% 89.98% 92.47% 87.64% 91.85%
Effective Tax Rate
0.00% 80.21% 35.14% 23.82% 20.60% 0.00% 19.18% 18.57% 21.12% 18.69% 16.94%
Return on Invested Capital (ROIC)
-0.81% 0.49% 3.82% 9.73% 6.11% -14.77% 19.68% 11.20% 15.56% 11.18% 0.00%
ROIC Less NNEP Spread (ROIC-NNEP)
-2.28% 1.62% 4.32% 11.21% 6.89% -24.85% 23.38% 10.32% 14.84% 10.23% 0.00%
Return on Net Nonoperating Assets (RNNOA)
-0.18% 0.08% 0.25% 0.94% 0.64% -2.34% 1.45% 1.72% 3.22% 2.03% 0.00%
Return on Equity (ROE)
-0.98% 0.57% 4.07% 10.67% 6.75% -17.11% 21.13% 12.92% 18.78% 13.22% 0.00%
Cash Return on Invested Capital (CROIC)
-0.24% 2.18% 2.72% 5.10% 7.96% 10.91% -178.42% 13.42% 17.13% 10.52% 200.00%
Operating Return on Assets (OROA)
0.10% 2.76% 4.10% 8.36% 5.35% -11.04% 15.82% 8.64% 12.38% 8.54% 0.00%
Return on Assets (ROA)
-0.71% 0.39% 2.20% 5.81% 3.62% -10.40% 11.53% 6.33% 9.03% 6.09% 0.00%
Return on Common Equity (ROCE)
-0.94% 0.54% 3.88% 10.16% 6.42% -16.26% 20.13% 12.24% 17.75% 12.45% 0.00%
Return on Equity Simple (ROE_SIMPLE)
4.10% 0.00% 1.32% 2.99% 2.90% 0.00% 11.69% 13.03% 18.85% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
-22 13 117 309 177 -386 282 322 423 266 429
NOPAT Margin
-0.79% 0.46% 3.75% 9.64% 5.95% -13.67% 9.06% 9.92% 12.60% 8.06% 10.83%
Net Nonoperating Expense Percent (NNEP)
1.47% -1.13% -0.50% -1.48% -0.78% 10.08% -3.70% 0.88% 0.72% 0.95% 5.39%
Return On Investment Capital (ROIC_SIMPLE)
-0.14% 0.08% - - - -2.47% - - - 1.73% -
Cost of Revenue to Revenue
91.85% 88.46% 83.99% 79.30% 84.34% 92.96% 81.19% 80.25% 76.40% 82.81% 80.38%
SG&A Expenses to Revenue
7.98% 7.95% 6.90% 6.98% 7.03% 7.93% 6.61% 6.55% 6.62% 6.06% 5.43%
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
9.28% 9.22% 10.23% 8.04% 8.17% 26.57% 7.61% 7.57% 7.63% 7.27% 6.57%
Earnings before Interest and Taxes (EBIT)
5.00 135 224 465 273 -517 405 419 558 348 540
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
288 416 505 744 546 -235 682 690 825 619 804
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
1.23 1.40 1.81 1.75 1.88 1.73 1.46 1.42 1.41 1.28 0.00
Price to Tangible Book Value (P/TBV)
1.80 2.05 2.64 2.58 2.81 2.60 2.20 2.18 2.20 2.06 0.00
Price to Revenue (P/Rev)
1.07 1.22 1.59 1.53 1.60 1.41 1.21 1.08 0.96 0.81 0.00
Price to Earnings (P/E)
33.06 24.51 197.20 67.47 75.09 36.91 12.99 11.31 7.67 5.68 0.00
Dividend Yield
2.07% 1.79% 1.35% 1.39% 1.22% 1.24% 1.28% 1.22% 1.21% 1.31% 1.48%
Earnings Yield
3.02% 4.08% 0.51% 1.48% 1.33% 2.71% 7.70% 8.84% 13.03% 17.61% 0.00%
Enterprise Value to Invested Capital (EV/IC)
1.20 1.36 1.73 1.67 1.79 1.66 1.41 1.36 1.34 1.24 0.00
Enterprise Value to Revenue (EV/Rev)
1.20 1.30 1.69 1.64 1.70 1.49 1.30 1.20 1.08 0.94 0.00
Enterprise Value to EBITDA (EV/EBITDA)
7.36 7.16 13.11 11.42 12.27 9.53 6.01 5.65 4.41 3.54 0.00
Enterprise Value to EBIT (EV/EBIT)
17.34 14.43 45.96 31.68 35.60 21.61 9.78 8.90 6.20 4.74 0.00
Enterprise Value to NOPAT (EV/NOPAT)
36.42 26.24 160.28 68.35 68.99 34.38 13.09 11.53 8.13 6.22 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
13.46 12.05 14.08 11.84 10.36 8.00 6.51 5.83 5.10 4.36 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 63.45 63.20 32.40 21.89 14.75 0.00 10.08 7.81 12.36 1.27
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.42 0.41 0.41 0.44 0.45 0.46 0.43 0.44 0.45 0.47 0.00
