Westlake Corporation Financial Ratios — WLK Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	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

Return on Common Equity (%)	21.95	28.56	36.38	30.07	22.79	12.23	32.49	19.74	7.49	5.64	29.31	25.4	4.78	5.84	-15.72
Return on Assets (%)	8.33	11.55	16.34	14.63	11.98	4.85	11.36	8.41	3.39	2.44	12.48	11.52	2.3	2.88	-7.41
Return on Capital (%)	15.01	19.58	25.48	21.98	16.73	7.43	- -	12.01	5.12	- -	17.15	15.66	3.5	4.09	- -
Return on Invested Capital (%)	12.04	15.79	21.32	20.12	16.04	8.61	- -	12.48	5.94	- -	17.76	16.01	5.69	4.07	- -
Gross Margin (%)	15.44	20.64	29.3	29.84	26.55	19.37	21.9	23.01	15.52	13.63	29.67	25.79	17.68	16.12	7.28
EBITDA Margin (%)	15.95	21.28	29.56	30.4	27.02	20.98	23.07	24.11	17.32	16.68	31.28	26.37	18.56	17.13	8.66
Operating Margin (%)	12.32	17.23	25.36	25.67	21.51	13.53	15.6	16.69	8.54	6.38	24.15	19.68	9.82	7.96	-1.89
Incremental Operating Margin (%)	15.24	-347.18	179.42	27.47	-364.33	-44.54	19.12	31.48	144.68	34.85	55.33	6.6	57.83	65.52	- -
Pretax Margin (%)	11.09	16.39	25.06	24.55	21.58	10.99	13.44	15.45	7.02	4.41	22.73	18.65	5.58	7.73	-14.3
Profit Margin (%)	7.15	10.8	16.24	15.37	14.47	7.86	16.22	11.53	5.19	4.4	17.11	14.23	3.82	4.96	-13.5
Net Income to Common Margin (%)	7.15	10.8	16.24	15.37	14.47	7.86	16.22	11.53	5.19	4.4	17.11	14.23	3.82	4.96	-13.5
Effective Tax Rate (%)	35.49	34.11	35.21	36.8	30.94	24.73	- -	22.49	18.95	- -	22.67	22.03	25.43	31.02	- -
Dvd Payout Ratio (%)	7.05	74.05	9.05	11.23	13.45	22	7.5	11.19	26.24	32.93	6.82	7.2	39.12	38.15	-18.97
Sustainable Growth Rate (%)	20.4	7.41	33.08	26.69	19.73	9.54	30.05	17.53	5.53	3.78	27.31	23.57	2.91	3.61	-18.7

