Westlake Chemical Partners LP Financial Ratios — WLKP 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 (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	94.85	58.26	1.27	3.34	2.88	3.17	3.31	4.27	4.81	5.82	4.5	4.04	4.79	3.83
Return on Capital (%)	- -	317.59	218.09	-18.53	-25.52	-20.33	-17.55	-17.19	-16.86	-18.64	-21.5	-18.48	-20.09	-22.68	-18.81
Return on Invested Capital (%)	- -	152.08	88.83	58.24	31.27	26.61	24.98	24.25	25.3	26.44	30.53	25.89	27.83	31.32	26.25
Gross Margin (%)	18.17	28.26	41.01	42.63	38.01	39.66	34.41	29.34	34.75	39.19	36.36	23.69	32.54	36.88	29.81
EBITDA Margin (%)	19.63	30.05	43.27	45.39	43.74	47.09	41.64	35.66	41.9	47.19	42.76	29.42	37.14	41.97	34.85
Operating Margin (%)	17.09	27.19	39.81	40.95	35.68	37.14	31.92	27.19	32.07	36.52	33.81	21.82	30.04	34.37	27.39
Incremental Operating Margin (%)	- -	-11,658.77	-194.15	34.55	48.11	-34.72	4.28	-22.05	-0.3	-2.27	23.25	-16.65	-2.49	-59.63	-230.1
Pretax Margin (%)	16.82	26.98	39.8	40.53	35.2	35.92	30.21	25.71	30.56	35.35	33.08	21.08	28.17	32.57	25.64
Profit Margin (%)	10.97	17.6	25.69	0.78	3.95	4.15	4.15	3.84	5.59	6.84	6.79	4.03	4.56	5.49	4.17
Net Income to Common Margin (%)	10.97	17.6	25.69	0.78	3.95	4.15	4.15	3.84	5.59	6.84	6.79	4.03	4.56	5.49	4.17
Effective Tax Rate (%)	34.77	34.75	35.46	28.11	0.19	0.29	0.36	0.01	0.22	0.17	0.14	0.3	0.24	0.23	0.18
Dvd Payout Ratio (%)	79.8	85.58	110.43	70.22	4.65	5.25	6.41	8.72	10.27	10.77	9.22	10.97	10.8	9.83	12.12
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	- -	253	253	228	384	595	474	478	400	400	400	400	400	400	400
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	- -	253	253	228	384	595	474	478	400	400	400	400	400	400	400
Total Debt/EBITDA	- -	0.37	0.27	0.29	0.87	1.28	0.97	1.04	0.87	0.88	0.77	0.85	0.9	0.84	0.98
Net Debt/EBITDA	- -	0.37	0.27	0.12	0.49	1.09	0.92	1	0.83	0.84	0.74	0.71	0.77	0.72	0.87
Total Debt/EBIT	- -	0.41	0.3	0.32	1.07	1.62	1.27	1.37	1.14	1.13	0.97	1.15	1.12	1.02	1.25
Net Debt/EBIT	- -	0.41	0.3	0.13	0.6	1.38	1.19	1.31	1.08	1.08	0.93	0.96	0.95	0.87	1.11
EBITDA to Interest Expense	49.4	75.62	114.62	75.64	88.69	36.86	22.34	21.39	23.31	37.89	58.93	34.96	16.69	18.55	17.76
EBITDA-CapEx/Interest Expense	41.16	57.89	86.84	56.32	42.15	13.09	19.19	19.53	21.09	34.82	49.72	30.93	14.92	16.64	14.31
EBIT to Interest Expense	43.01	68.43	105.47	68.25	72.34	29.07	17.13	16.31	17.84	29.32	46.58	25.93	13.5	15.19	13.96
Interest Expense	9	9	8	10	5	13	22	21	20	12	9	13	27	26	23
Common Equity/Total Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Equity (%)	- -	92.4	55.55	27.26	45.33	64.57	47.46	51.13	41.98	43.67	41.09	44.23	46.68	48.19	49.81
