Westlake Chemical Partners LP
NYSE:WLKP
Income Statement
Earnings Waterfall
Westlake Chemical Partners LP
Revenue
|
1.2B
USD
|
Cost of Revenue
|
-784.3m
USD
|
Gross Profit
|
383.6m
USD
|
Operating Expenses
|
-28.9m
USD
|
Operating Income
|
354.6m
USD
|
Other Expenses
|
-300.4m
USD
|
Net Income
|
54.2m
USD
|
Income Statement
Westlake Chemical Partners LP
Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||
Revenue |
1 476
N/A
|
1 750
+19%
|
1 448
-17%
|
1 176
-19%
|
1 032
-12%
|
1 007
-2%
|
1 001
-1%
|
961
-4%
|
941
-2%
|
987
+5%
|
1 012
+3%
|
1 091
+8%
|
1 158
+6%
|
1 173
+1%
|
1 180
+1%
|
1 192
+1%
|
1 259
+6%
|
1 286
+2%
|
1 301
+1%
|
1 269
-2%
|
1 155
-9%
|
1 092
-5%
|
1 043
-4%
|
1 012
-3%
|
994
-2%
|
967
-3%
|
984
+2%
|
1 068
+9%
|
1 130
+6%
|
1 215
+8%
|
1 309
+8%
|
1 436
+10%
|
1 557
+8%
|
1 593
+2%
|
1 538
-3%
|
1 354
-12%
|
1 260
-7%
|
1 191
-6%
|
1 168
-2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(832)
|
(1 004)
|
(838)
|
(718)
|
(646)
|
(624)
|
(604)
|
(570)
|
(558)
|
(595)
|
(633)
|
(701)
|
(760)
|
(769)
|
(782)
|
(796)
|
(864)
|
(909)
|
(925)
|
(898)
|
(785)
|
(712)
|
(651)
|
(621)
|
(596)
|
(588)
|
(621)
|
(664)
|
(750)
|
(773)
|
(864)
|
(1 024)
|
(1 131)
|
(1 216)
|
(1 146)
|
(971)
|
(876)
|
(803)
|
(784)
|
|
Gross Profit |
644
N/A
|
746
+16%
|
610
-18%
|
458
-25%
|
387
-15%
|
383
-1%
|
397
+4%
|
391
-2%
|
384
-2%
|
391
+2%
|
379
-3%
|
390
+3%
|
399
+2%
|
404
+1%
|
398
-1%
|
396
-1%
|
394
0%
|
377
-4%
|
375
-1%
|
370
-1%
|
370
0%
|
379
+3%
|
392
+3%
|
390
-1%
|
398
+2%
|
379
-5%
|
363
-4%
|
404
+11%
|
380
-6%
|
442
+16%
|
445
+1%
|
412
-8%
|
426
+4%
|
377
-11%
|
392
+4%
|
382
-2%
|
385
+1%
|
387
+1%
|
384
-1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(23)
|
(29)
|
(28)
|
(27)
|
(24)
|
(24)
|
(24)
|
(23)
|
(23)
|
(25)
|
(27)
|
(28)
|
(29)
|
(29)
|
(29)
|
(29)
|
(28)
|
(28)
|
(28)
|
(28)
|
(29)
|
(29)
|
(28)
|
(27)
|
(26)
|
(26)
|
(28)
|
(31)
|
(32)
|
(31)
|
(31)
|
(32)
|
(33)
|
(30)
|
(29)
|
(27)
|
(25)
|
(30)
|
(29)
|
|
Selling, General & Administrative |
(23)
|
(29)
|
(28)
|
(27)
|
(24)
|
(24)
|
(24)
|
(23)
|
(23)
|
(25)
|
(27)
|
(28)
|
(29)
|
(29)
|
(29)
|
(29)
|
(28)
|
(28)
|
(28)
|
(28)
|
(29)
|
(29)
|
(28)
|
(27)
|
(26)
|
(26)
|
(28)
|
(31)
|
(32)
|
(31)
|
(31)
|
(32)
|
(33)
|
(30)
|
(29)
|
(27)
|
(25)
|
(30)
|
(29)
|
|
Operating Income |
621
N/A
|
717
+15%
|
582
-19%
|
430
-26%
|
363
-16%
|
359
-1%
|
373
+4%
|
367
-2%
|
360
-2%
|
366
+2%
|
352
-4%
|
362
+3%
|
370
+2%
|
374
+1%
|
370
-1%
|
367
-1%
|
366
0%
|
350
-5%
|
348
0%
|
343
-2%
|
341
0%
|
350
+3%
|
364
+4%
|
364
0%
|
371
+2%
|
353
-5%