Credit (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	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 Debt	765	764	764	764	764	3,828	3,837	2,668	3,826	3,949	5,641	5,383	5,517	5,403	6,410
ST Debt	- -	- -	- -	- -	6	149	710	- -	26	7	269	- -	299	134	635
LT Debt	765	764	764	764	758	3,679	3,127	2,668	3,800	3,942	5,372	5,383	5,218	5,269	5,775
Total Debt/EBITDA	1.32	1.01	0.69	0.57	0.63	3.59	2.07	1.28	2.72	3.15	1.53	1.29	2.37	2.6	6.63
Net Debt/EBITDA	-0.11	-0.03	0.27	-0.09	0.08	3.16	1.24	0.92	1.95	1.81	0.89	0.64	0.69	0.79	2.96
Total Debt/EBIT	1.71	1.24	0.8	0.67	0.8	5.57	3.06	1.85	5.52	8.24	1.98	1.73	4.48	5.59	-30.38
Net Debt/EBIT	-0.14	-0.04	0.32	-0.1	0.11	4.9	1.84	1.33	3.96	4.72	1.15	0.85	1.3	1.7	-13.55
EBITDA to Interest Expense	11.32	17.65	61.46	35.93	34.46	13.48	11.67	16.52	11.34	8.82	20.93	23.53	14.12	13.08	5.65
EBITDA-CapEx/Interest Expense	7.85	8.56	23.89	24.39	20.43	5.52	8.04	10.95	4.99	5.12	17.19	17.27	7.85	6.74	-0.16
EBIT to Interest Expense	8.74	14.29	52.73	30.35	27.43	8.7	7.89	11.44	5.59	3.37	16.16	17.56	7.47	6.08	-1.23
Interest Expense	51	43	18	37	35	79	159	126	124	142	176	177	165	159	171
Common Equity/Total Assets	39.8	41.03	48.17	49.04	55.87	31.34	38.21	47.22	43.42	42.93	42.3	48.11	48.22	50.52	43.6
Long-Term Debt/Equity (%)	43.53	40.79	31.58	23.86	21.28	94.53	58.24	43.91	59.35	59.93	62.99	51.44	48.48	47.71	62.13
Long-Term Debt/Capital (%)	37.03	35.3	28.08	21.16	18.17	48.35	34.95	30.91	37.52	37.82	38.31	34.06	32.24	32.13	36.98
Long-Term Debt/Total Assets (%)	23.4	22.38	18.81	14.65	13.61	33.78	25.89	23	28.66	28.49	29.1	26.19	24.81	25.39	28.93
Total Debt/Equity (%)	43.53	40.79	31.58	23.86	21.46	98.36	71.47	43.91	59.75	60.03	66.15	51.44	51.25	48.93	68.96
Total Debt/Capital (%)	37.03	35.3	28.08	21.16	18.32	50.31	42.89	30.91	37.78	37.89	40.23	34.06	34.09	32.94	41.05
Total Debt/Total Assets (%)	23.4	22.38	18.81	14.65	13.72	35.15	31.77	23	28.85	28.54	30.56	26.19	26.23	26.04	32.11
Net Debt to Equity	-3.49	-1.41	12.51	-3.64	2.86	86.56	42.95	31.52	42.84	34.36	38.37	25.33	14.88	14.88	30.77
Net Debt/Capital (%)	-4.95	-1.92	13.4	-4.27	2.9	47.12	31.1	24.31	29.18	24.81	27.01	19.53	12.44	12.19	22.19
EBITDA	577	760	1,111	1,342	1,206	1,065	1,855	2,082	1,406	1,252	3,684	4,165	2,329	2,080	967
EBITDA-CapEx	400	369	432	911	715	436	1,278	1,380	619	727	3,026	3,057	1,295	1,072	-28
Operating Income (Loss)	446	615	953	1,134	960	687	1,254	1,441	693	479	2,844	3,109	1,232	966	-211

Liquidity (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	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

Cash Ratio	2.27	2.3	1.73	1.64	2.26	0.39	0.78	0.64	0.59	0.97	0.81	0.97	1.18	1.32	1.06
Current Ratio	4.82	4.39	4.07	3.74	4.16	2.04	1.76	2.4	2.21	2.56	2.25	2.6	2.37	2.8	2.24
Quick Ratio	3.38	3.3	2.79	2.68	3.24	1.18	1.29	1.51	1.42	1.86	1.61	1.75	1.76	1.98	1.6
CFO/Avg Current Liab	1.04	1.6	1.87	2.19	2.04	1.02	0.97	0.89	1.07	1	1.29	1.46	0.92	0.52	0.19
Common Equity/Total Assets	39.8	41.03	48.17	49.04	55.87	31.34	38.21	47.22	43.42	42.93	42.3	48.11	48.22	50.52	43.6
Long-Term Debt/Equity (%)	43.53	40.79	31.58	23.86	21.28	94.53	58.24	43.91	59.35	59.93	62.99	51.44	48.48	47.71	62.13
Long-Term Debt/Capital (%)	37.03	35.3	28.08	21.16	18.17	48.35	34.95	30.91	37.52	37.82	38.31	34.06	32.24	32.13	36.98
Long-Term Debt/Total Assets (%)	23.4	22.38	18.81	14.65	13.61	33.78	25.89	23	28.66	28.49	29.1	26.19	24.81	25.39	28.93
Total Debt/Equity (%)	43.53	40.79	31.58	23.86	21.46	98.36	71.47	43.91	59.75	60.03	66.15	51.44	51.25	48.93	68.96
Total Debt/Capital (%)	37.03	35.3	28.08	21.16	18.32	50.31	42.89	30.91	37.78	37.89	40.23	34.06	34.09	32.94	41.05
Total Debt/Total Assets (%)	23.4	22.38	18.81	14.65	13.72	35.15	31.77	23	28.85	28.54	30.56	26.19	26.23	26.04	32.11
CFO/Total Liabilities	23.76	39.75	45.83	51.31	53.75	12.39	22.78	25.5	18.97	17.87	24.11	33.66	22.74	13.54	4.36
CFO/CapEx	2.03	1.56	1.11	2.39	2.2	1.38	2.65	2.01	1.65	2.47	3.64	3.06	2.26	1.3	0.47
Altman's Z-Score	3.67	4.79	5.84	5.13	4.76	2.11	3.22	3.25	2.56	2.51	3.15	3.41	3.06	2.91	2.07