Long-Term Debt/Capital (%)	- -	100	100	23.35	33.84	42.08	37.83	39.94	37.2	38.53	37.06	39.51	40.95	41.94	42.36
Long-Term Debt/Total Assets (%)	- -	30.31	24.29	20.76	29.76	38.23	31.28	32.67	28.68	29.46	26.99	29.13	30.35	31.03	31.81
Total Debt/Equity (%)	- -	92.4	55.55	27.26	45.33	64.57	47.46	51.13	41.98	43.67	41.09	44.23	46.68	48.19	49.81
Total Debt/Capital (%)	- -	100	100	23.35	33.84	42.08	37.83	39.94	37.2	38.53	37.06	39.51	40.95	41.94	42.36
Total Debt/Total Assets (%)	- -	30.31	24.29	20.76	29.76	38.23	31.28	32.67	28.68	29.46	26.99	29.13	30.35	31.03	31.81
Net Debt to Equity	- -	92.4	55.55	11.24	25.31	54.91	44.75	49.02	39.88	41.8	39.34	37.06	39.83	41.16	44.3
Net Debt/Capital (%)	- -	100	100	11.16	22.22	38.19	36.46	38.93	36.02	37.49	36.05	35.38	37.18	38.16	39.52
EBITDA	442	676	921	794	441	465	488	458	457	456	520	469	442	477	407
EBITDA-CapEx	368	517	697	591	209	165	420	419	414	419	438	415	395	428	328
Operating Income (Loss)	385	612	847	717	359	366	374	350	350	353	411	348	358	390	320

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	- -	- -	- -	4.18	2.94	2.35	0.67	0.4	0.51	0.43	0.16	0.97	1.04	1.05	0.86
Current Ratio	- -	1.25	1.29	6.15	3.9	6.15	5.75	5.07	6.14	6.62	2.63	3.67	4.02	4.35	2.8
Quick Ratio	- -	0.53	0.48	5.93	3.83	6.03	5.6	4.97	6.06	6.53	2.55	3.6	3.93	4.27	2.74
CFO/Avg Current Liab	- -	6.2	3.89	6.67	10.09	6.03	13.78	9.8	10.29	9.5	5.57	5.34	7.33	8.68	5.26
Common Equity/Total Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Equity (%)	- -	92.4	55.55	27.26	45.33	64.57	47.46	51.13	41.98	43.67	41.09	44.23	46.68	48.19	49.81
Long-Term Debt/Capital (%)	- -	100	100	23.35	33.84	42.08	37.83	39.94	37.2	38.53	37.06	39.51	40.95	41.94	42.36
Long-Term Debt/Total Assets (%)	- -	30.31	24.29	20.76	29.76	38.23	31.28	32.67	28.68	29.46	26.99	29.13	30.35	31.03	31.81
Total Debt/Equity (%)	- -	92.4	55.55	27.26	45.33	64.57	47.46	51.13	41.98	43.67	41.09	44.23	46.68	48.19	49.81
Total Debt/Capital (%)	- -	100	100	23.35	33.84	42.08	37.83	39.94	37.2	38.53	37.06	39.51	40.95	41.94	42.36
Total Debt/Total Assets (%)	- -	30.31	24.29	20.76	29.76	38.23	31.28	32.67	28.68	29.46	26.99	29.13	30.35	31.03	31.81
CFO/Total Liabilities	- -	88.55	102.81	230.99	102.11	45.36	104.03	82.6	102.15	84.6	80.4	99.03	98.13	105.75	61.75
CFO/CapEx	3.65	3.14	2.7	2.98	1.96	0.96	7.8	10.94	10.31	10.1	5.03	8.57	9.65	9.9	3.56
Altman's Z-Score	- -	5.21	4.8	5.75	2.68	2.13	2.57	2.73	3.03	2.92	3	3.22	2.96	3.13	2.75

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	- -	64.63	30.16	32.1	40.74	84.79	79.71	74.56	85.11	95.32	144.16	130.81	70.3	84.39	112.78
Days Sales Outstanding	- -	5.65	12.1	11.37	8.96	4.3	4.58	4.9	4.29	3.83	2.53	2.79	5.19	4.33	3.24
Inventory Turnover	- -	29.25	11.07	16.32	118.77	152.41	161.55	182.09	207.35	197.31	124.98	178.62	175.65	168.89	239.88