Long-Term Debt to Equity
0.42 0.41 0.41 0.41 0.42 0.43 0.41 0.44 0.45 0.47 0.00
Financial Leverage
0.08 0.05 0.06 0.08 0.09 0.09 0.06 0.17 0.22 0.20 0.08
Leverage Ratio
1.91 1.92 1.89 1.90 1.93 1.96 1.90 1.96 2.02 2.05 2.17
Compound Leverage Factor
-13.01 1.36 1.56 1.73 1.64 2.11 1.71 1.77 1.87 1.80 2.00
Debt to Total Capital
29.58% 29.23% 29.21% 30.57% 31.06% 31.31% 30.16% 30.64% 31.12% 31.80% 0.00%
Short-Term Debt to Total Capital
0.00% 0.04% 0.00% 1.88% 1.91% 1.91% 1.85% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
29.58% 29.20% 29.21% 28.69% 29.16% 29.40% 28.31% 30.64% 31.12% 31.80% 0.00%
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
3.29% 3.31% 3.32% 3.25% 3.32% 3.34% 3.29% 3.34% 3.42% 3.48% 0.00%
Common Equity to Total Capital
67.12% 67.46% 67.47% 66.17% 65.62% 65.35% 66.56% 66.02% 65.46% 64.72% 0.00%
Debt to EBITDA
2.35 2.06 2.96 2.81 2.91 2.50 1.73 1.67 1.32 1.17 0.00
Net Debt to EBITDA
0.53 0.25 0.39 0.44 0.40 0.25 0.25 0.37 0.36 0.36 0.00
Long-Term Debt to EBITDA
2.35 2.06 2.96 2.64 2.73 2.35 1.62 1.67 1.32 1.17 0.00
Debt to NOPAT
11.63 7.56 36.18 16.84 16.34 9.02 3.77 3.40 2.43 2.05 0.00
Net Debt to NOPAT
2.62 0.93 4.72 2.61 2.27 0.90 0.54 0.76 0.67 0.63 0.00
Long-Term Debt to NOPAT
11.63 7.55 36.18 15.80 15.34 8.47 3.54 3.40 2.43 2.05 0.00
Altman Z-Score
2.28 2.46 2.72 2.69 2.68 2.44 2.53 2.57 2.60 2.47 0.00
Noncontrolling Interest Sharing Ratio
4.74% 4.76% 4.69% 4.75% 4.88% 4.98% 4.71% 5.24% 5.52% 5.83% 7.26%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
2.64 2.80 2.79 2.61 2.46 2.37 2.54 2.95 2.85 2.60 0.00
Quick Ratio
1.81 1.98 1.99 1.91 1.81 1.76 1.88 2.13 1.97 1.75 0.00
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-445 -341 313 631 821 337 -11,702 530 506 -915 8,914
Operating Cash Flow to CapEx
-31.05% 152.28% 215.45% 102.60% 62.13% 203.19% 284.08% 231.25% 191.76% 281.14% 297.80%
Free Cash Flow to Firm to Interest Expense
-11.42 -8.74 8.02 15.40 20.53 8.21 -292.55 12.63 12.04 -21.28 202.58
Operating Cash Flow to Interest Expense
-1.97 11.13 12.15 5.78 4.23 13.98 17.40 13.21 12.19 19.42 21.52
Operating Cash Flow Less CapEx to Interest Expense
-8.33 3.82 6.51 0.15 -2.58 7.10 11.28 7.50 5.83 12.51 14.30
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.58 0.58 0.57 0.58 0.58 0.60 1.22 0.67 0.74 0.81 0.00
Accounts Receivable Turnover
7.18 7.87 6.57 6.61 6.90 7.38 0.00 6.32 7.21 8.61 0.00
Inventory Turnover
5.98 6.14 6.02 6.09 5.87 5.92 0.00 6.00 6.18 7.16 0.00
Fixed Asset Turnover
1.40 1.42 1.41 1.42 1.43 1.48 0.00 1.65 1.80 1.96 0.00
Accounts Payable Turnover
11.15 11.79 12.05 12.10 11.95 11.70 0.00 11.39 12.47 13.26 0.00
Days Sales Outstanding (DSO)
50.85 46.35 55.59 55.20 52.89 49.48 0.00 57.80 50.62 42.40 0.00
Days Inventory Outstanding (DIO)
61.05 59.47 60.60 59.98 62.22 61.63 0.00 60.78 59.06 50.96 0.00
Days Payable Outstanding (DPO)
32.74 30.96 30.29 30.16 30.54 31.20 0.00 32.04 29.26 27.53 0.00
Cash Conversion Cycle (CCC)
79.15 74.86 85.89 85.02 84.58 79.90 0.00 86.54 80.42 65.83 0.00
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
11,954 11,605 11,788 11,852 11,531 11,251 11,984 12,174 12,175 11,974 0.00
Invested Capital Turnover
1.02 1.06 1.02 1.01 1.03 1.08 2.17 1.13 1.24 1.39 0.00
Increase / (Decrease) in Invested Capital