Working Capital (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	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

Accounts Receivable Turnover	9.6	9.15	9.4	9.43	9.25	8.02	8.88	8.85	8.47	7.38	8.27	9.18	8.12	8.82	8.62
Days Sales Outstanding	38.03	39.9	38.83	38.71	39.44	45.54	41.1	41.26	43.1	49.47	44.16	39.75	44.93	41.36	42.37
Inventory Turnover	6.51	6.37	6.1	6.21	6.83	6.63	7.38	6.95	7.03	6.99	7.13	7.16	5.92	6.14	6.18
Days Inventory Outstanding	56.09	57.32	59.81	58.77	53.44	55.07	49.43	52.54	51.89	52.21	51.23	50.96	61.63	59.47	59.03
Accounts Payable Turnover	14.37	12.35	11.7	12.34	13	12.3	11.64	12.25	14.44	13.41	12.73	14.17	11.73	12.4	13.37
Accounts Payable Turnover Days	25.41	29.55	31.19	29.57	28.08	29.68	31.36	29.8	25.28	27.22	28.67	25.76	31.11	29.44	27.31
Cash Conversion Cycle	68.72	67.67	67.45	67.91	64.8	70.93	59.18	64	69.71	74.45	66.72	64.95	75.45	71.4	74.09
Inventory to Cash Days	-18.06	-17.42	-20.99	-20.06	-14	-9.53	-8.33	-11.29	-8.8	-2.74	-7.07	-11.21	-16.7	-18.11	-16.66
Inventories	491	399	472	526	434	801	900	1,014	936	918	1,407	1,866	1,622	1,697	1,653
Raw Materials	256	198	239	225	181	300	351	357	368	394	565	709	633	650	623
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	235	201	233	301	253	501	549	657	568	524	842	1,157	989	1,047	1,030
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	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

