Westlake Statements
WL
Westlake Income Statement
B
M
USD (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
3 207
100
2 543
79.3
664
20.7
—
0
224
7
254
7.9
410
12.8
-41
-1.3
59
1.8
424
13.2
101
3.1
311
9.7
2.404
129.35
2 975
100
2 509
84.3
466
15.7
—
0
209
7
239
8
227
7.6
-40
-1.3
50
1.7
233
7.8
48
1.6
173
5.8
1.341
129.02
2 826
100
2 627
93
199
7
—
0
224
7.9
254
9
-55
-1.9
-41
-1.5
35
1.2
-558
-19.7
-71
-2.5
-495
-17.5
-3.862
128.17
3 115
100
2 529
81.2
586
18.8
—
0
206
6.6
237
7.6
349
11.2
-40
-1.3
56
1.8
365
11.7
70
2.2
283
9.1
2.201
128.58
3 251
100
2 609
80.3
642
19.7
—
0
213
6.6
243
7.5
399
12.3
-42
-1.3
23
0.7
377
11.6
70
2.2
296
9.1
2.304
128.48
3 356
100
2 564
76.4
792
23.6
—
0
222
6.6
253
7.5
539
16.1
-42
-1.3
22
0.7
516
15.4
109
3.2
392
11.7
3.052
128.46
3 299
100
2 732
82.8
567
17.2
—
0
200
6.1
231
7
336
10.2
-43
-1.3
21
0.6
305
9.2
57
1.7
230
7
1.792
128.37
3 956
100
3 180
80.4
776
19.6
—
0
215
5.4
254
6.4
522
13.2
-44
-1.1
24
0.6
496
12.5
84
2.1
399
10.1
3.099
128.75
4 483
100
3 038
67.8
1 445
32.2
—
0
220
4.9
263
5.9
1 182
26.4
-44
-1
17
0.4
1 148
25.6
275
6.1
853
19
6.595
129.34
4 056
100
2 771
68.3
1 285
31.7
—
0
200
4.9
242
6
1 043
25.7
-46
-1.1
11
0.3
997
24.6
233
5.7
752
18.5
5.833
128.93
3 507
100
2 411
68.7
1 096
31.3
—
0
168
4.8
208
5.9
888
25.3
-46
-1.3
18
0.5
845
24.1
184
5.2
641
18.3
4.982
128.66
3 055
100
2 037
66.7
1 018
33.3
—
0
122
4
151
4.9
867
28.4
-61
-2
13
0.4
813
26.6
193
6.3
604
19.8
4.691
128.77
2 859
100
1 987
69.5
872
30.5
—
0
125
4.4
152
5.3
720
25.2
-36
-1.3
10
0.3
694
24.3
158
5.5
520
18.2
4.035
128.88
2 357
100
1 848
78.4
509
21.6
—
0
136
5.8
163
6.9
346
14.7
-33
-1.4
12
0.5
325
13.8
72
3.1
242
10.3
1.88
128.5
1 965
100
1 642
83.6
323
16.4
—
0
117
6
145
7.4
178
9.1
-34
-1.7
12
0.6
156
7.9
33
1.7
113
5.8
0.88
128.1
1 898
100
1 650
86.9
248
13.1
—
0
108
5.7
135
7.1
113
6
-37
-1.9
12
0.6
54
2.8
-15
-0.8
57
3
0.45
128
1 709
100
1 540
90.1
169
9.9
—
0
104
6.1
131
7.7
38
2.2
-40
-2.3
9
0.5
5
0.3
-19
-1.1
14
0.8
0.11
127.8
1 932
100
1 649
85.4
283
14.6
—
0
120
6.2
147
7.6
136
7
-31
-1.6
11
0.6
116
6
-41
-2.1
145
7.5
1.13
128.4
1 883
100
1 633
86.7
250
13.3
—
0
115
6.1
143
7.6
107
5.7
-35
-1.9
6
0.3
73
3.9
-12
-0.6
72
3.8
0.56
128.4
2 066
100
1 695