Days Inventory Outstanding	- -	12.48	32.96	22.36	3.07	2.39	2.26	2	1.76	1.85	2.92	2.04	2.08	2.16	1.52
Accounts Payable Turnover	- -	31.84	10.93	12.54	22.86	21.14	33.09	31.8	26.38	27.82	23.28	25.43	19.89	20.53	24.2
Accounts Payable Turnover Days	- -	11.46	33.4	29.12	15.96	17.27	11.03	11.48	13.83	13.12	15.68	14.36	18.35	17.78	15.08
Cash Conversion Cycle	- -	6.66	11.66	4.62	-3.93	-10.57	-4.19	-4.58	-7.79	-7.44	-10.23	-9.52	-11.08	-11.29	-10.32
Inventory to Cash Days	- -	-6.83	-20.86	-10.99	5.89	1.91	2.32	2.89	2.53	1.98	-0.39	0.75	3.11	2.16	1.71
Inventories	- -	110	116	7	4	4	6	4	2	3	9	5	4	4	3
Raw Materials	- -	80	95	- -	- -	- -	- -	1	- -	- -	3	1	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	31	21	6	4	4	5	4	2	3	5	4	4	4	2
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	- -	- -	- -	785	601	591	706	789	910	839	948	829	763	816	670
- Cash & Cash Equivalents	- -	- -	- -	134	170	89	27	20	20	17	17	65	59	58	44
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	747	751	818	779	718	675	638	679	612	576	553	544
+ Total Debt	- -	253	253	228	384	595	474	478	400	400	400	400	400	400	400
Enterprise Value	- -	253	253	1,626	1,566	1,915	1,932	1,965	1,965	1,859	2,009	1,775	1,681	1,710	1,570
Total Capital	- -	253	253	975	1,135	1,413	1,253	1,196	1,074	1,037	1,078	1,011	976	953	943
Total Debt/Capital (%)	- -	100	100	23.35	33.84	42.08	37.83	39.94	37.2	38.53	37.06	39.51	40.95	41.94	42.36
Total Debt / EV	- -	1	1	0.14	0.25	0.31	0.25	0.24	0.2	0.21	0.2	0.23	0.24	0.23	0.25
EV/Sales	- -	0.11	0.12	0.93	1.55	1.94	1.65	1.53	1.8	1.92	1.65	1.11	1.41	1.51	1.35
EV/EBITDA	- -	0.37	0.27	2.05	3.55	4.12	3.96	4.29	4.29	4.08	3.87	3.79	3.8	3.59	3.86
EV/EBIT	- -	0.41	0.3	2.27	4.36	5.23	5.16	5.62	5.61	5.27	4.89	5.11	4.7	4.38	4.91
EV/Cash Flow to Firm	- -	0.5	0.42	2.66	3.42	6.38	3.46	4.29	4.18	4.82	4.81	3.72	3.51	3.35	5.17
EV/Free Cash Flow to Firm	- -	0.38	0.3	2	2.27	3.19	3.08	3.95	3.82	4.4	4.03	3.34	3.2	3.06	4.11
Diluted Market Cap	- -	- -	- -	785	601	591	706	789	910	839	948	829	763	816	670
Diluted Enterprise Value	- -	253	253	1,626	1,566	1,915	1,932	1,965	1,965	1,859	2,009	1,775	1,681	1,710	1,570
EV per Share	- -	9.97	9.97	60.09	57.8	70.17	68.27	60.12	57.02	52.83	56.95	50.35	47.68	48.52	44.48
TTM Sales	2,251	2,249	2,128	1,750	1,007	987	1,173	1,286	1,092	967	1,215	1,593	1,191	1,136	1,167
TTM EBITDA	442	676	921	794	441	465	488	458	457	456	520	469	442	477	407
TTM Operating Income	385	612	847	717	359	366	374	350	350	353	411	348	358	390	320
TTM Cash Flow to Firm	275	503	608	612	457	300	559	458	470	385	417	477	478	511	303
TTM Free Cash Flow to Firm	348	661	831	814	689	600	628	497	514	422	498	531	525	560	382