Market Capitalization	2,538	5,290	8,162	8,144	7,191	7,274	13,822	8,604	9,059	10,478	12,433	13,122	17,888	14,737	9,484
- Cash & Cash Equivalents	826	790	461	881	663	459	1,531	753	728	1,313	1,908	2,228	3,304	2,919	2,724
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	290	296	368	495	486	543	535	573	534	523	516	503
+ Total Debt	765	764	764	764	764	3,828	3,837	2,668	3,826	3,949	5,641	5,383	5,517	5,403	6,410
Enterprise Value	2,476	5,139	8,225	8,317	7,068	11,011	16,623	11,005	12,700	13,649	16,739	16,811	20,624	17,737	13,469
Total Capital	2,065	2,164	2,720	3,611	4,172	7,609	8,946	8,632	10,127	10,423	14,023	15,803	16,184	16,401	15,615
Total Debt/Capital (%)	37.03	35.3	28.08	21.16	18.32	50.31	42.89	30.91	37.78	37.89	40.23	34.06	34.09	32.94	41.05
Total Debt / EV	0.31	0.15	0.09	0.09	0.11	0.35	0.23	0.24	0.3	0.29	0.34	0.32	0.27	0.3	0.48
EV/Sales	0.68	1.44	2.19	1.88	1.58	2.17	2.07	1.27	1.56	1.82	1.42	1.06	1.64	1.46	1.21
EV/EBITDA	4.29	6.76	7.4	6.2	5.86	10.34	8.96	5.29	9.03	10.9	4.54	4.04	8.86	8.53	13.93
EV/EBIT	5.55	8.35	8.63	7.34	7.36	16.03	13.26	7.64	18.33	28.49	5.89	5.41	16.74	18.36	- -
EV/Cash Flow to Firm	6.32	8.02	10.76	7.88	6.41	11.89	9.64	7.3	9.06	9.37	6.62	4.76	8.39	12.46	21.64
EV/Free Cash Flow to Firm	4.35	4.98	5.7	5.59	4.43	7.08	7.22	4.98	5.8	6.89	5.25	3.62	5.9	7.29	8.33
Diluted Market Cap	2,551	5,317	8,198	8,176	7,220	7,298	13,892	8,649	9,087	10,519	12,500	13,212	17,999	14,814	9,484
Diluted Enterprise Value	2,490	5,291	8,501	8,350	7,618	11,035	16,693	11,050	12,728	13,690	16,806	16,901	20,735	17,814	13,673
EV per Share	18.6	38.52	61.51	62.39	53.4	84.75	128.12	84.64	98.34	106.3	130.77	131.37	161.37	137.99	105.01
TTM Sales	3,620	3,571	3,759	4,415	4,463	5,076	8,041	8,635	8,118	7,504	11,778	15,794	12,548	12,142	11,170
TTM EBITDA	577	760	1,111	1,342	1,206	1,065	1,855	2,082	1,406	1,252	3,684	4,165	2,329	2,080	967
TTM Operating Income	446	615	953	1,134	960	687	1,254	1,441	693	479	2,844	3,109	1,232	966	-211
TTM Cash Flow to Firm	392	640	764	1,056	1,103	926	1,725	1,507	1,402	1,457	2,530	3,533	2,459	1,424	623
TTM Free Cash Flow to Firm	569	1,032	1,444	1,487	1,594	1,555	2,302	2,209	2,189	1,982	3,188	4,641	3,493	2,432	1,618

Multiples (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	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

