Westlake Corporation (WLK)
—Data provided by IEX. Delayed 15 minutes.
$10.4B
$13.6B
17.3
2.83%
-3.2%
+1.0%
+25.7%
-33.1%
Explore Other Stocks In...
Valuation Measures
Financial Highlights
Balance Sheet Strength
Similar Companies
Company Profile
At a glance
• A Tale of Two Segments in Crisis: Westlake's Performance and Essential Materials (PEM) segment is experiencing an "extended trough" with Q3 2025 EBITDA collapsing to $90 million from $297 million year-over-year, while the Housing and Infrastructure Products (HIP) segment maintains a resilient 20% EBITDA margin and record revenue potential, creating a classic sum-of-parts valuation disconnect that management argues makes the chemical business "free" to investors.
• Self-Help is the Only Way Out: With global chlorovinyls oversupply from Asian capacity and weak European demand, Westlake isn't waiting for a cyclical recovery. The company is executing a three-pillar strategy—plant reliability improvements, $200 million in additional structural cost cuts by 2026, and asset optimization including the Pernis facility closure that will generate $100+ million in annual savings—representing the only lever management controls in a commoditized market.
• Goodwill Impairment as Mechanical Reality Check: The $727 million non-cash impairment on North American Chlorovinyls goodwill in Q3 2025 signals neither strategic failure nor asset obsolescence, but rather the mathematical consequence of an extended downturn. The fact that physical assets weren't impaired suggests management's conviction that medium-to-long-term demand remains intact, even as near-term pricing power evaporates.
• HIP as the Steady Earnings Anchor: The Housing and Infrastructure Products segment, with its 50/50 split between new construction and repair/remodel markets, generated $1.1 billion in EBITDA in 2024 and is guiding to $4.2-4.4 billion revenue in 2025 at 20-22% margins. This asset-light, cash-generative business provides the financial stability to fund PEM's restructuring and represents the company's primary value driver during the chemical downturn.
• Valuation Hinges on Execution, Not Recovery: At $67.97 per share, Westlake trades at 0.76x sales and 11.48x EV/EBITDA, but with negative operating margins and ROE of -8.7%, the market is pricing in continued PEM losses. The critical variable is whether management can deliver the promised $200 million in 2026 cost savings and return PEM to profitability before HIP's growth is overwhelmed by housing market softness.
Price Chart
Loading chart...
Growth Outlook
Profitability
Competitive Moat
How does Westlake Corporation stack up against similar companies?
Financial Health
Valuation
Peer Valuation Comparison
Returns to Shareholders
Financial Charts
Financial Performance
Profitability Margins
Earnings Performance
Cash Flow Generation
Return Metrics
Balance Sheet Health
Shareholder Returns
Valuation Metrics
Financial data will be displayed here
Valuation Ratios
Profitability Ratios
Liquidity Ratios
Leverage Ratios
Cash Flow Ratios
Capital Allocation
Advanced Valuation
Efficiency Ratios
Westlake's Chemical Trough Meets Housing Resilience: A Sum-of-Parts Story in Disguise (NYSE:WLK)
Westlake Corporation is a Houston-based integrated chemical and building materials company specializing in chlor-alkali and PVC production, converting ethane into ethylene and then into high-margin building products. It operates two main segments: the commodity-exposed Performance and Essential Materials (PEM) and the more stable, asset-light Housing and Infrastructure Products (HIP).
Executive Summary / Key Takeaways
-
A Tale of Two Segments in Crisis: Westlake's Performance and Essential Materials (PEM) segment is experiencing an "extended trough" with Q3 2025 EBITDA collapsing to $90 million from $297 million year-over-year, while the Housing and Infrastructure Products (HIP) segment maintains a resilient 20% EBITDA margin and record revenue potential, creating a classic sum-of-parts valuation disconnect that management argues makes the chemical business "free" to investors.
-
Self-Help is the Only Way Out: With global chlorovinyls oversupply from Asian capacity and weak European demand, Westlake isn't waiting for a cyclical recovery. The company is executing a three-pillar strategy—plant reliability improvements, $200 million in additional structural cost cuts by 2026, and asset optimization including the Pernis facility closure that will generate $100+ million in annual savings—representing the only lever management controls in a commoditized market.
-
Goodwill Impairment as Mechanical Reality Check: The $727 million non-cash impairment on North American Chlorovinyls goodwill in Q3 2025 signals neither strategic failure nor asset obsolescence, but rather the mathematical consequence of an extended downturn. The fact that physical assets weren't impaired suggests management's conviction that medium-to-long-term demand remains intact, even as near-term pricing power evaporates.
-
HIP as the Steady Earnings Anchor: The Housing and Infrastructure Products segment, with its 50/50 split between new construction and repair/remodel markets, generated $1.1 billion in EBITDA in 2024 and is guiding to $4.2-4.4 billion revenue in 2025 at 20-22% margins. This asset-light, cash-generative business provides the financial stability to fund PEM's restructuring and represents the company's primary value driver during the chemical downturn.
-
Valuation Hinges on Execution, Not Recovery: At $67.97 per share, Westlake trades at 0.76x sales and 11.48x EV/EBITDA, but with negative operating margins and ROE of -8.7%, the market is pricing in continued PEM losses. The critical variable is whether management can deliver the promised $200 million in 2026 cost savings and return PEM to profitability before HIP's growth is overwhelmed by housing market softness.
Setting the Scene: The Vertical Integration Paradox
Westlake Corporation, founded in 1986 as Westlake Chemical Corporation and headquartered in Houston, Texas, has spent nearly four decades building what should be a defensible fortress: a fully integrated chlorovinyls producer that converts low-cost U.S. ethane into ethylene, then into PVC, and finally into high-margin building products like siding, pipe, and trim. This vertical integration is the company's primary moat, creating cost advantages that should protect it from commodity cycles. In theory, when PVC resin prices collapse, Westlake can still capture value downstream in building products where brand and distribution matter more than raw material costs.
The reality is more brutal. The Performance and Essential Materials segment, which includes the company's crown jewel as the world's second-largest chlor-alkali and PVC producer, has become a drag on the entire enterprise. Q3 2025 sales of $1.7 billion represented a 13% year-over-year decline, driven by a 7% drop in average sales prices and 6% volume contraction. EBITDA collapsed to just $90 million, a 70% decline from the prior year, pushing the segment to a $902 million operating loss after the goodwill impairment. This reveals the limits of vertical integration in a global market suffering from massive oversupply, primarily from Asian producers operating at negative margins.
The Housing and Infrastructure Products segment tells a different story. With $1.1 billion in Q3 sales and $215 million in EBITDA at a 20% margin, HIP demonstrates the resilience that should make it valuable in any market environment. The segment's balanced 50/50 exposure between new construction and repair/remodel markets provides stability when mortgage rates suppress new home sales, while municipal water infrastructure spending—boosted by the 2021 Infrastructure Act—drives double-digit volume growth in pipe and fittings. This segment is Westlake's economic engine during the chemical downturn, generating the cash that funds PEM's restructuring and prevents a liquidity crisis.
Technology, Products, and Strategic Differentiation: When Integration Isn't Enough
Westlake's core technology isn't software or patents—it's the physical integration of chemical production with building product manufacturing. The company operates ethylene crackers, chlor-alkali plants, PVC resin facilities, and downstream extrusion operations that convert commodity chemicals into branded building products. This integration should provide a cost advantage of $50-100 per ton of PVC resin compared to non-integrated competitors, a meaningful edge when industry margins are measured in pennies.
That cost advantage has been overwhelmed by a structural supply glut. Global PVC capacity additions in Asia, built during a period of optimistic demand forecasts, have created a supply overhang that could take years to absorb. Westlake's management acknowledges that "some restructuring is still needed in Europe" and that Asian producers are "running really close to the edge" without yet rationalizing capacity. The implication is stark: Westlake's moat protects market share but not profitability. The company can remain cost-competitive while losing money, a situation that destroys value until supply-demand balance returns.