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	- -	- -	- -	0.97	0.88	1.01	1.16	1.66	1.84	2.04	1.94	1.6	1.53	1.53	1.87
EV/EBIT	- -	0.41	0.3	2.27	4.36	5.23	5.16	5.62	5.61	5.27	4.89	5.11	4.7	4.38	4.91
Enterprise Value	- -	253	253	1,626	1,566	1,915	1,932	1,965	1,965	1,859	2,009	1,775	1,681	1,710	1,570
Low Price	- -	- -	- -	25.54	14.05	16	20.65	20.25	20.95	10.31	21.38	19.71	18.58	21.19	17.75
EV/Sales	- -	0.11	0.12	0.93	1.55	1.94	1.65	1.53	1.8	1.92	1.65	1.11	1.41	1.51	1.35
EV/EBITDA	- -	0.37	0.27	2.05	3.55	4.12	3.96	4.29	4.29	4.08	3.87	3.79	3.8	3.59	3.86
Price/Earnings	- -	- -	- -	57.8	15.09	14.43	14.51	15.98	14.93	12.68	11.48	12.91	14.06	13.07	13.77
Price/Earnings Average	- -	- -	- -	58.36	15.08	13.81	13.9	15.78	12.92	10.53	10.81	13.75	14.52	12.77	15.86
Price/Earnings High	- -	- -	- -	68.38	20	16	15.26	18.38	14.93	14.09	11.78	16.15	16.88	13.75	18.14
Price/Earnings Low	- -	- -	- -	50.9	9.56	10.67	12.01	13.41	11.84	5.48	9.14	10.83	12.06	11.97	12.86
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value	- -	- -	- -	0.95	0.71	0.65	0.71	0.85	0.96	0.92	0.98	0.92	0.9	0.99	0.84
Price/Tangible Book Value Average	- -	- -	- -	0.96	0.71	0.62	0.68	0.84	0.83	0.77	0.92	0.98	0.93	0.97	0.97
Price/Tangible Book Value High	- -	- -	- -	1.12	0.95	0.72	0.75	0.98	0.96	1.02	1.01	1.15	1.08	1.04	1.11
Price/Tangible Book Value Low	- -	- -	- -	0.83	0.45	0.48	0.59	0.71	0.76	0.4	0.78	0.77	0.77	0.91	0.79
Price/Sales	- -	- -	- -	0.45	0.6	0.6	0.6	0.61	0.83	0.87	0.78	0.52	0.64	0.72	0.57
Price/Sales Average	- -	- -	- -	0.45	0.6	0.57	0.58	0.61	0.72	0.72	0.73	0.55	0.66	0.7	0.66
Price/Sales High	- -	- -	- -	0.53	0.79	0.66	0.63	0.71	0.83	0.96	0.8	0.65	0.77	0.76	0.76
Price/Sales Low	- -	- -	- -	0.39	0.38	0.44	0.5	0.51	0.66	0.38	0.62	0.44	0.55	0.66	0.54
Price/Cash Flow	- -	- -	- -	1.3	1.33	2.05	1.31	1.81	2.02	2.25	2.32	1.79	1.69	1.68	2.39
Price/Cash Flow Average	- -	- -	- -	1.31	1.33	1.96	1.26	1.78	1.75	1.87	2.18	1.9	1.74	1.64	2.75
Price/Cash Flow High	- -	- -	- -	1.54	1.76	2.28	1.38	2.08	2.02	2.5	2.38	2.24	2.03	1.77	3.15
Price/Cash Flow Low	- -	- -	- -	1.14	0.84	1.52	1.09	1.52	1.6	0.97	1.85	1.5	1.45	1.54	2.23
Price/Free Cash Flow Average	- -	- -	- -	0.98	0.88	0.96	1.12	1.64	1.59	1.7	1.82	1.7	1.58	1.49	2.15
Price/Free Cash Flow High	- -	- -	- -	1.15	1.17	1.12	1.23	1.91	1.84	2.27	1.99	2	1.84	1.61	2.46
Price/Free Cash Flow Low	- -	- -	- -	0.86	0.56	0.74	0.96	1.39	1.46	0.88	1.54	1.34	1.31	1.4	1.74
EV/Sales Average	- -	0.11	0.12	0.93	1.55	1.91	1.62	1.52	1.69	1.78	1.61	1.15	1.43	1.49	1.43
EV/Sales High	- -	0.11	0.12	1.01	1.75	2.01	1.68	1.62	1.8	2.02	1.67	1.24	1.54	1.54	1.53
EV/Sales Low	- -	0.11	0.12	0.88	1.34	1.78	1.54	1.43	1.63	1.43	1.49	1.03	1.32	1.45	1.31