423 354 -196 -322 -644 -723 11,984 -208 -83 1,181 -8,485
Enterprise Value (EV)
14,371 15,834 20,451 19,831 20,648 18,688 16,924 16,606 16,346 14,800 10,816
Market Capitalization
12,827 14,756 19,325 18,553 19,448 17,678 15,694 14,976 14,462 12,757 10,816
Book Value per Share
$81.18 $81.79 $82.92 $82.24 $80.48 $79.92 $84.22 $82.61 $80.80 $77.60 $0.00
Tangible Book Value per Share
$55.52 $56.05 $56.86 $56.01 $53.94 $53.04 $55.78 $53.82 $51.70 $48.49 $0.00
Total Capital
15,509 15,605 15,802 15,979 15,743 15,670 16,158 15,971 15,720 15,344 0.00
Total Debt
4,588 4,562 4,616 4,885 4,890 4,906 4,873 4,894 4,892 4,879 0.00
Total Long-Term Debt
4,588 4,556 4,616 4,585 4,590 4,607 4,574 4,894 4,892 4,879 0.00
Net Debt
1,033 562 602 758 678 487 699 1,097 1,347 1,509 0.00
Capital Expenditures (CapEx)
248 285 220 231 272 282 245 240 267 297 318
Debt-free, Cash-free Net Working Capital (DFCFNWC)
1,256 1,082 1,283 1,330 1,063 814 1,340 1,488 1,573 1,447 0.00
Debt-free Net Working Capital (DFNWC)
3,736 4,001 4,198 4,372 4,171 4,118 4,397 4,165 3,987 3,675 0.00
Net Working Capital (NWC)
3,736 3,995 4,198 4,072 3,871 3,819 4,098 4,165 3,987 3,675 0.00
Net Nonoperating Expense (NNE)
13 -5.94 -3.24 -14 -7.94 101 -13 15 16 18 17
Net Nonoperating Obligations (NNO)
1,033 562 602 758 678 487 699 1,097 1,347 1,509 0.00
Total Depreciation and Amortization (D&A)
283 281 281 279 273 282 277 271 267 271 264
Debt-free, Cash-free Net Working Capital to Revenue
10.46% 8.91% 10.58% 10.97% 8.74% 6.49% 10.29% 10.73% 10.42% 9.16% 0.00%
Debt-free Net Working Capital to Revenue
31.10% 32.95% 34.62% 36.06% 34.28% 32.82% 33.77% 30.05% 26.41% 23.27% 0.00%
Net Working Capital to Revenue
31.10% 32.90% 34.62% 33.59% 31.82% 30.44% 31.47% 30.05% 26.41% 23.27% 0.00%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($0.31) $0.05 $0.84 $2.42 $1.35 ($3.88) $2.22 $2.32 $3.07 $1.82 $0.00
Adjusted Weighted Average Basic Shares Outstanding
128.31M 128.54M 128.64M 128.58M 128.36M 127.81M 127.85M 127.65M 127.55M 127.97M 0.00
Adjusted Diluted Earnings per Share
($0.31) $0.07 $0.83 $2.40 $1.34 ($3.86) $2.20 $2.31 $3.05 $1.81 $0.00
Adjusted Weighted Average Diluted Shares Outstanding
128.31M 129.21M 129.34M 129.35M 129.02M 128.60M 128.58M 128.48M 128.46M 128.85M 0.00
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
128.24M 128.23M 128.71M 128.59M 128.57M 128.22M 128.14M 127.69M 127.64M 127.36M 0.00
Normalized Net Operating Profit after Tax (NOPAT)
-18 52 165 312 180 -371 282 325 425 273 434
Normalized NOPAT Margin
-0.61% 1.82% 5.31% 9.74% 6.06% -13.13% 9.06% 9.99% 12.67% 8.28% 10.96%
Pre Tax Income Margin
-1.19% 3.38% 5.94% 13.22% 7.83% -19.75% 11.72% 11.60% 15.38% 9.25% 12.54%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.13 3.46 5.74 11.34 6.83 -12.61 10.13 9.98 13.29 8.09 12.27
NOPAT to Interest Expense
-0.57 0.33 2.99 7.54 4.43 -9.42 7.05 7.68 10.07 6.18 9.74
EBIT Less CapEx to Interest Expense
-6.23 -3.85 0.10 5.71 0.03 -19.49 4.00 4.26 6.93 1.19 5.05
NOPAT Less CapEx to Interest Expense
-6.93 -6.97 -2.65 1.91 -2.37 -16.30 0.93 1.96 3.71 -0.72 2.51
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
74.00% 48.38% 222.70% 98.10% 97.67% 52.68% 20.76% 17.76% 12.22% 9.97% 0.00%
Augmented Payout Ratio
95.08% 57.65% 222.70% 98.10% 98.00% 57.09% 25.22% 24.53% 18.56% 14.37% 0.00%