The PVCO pipe " data-chart-data="{"annual": {"symbol": ["WLK", "WLK", "WLK", "WLK", "WLK", "WLK", "WLK", "WLK", "WLK", "WLK", "WLK", "WLK", "WLK", "WLK", "WLK", "WLK", "WLK", "WLK", "WLK", "WLK"], "date": ["2005-12-31", "2006-12-31", "2007-12-31", "2008-12-31", "2009-12-31", "2010-12-31", "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"], "year": [2005, 2006, 2007, 2008, 2009, 2010, 2011, 2012, 2013, 2014, 2015, 2016, 2017, 2018, 2019, 2020, 2021, 2022, 2023, 2024], "quarter": [0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0], "period": ["annual", "annual", "annual", "annual", "annual", "annual", "annual", "annual", "annual", "annual", "annual", "annual", "annual", "annual", "annual", "annual", "annual", "annual", "annual", "annual"], "netinc": [226817000.0, 194559000.0, 114729000.0, -29543000.0, 52995000.0, 221393000.0, 258966000.0, 385555000.0, 610425000.0, 678523000.0, 646000000.0, 399000000.0, 1304000000.0, 996000000.0, 421000000.0, 330000000.0, 2015000000.0, 2247000000.0, 479000000.0, 602000000.0], "ebit": [369045000.0, 299068000.0, 177379000.0, -24065000.0, 113710000.0, 382835000.0, 452424000.0, 628218000.0, 960254000.0, 1114777000.0, 979000000.0, 616000000.0, 1205000000.0, 1422000000.0, 653000000.0, 430000000.0, 2798000000.0, 3073000000.0, 822000000.0, 1052000000.0], "shareswa": [130016506.0, 130267256.0, 130891444.0, 131247528.0, 130646202.0, 130945750.0, 131854842.0, 132578858.0, 133224256.0, 133111230.0, 131823707.0, 129367712.0, 129087043.0, 129401823.0, 128395184.0, 127850592.0, 128002911.0, 127970445.0, 127806317.0, 128535226.0], "sga": [76598000.0, 83232000.0, 96679000.0, 98908000.0, 87871000.0, 104319000.0, 112210000.0, 121609000.0, 147974000.0, 183745000.0, 218000000.0, 258000000.0, 399000000.0, 445000000.0, 458000000.0, 449000000.0, 551000000.0, 835000000.0, 865000000.0, 874000000.0], "revenue": [2441105000.0, 2484366000.0, 3192178000.0, 3692353000.0, 2325723000.0, 3171787000.0, 3619848000.0, 3571041000.0, 3759484000.0, 4415350000.0, 4463000000.0, 5076000000.0, 8041000000.0, 8635000000.0, 8118000000.0, 7504000000.0, 11778000000.0, 15794000000.0, 12548000000.0, 12142000000.0], "opinc": [367033000.0, 313251000.0, 174721000.0, -29540000.0, 107257000.0, 378364000.0, 446796000.0, 615351000.0, 953464000.0, 1123991000.0, 960000000.0, 583000000.0, 1225000000.0, 1408000000.0, 656000000.0, 429000000.0, 2800000000.0, 3050000000.0, 729000000.0, 875000000.0], "epsDil": [1.74, 1.49, 0.88, -0.225, 0.4, 1.67, 1.94, 2.88, 4.55, 5.07, 4.86, 3.06, 10.0, 7.62, 3.25, 2.56, 15.58, 17.34, 3.7, 4.64], "netIncComStock": [226817000.0, 194559000.0, 114729000.0, -29543000.0, 52995000.0, 221393000.0, 258966000.0, 385555000.0, 610425000.0, 678523000.0, 646000000.0, 399000000.0, 1304000000.0, 996000000.0, 421000000.0, 330000000.0, 2015000000.0, 2247000000.0, 479000000.0, 602000000.0], "prefDVDs": [0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0], "eps": [1.75, 1.5, 0.88, -0.225, 0.4, 1.68, 1.95, 2.89, 4.57, 5.09, 4.88, 3.07, 10.05, 7.66, 3.26, 2.57, 15.66, 17.46, 3.73, 4.66], "costRev": [1997474000.0, 2087883000.0, 2920778000.0, 3622985000.0, 2130595000.0, 2689104000.0, 3060842000.0, 2834081000.0, 2658046000.0, 3098000000.0, 3278000000.0, 4093000000.0, 6280000000.0, 6648000000.0, 6858000000.0, 6481000000.0, 8283000000.0, 11721000000.0, 10329000000.0, 10185000000.0], "taxExp": [118511000.0, 87990000.0, 44228000.0, -28479000.0, 25758000.0, 121567000.0, 142466000.0, 199614000.0, 331747000.0, 398902000.0, 298000000.0, 138000000.0, -258000000.0, 300000000.0, 108000000.0, -42000000.0, 607000000.0, 649000000.0, 178000000.0, 291000000.0], "intexp": [23717000.0, 16519000.0, 18422000.0, 33957000.0, 34957000.0, 39875000.0, 50992000.0, 43049000.0, 18082000.0, 37352000.0, 35000000.0, 79000000.0, 159000000.0, 126000000.0, 124000000.0, 142000000.0, 176000000.0, 177000000.0, 165000000.0, 159000000.0], "opex": [76598000.0, 83232000.0, 96679000.0, 98908000.0, 87871000.0, 104319000.0, 112210000.0, 121609000.0, 147974000.0, 193359000.0, 225000000.0, 400000000.0, 536000000.0, 579000000.0, 604000000.0, 594000000.0, 695000000.0, 1023000000.0, 1490000000.0, 1082000000.0], "grossProfit": [443631000.0, 396483000.0, 271400000.0, 69368000.0, 195128000.0, 482683000.0, 559006000.0, 736960000.0, 1101438000.0, 1317350000.0, 1185000000.0, 983000000.0, 1761000000.0, 1987000000.0, 1260000000.0, 1023000000.0, 3495000000.0, 4073000000.0, 2219000000.0, 1957000000.0], "rnd": [0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0], "consolidatedIncome": [226817000.0, 194559000.0, 114729000.0, -29543000.0, 52995000.0, 221393000.0, 258966000.0, 385555000.0, 610425000.0, 685016000.0, 665000000.0, 420000000.0, 1339000000.0, 1034000000.0, 462000000.0, 373000000.0, 2070000000.0, 2297000000.0, 522000000.0, 647000000.0], "ebt": [345328000.0, 282549000.0, 158957000.0, -58022000.0, 78753000.0, 342960000.0, 401432000.0, 585169000.0, 942172000.0, 1077425000.0, 944000000.0, 537000000.0, 1046000000.0, 1296000000.0, 529000000.0, 288000000.0, 2622000000.0, 2896000000.0, 657000000.0, 893000000.0], "ebitda": [450286000.0, 385330000.0, 280893000.0, 87861000.0, 236909000.0, 511567000.0, 583821000.0, 772759000.0, 1118062000.0, 1323263000.0, 1225000000.0, 994000000.0, 1806000000.0, 2063000000.0, 1366000000.0, 1203000000.0, 3638000000.0, 4129000000.0, 1919000000.0, 2166000000.0], "netIncDiscOps": [0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0], "nonControllingInterests": [0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 6493000.0, 19000000.0, 21000000.0, 35000000.0, 38000000.0, 41000000.0, 43000000.0, 55000000.0, 50000000.0, 43000000.0, 45000000.0], "shareswaDil": [130502218.0, 130509308.0, 131050758.0, 131247528.0, 130842780.0, 131353328.0, 132600316.0, 133282990.0, 133779250.0, 133643414.0, 132301812.0, 129974822.0, 129540013.0, 129985753.0, 128757293.0, 128089058.0, 128697982.0, 128845562.0, 128598441.0, 129206922.0], "acctPay": [199777000.0, 238914000.0, 314951000.0, 112833000.0, 179130000.0, 204774000.0, 227034000.0, 217050000.0, 249613000.0, 261062000.0, 235329000.0, 496000000.0, 600000000.0, 507000000.0, 473000000.0, 536000000.0, 879000000.0, 889000000.0, 877000000.0, 851000000.0], "assetsCurrent": [902863000.0, 849787000.0, 1092185000.0, 798989000.0, 988378000.0, 1475960000.0, 1756156000.0, 1751413000.0, 1649082000.0, 2011287000.0, 2175189000.0, 2408000000.0, 3463000000.0, 2842000000.0, 2742000000.0, 3477000000.0, 5263000000.0, 5973000000.0, 6609000000.0, 6214000000.0], "liabilitiesNonCurrent": [527234000.0, 586645000.0, 841403000.0, 835641000.0, 874808000.0, 1125496000.0, 1145914000.0, 1141430000.0, 1237448000.0, 1474922000.0, 1484712000.0, 5815000000.0, 4740000000.0, 4343000000.0, 5617000000.0, 5900000000.0, 7587000000.0, 7787000000.0, 7481000000.0, 7488000000.0], "investments": [20042000.0, 26382000.0, 29486000.0, 30107000.0, 33925000.0, 46314000.0, 46741000.0, 168609000.0, 306263000.0, 61305000.0, 520144000.0, 0.0, 0.0, 253000000.0, 1112000000.0, 1059000000.0, 1007000000.0, 1142000000.0, 1115000000.0, 1081000000.0], "debtNonCurrent": [265689000.0, 260156000.0, 511414000.0, 510319000.0, 515400000.0, 764482000.0, 764563000.0, 763761000.0, 763879000.0, 763997000.0, 758148000.0, 3679000000.0, 3127000000.0, 2668000000.0, 3800000000.0, 3942000000.0, 5372000000.0, 5383000000.0, 5218000000.0, 5269000000.0], "investmentsNonCurrent": [20042000.0, 26382000.0, 29486000.0, 30107000.0, 33925000.0, 46314000.0, 46741000.0, 43736000.0, 66875000.0, 61305000.0, 0.0, 0.0, 0.0, 253000000.0, 1112000000.0, 1059000000.0, 1007000000.0, 1142000000.0, 1115000000.0, 1081000000.0], "totalAssets": [1827189000.0, 2082098000.0, 2569335000.0, 2286989000.0, 2446356000.0, 2954144000.0, 3266821000.0, 3412196000.0, 4060909000.0, 5213990000.0, 5569285000.0, 10890000000.0, 12076000000.0, 11602000000.0, 13261000000.0, 13835000000.0, 18459000000.0, 20550000000.0, 21035000000.0, 20750000000.0], "deposits": [0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0], "totalLiabilities": [833083000.0, 908557000.0, 1282665000.0, 1047929000.0, 1161374000.0, 1449074000.0, 1510509000.0, 1539940000.0, 1642306000.0, 2012102000.0, 2007354000.0, 6998000000.0, 6707000000.0, 5526000000.0, 6858000000.0, 7257000000.0, 9931000000.0, 10085000000.0, 10271000000.0, 9707000000.0], "investmentsCurrent": [0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 124873000.0, 239388000.0, 0.0, 520144000.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0], "assetsNonCurrent": [924326000.0, 1232311000.0, 1477150000.0, 1488000000.0, 1457978000.0, 1478184000.0, 1510665000.0, 1660783000.0, 2411827000.0, 3202703000.0, 3394096000.0, 8482000000.0, 8613000000.0, 8760000000.0, 10519000000.0, 10358000000.0, 13196000000.0, 14577000000.0, 14426000000.0, 14536000000.0], "equity": [994106000.0, 1173541000.0, 1286670000.0, 1239060000.0, 1284982000.0, 1505070000.0, 1756312000.0, 1872256000.0, 2418603000.0, 2911511000.0, 3265878000.0, 3524000000.0, 4874000000.0, 5590000000.0, 5860000000.0, 6043000000.0, 7955000000.0, 9931000000.0, 10241000000.0, 10527000000.0], "taxLiabilities": [221088000.0, 281828000.0, 287965000.0, 280486000.0, 309618000.0, 315518000.0, 330791000.0, 326290000.0, 437976000.0, 536066000.0, 575603000.0, 1650000000.0, 1111000000.0, 1159000000.0, 1255000000.0, 1368000000.0, 1681000000.0, 1735000000.0, 1560000000.0, 1553000000.0], "cashAndEq": [237895000.0, 52646000.0, 224364000.0, 224671000.0, 346741000.0, 780587000.0, 922184000.0, 790078000.0, 461301000.0, 880601000.0, 662525000.0, 620000000.0, 1531000000.0, 753000000.0, 728000000.0, 1313000000.0, 1908000000.0, 2228000000.0, 3304000000.0, 2919000000.0], "intangibles": [0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 49063000.0, 48292000.0, 159046000.0, 218431000.0, 213404000.0, 1734000000.0, 1789000000.0, 1661000000.0, 1784000000.0, 1695000000.0, 3604000000.0, 3726000000.0, 3444000000.0, 3313000000.0], "debtCurrent": [1200000.