Price/Free Cash Flow	4.76	5.3	5.72	5.59	4.6	4.88	6.6	4.1	4.35	5.77	4.1	2.93	5.34	6.38	6.5
EV/EBIT	5.55	8.35	8.63	7.34	7.36	16.03	13.26	7.64	18.33	28.49	5.89	5.41	16.74	18.36	- -
Enterprise Value	2,476	5,139	8,225	8,317	7,068	11,011	16,623	11,005	12,700	13,649	16,739	16,811	20,624	17,737	13,469
Low Price	14.81	19.13	38.36	53.43	49.26	39.48	56.35	59.78	55.82	28.99	74.42	81.29	98.05	112.63	56.33
EV/Sales	0.68	1.44	2.19	1.88	1.58	2.17	2.07	1.27	1.56	1.82	1.42	1.06	1.64	1.46	1.21
EV/EBITDA	4.29	6.76	7.4	6.2	5.86	10.34	8.96	5.29	9.03	10.9	4.54	4.04	8.86	8.53	13.93
Price/Earnings	9.8	13.72	13.37	12	11.13	18.23	10.6	8.64	21.52	31.75	6.17	5.84	37.34	24.48	- -
Price/Earnings Average	11.36	10.53	10.8	14.61	12.96	15.79	7.29	12.83	20.73	22.99	5.83	6.09	32.37	30.33	-7.35
Price/Earnings High	16.5	13.92	13.38	19.34	16.24	20.04	10.7	16.23	24.86	33.04	6.76	8.04	38.32	34.73	-10.19
Price/Earnings Low	7.61	6.62	8.4	10.5	10.09	12.86	5.61	7.8	17.12	11.28	4.73	4.63	26.16	24.05	-4.79
Price/Book Value	1.95	3.78	4.17	3.18	2.31	2.13	3	1.57	1.57	1.76	1.59	1.33	1.76	1.41	1.09
Price/Book Value Average	2.26	2.9	3.37	3.88	2.69	1.85	2.06	2.33	1.52	1.28	1.5	1.38	1.53	1.74	1.27
Price/Book Value High	3.29	3.83	4.18	5.13	3.37	2.34	3.02	2.95	1.82	1.84	1.75	1.83	1.81	1.99	1.77
Price/Book Value Low	1.52	1.82	2.62	2.79	2.1	1.5	1.58	1.42	1.25	0.63	1.22	1.05	1.24	1.38	0.83
Price/Tangible Book Value	1.49	2.9	3.61	2.73	2.15	3.37	3.86	1.95	1.96	2.15	2.52	1.95	2.44	1.91	1.39
Price/Tangible Book Value Average	1.72	2.23	2.92	3.32	2.5	2.92	2.66	2.9	1.89	1.55	2.39	2.03	2.12	2.36	1.63
Price/Tangible Book Value High	2.5	2.94	3.61	4.4	3.13	3.7	3.9	3.66	2.27	2.23	2.77	2.68	2.51	2.7	2.26
Price/Tangible Book Value Low	1.15	1.4	2.27	2.39	1.95	2.38	2.04	1.76	1.56	0.76	1.93	1.54	1.71	1.87	1.06
Price/Sales	0.7	1.48	2.17	1.84	1.61	1.43	1.72	1	1.12	1.4	1.06	0.83	1.43	1.21	0.85
Price/Sales Average	0.81	1.14	1.75	2.25	1.88	1.24	1.18	1.48	1.08	1.01	1	0.87	1.24	1.5	0.99
Price/Sales High	1.18	1.5	2.17	2.97	2.35	1.57	1.73	1.87	1.29	1.45	1.16	1.14	1.46	1.72	1.38
Price/Sales Low	0.54	0.71	1.36	1.61	1.46	1.01	0.91	0.9	0.89	0.5	0.81	0.66	1	1.19	0.65
Price/Cash Flow	7.07	8.64	10.84	7.89	6.66	8.39	9.05	6.11	6.96	8.08	5.19	3.87	7.66	11.22	20.39
Price/Cash Flow Average	8.2	6.63	8.76	9.6	7.76	7.27	6.22	9.07	6.71	5.85	4.91	4.03	6.64	13.9	23.84
Price/Cash Flow High	11.91	8.77	10.85	12.71	9.72	9.22	9.13	11.47	8.04	8.41	5.69	5.32	7.86	15.91	33.06
Price/Cash Flow Low	5.49	4.17	6.81	6.9	6.04	5.92	4.79	5.52	5.54	2.87	3.98	3.06	5.36	11.02	15.54
Price/Free Cash Flow Average	5.52	4.07	4.62	6.8	5.35	4.22	4.54	6.09	4.19	4.18	3.87	3.06	4.63	7.9	7.59
Price/Free Cash Flow High	8.02	5.38	5.73	9	6.71	5.36	6.66	7.7	5.03	6.01	4.49	4.04	5.48	9.05	10.53
Price/Free Cash Flow Low	3.7	2.56	3.6	4.89	4.17	3.44	3.49	3.7	3.46	2.05	3.14	2.33	3.74	6.27	4.95
EV/Sales Average	0.8	1.13	1.83	2.28	1.97	1.98	1.53	1.76	1.52	1.43	1.36	1.1	1.45	1.75	1.37
EV/Sales High	1.16	1.5	2.25	3.01	2.44	2.31	2.08	2.15	1.74	1.88	1.52	1.38	1.68	1.97	1.75
EV/Sales Low	0.53	0.71	1.44	1.65	1.55	1.75	1.26	1.18	1.34	0.92	1.17	0.89	1.22	1.44	1.02
EV/EBITDA Average	4.99	5.31	6.21	7.52	7.27	9.42	6.63	7.29	8.8	8.59	4.36	4.17	7.83	10.22	15.8
EV/EBITDA High	7.3	7.03	7.62	9.91	9.03	11.02	9.03	8.92	10.03	11.24	4.87	5.22	9.06	11.49	20.23
EV/EBITDA Low	3.31	3.32	4.89	5.44	5.74	8.33	5.45	4.89	7.72	5.51	3.75	3.38	6.56	8.4	11.8
EV/EBIT Average	6.46	6.56	7.23	8.9	9.14	14.61	9.81	10.54	17.85	22.46	5.65	5.59	14.81	22.01	-72.39
EV/EBIT High	9.45	8.68	8.88	11.73	11.34	17.08	13.36	12.88	20.36	29.38	6.31	7	17.12	24.75	-92.71
EV/EBIT Low	4.28	4.1	5.7	6.44	7.21	12.91	8.06	7.06	15.66	14.39	4.86	4.53	12.39	18.09	-54.09
Last Price	19.06	39.65	61.04	61.09	54.32	55.99	106.53	66.17	70.15	81.6	97.13	102.54	139.96	114.65	73.94
High Price	32.1	40.23	61.08	98.44	79.25	61.53	107.51	124.3	81.04	84.9	106.47	141.19	143.61	162.64	119.86
Enterprise Value Average	2,881	4,035	6,896	10,088	8,770	10,037	12,306	15,183	12,369	10,757	16,058	17,372	18,242	21,259	15,274
Enterprise Value High	4,213	5,341	8,470	13,296	10,889	11,731	16,751	18,563	14,107	14,073	17,934	21,757	21,090	23,905	19,562
Enterprise Value Low	1,911	2,526	5,432	7,296	6,919	8,866	10,112	10,174	10,850	6,893	13,832	14,092	15,267	17,477	11,414