82
371
18
—
0
110
5.3
137
6.6
234
11.3
-31
-1.5
21
1
216
10.5
50
2.4
157
7.6
1.22
128.6
2 144
100
1 804
84.1
340
15.9
—
0
117
5.5
144
6.7
196
9.1
-28
-1.3
2
0.09
168
7.8
39
1.8
118
5.5
0.92
128.9
2 025
100
1 726
85.2
299
14.8
—
0
116
5.7
143
7.1
156
7.7
-30
-1.5
9
0.4
113
5.6
31
1.5
71
3.5
0.55
128.9
1 995
100
1 641
82.3
354
17.7
—
0
108
5.4
134
6.7
220
11
-30
-1.5
-1
-0.05
176
8.8
45
2.3
122
6.1
0.94
129.4
2 255
100
1 716
76.1
539
23.9
—
0
114
5.1
138
6.1
401
17.8
-28
-1.2
23
1
391
17.3
73
3.2
307
13.6
2.36
130.1
2 235
100
1 683
75.3
552
24.7
—
0
115
5.1
140
6.3
412
18.4
-31
-1.4
8
0.4
381
17
93
4.2
276
12.3
2.12
130.3
2 150
100
1 608
74.8
542
25.2
—
0
108
5
134
6.2
408
19
-37
-1.7
16
0.7
386
18
89
4.1
285
13.3
2.19
130.2
2 010.3
1 512.4
498
—
19.1
127
370.9
-40.2
0.4
325
100.3
797.8
6.17
129.2
2 109
1 613
496
—
98
125
371
-40
4
328
109
210
1.62
129.9
1 979
1 576
403
—
101
131
272
-39
2
227
68
152
1.17
129.8
1 942.6
1 575.5
367.1
—
87.3
123.6
243.5
-39.8
5.1
200.6
55.9
137.5
1.06
129.7
1 735.2
1 453.7
281.5
—
115.7
115.7
165.8
-42.5
4.3
114.5
9.2
98.5
0.76
129.6
1 279
1 076.9
202.1
—
72.7
72.8
129.4
-24.4
41.3
63.5
-6.6
65.4
0.51
129.4
1 086.1
844.7
241.4
—
61.4
61.4
179.9
-5.9
8.2
182.2
66.6
110.6
0.85
130
975.2
719.6
255.6
—
53.3
53.3
202.3
-6.7
2.6
198.2
69.3
122.6
0.94
130.6
986.8
750.6
236.2
—
55
55
181.1
-7.9
4.5
177.7
61.6
108.8
0.83
130.8
1 188
876.8
311.3
—
57.2
57.2
254
-8.2
2.6
248.5
60
183.4
1.39
132.1
1 185
831.8
353.2
—
57.8
57.8
295.4
-9
22.1
308.5
98.4
204.8
1.54
133
1 103.5
819
284.5
—
55.3
55.3
229.3
-9.6
9.1
228.8
78.4
146.1
1.1
133.1
1 135.9
773
362.8
—
60.5
60.5
302.4
-9.2
-7.2
286.1
98.7
182.9
1.38
133.3
1 253.2
891.7
361.5
—
54.8
54.8
306.8
-9.5
-2.7
294.6
124.4
167.4
1.25
133.8
998.6
692.6
306
—
39.2
39.2
266.8
-9.5
4.6
261.9
92.4
169.1
1.26
135.4
1 027.7
740.7
287
—
39
38.9
248.1
-9.2
2.5
241.4
83.4
157.6
1.18
133.6
951.6
656
295.7
—
38.1
38
257.6
-3.2
3.7
258.1
87.1
170.1
1.28
133.7
1 004.2
699.7
304.5
—
37.9
37.9
266.6
-3.3
-0.3
263
92.7
169.7
1.27
133.8
939
665.6
273.5
—
38.3
38.2
235.2
-5.3
-0.1
229.8
84
145.3
1.09
135.3
864.6
636.8
227.8
—
33.8
33.8
194.1
-6.3
3.5
191.3
67.9
122.8
0.92
133.8
801
610.8
190.2
—
34
34
156.2
-7.4
-0.2
148.7
53.4
94.8
0.71
133.5