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 149000000.0, 710000000.0, 0.0, 0.0, 0.0, 269000000.0, 0.0, 299000000.0, 6000000.0], "taxAssets": [13013000.0, 15876000.0, 17705000.0, 26622000.0, 26499000.0, 17288000.0, 19611000.0, 22305000.0, 34169000.0, 32437000.0, 35439000.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0], "deferredRev": [0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0], "sharesBasic": [130218002.0, 130489228.0, 130973384.0, 131310266.0, 131955426.0, 132373106.0, 133205484.0, 133396348.0, 133541606.0, 133082630.0, 130652184.0, 128903141.0, 129107447.0, 129165391.0, 128340050.0, 127721678.0, 127821964.0, 127537599.0, 128140768.0, 128705799.0], "ppeq": [863232000.0, 1076903000.0, 1126212000.0, 1197452000.0, 1194311000.0, 1170334000.0, 1232066000.0, 1510048000.0, 2088014000.0, 2757557000.0, 3004067000.0, 6420000000.0, 6412000000.0, 6595000000.0, 7355000000.0, 7381000000.0, 8168000000.0, 9092000000.0, 9216000000.0, 9434000000.0], "retainedEarnings": [569164000.0, 754921000.0, 857872000.0, 814873000.0, 853358000.0, 1058737000.0, 1299438000.0, 1399472000.0, 1954661000.0, 2555528000.0, 3109987000.0, 3412000000.0, 4613000000.0, 5477000000.0, 5757000000.0, 5938000000.0, 7808000000.0, 9885000000.0, 10143000000.0, 10481000000.0], "liabilitiesCurrent": [305849000.0, 321912000.0, 441262000.0, 212288000.0, 286566000.0, 323578000.0, 364595000.0, 398510000.0, 404858000.0, 537180000.0, 522642000.0, 1183000000.0, 1967000000.0, 1183000000.0, 1241000000.0, 1357000000.0, 2344000000.0, 2298000000.0, 2790000000.0, 2219000000.0], "inventory": [339870000.0, 456276000.0, 527871000.0, 327967000.0, 369417000.0, 450028000.0, 490777000.0, 399298000.0, 471879000.0, 525776000.0, 434060000.0, 801000000.0, 900000000.0, 1014000000.0, 936000000.0, 918000000.0, 1407000000.0, 1866000000.0, 1622000000.0, 1697000000.0], "acctRec": [302779000.0, 308903000.0, 507463000.0, 347323000.0, 339796000.0, 362863000.0, 407372000.0, 400159000.0, 428457000.0, 560666000.0, 508532000.0, 939000000.0, 1001000000.0, 1037000000.0, 1036000000.0, 1214000000.0, 1868000000.0, 1801000000.0, 1601000000.0, 1483000000.0], "accoci": [725000.0, 2260000.0, 6180000.0, 1288000.0, 4351000.0, 5295000.0, -9070000.0, -10840000.0, -2616000.0, -79433000.0, -129292000.0, -121000000.0, 7000000.0, -62000000.0, -74000000.0, -64000000.0, -36000000.0, -89000000.0, -98000000.0, -144000000.0], "debt": [266889000.0, 260156000.0, 511414000.0, 510319000.0, 515400000.0, 764482000.0, 764563000.0, 763761000.0, 763879000.0, 763997000.0, 758148000.0, 3828000000.0, 3837000000.0, 2668000000.0, 3800000000.0, 3942000000.0, 5641000000.0, 5383000000.0, 5517000000.0, 5275000000.0], "capex": [-85760000.0, -136258000.0, -135725000.0, -172561000.0, -99769000.0, -81269000.0, -176843000.0, -386882000.0, -679222000.0, -431104000.0, -491000000.0, -629000000.0, -577000000.0, -702000000.0, -787000000.0, -525000000.0, -658000000.0, -1108000000.0, -1034000000.0, -1008000000.0], "issrepayEquity": [1184000.0, 1849000.0, 328000.0, 208000.0, 879000.0, 3745000.0, 2826000.0, -415000.0, -29481000.0, 238982000.0, -163000000.0, -67000000.0, 0.0, -106000000.0, -30000000.0, -54000000.0, -17000000.0, -83000000.0, 21000000.0, -47000000.0], "investmentsAcqDisposals": [-1867000.0, -32626000.0, 2687000.0, -199000.0, -859000.0, 80000.0, -28822000.0, -78556000.0, -144722000.0, 268805000.0, -528000000.0, 525000000.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0], "businessAcqDisposals": [0.0, -235674000.0, 8043000.0, 0.0, -6297000.0, 0.0, 0.0, 0.0, -178309000.0, -611087000.0, 16000000.0, -2455000000.0, -79000000.0, -68000000.0, -1176000000.0, 26000000.0, -2578000000.0, -1383000000.0, -25000000.0, -26000000.0], "depamor": [81241000.0, 86262000.0, 103514000.0, 111926000.0, 123199000.0, 128732000.0, 131397000.0, 144541000.0, 157808000.0, 208486000.0, 246000000.0, 378000000.0, 601000000.0, 641000000.0, 713000000.0, 773000000.0, 840000000.0, 1056000000.0, 1097000000.0, 1114000000.0], "ncff": [-36358000.0, -18097000.0, 34907000.0, 51188000.0, 23017000.0, 181698000.0, 39452000.0, -180939000.0, -79268000.0, 164640000.0, -287000000.0, 1687000000.0, 6000000.0, -1427000000.0, 630000000.0, -216000000.0, 1437000000.0, -587000000.0, -245000000.0, -650000000.0], "sbcomp": [498000.0, 1731000.0, 2873000.0, 4178000.0, 5638000.0, 6164000.0, 6391000.0, 6127000.0, 6966000.0, 9261000.0, 10000000.0, 14000000.0, 23000000.0, 22000000.0, 25000000.0, 29000000.0, 31000000.0, 36000000.0, 43000000.0, 41000000.0], "freeCashFlow": [232687000.0, 100926000.0, -73559000.0, 13528000.0, 135753000.0, 202015000.0, 182092000.0, 225205000.0, 73507000.0, 601272000.0, 588000000.0, 238000000.0, 951000000.0, 707000000.0, 514000000.0, 772000000.0, 1736000000.0, 2287000000.0, 1302000000.0, 306000000.0], "ncfi": [-87590000.0, -404336000.0, -124805000.0, -171952000.0, -103186000.0, -80275000.0, -202785000.0, -466971000.0, -1002238000.0, -773205000.0, -1006000000.0, -2563000000.0, -652000000.0, -754000000.0, -1954000000.0, -509000000.0, -3213000000.0, -2479000000.0, -1037000000.0, -1001000000.0], "ncfo": [318447000.0, 237184000.0, 62166000.0, 186089000.0, 235522000.0, 283284000.0, 358935000.0, 612087000.0, 752729000.0, 1032376000.0, 1079000000.0, 867000000.0, 1528000000.0, 1409000000.0, 1301000000.0, 1297000000.0, 2394000000.0, 3395000000.0, 2336000000.0, 1314000000.0], "issrepayDebt": [-31200000.0, -6815000.0, 1177000.0, -1177000.0, 0.0, 0.0, 0.0, -1182000.0, 0.0, -1186000.0, -21000000.0, 1863000000.0, 21000000.0, -1165000000.0, 779000000.0, 42000000.0, 1653000000.0, -250000000.0, 0.0, -300000000.0], "payDiv": [-6342000.0, -8802000.0, -11778000.0, -13456000.0, -14510000.0, -16014000.0, -18265000.0, -285521000.0, -55236000.0, -77656000.0, -92000000.0, -97000000.0, -103000000.0, -120000000.0, -132000000.0, -137000000.0, -145000000.0, -169000000.0, -221000000.0, -264000000.0], "ncf": [194499000.0, -185249000.0, -27732000.0, 65325000.0, 155353000.0, 384707000.0, 195602000.0, -35823000.0, -328777000.0, 419300000.0, -218000000.0, -17000000.0, 908000000.0, -779000000.0, -25000000.0, 587000000.0, 604000000.0, 305000000.0, 1073000000.0, -384000000.0], "ncfx": [0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, -4511000.0, -4000000.0, -8000000.0, 26000000.0, -7000000.0, -2000000.0, 15000000.0, -14000000.0, -24000000.0, 19000000.0, -47000000.0], "shareFactor": [1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0], "costOfRevenue": [1997474000.0, 2087883000.0, 2920778000.0, 3622985000.0, 2130595000.0, 2689104000.0, 3060842000.0, 2834081000.0, 2658046000.0, 3098000000.0, 3278000000.0, 4093000000.0, 6280000000.0, 6648000000.0, 6858000000.0, 6481000000.0, 8283000000.0, 11721000000.0, 10329000000.0, 10185000000.0], "operatingExpenses": [76598000.0, 83232000.0, 96679000.0, 98908000.0, 87871000.0, 104319000.0, 112210000.0, 121609000.0, 147974000.0, 193359000.0, 225000000.0, 400000000.0, 536000000.0, 579000000.0, 604000000.0, 594000000.0, 695000000.0, 1023000000.0, 1490000000.0, 1082000000.0], "operatingIncome": [367033000.0, 313251000.0, 174721000.0, -29540000.0, 107257000.0, 378364000.0, 446796000.0, 615351000.0, 953464000.0, 1123991000.0, 960000000.0, 583000000.0, 1225000000.0, 1408000000.0, 656000000.0, 429000000.0, 2800000000.0, 3050000000.0, 729000000.0, 875000000.0], "netIncome": [226817000.0, 194559000.0, 114729000.0, -29543000.0, 52995000.0, 221393000.0, 258966000.0, 385555000.0, 610425000.0, 678523000.0, 646000000.0, 399000000.0, 1304000000.0, 996000000.0, 421000000.0, 330000000.0, 2015000000.0, 2247000000.0, 479000000.0, 602000000.0], "epsdiluted": [1.74, 1.49, 0.88, -0.225, 0.4, 1.67, 1.94, 2.88, 4.55, 5.07, 4.86, 3.06, 10.0, 7.62, 3.25, 2.56, 15.58, 17.34, 3.7, 4.64], "interestExpense": [23717000.0, 16519000.0, 18422000.0, 33957000.0, 34957000.0, 39875000.0, 50992000.0, 43049000.0, 18082000.0, 37352000.0, 35000000.0, 79000000.0, 159000000.0, 126000000.0, 124000000.0, 142000000.0, 176000000.0, 177000000.0, 165000000.0, 159000000.0], "taxExpense": [118511000.0, 87990000.0, 44228000.0, -28479000.0, 25758000.0, 121567000.0, 142466000.0, 199614000.0, 331747000.0, 398902000.0, 298000000.0, 138000000.0, -258000000.0, 300000000.0, 108000000.0, -42000000.0, 607000000.0, 649000000.0, 178000000.0, 291000000.0], "researchAndDevelopmentExpenses": [0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0], "sellingGeneralAndAdministrativeExpenses": [76598000.0, 83232000.0, 96679000.0, 98908000.0, 87871000.0, 