Frequently Asked Questions About Westlake's Financials

When does Westlake's fiscal year end?

According to the most recent income statement we have on file, Westlake's financial year ends in December. Their financial year 2024 ended on December 31, 2024.

How has Westlake's net income changed over the last 9 years?

Westlake's net income appears to be on an upward trend, with a most recent value of $647 million in 2024, falling from $665 million in 2015. The previous period was $522 million in 2023. See Westlake's forecast for analyst expectations on what’s next for the company.

What is Westlake's operating income?
Westlake's total operating income in 2024 was $875 million, based on the following breakdown:
  • Total Gross Profit: $1.96 billion
  • Total Operating Expenses: $1.08 billion
How has Westlake revenue changed over the last 9 years?

Over the last 9 years, Westlake's total revenue changed from $4.46 billion in 2015 to $12.14 billion in 2024, a change of 172.1%.

How much debt does Westlake have?

Westlake's total liabilities were at $9.71 billion at the end of 2024, a 5.5% decrease from 2023, and a 383.6% increase since 2015.

How much cash does Westlake have?

In the past 9 years, Westlake's cash and equivalents has ranged from $459 million in 2016 to $3.30 billion in 2023, and is currently $2.92 billion as of their latest financial filing in 2024.

How has Westlake's book value per share changed over the last 9 years?

Over the last 9 years, Westlake's book value per share changed from 25.00 in 2015 to 81.79 in 2024, a change of 227.2%.



This page (NYSE:WLK) was last updated on 5/27/2025 by MarketBeat.com Staff
From Our Partners