|
335
-5%
|
374
+12%
|
348
-7%
|
411
+18%
|
415
+1%
|
380
-9%
|
393
+4%
|
348
-12%
|
363
+4%
|
356
-2%
|
360
+1%
|
358
-1%
|
355
-1%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(10)
|
(8)
|
(8)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(9)
|
(13)
|
(17)
|
(22)
|
(23)
|
(22)
|
(21)
|
(21)
|
(20)
|
(21)
|
(22)
|
(22)
|
(21)
|
(20)
|
(18)
|
(16)
|
(14)
|
(12)
|
(10)
|
(9)
|
(9)
|
(9)
|
(9)
|
(10)
|
(11)
|
(13)
|
(19)
|
(22)
|
(25)
|
(27)
|
(26)
|
|
Total Other Income |
3
|
0
|
2
|
1
|
(0)
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
3
|
4
|
4
|
5
|
|
Pre-Tax Income |
614
N/A
|
709
+15%
|
576
-19%
|
426
-26%
|
358
-16%
|
355
-1%
|
369
+4%
|
363
-2%
|
352
-3%
|
354
+1%
|
338
-5%
|
343
+2%
|
349
+2%
|
354
+1%
|
349
-1%
|
347
-1%
|
348
+0%
|
331
-5%
|
328
-1%
|
324
-1%
|
323
0%
|
334
+3%
|
349
+5%
|
349
+0%
|
359
+3%
|
342
-5%
|
325
-5%
|
365
+12%
|
339
-7%
|
402
+19%
|
406
+1%
|
370
-9%
|
383
+3%
|
336
-12%
|
347
+3%
|
337
-3%
|
340
+1%
|
335
-1%
|
334
-1%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(198)
|
(199)
|
(122)
|
(38)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Income from Continuing Operations |
416
|
510
|
454
|
388
|
357
|
354
|
368
|
362
|
351
|
353
|
337
|
342
|
348
|
353
|
348
|
346
|
347
|
331
|
328
|
324
|
323
|
333
|
348
|
349
|
358
|
341
|
324
|
364
|
338
|
401
|
406
|
370
|
382
|
335
|
346
|
336
|
339
|
335
|
333
|
|
Income to Minority Interest |
(50)
|
(135)
|
(215)
|
(292)
|
(319)
|
(314)
|
(325)
|
(320)
|
(310)
|
(313)
|
(298)
|
(303)
|
(304)
|
(304)
|
(297)
|
(292)
|
(294)
|
(281)
|
(276)
|
(271)
|
(267)
|
(272)
|
(285)
|
(284)
|
(289)
|
(275)
|
(260)
|
(290)
|
(270)
|
(319)
|
(322)
|
(295)
|
(305)
|
(271)
|
(283)
|
(278)
|
(282)
|
(280)
|
(279)
|
|
Net Income (Common) |
5
N/A
|
14
+172%
|
(122)
N/A
|
33
N/A
|
38
+16%
|
40
+6%
|
43
+9%
|
42
-3%
|
41
-3%
|
41
N/A
|
39
-5%
|
39
+2%
|
44
+12%
|
49
+10%
|
51
+5%
|
54
+5%
|
53
-2%
|
49
-7%
|
52
+6%
|
53
+2%
|
56
+5%
|
61
+10%
|
64
+4%
|
65
+2%
|
69
+6%
|
66
-3%
|
64
-4%
|
74
+16%
|
68
-8%
|
83
+21%
|
84
+1%
|
75
-10%
|
77
+3%
|
64
-17%
|
63
-2%
|
58
-7%
|
57
-3%
|
54
-4%
|
54
0%
|
|
EPS (Diluted) |
0.19
N/A
|
0.5
+163%
|
-4.49
N/A
|
1.21
N/A
|
1.39
+15%
|
1.47
+6%
|
1.61
+10%
|
1.57
-2%
|
1.52
-3%
|
1.51
-1%
|
1.43
-5%
|
1.45
+1%
|
1.62
+12%
|
1.71
+6%
|
1.59
-7%
|
1.67
+5%
|
1.64
-2%
|
1.53
-7%
|
1.61
+5%
|
1.5
-7%
|
1.57
+5%
|
1.77
+13%
|
1.8
+2%
|
1.83
+2%
|
1.94
+6%
|
1.88
-3%
|
1.81
-4%
|
2.1
+16%
|
1.93
-8%
|
2.34
+21%
|
2.37
+1%
|
2.13
-10%
|
2.19
+3%
|
1.82
-17%
|
1.79
-2%
|
1.66
-7%
|
1.61
-3%
|
1.54
-4%
|
1.54
N/A
|