US-listed companies
WESTLAKE CORP

WESTLAKE CORPWLK

Market cap

$18.3B

P/E ratio

38.3x

Income statement Balance sheet Cash flow

	Dec 31, 2011	Dec 31, 2012	Dec 31, 2013	Dec 31, 2014	Dec 31, 2015	Dec 31, 2016	Dec 31, 2017	Dec 31, 2018	Dec 31, 2019	Dec 31, 2020	Dec 31, 2021	Dec 31, 2022	Dec 31, 2023
Revenues	3,620	3,571	3,759	4,415	4,463	5,075	8,041	8,635	8,118	7,504	11,778	15,794	12,548
Cost of sales	-	-	-	-	-	-	-	6,648	6,858	6,481	8,283	11,721	10,329
Gross profit	559	737	1,101	1,317	1,185	981	1,769	1,987	1,260	1,023	3,495	4,073	2,219
Selling, General and Administrative Expense	112	122	148	193	225	295	399	445	458	449	551	835	865
Amortization of intangibles	-	-	-	-	-	-	108	101	109	109	123	155	122
Asset Impairment Charges	2	-	-	-	-	-	-	-	-	-	-	-	475
Restructuring Transaction and Integration Cost	-	-	-	-	-	-	-	-	-	36	21	33	28
Amortization of intangibles	-	-	-	-	-	-	108	101	109	109	123	155	122
Income from operations	447	615	953	1,124	960	581	1,233	1,408	656	429	2,800	3,050	729
Restructuring Transaction and Integration Cost	-	-	-	-	-	-	-	-	-	36	21	33	28
Interest expense	51	43	18	37	35	79	159	126	124	142	176	177	165
Other income, net	6	4	7	-3	38	56	7	52	38	44	53	73	136
Income from operations	447	615	953	1,124	960	581	1,233	1,408	656	429	2,800	3,050	729
Income before income taxes	-	-	-	-	-	558	1,081	1,334	570	331	2,677	2,946	700
Interest expense	51	43	18	37	35	79	159	126	124	142	176	177	165
Other income, net	6	4	7	-3	38	56	7	52	38	44	53	73	136
Provision for income taxes	142	200	332	399	298	139	-258	300	108	-42	607	649	178
Income before income taxes	-	-	-	-	-	558	1,081	1,334	570	331	2,677	2,946	700
Net income	-	-	-	685	665	420	1,339	1,034	462	373	2,070	2,297	522
Provision for income taxes	142	200	332	399	298	139	-258	300	108	-42	607	649	178
Net income attributable to noncontrolling interests	-	-	-	6	19	21	35	38	41	43	55	50	43
Net income	-	-	-	685	665	420	1,339	1,034	462	373	2,070	2,297	522
Net income attributable to Westlake Corporation	259	386	610	685	665	420	1,339	1,034	462	373	2,070	2,297	522
Net income attributable to noncontrolling interests	-	-	-	6	19	21	35	38	41	43	55	50	43
Earnings Per Share, Basic	3.89	5.78	9.13	5.09	4.88	3.07	10.05	7.66	3.26	2.57	15.66	17.46	3.73
Earnings Per Share, Diluted	3.87	5.75	9.09	5.07	4.86	3.06	10	7.62	3.25	2.56	15.58	17.34	3.7
Net income attributable to Westlake Corporation	259	386	610	685	665	420	1,339	1,034	462	373	2,070	2,297	522
Earnings Per Share, Basic	3.89	5.78	9.13	5.09	4.88	3.07	10.05	7.66	3.26	2.57	15.66	17.46	3.73
Earnings Per Share, Diluted	3.87	5.75	9.09	5.07	4.86	3.06	10	7.62	3.25	2.56	15.58	17.34	3.7