Shares Outstanding	133	134	133	133	130	129	129	128	128	128	128	127	128	128	128
Diluted Weighted Avg Shares	134	134	134	134	133	130	130	131	130	129	129	129	129	129	128
Basic Weighted Avg Shares	133	133	134	133	132	130	130	130	129	128	128	128	128	129	128
Revenue per Share	27.19	26.77	28.11	33.12	33.71	39.07	61.97	66.41	62.86	58.44	92.01	123.42	98.18	94.46	87.09
EBITDA per Share	4.34	5.7	8.31	10.07	9.11	8.2	14.3	16.01	10.89	9.75	28.78	32.55	18.22	16.18	7.54
Operating Income per Share	3.35	4.61	7.13	8.5	7.25	5.29	9.66	11.08	5.37	3.73	22.22	24.29	9.64	7.52	-1.65
Basic EPS, GAAP	1.95	2.89	4.57	5.09	4.88	3.07	10.05	7.66	3.26	2.57	15.74	17.56	3.75	4.68	-11.76
Basic EPS from Cont Ops	1.95	2.89	4.57	5.14	5.02	3.23	10.32	7.95	3.58	2.9	16.17	17.95	4.08	5.03	-11.47
Diluted EPS, GAAP	1.94	2.87	4.54	5.07	4.86	3.06	10	7.62	3.25	2.56	15.66	17.44	3.72	4.66	-11.76
Diluted EPS from Cont Ops	1.94	2.87	4.54	5.12	5	3.22	10.27	7.91	3.57	2.89	16.08	17.83	4.06	5.01	-11.47
Dividend per Share	0.14	2.14	0.41	0.58	0.69	0.75	0.79	0.92	1.02	1.07	1.13	1.32	1.73	2.05	2.12
Cash Flow per Share	2.7	4.59	5.63	7.74	8.15	6.67	11.78	10.84	10.07	10.1	18.7	26.53	18.28	10.22	3.63
Free Cash Flow per Basic Share	1.37	1.66	0.55	4.51	4.44	1.83	7.33	5.44	3.98	6.01	13.56	17.87	10.19	2.38	-4.13
Cash & Equivalents per Share	6.2	6.86	5.24	6.61	8.93	3.53	11.8	5.79	5.64	10.23	14.91	17.41	25.85	22.71	22.83
Book Value per Share	9.76	10.5	14.63	19.18	23.5	26.27	35.56	42.13	44.59	46.25	61.01	77.25	79.37	81.55	67.85
Tangible Book Value per Share	12.82	13.67	16.9	22.38	25.29	16.61	27.59	33.95	35.77	38.03	38.47	52.66	57.27	60.14	53.01

Westlake Corporation

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)