104319000.0, 112210000.0, 121609000.0, 147974000.0, 183745000.0, 218000000.0, 258000000.0, 399000000.0, 445000000.0, 458000000.0, 449000000.0, 551000000.0, 835000000.0, 865000000.0, 874000000.0], "totalCurrentAssets": [902863000.0, 849787000.0, 1092185000.0, 798989000.0, 988378000.0, 1475960000.0, 1756156000.0, 1751413000.0, 1649082000.0, 2011287000.0, 2175189000.0, 2408000000.0, 3463000000.0, 2842000000.0, 2742000000.0, 3477000000.0, 5263000000.0, 5973000000.0, 6609000000.0, 6214000000.0], "cashAndCashEquivalents": [237895000.0, 52646000.0, 224364000.0, 224671000.0, 346741000.0, 780587000.0, 922184000.0, 790078000.0, 461301000.0, 880601000.0, 662525000.0, 620000000.0, 1531000000.0, 753000000.0, 728000000.0, 1313000000.0, 1908000000.0, 2228000000.0, 3304000000.0, 2919000000.0], "netReceivables": [302779000.0, 308903000.0, 507463000.0, 347323000.0, 339796000.0, 362863000.0, 407372000.0, 400159000.0, 428457000.0, 560666000.0, 508532000.0, 939000000.0, 1001000000.0, 1037000000.0, 1036000000.0, 1214000000.0, 1868000000.0, 1801000000.0, 1601000000.0, 1483000000.0], "totalCurrentLiabilities": [305849000.0, 321912000.0, 441262000.0, 212288000.0, 286566000.0, 323578000.0, 364595000.0, 398510000.0, 404858000.0, 537180000.0, 522642000.0, 1183000000.0, 1967000000.0, 1183000000.0, 1241000000.0, 1357000000.0, 2344000000.0, 2298000000.0, 2790000000.0, 2219000000.0], "totalDebt": [266889000.0, 260156000.0, 511414000.0, 510319000.0, 515400000.0, 764482000.0, 764563000.0, 763761000.0, 763879000.0, 763997000.0, 758148000.0, 3828000000.0, 3837000000.0, 2668000000.0, 3800000000.0, 3942000000.0, 5641000000.0, 5383000000.0, 5517000000.0, 5275000000.0], "shortTermDebt": [1200000.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 149000000.0, 710000000.0, 0.0, 0.0, 0.0, 269000000.0, 0.0, 299000000.0, 6000000.0], "longTermDebt": [265689000.0, 260156000.0, 511414000.0, 510319000.0, 515400000.0, 764482000.0, 764563000.0, 763761000.0, 763879000.0, 763997000.0, 758148000.0, 3679000000.0, 3127000000.0, 2668000000.0, 3800000000.0, 3942000000.0, 5372000000.0, 5383000000.0, 5218000000.0, 5269000000.0], "totalStockholdersEquity": [994106000.0, 1173541000.0, 1286670000.0, 1239060000.0, 1284982000.0, 1505070000.0, 1756312000.0, 1872256000.0, 2418603000.0, 2911511000.0, 3265878000.0, 3524000000.0, 4874000000.0, 5590000000.0, 5860000000.0, 6043000000.0, 7955000000.0, 9931000000.0, 10241000000.0, 10527000000.0], "accountPayable": [199777000.0, 238914000.0, 314951000.0, 112833000.0, 179130000.0, 204774000.0, 227034000.0, 217050000.0, 249613000.0, 261062000.0, 235329000.0, 496000000.0, 600000000.0, 507000000.0, 473000000.0, 536000000.0, 879000000.0, 889000000.0, 877000000.0, 851000000.0], "shortTermInvestments": [0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 124873000.0, 239388000.0, 0.0, 520144000.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0], "longTermInvestments": [20042000.0, 26382000.0, 29486000.0, 30107000.0, 33925000.0, 46314000.0, 46741000.0, 43736000.0, 66875000.0, 61305000.0, 0.0, 0.0, 0.0, 253000000.0, 1112000000.0, 1059000000.0, 1007000000.0, 1142000000.0, 1115000000.0, 1081000000.0], "propertyPlantEquipmentNet": [863232000.0, 1076903000.0, 1126212000.0, 1197452000.0, 1194311000.0, 1170334000.0, 1232066000.0, 1510048000.0, 2088014000.0, 2757557000.0, 3004067000.0, 6420000000.0, 6412000000.0, 6595000000.0, 7355000000.0, 7381000000.0, 8168000000.0, 9092000000.0, 9216000000.0, 9434000000.0], "intangibleAssets": [0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 49063000.0, 48292000.0, 159046000.0, 218431000.0, 213404000.0, 1734000000.0, 1789000000.0, 1661000000.0, 1784000000.0, 1695000000.0, 3604000000.0, 3726000000.0, 3444000000.0, 3313000000.0], "deferredRevenue": [0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0], "operatingCashFlow": [318447000.0, 237184000.0, 62166000.0, 186089000.0, 235522000.0, 283284000.0, 358935000.0, 612087000.0, 752729000.0, 1032376000.0, 1079000000.0, 867000000.0, 1528000000.0, 1409000000.0, 1301000000.0, 1297000000.0, 2394000000.0, 3395000000.0, 2336000000.0, 1314000000.0], "netCashUsedForInvestingActivites": [-87590000.0, -404336000.0, -124805000.0, -171952000.0, -103186000.0, -80275000.0, -202785000.0, -466971000.0, -1002238000.0, -773205000.0, -1006000000.0, -2563000000.0, -652000000.0, -754000000.0, -1954000000.0, -509000000.0, -3213000000.0, -2479000000.0, -1037000000.0, -1001000000.0], "netCashUsedProvidedByFinancingActivities": [-36358000.0, -18097000.0, 34907000.0, 51188000.0, 23017000.0, 181698000.0, 39452000.0, -180939000.0, -79268000.0, 164640000.0, -287000000.0, 1687000000.0, 6000000.0, -1427000000.0, 630000000.0, -216000000.0, 1437000000.0, -587000000.0, -245000000.0, -650000000.0], "capitalExpenditure": [-85760000.0, -136258000.0, -135725000.0, -172561000.0, -99769000.0, -81269000.0, -176843000.0, -386882000.0, -679222000.0, -431104000.0, -491000000.0, -629000000.0, -577000000.0, -702000000.0, -787000000.0, -525000000.0, -658000000.0, -1108000000.0, -1034000000.0, -1008000000.0], "netChangeInCash": [194499000.0, -185249000.0, -27732000.0, 65325000.0, 155353000.0, 384707000.0, 195602000.0, -35823000.0, -328777000.0, 419300000.0, -218000000.0, -17000000.0, 908000000.0, -779000000.0, -25000000.0, 587000000.0, 604000000.0, 305000000.0, 1073000000.0, -384000000.0], "dividendsPaid": [-6342000.0, -8802000.0, -11778000.0, -13456000.0, -14510000.0, -16014000.0, -18265000.0, -285521000.0, -55236000.0, -77656000.0, -92000000.0, -97000000.0, -103000000.0, -120000000.0, -132000000.0, -137000000.0, -145000000.0, -169000000.0, -221000000.0, -264000000.0], "acquisitionsNet": [0.0, -235674000.0, 8043000.0, 0.0, -6297000.0, 0.0, 0.0, 0.0, -178309000.0, -611087000.0, 16000000.0, -2455000000.0, -79000000.0, -68000000.0, -1176000000.0, 26000000.0, -2578000000.0, -1383000000.0, -25000000.0, -26000000.0], "investmentsInPropertyPlantAndEquipment": [-1867000.0, -32626000.0, 2687000.0, -199000.0, -859000.0, 80000.0, -28822000.0, -78556000.0, -144722000.0, 268805000.0, -528000000.0, 525000000.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0], "debtRepayment": [-31200000.0, -6815000.0, 1177000.0, -1177000.0, 0.0, 0.0, 0.0, -1182000.0, 0.0, -1186000.0, -21000000.0, 1863000000.0, 21000000.0, -1165000000.0, 779000000.0, 42000000.0, 1653000000.0, -250000000.0, 0.0, -300000000.0], "commonStockRepurchased": [1184000.0, 1849000.0, 328000.0, 208000.0, 879000.0, 3745000.0, 2826000.0, -415000.0, -29481000.0, 238982000.0, -163000000.0, -67000000.0, 0.0, -106000000.0, -30000000.0, -54000000.0, -17000000.0, -83000000.0, 21000000.0, -47000000.0], "depreciationAndAmortization": [81241000.0, 86262000.0, 103514000.0, 111926000.0, 123199000.0, 128732000.0, 131397000.0, 144541000.0, 157808000.0, 208486000.0, 246000000.0, 378000000.0, 601000000.0, 641000000.0, 713000000.0, 773000000.0, 840000000.0, 1056000000.0, 1097000000.0, 1114000000.0], "stockBasedCompensation": [498000.0, 1731000.0, 2873000.0, 4178000.0, 5638000.0, 6164000.0, 6391000.0, 6127000.0, 6966000.0, 9261000.0, 10000000.0, 14000000.0, 23000000.0, 22000000.0, 25000000.0, 29000000.0, 31000000.0, 36000000.0, 43000000.0, 41000000.0]}, "quarterly": {"symbol": ["WLK", "WLK", "WLK", "WLK", "WLK", "WLK", "WLK", "WLK", "WLK", "WLK", "WLK", "WLK", "WLK", "WLK", "WLK", "WLK", "WLK", "WLK", "WLK", "WLK"], "date": ["2020-12-31", "2021-03-31", "2021-06-30", "2021-09-30", "2021-12-31", "2022-03-31", "2022-06-30", "2022-09-30", "2022-12-31", "2023-03-31", "2023-06-30", "2023-09-30", "2023-12-31", "2024-03-31", "2024-06-30", "2024-09-30", "2024-12-31", "2025-03-31", "2025-06-30", "2025-09-30"], "year": [2020, 2021, 2021, 2021, 2021, 2022, 2022, 2022, 2022, 2023, 2023, 2023, 2023, 2024, 2024, 2024, 2024, 2025, 2025, 2025], "quarter": [4, 1, 2, 3, 4, 1, 2, 3, 4, 1, 2, 3, 4, 1, 2, 3, 4, 1, 2, 3], "period": ["quarter", "quarter", "quarter", "quarter", "quarter", "quarter", "quarter", "quarter", "quarter", "quarter", "quarter", "quarter", "quarter", "quarter", "quarter", "quarter", "quarter", "quarter", "quarter", "quarter"], "ebt": [146000000.0, 314000000.0, 680000000.0, 800000000.0, 828000000.0, 989000000.0, 1133000000.0, 485000000.0, 289000000.0, 503000000.0, 367000000.0, 355000000.0, -568000000.0, 222000000.0, 414000000.0, 173000000.0, 84000000.0, -39000000.0, -136000000.0, -785000000.0], "costRev": [1642000000.0, 1848000000.0, 1987000000.0, 2037000000.0, 2411000000.0, 2771000000.0, 3038000000.0, 3180000000.0, 2732000000.0, 2564000000.0, 2609000000.0, 2529000000.0, 2627000000.0, 2509000000.0, 2543000000.0, 2618000000.0, 2515000000.0, 2614000000.0, 2695000000.0, 2602000000.0], "netinc": [113000000.0, 242000000.0, 522000000.0, 607000000.0, 644000000.0, 756000000.0, 858000000.0, 401000000.0, 232000000.0, 394000000.0, 297000000.0, 285000000.0, -497000000.0, 174000000.0, 313000000.0, 108000000.0, 7000000.0, -40000000.0, -142000000.0, -782000000.0], "netIncComStock": [113000000.0, 242000000.0, 522000000.0, 607000000.0, 644000000.0, 756000000.0, 858000000.0, 401000000.0, 232000000.0, 394000000.0, 297000000.0, 285000000.0, -497000000.0, 174000000.0, 313000000.0, 108000000.0, 7000000.0, -40000000.0, -142000000.0, -782000000.0], "rnd": [0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0], "sga": [117000000.0, 