EV/EBITDA Average	- -	0.37	0.27	2.06	3.55	4.07	3.9	4.26	4.03	3.76	3.76	3.9	3.86	3.55	4.11
EV/EBITDA High	- -	0.37	0.27	2.23	4	4.26	4.03	4.54	4.29	4.28	3.92	4.23	4.15	3.68	4.38
EV/EBITDA Low	- -	0.37	0.27	1.93	3.05	3.79	3.71	4.01	3.88	3.03	3.49	3.5	3.56	3.44	3.75
EV/EBIT Average	- -	0.41	0.3	2.28	4.36	5.16	5.08	5.59	5.26	4.86	4.76	5.26	4.77	4.33	5.23
EV/EBIT High	- -	0.41	0.3	2.47	4.9	5.4	5.26	5.96	5.61	5.53	4.95	5.7	5.13	4.49	5.58
EV/EBIT Low	- -	0.41	0.3	2.14	3.75	4.81	4.83	5.26	5.07	3.92	4.42	4.72	4.4	4.2	4.77
Last Price	- -	- -	- -	29	22.18	21.65	24.95	24.13	26.42	23.84	26.86	23.5	21.65	23.14	19
High Price	- -	- -	- -	34.31	29.4	24	26.25	27.75	26.42	26.48	27.57	29.4	26	24.34	25.04
Enterprise Value Average	- -	253	253	1,634	1,566	1,889	1,902	1,955	1,842	1,717	1,953	1,829	1,706	1,691	1,672
Enterprise Value High	- -	253	253	1,770	1,762	1,979	1,969	2,083	1,965	1,952	2,034	1,983	1,834	1,753	1,783
Enterprise Value Low	- -	253	253	1,532	1,346	1,761	1,810	1,838	1,776	1,383	1,816	1,642	1,572	1,641	1,526

Shares Outstanding	- -	25	25	27	27	27	32	32	35	35	35	35	35	35	35
Diluted Weighted Avg Shares	25	25	25	27	27	27	28	33	34	35	35	35	35	35	35
Basic Weighted Avg Shares	25	25	25	27	27	27	28	33	34	35	35	35	35	35	35
Revenue per Share	88.72	88.64	83.86	64.66	37.17	36.15	41.45	39.34	31.69	27.47	34.44	45.18	33.78	32.22	33.06
EBITDA per Share	17.42	26.64	36.28	29.35	16.26	17.02	17.26	14.03	13.28	12.96	14.73	13.29	12.55	13.52	11.52
Operating Income per Share	15.17	24.1	33.39	26.48	13.26	13.43	13.23	10.7	10.16	10.03	11.64	9.86	10.15	11.08	9.06
Basic EPS, GAAP	9.73	15.6	21.54	0.5	1.47	1.5	1.72	1.51	1.77	1.88	2.34	1.82	1.54	1.77	1.38
Basic EPS from Cont Ops	9.73	15.6	21.54	18.84	13.06	12.95	12.48	10.12	9.66	9.69	11.38	9.5	9.49	10.47	8.46
Diluted EPS, GAAP	9.73	15.6	21.54	0.5	1.47	1.5	1.72	1.51	1.77	1.88	2.34	1.82	1.54	1.77	1.38
Diluted EPS from Cont Ops	9.73	15.6	21.54	18.84	13.06	12.95	12.48	10.12	9.66	9.69	11.38	9.5	9.49	10.47	8.46
Dividend per Share	7.77	13.35	23.79	16.73	1.15	1.28	1.49	1.63	1.8	1.89	1.88	1.88	1.88	1.88	1.88
Cash Flow per Share	10.59	19.58	23.75	22.32	16.7	10.54	18.99	13.35	13.08	10.61	11.58	13.15	12.82	13.76	7.95
Free Cash Flow per Basic Share	7.69	13.34	14.95	14.83	8.17	-0.44	16.56	12.13	11.82	9.56	9.28	11.62	11.49	12.37	5.71
Cash & Equivalents per Share	- -	- -	- -	4.94	6.26	3.26	0.95	0.6	0.58	0.49	0.48	1.84	1.66	1.65	1.25
Book Value per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Tangible Book Value per Share	- -	10.56	17.72	30.64	31.05	33.53	35.09	28.4	27.47	25.84	27.41	25.47	24.13	23.36	22.57

Westlake Chemical Partners LP

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)