136000000.0, 125000000.0, 122000000.0, 168000000.0, 200000000.0, 220000000.0, 215000000.0, 200000000.0, 222000000.0, 213000000.0, 206000000.0, 224000000.0, 209000000.0, 224000000.0, 215000000.0, 226000000.0, 227000000.0, 221000000.0, 228000000.0], "eps": [0.88, 1.88, 4.06, 4.71, 5.01, 5.87, 6.65, 3.12, 1.81, 3.07, 2.32, 2.22, -3.88, 1.35, 2.42, 0.84, 0.05, -0.31, -1.11, -6.06], "taxExp": [33000000.0, 72000000.0, 158000000.0, 193000000.0, 184000000.0, 233000000.0, 275000000.0, 84000000.0, 57000000.0, 109000000.0, 70000000.0, 70000000.0, -71000000.0, 48000000.0, 101000000.0, 65000000.0, 77000000.0, 1000000.0, 6000000.0, -3000000.0], "grossProfit": [323000000.0, 509000000.0, 872000000.0, 1018000000.0, 1096000000.0, 1285000000.0, 1445000000.0, 776000000.0, 567000000.0, 792000000.0, 642000000.0, 586000000.0, 199000000.0, 466000000.0, 664000000.0, 499000000.0, 328000000.0, 232000000.0, 258000000.0, 236000000.0], "shareswaDil": [128137034.0, 128483373.0, 128877860.0, 128765814.0, 128661637.0, 128925099.0, 129341096.0, 128747012.0, 128370998.0, 128459368.0, 128484016.0, 128583927.0, 128864910.0, 129020370.0, 129350720.0, 129340461.0, 129115008.0, 128308537.0, 128238514.0, 128251427.0], "epsDil": [0.87, 1.87, 4.04, 4.69, 4.98, 5.83, 6.6, 3.1, 1.8, 3.05, 2.31, 2.2, -3.86, 1.34, 2.4, 0.83, 0.06, -0.31, -1.11, -6.06], "nonControllingInterests": [10000000.0, 11000000.0, 14000000.0, 13000000.0, 17000000.0, 8000000.0, 15000000.0, 11000000.0, 16000000.0, 13000000.0, 10000000.0, 10000000.0, 10000000.0, 11000000.0, 10000000.0, 12000000.0, 12000000.0, 5000000.0, 11000000.0, 10000000.0], "intexp": [34000000.0, 33000000.0, 36000000.0, 61000000.0, 46000000.0, 46000000.0, 44000000.0, 44000000.0, 43000000.0, 42000000.0, 42000000.0, 40000000.0, 41000000.0, 40000000.0, 41000000.0, 39000000.0, 39000000.0, 39000000.0, 40000000.0, 41000000.0], "ebitda": [376000000.0, 542000000.0, 918000000.0, 1064000000.0, 1114000000.0, 1292000000.0, 1441000000.0, 793000000.0, 603000000.0, 812000000.0, 680000000.0, 672000000.0, -245000000.0, 535000000.0, 734000000.0, 493000000.0, 404000000.0, 283000000.0, 199000000.0, -441000000.0], "opex": [145000000.0, 163000000.0, 152000000.0, 157000000.0, 223000000.0, 253000000.0, 270000000.0, 260000000.0, 240000000.0, 256000000.0, 246000000.0, 237000000.0, 751000000.0, 243000000.0, 258000000.0, 319000000.0, 262000000.0, 264000000.0, 367000000.0, 1002000000.0], "shareswa": [127785066.0, 127955532.0, 128142997.0, 128060193.0, 127851633.0, 128071355.0, 128341132.0, 127943400.0, 127527300.0, 127548287.0, 127649341.0, 127854464.0, 128169638.0, 128359983.0, 128576735.0, 128638632.0, 128564311.0, 128308537.0, 128238514.0, 128251427.0], "consolidatedIncome": [123000000.0, 253000000.0, 536000000.0, 620000000.0, 661000000.0, 764000000.0, 873000000.0, 412000000.0, 248000000.0, 407000000.0, 307000000.0, 295000000.0, -487000000.0, 185000000.0, 323000000.0, 120000000.0, 19000000.0, -35000000.0, -131000000.0, -772000000.0], "revenue": [1965000000.0, 2357000000.0, 2859000000.0, 3055000000.0, 3507000000.0, 4056000000.0, 4483000000.0, 3956000000.0, 3299000000.0, 3356000000.0, 3251000000.0, 3115000000.0, 2826000000.0, 2975000000.0, 3207000000.0, 3117000000.0, 2843000000.0, 2846000000.0, 2953000000.0, 2838000000.0], "ebit": [180000000.0, 347000000.0, 716000000.0, 861000000.0, 874000000.0, 1035000000.0, 1177000000.0, 529000000.0, 332000000.0, 545000000.0, 409000000.0, 395000000.0, -527000000.0, 262000000.0, 455000000.0, 212000000.0, 123000000.0, 0.0, -96000000.0, -744000000.0], "prefDVDs": [0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0], "opinc": [178000000.0, 346000000.0, 720000000.0, 861000000.0, 873000000.0, 1032000000.0, 1175000000.0, 516000000.0, 327000000.0, 536000000.0, 396000000.0, 349000000.0, -552000000.0, 223000000.0, 406000000.0, 180000000.0, 66000000.0, -32000000.0, -109000000.0, -766000000.0], "netIncDiscOps": [0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0], "investments": [1059000000.0, 1029000000.0, 1009000000.0, 1010000000.0, 1007000000.0, 1105000000.0, 1143000000.0, 1147000000.0, 1142000000.0, 1131000000.0, 1120000000.0, 1117000000.0, 1115000000.0, 1104000000.0, 1085000000.0, 1099000000.0, 1081000000.0, 1258000000.0, 1266000000.0, 1261000000.0], "taxAssets": [0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0], "totalAssets": [13835000000.0, 14050000000.0, 14719000000.0, 17108000000.0, 18459000000.0, 19741000000.0, 20372000000.0, 20425000000.0, 20550000000.0, 20806000000.0, 20981000000.0, 21396000000.0, 21035000000.0, 20960000000.0, 21083000000.0, 21109000000.0, 20750000000.0, 20711000000.0, 20806000000.0, 19814000000.0], "assetsCurrent": [3477000000.0, 3734000000.0, 4445000000.0, 6435000000.0, 5263000000.0, 5405000000.0, 6013000000.0, 6101000000.0, 5973000000.0, 6146000000.0, 6296000000.0, 6757000000.0, 6609000000.0, 6526000000.0, 6609000000.0, 6549000000.0, 6214000000.0, 6021000000.0, 5946000000.0, 5751000000.0], "retainedEarnings": [5938000000.0, 6145000000.0, 6633000000.0, 7202000000.0, 7808000000.0, 8525000000.0, 9345000000.0, 9700000000.0, 9885000000.0, 10232000000.0, 10484000000.0, 10705000000.0, 10143000000.0, 10252000000.0, 10500000000.0, 10541000000.0, 10481000000.0, 10373000000.0, 10163000000.0, 9313000000.0], "intangibles": [1695000000.0, 1661000000.0, 1638000000.0, 1921000000.0, 3604000000.0, 3832000000.0, 3779000000.0, 3718000000.0, 3726000000.0, 3706000000.0, 3674000000.0, 3632000000.0, 3444000000.0, 3407000000.0, 3373000000.0, 3351000000.0, 3313000000.0, 3291000000.0, 3283000000.0, 2522000000.0], "liabilitiesCurrent": [1357000000.0, 1326000000.0, 1485000000.0, 1898000000.0, 2344000000.0, 2550000000.0, 2513000000.0, 2461000000.0, 2298000000.0, 2159000000.0, 2131000000.0, 2659000000.0, 2790000000.0, 2655000000.0, 2537000000.0, 2351000000.0, 2219000000.0, 2285000000.0, 2403000000.0, 2897000000.0], "debtCurrent": [0.0, 0.0, 0.0, 268000000.0, 269000000.0, 264000000.0, 10000000.0, 6000000.0, 0.0, 0.0, 0.0, 299000000.0, 299000000.0, 300000000.0, 300000000.0, 0.0, 6000000.0, 0.0, 0.0, 750000000.0], "deferredRev": [0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0], "deposits": [0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0], "debt": [3942000000.0, 3930000000.0, 3924000000.0, 5589000000.0, 5641000000.0, 5680000000.0, 5362000000.0, 5293000000.0, 5383000000.0, 5423000000.0, 5430000000.0, 5415000000.0, 5517000000.0, 5512000000.0, 5574000000.0, 5346000000.0, 5275000000.0, 5320000000.0, 5385000000.0, 5365000000.0], "totalLiabilities": [7257000000.0, 7225000000.0, 7380000000.0, 9239000000.0, 9931000000.0, 10489000000.0, 10398000000.0, 10237000000.0, 10085000000.0, 9978000000.0, 9904000000.0, 10111000000.0, 10271000000.0, 10107000000.0, 9989000000.0, 9923000000.0, 9707000000.0, 9790000000.0, 10015000000.0, 9876000000.0], "liabilitiesNonCurrent": [5900000000.0, 5899000000.0, 5895000000.0, 7341000000.0, 7587000000.0, 7939000000.0, 7885000000.0, 7776000000.0, 7787000000.0, 7819000000.0, 7773000000.0, 7452000000.0, 7481000000.0, 7452000000.0, 7452000000.0, 7572000000.0, 7488000000.0, 7505000000.0, 7612000000.0, 6979000000.0], "cashAndEq": [1313000000.0, 1393000000.0, 1844000000.0, 3571000000.0, 1908000000.0, 1055000000.0, 1317000000.0, 1778000000.0, 2228000000.0, 2414000000.0, 2677000000.0, 3057000000.0, 3304000000.0, 3108000000.0, 3042000000.0, 2915000000.0, 2919000000.0, 2297000000.0, 2085000000.0, 1927000000.0], "sharesBasic": [127721678.0, 127834119.0, 128132613.0, 128150417.0, 127821964.0, 127920658.0, 128329200.0, 127961227.0, 127537599.0, 127362571.0, 127640900.0, 127687296.0, 128140768.0, 128216207.0, 128569968.0, 128585642.0, 128705799.0, 128229509.0, 128238016.0, 128246266.0], "acctPay": [536000000.0, 603000000.0, 667000000.0, 718000000.0, 879000000.0, 1018000000.0, 1144000000.0, 994000000.0, 889000000.0, 828000000.0, 802000000.0, 811000000.0, 877000000.0, 891000000.0, 885000000.0, 898000000.0, 851000000.0, 955000000.0, 926000000.0, 799000000.0], "accoci": [-64000000.0, -70000000.0, -56000000.0, -75000000.0, -36000000.0, -45000000.0, -116000000.0, -231000000.0, -89000000.0, -67000000.0, -79000000.0, -131000000.0, -98000000.0, -132000000.0, -149000000.0, -117000000.0, -144000000.0, -130000000.0, -64000000.0, -77000000.0], "taxLiabilities": [1368000000.0, 1385000000.0, 1396000000.0, 1445000000.0, 1681000000.0, 1815000000.0, 1843000000.0, 1803000000.0, 1735000000.0, 1716000000.0, 1692000000.0, 1680000000.0, 1560000000.0, 1544000000.0, 1515000000.0, 1514000000.0, 1553000000.0, 1546000000.0, 1524000000.0, 1578000000.0], "investmentsCurrent": [0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 183000000.0, 192000000.0, 198000000.0], "acctRec": [1214000000.0, 1327000000.0, 1549000000.0, 1642000000.0, 1868000000.0, 2352000000.0, 2535000000.0, 2181000000.0, 1801000000.0, 1835000000.0, 1855000000.0, 1939000000.0, 1601000000.0, 1691000000.0, 1812000000.0, 1754000000.0, 1483000000.0, 1656000000.0, 1832000000.0, 1763000000.0], "assetsNonCurrent": [10358000000.0, 10316000000.0, 10274000000.0, 10673000000.0, 13196000000.0, 14336000000.0, 14359000000.0, 14324000000.0, 14577000000.0, 14660000000.0, 14685000000.0, 14639000000.0, 14426000000.0, 14434000000.0, 14474000000.0, 14560000000.0, 14536000000.0, 14690000000.0, 14860000000.0, 14063000000.0], "inventory": [918000000.0, 955000000.0, 965000000.0, 1124000000.0, 1407000000.0, 1884000000.0, 2021000000.0, 2024000000.0, 1866000000.0, 1842000000.0, 1671000000.0, 1672000000.0, 1622000000.0, 1661000000.0, 1684000000.0, 1747000000.0, 1697000000.0, 1781000000.0, 1731000000.0, 1727000000.0], "investmentsNonCurrent": [1059000000.0, 1029000000.0, 1009000000.0, 1010000000.0, 1007000000.0, 1105000000.0, 1143000000.0, 1147000000.0, 1142000000.0, 1131000000.0, 1120000000.0, 1117000000.0, 1115000000.0, 1104000000.0, 1085000000.0, 1099000000.0, 1081000000.0, 1075000000.0, 1074000000.0, 1063000000.0], "debtNonCurrent": [3942000000.0, 3930000000.0, 3924000000.0, 5321000000.0, 5372000000.0, 5416000000.0, 5352000000.0, 5287000000.0, 5383000000.0, 5423000000.0, 5430000000.0, 5116000000.0, 5218000000.0, 5212000000.0, 5274000000.0, 5346000000.0, 5269000000.0, 5320000000.0, 5385000000.0, 4615000000.0], "ppeq": [7381000000.0, 7388000000.0, 7371000000.0, 7471000000.0, 8168000000.0, 8907000000.0, 8910000000.0, 8884000000.0, 9092000000.0, 9161000000.0, 9194000000.0, 9221000000.0, 9216000000.0, 9229000000.0, 9320000000.0, 9421000000.0, 9434000000.0, 9501000000.0, 9651000000.0, 9628000000.0], "equity": [6043000000.0, 6261000000.0, 6771000000.0, 7298000000.0, 7955000000.0, 8681000000.0, 9404000000.0, 9621000000.0, 9931000000.0, 10291000000.0, 10544000000.0, 10754000000.0, 10241000000.0, 10331000000.0, 10574000000.0, 10662000000.0, 10527000000.0, 10410000000.0, 10278000000.0, 9426000000.0], "issrepayDebt": [-137000000.0, 4000000.0, -4000000.0, 1650000000.0, 3000000.0, 0.0, -250000000.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, -300000000.0, 0.0, 0.0, 0.0, 0.0], "issrepayEquity": [0.0, 0.0, 0.0, -30000000.0, 13000000.0, 0.0, -31000000.0, -20000000.0, -32000000.0, -17000000.0, 3000000.0, 30000000.0, 5000000.0, 0.0, 0.0, 0.0, -60000000.0, -30000000.0, 0.0, 0.0], "investmentsAcqDisposals": [0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, -183000000.0, -9000000.0, -6000000.0], "sbcomp": [8000000.0, 8000000.0, 8000000.0, 7000000.0, 8000000.0, 8000000.0, 9000000.0, 9000000.0, 10000000.0, 9000000.0, 12000000.0, 10000000.0, 12000000.0, 9000000.0, 11000000.0, 11000000.0, 10000000.0, 7000000.0, 12000000.0, 11000000.0], "freeCashFlow": [309000000.0, 124000000.0, 488000000.0, 611000000.0, 513000000.0, 437000000.0, 683000000.0, 629000000.0, 538000000.0, 245000000.0, 315000000.0, 451000000.0, 291000000.0, -103000000.0, 6000000.0, 254000000.0, 149000000.0, -325000000.0, -132000000.0, -57000000.0], "businessAcqDisposals": [-18000000.0, -7000000.0, -2000000.0, -438000000.0, -2131000000.0, -1250000000.0, -69000000.0, -29000000.0, -35000000.0, -1000000.0, -1000000.0, -16000000.0, -7000000.0, -1000000.0, 0.0, -23000000.0, -2000000.0, -6000000.0, -16000000.0, -1000000.0], "ncfx": [11000000.0, -3000000.0, -1000000.0, -5000000.0, -5000000.0, -3000000.0, -27000000.0, -37000000.0, 43000000.0, 9000000.0, 0.0, -21000000.0, 31000000.0, -18000000.0, -8000000.0, 11000000.0, -32000000.0, 4000000.0, 26000000.0, -9000000.0], "ncfo": [431000000.0, 265000000.0, 617000000.0, 755000000.0, 757000000.0, 700000000.0, 913000000.0, 947000000.0, 835000000.0, 512000000.0, 555000000.0, 696000000.0, 573000000.0, 169000000.0, 237000000.0, 474000000.0, 434000000.0, -77000000.0, 135000000.0, 182000000.0], "ncff": [-202000000.0, -34000000.0, -38000000.0, 1559000000.0, -50000000.0, -47000000.0, -330000000.0, -103000000.0, -107000000.0, -75000000.0, -56000000.0, -44000000.0, -70000000.0, -74000000.0, -72000000.0, -371000000.0, -133000000.0, -115000000.0, -82000000.0, -88000000.0], "ncf": [97000000.0, 93000000.0, 449000000.0, 1731000000.0, -1669000000.0, -857000000.0, 260000000.0, 462000000.0, 440000000.0, 183000000.0, 263000000.0, 380000000.0, 247000000.0, -195000000.0, -66000000.0, -127000000.0, 4000000.0, -622000000.0, -213000000.0, -157000000.0], "depamor": [196000000.0, 195000000.0, 202000000.0, 203000000.0, 240000000.0, 257000000.0, 264000000.0, 264000000.0, 271000000.0, 267000000.0, 271000000.0, 277000000.0, 282000000.0, 273000000.0, 279000000.0, 281000000.0, 281000000.0, 283000000.0, 295000000.0, 303000000.0], "capex": [-122000000.0, -141000000.0, -129000000.0, -144000000.0, -244000000.0, -263000000.0, -230000000.0, -318000000.0, -297000000.0, -267000000.0, -240000000.0, -245000000.0, -282000000.0, -272000000.0, -231000000.0, -220000000.0, -285000000.0, -248000000.0, -267000000.0, -239000000.0], "ncfi": [-143000000.0, -135000000.0, -129000000.0, -578000000.0, -2371000000.0, -1507000000.0, -296000000.0, -345000000.0, -331000000.0, -263000000.0, -236000000.0, -251000000.0, -287000000.0, -272000000.0, -223000000.0, -241000000.0, -265000000.0, -434000000.0, -292000000.0, -242000000.0], "payDiv": [-35000000.0, -35000000.0, -34000000.0, -38000000.0, -38000000.0, -39000000.0, -38000000.0, -46000000.0, -46000000.0, -47000000.0, -45000000.0, -64000000.0, -65000000.0, -65000000.0, -65000000.0, -67000000.0, -67000000.0, -68000000.0, -68000000.0, -68000000.0], "bookVal": [6578000000.0, 6825000000.0, 7339000000.0, 7869000000.0, 8528000000.0, 9252000000.0, 9974000000.0, 10188000000.0, 10465000000.0, 10828000000.0, 11077000000.0, 11285000000.0, 10764000000.0, 10853000000.0, 11094000000.0, 11186000000.0, 11043000000.0, 10921000000.0, 10791000000.0, 9938000000.0], "piotroskiFScore": [6.0, 8.0, 8.0, 7.0, 6.0, 6.0, 8.0, 6.0, 6.0, 7.0, 6.0, 5.0, 4.0, 6.0, 6.0, 7.0, 8.0, 3.0, 4.0, 5.0], "longTermDebtEquity": [0.652325004137018, 0.627695256348826, 0.579530350022153, 0.729103864072349, 0.675298554368322, 0.623891256767653, 0.569119523606976, 0.549527076187507, 0.542040076528044, 0.526965309493732, 0.514984825493171, 0.475729960944765, 0.509520554633337, 0.504501016358533, 0.498770569320976, 0.501406865503658, 0.500522466039707, 0.51104707012488, 0.523934617629889, 0.489603225122003], "revenueQoQ": [0.0435475305363782, 0.219979296066253, 0.672908133411352, 0.60958904109589, 0.784732824427481, 0.720831565549427, 0.568030779993004, 0.294926350245499, -0.0593099515255204, -0.17258382642998, -0.274815971447691, -0.212588473205258, -0.14337678084268, -0.113528009535161, -0.0135342971393417, 0.00064205457463884, 0.00601556970983719, -0.0433613445378151, -0.0792017461802308, -0.0895091434071222], "shareFactor": [1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0, 1.0], "roa": [0.0238927000561116, 0.0309790691769144, 0.0663611495967885, 0.0994105037513398, 0.125279781148968, 0.144458565981693, 0.151427061310782, 0.134638024228768, 0.110842541436464, 0.0917799715165606, 0.0639907203789179, 0.0577072360956851, 0.0227504808948206, 0.0122789551035889, 0.0130217581741127, 0.0046563008540511, 0.0287001501752044, 0.0185528313389837, -0.00321435425062368, -0.046636858712735], "epsQoQ": [0.571428571428571, 0.663716814159292, 35.9090909090909, 9.46666666666667, 4.69318181818182, 2.12234042553191, 0.637931034482759, -0.337579617834395, -0.63872255489022, -0.477001703577513, -0.651127819548872, -0.288461538461538, -3.14364640883978, -0.560260586319218, 0.0431034482758621, -0.621621621621622, -1.01288659793814, -1.22962962962963, -1.45867768595041, -8.21428571428572], "bvps": [51.5026117962528, 53.38950237534, 57.276596708443, 61.404404169828, 66.7177982025061, 72.3260819999847, 77.7219837729839, 79.6178673716531, 82.0542340615962, 85.0171279912369, 86.7825281708293, 88.3799747783836, 84.0013694938991, 84.6460853423936, 86.2876468943354, 86.9926052863663, 85.8003297893361, 85.1676036597785, 84.1482138962599, 77.4915349192311], "rps": [15.3850155335416, 18.4379570840552, 22.3128205463195, 23.8391733052262, 27.436599237358, 31.707153976647, 34.9335926663612, 30.915614774466, 25.8668818126332, 26.349970589083, 25.4698924874394, 24.3955357939446, 22.0538712550872, 23.202994922475, 24.943616692819, 24.2406535560168, 22.0891367917307, 22.1945792524246, 23.0274928769952, 22.129299265524], "roe": [0.0554948288909443, 0.0707129253953796, 0.149296675191816, 0.225078678951958, 0.284956690825526, 0.329457743038593, 0.343751874737537, 0.298252993466252, 0.238807556393974, 0.192116594898973, 0.131131304627727, 0.116377649325626, 0.0458044465694478, 0.0247432529257225, 0.0262529832935561, 0.00937619594336012, 0.0572053024183969, 0.0368007967182795, -0.00639969434295675, -0.0941905957038459], "profitMargin": [0.164376590330789, 0.215952481968604, 0.305001748863239, 0.333224222585925, 0.312517821499857, 0.316814595660749, 0.322328797680125, 0.196157735085945, 0.171870263716278, 0.235995232419547, 0.197477699169486, 0.188121990369181, 0.070417551309271, 0.156638655462185, 0.20704708450265, 0.16008982996471, 0.115371086880056, 0.0815179198875615, 0.0873687775143921, 0.0831571529245948], "grossMargin": [0.164376590330789, 0.215952481968604, 0.305001748863239, 0.333224222585925, 0.312517821499857, 0.316814595660749, 0.322328797680125, 0.196157735085945, 0.171870263716278, 0.235995232419547, 0.197477699169486, 0.188121990369181, 0.070417551309271, 0.156638655462185, 0.20704708450265, 0.16008982996471, 0.115371086880056, 0.0815179198875615, 0.0873687775143921, 0.0831571529245948], "debtEquity": [0.652325004137018, 0.627695256348826, 0.579530350022153, 0.765826253768156, 0.709113764927718, 0.654302499712015, 0.570182900893237, 0.550150711984201, 0.542040076528044, 0.526965309493732, 0.514984825493171, 0.503533568904594, 0.538716922175569, 0.533539831574872, 0.527142046529223, 0.501406865503658, 0.501092428992115, 0.51104707012488, 0.523934617629889, 0.569170379800552], "currentRatio": [2.56226971260133, 2.81598793363499, 2.99326599326599, 3.39041095890411, 2.24530716723549, 2.11960784313725, 2.39275766016713, 2.47907354733848, 2.59921671018277, 2.84668828161186, 2.95448146410136, 2.54118089507334, 2.36881720430108, 2.45800376647834, 2.60504532912889, 2.78562313908975, 2.800360522758, 2.63501094091904, 2.47440699126092, 1.98515705902658], "costOfRevenue": [1642000000.0, 1848000000.0, 1987000000.0, 2037000000.0, 2411000000.0, 2771000000.0, 3038000000.0, 3180000000.0, 2732000000.0, 2564000000.0, 2609000000.0, 2529000000.0, 2627000000.0, 2509000000.0, 2543000000.0, 2618000000.0, 2515000000.0, 2614000000.0, 2695000000.0, 2602000000.0], "operatingExpenses": [145000000.0, 163000000.0, 152000000.0, 157000000.0, 223000000.0, 253000000.0, 270000000.0, 260000000.0, 240000000.0, 256000000.0, 246000000.0, 237000000.0, 751000000.0, 243000000.0, 258000000.0, 319000000.0, 262000000.0, 264000000.0, 367000000.0, 1002000000.0], "operatingIncome": [178000000.0, 346000000.0, 720000000.0, 861000000.0, 873000000.0, 1032000000.0, 1175000000.0, 516000000.0, 327000000.0, 536000000.0, 396000000.0, 349000000.0, -552000000.0, 223000000.0, 406000000.0, 180000000.0, 66000000.0, -32000000.0, -109000000.0, -766000000.0], "netIncome": [113000000.0, 242000000.0, 522000000.0, 607000000.0, 644000000.0, 756000000.0, 858000000.0, 401000000.0, 232000000.0, 394000000.0, 297000000.0, 285000000.0, -497000000.0, 174000000.0, 313000000.0, 108000000.0, 7000000.0, -40000000.0, -142000000.0, -782000000.0], "epsdiluted": [0.87, 1.87, 4.04, 4.69, 4.98, 5.83, 6.6, 3.1, 1.8, 3.05, 2.31, 2.2, -3.86, 1.34, 2.4, 0.83, 0.06, -0.31, -1.11, -6.06], "interestExpense": [34000000.0, 33000000.0, 36000000.0, 61000000.0, 46000000.0, 46000000.0, 44000000.0, 44000000.0, 43000000.0, 42000000.0, 42000000.0, 40000000.0, 41000000.0, 40000000.0, 41000000.0, 39000000.0, 39000000.0, 39000000.0, 40000000.0, 41000000.0], "taxExpense": [33000000.0, 72000000.0, 158000000.0, 193000000.0, 184000000.0, 233000000.0, 275000000.0, 84000000.0, 57000000.0, 109000000.0, 70000000.0, 70000000.0, -71000000.0, 48000000.0, 101000000.0, 65000000.0, 77000000.0, 1000000.0, 6000000.0, -3000000.0], "researchAndDevelopmentExpenses": [0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0], "sellingGeneralAndAdministrativeExpenses": [117000000.0, 136000000.0, 125000000.0, 122000000.0, 168000000.0, 200000000.0, 220000000.0, 215000000.0, 200000000.0, 222000000.0, 213000000.0, 206000000.0, 224000000.0, 209000000.0, 224000000.0, 215000000.0, 226000000.0, 227000000.0, 221000000.0, 228000000.0], "totalCurrentAssets": [3477000000.0, 3734000000.0, 4445000000.0, 6435000000.0, 5263000000.0, 5405000000.0, 6013000000.0, 6101000000.0, 5973000000.0, 6146000000.0, 6296000000.0, 6757000000.0, 6609000000.0, 6526000000.0, 6609000000.0, 6549000000.0, 6214000000.0, 6021000000.0, 5946000000.0, 5751000000.0], "cashAndCashEquivalents": [1313000000.0, 1393000000.0, 1844000000.0, 3571000000.0, 1908000000.0, 1055000000.0, 1317000000.0, 1778000000.0, 2228000000.0, 2414000000.0, 2677000000.0, 3057000000.0, 3304000000.0, 3108000000.0, 3042000000.0, 2915000000.0, 2919000000.0, 2297000000.0, 2085000000.0, 1927000000.0], "netReceivables": [1214000000.0, 1327000000.0, 1549000000.0, 1642000000.0, 1868000000.0, 2352000000.0, 2535000000.0, 2181000000.0, 1801000000.0, 1835000000.0, 1855000000.0, 1939000000.0, 1601000000.0, 1691000000.0, 1812000000.0, 1754000000.0, 1483000000.0, 1656000000.0, 1832000000.0, 1763000000.0], "totalCurrentLiabilities": [1357000000.0, 1326000000.0, 1485000000.0, 1898000000.0, 2344000000.0, 2550000000.0, 2513000000.0, 2461000000.0, 2298000000.0, 2159000000.0, 2131000000.0, 2659000000.0, 2790000000.0, 2655000000.0, 2537000000.0, 2351000000.0, 2219000000.0, 2285000000.0, 2403000000.0, 2897000000.0], "totalDebt": [3942000000.0, 3930000000.0, 3924000000.0, 5589000000.0, 5641000000.0, 5680000000.0, 5362000000.0, 5293000000.0, 5383000000.0, 5423000000.0, 5430000000.0, 5415000000.0, 5517000000.0, 5512000000.0, 5574000000.0, 5346000000.0, 5275000000.0, 5320000000.0, 5385000000.0, 5365000000.0], "shortTermDebt": [0.0, 0.0, 0.0, 268000000.0, 269000000.0, 264000000.0, 10000000.0, 6000000.0, 0.0, 0.0, 0.0, 299000000.0, 299000000.0, 300000000.0, 300000000.0, 0.0, 6000000.0, 0.0, 0.0, 750000000.0], "longTermDebt": [3942000000.0, 3930000000.0, 3924000000.0, 5321000000.0, 5372000000.0, 5416000000.0, 5352000000.0, 5287000000.0, 5383000000.0, 5423000000.0, 5430000000.0, 5116000000.0, 5218000000.0, 5212000000.0, 5274000000.0, 5346000000.0, 5269000000.0, 5320000000.0, 5385000000.0, 4615000000.0], "totalStockholdersEquity": [6043000000.0, 6261000000.0, 6771000000.0, 7298000000.0, 7955000000.0, 8681000000.0, 9404000000.0, 9621000000.0, 9931000000.0, 10291000000.0, 10544000000.0, 10754000000.0, 10241000000.0, 10331000000.0, 10574000000.0, 10662000000.0, 10527000000.0, 10410000000.0, 10278000000.0, 9426000000.0], "accountPayable": [536000000.0, 603000000.0, 667000000.0, 718000000.0, 879000000.0, 1018000000.0, 1144000000.0, 994000000.0, 889000000.0, 828000000.0, 802000000.0, 811000000.0, 877000000.0, 891000000.0, 885000000.0, 898000000.0, 851000000.0, 955000000.0, 926000000.0, 799000000.0], "shortTermInvestments": [0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 183000000.0, 192000000.0, 198000000.0], "longTermInvestments": [1059000000.0, 1029000000.0, 1009000000.0, 1010000000.0, 1007000000.0, 1105000000.0, 1143000000.0, 1147000000.0, 1142000000.0, 1131000000.0, 1120000000.0, 1117000000.0, 1115000000.0, 1104000000.0, 1085000000.0, 1099000000.0, 1081000000.0, 1075000000.0, 1074000000.0, 1063000000.0], "propertyPlantEquipmentNet": [7381000000.0, 7388000000.0, 7371000000.0, 7471000000.0, 8168000000.0, 8907000000.0, 8910000000.0, 8884000000.0, 9092000000.0, 9161000000.0, 9194000000.0, 9221000000.0, 9216000000.0, 9229000000.0, 9320000000.0, 9421000000.0, 9434000000.0, 9501000000.0, 9651000000.0, 9628000000.0], "intangibleAssets": [1695000000.0, 1661000000.0, 1638000000.0, 1921000000.0, 3604000000.0, 3832000000.0, 3779000000.0, 3718000000.0, 3726000000.0, 3706000000.0, 3674000000.0, 3632000000.0, 3444000000.0, 3407000000.0, 3373000000.0, 3351000000.0, 3313000000.0, 3291000000.0, 3283000000.0, 2522000000.0], "deferredRevenue": [0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0], "operatingCashFlow": [431000000.0, 265000000.0, 617000000.0, 755000000.0, 757000000.0, 700000000.0, 913000000.0, 947000000.0, 835000000.0, 512000000.0, 555000000.0, 696000000.0, 573000000.0, 169000000.0, 237000000.0, 474000000.0, 434000000.0, -77000000.0, 135000000.0, 182000000.0], "netCashUsedForInvestingActivites": [-143000000.0, -135000000.0, -129000000.0, -578000000.0, -2371000000.0, -1507000000.0, -296000000.0, -345000000.0, -331000000.0, -263000000.0, -236000000.0, -251000000.0, -287000000.0, -272000000.0, -223000000.0, -241000000.0, -265000000.0, -434000000.0, -292000000.0, -242000000.0], "netCashUsedProvidedByFinancingActivities": [-202000000.0, -34000000.0, -38000000.0, 1559000000.0, -50000000.0, -47000000.0, -330000000.0, -103000000.0, -107000000.0, -75000000.0, -56000000.0, -44000000.0, -70000000.0, -74000000.0, -72000000.0, -371000000.0, -133000000.0, -115000000.0, -82000000.0, -88000000.0], "capitalExpenditure": [-122000000.0, -141000000.0, -129000000.0, -144000000.0, -244000000.0, -263000000.0, -230000000.0, -318000000.0, -297000000.0, -267000000.0, -240000000.0, -245000000.0, -282000000.0, -272000000.0, -231000000.0, -220000000.0, -285000000.0, -248000000.0, -267000000.0, -239000000.0], "netChangeInCash": [97000000.0, 93000000.0, 449000000.0, 1731000000.0, -1669000000.0, -857000000.0, 260000000.0, 462000000.0, 440000000.0, 183000000.0, 263000000.0, 380000000.0, 247000000.0, -195000000.0, -66000000.0, -127000000.0, 4000000.0, -622000000.0, -213000000.0, -157000000.0], "dividendsPaid": [-35000000.0, -35000000.0, -34000000.0, -38000000.0, -38000000.0, -39000000.0, -38000000.0, -46000000.0, -46000000.0, -47000000.0, -45000000.0, -64000000.0, -65000000.0, -65000000.0, -65000000.0, -67000000.0, -67000000.0, -68000000.0, -68000000.0, -68000000.0], "acquisitionsNet": [-18000000.0, -7000000.0, -2000000.0, -438000000.0, -2131000000.0, -1250000000.0, -69000000.0, -29000000.0, -35000000.0, -1000000.0, -1000000.0, -16000000.0, -7000000.0, -1000000.0, 0.0, -23000000.0, -2000000.0, -6000000.0, -16000000.0, -1000000.0], "investmentsInPropertyPlantAndEquipment": [0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, -183000000.0, -9000000.0, -6000000.0], "debtRepayment": [-137000000.0, 4000000.0, -4000000.0, 1650000000.0, 3000000.0, 0.0, -250000000.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, -300000000.0, 0.0, 0.0, 0.0, 0.0], "commonStockRepurchased": [0.0, 0.0, 0.0, -30000000.0, 13000000.0, 0.0, -31000000.0, -20000000.0, -32000000.0, -17000000.0, 3000000.0, 30000000.0, 5000000.0, 0.0, 0.0, 0.0, -60000000.0, -30000000.0, 0.0, 0.0], "depreciationAndAmortization": [196000000.0, 195000000.0, 202000000.0, 203000000.0, 240000000.0, 257000000.0, 264000000.0, 264000000.0, 271000000.0, 267000000.0, 271000000.0, 277000000.0, 282000000.0, 273000000.0, 279000000.0, 281000000.0, 281000000.0, 283000000.0, 295000000.0, 303000000.0], "stockBasedCompensation": [8000000.0, 8000000.0, 8000000.0, 7000000.0, 8000000.0, 8000000.0, 9000000.0, 9000000.0, 10000000.0, 9000000.0, 12000000.0, 10000000.0, 12000000.0, 9000000.0, 11000000.0, 11000000.0, 10000000.0, 7000000.0, 12000000.0, 11000000.0]}}">Loading interactive chart...
The balance sheet shows discipline. Debt-to-equity of 0.54x is conservative for a cyclical commodity business, and the staggered maturity schedule means no near-term refinancing risk. The 3.09% dividend yield, while attractive, consumes $204 million annually—a manageable payout ratio of 69% against eventual normalized earnings, but a cash drain during losses. The $664 million spent on share repurchases since 2014 demonstrates management's historical confidence, though buybacks are likely paused during the restructuring phase.
Segment dynamics reveal the strategic pivot in action. PEM's $200 million in operating issues during 2025—turnarounds, outages, and reliability problems—represents both a headwind and an opportunity. The $110 million Q2 impact from planned and unplanned outages shows the cost of deferred maintenance, but the Q3 improvement suggests the reliability initiatives are working. Management's target of $200 million in additional structural cost reductions by 2026, with 75% attributable to PEM, implies a path to $300-400 million in segment EBITDA even without price recovery.
HIP's performance, while resilient, shows cracks. The 20% Q3 EBITDA margin declined from 24% in Q2 and Q3 2024, hit by a sales mix shift to lower-margin products and $20 million in period-related expenses. The 6% sequential volume decline in pipe and fittings from Q2 to Q3 may reflect pull-forward demand or early signs of housing market softening. Management's guidance toward the lower end of the 20-22% EBITDA margin range for 2025 acknowledges these pressures, even as they maintain long-term organic growth targets of 5-7% annually.
Outlook, Management Guidance, and Execution Risk: The $200 Million Question
Management's guidance for 2026 construction activity—1.3 to 1.4 million housing starts, similar to 2025—reveals a sober assessment of the housing market. This suggests HIP's growth won't come from cyclical tailwinds but from market share gains, new product adoption (PVCO), and the ACI acquisition expanding into automotive and electrical compounds. The ACI deal, expected to close in Q1 2026, will add silicone and crosslinked polyethylene compounds, opening new end markets that diversify HIP away from pure residential construction.
The PEM outlook hinges entirely on execution of the three-pillar strategy. Management expects "stable demand" in the second half of 2025, which in the context of ISM readings "at or slightly below 50" means demand isn't collapsing further but isn't recovering either. The $100 million in annual savings from the Pernis closure, starting in 2026, represents a 10-15% improvement in segment EBITDA based on current run rates. Combined with $150 million in cost reductions already achieved in 2024 and $115 million toward the 2025 target, the cumulative $450-500 million in structural cost takeout could restore PEM to profitability even if prices remain depressed.
The critical execution risk lies in plant reliability. The Petro 1 ethylene plant turnaround, completed in Q1 2025 after a record 8.5-year run, and the Geismar VCM tie-ins are designed to eliminate the $200 million in operating issues that plagued 2025. If successful, 2026 EBITDA could improve by $150-200 million purely from operational excellence. If unsuccessful, the company risks another year of margin compression and potential asset impairments.
Management's commentary on tariffs reveals both confidence and caution. While "a large majority of our products are USMCA-compliant" limiting direct impact, the "increased volatility in commodity prices and currency rates" following tariff announcements creates uncertainty for PEM's export markets. The company's historic export levels in the "mid-30s to low 30s" percentage of production are below the industry average of 40%, providing some insulation but also limiting upside if global demand recovers.
Risks and Asymmetries: What Could Break the Thesis
The most material risk is that the chlorovinyls trough extends longer than management's cost-cutting can sustain. If Asian producers continue operating at negative margins for another 2-3 years due to government subsidies or strategic priorities, Westlake's $200 million in cost savings may prove insufficient. The company's $727 million goodwill impairment suggests forecasts have been revised downward, but if prices fall another 10-15%, even the reduced asset base may not generate acceptable returns.
A second risk is that HIP's resilience cracks under housing market pressure. While the 50/50 new construction/repair-remodel mix provides stability, a 20% decline in housing starts to 1.0 million would pressure volumes. The Q3 pipe and fittings volume decline, while explained as pull-forward demand, could be an early warning. If HIP's EBITDA margin falls from 20% to 15%, the segment would generate $200-250 million less cash, straining the company's ability to fund PEM restructuring.
The third risk is execution failure on the cost reduction program. Structural cost cuts of $200 million require plant closures, headcount reductions, and supply chain renegotiations that can disrupt operations and customer relationships. The Pernis closure, while generating $100 million in savings, incurred $145 million in charges during 2025 and won't fully ramp until 2026. If similar actions at other facilities face regulatory delays or labor issues, the 2026 target could slip.
On the positive side, asymmetries exist if the market recovers faster than expected. A 10% increase in PVC prices would add $170 million to PEM EBITDA based on the segment's $1.7 billion revenue base. If housing starts accelerate to 1.5 million due to lower mortgage rates, HIP revenue could exceed the $4.4 billion high end of guidance by $200-300 million, adding $40-60 million in EBITDA. The company's low debt and high cash position provide optionality to acquire distressed assets if competitors fail.
Valuation Context: Pricing in Restructuring Execution
At $67.97 per share, Westlake trades at a market capitalization of $8.72 billion and an enterprise value of $11.96 billion. The valuation metrics reflect a company in transition: 0.76x price-to-sales, 11.48x EV/EBITDA, but negative operating margin of -0.78% and ROE of -8.7%. These numbers show the market is pricing Westlake as a cyclical chemical company at trough earnings, not as a sum-of-parts story.
The EV/EBITDA multiple of 11.48x is particularly revealing. Compared to Dow (DOW) at 8.77x, LyondellBasell (LYB) at 10.16x, and Olin (OLN) at 7.05x, Westlake trades at a premium despite worse current profitability. This suggests investors are either paying for the HIP segment's quality or betting on PEM's recovery. The price-to-operating cash flow ratio of 12.94x, while elevated, is supported by the HIP segment's consistent cash generation.
Management's assertion that "an investor today is actually getting the PEM side of the business frankly for free" implies a sum-of-parts valuation where HIP alone justifies the enterprise value. If HIP achieves $4.3 billion in 2025 revenue at a 21% EBITDA margin, that's $903 million in EBITDA. Applying a 12x multiple (appropriate for a stable building products business) values HIP at $10.8 billion enterprise value, essentially the entire company's EV. This leaves PEM's $1.2 billion in 2024 EBITDA potential as option value, explaining why management believes the market is undervaluing the integrated business.
The balance sheet supports this view. Net debt of $2.6 billion ($4.7 billion debt minus $2.1 billion cash) is 2.2x HIP's EBITDA, leaving room for leverage if PEM recovers. The 3.09% dividend yield, while attractive, consumes cash that could be used for restructuring, creating a tension between shareholder returns and business transformation.
Conclusion: The $200 Million Execution Bet
Westlake Corporation's investment thesis boils down to a single question: Can management deliver the $200 million in structural cost reductions by 2026 while maintaining HIP's growth trajectory? The market is pricing the company as if PEM will remain a perpetual drag, but the HIP segment's $1.1 billion in annual EBITDA and stable 20% margins provide a foundation of value that supports the entire enterprise.
The critical variables to monitor are PEM's operational reliability and HIP's housing market exposure. If plant uptime improves from 85% to 95%, eliminating the $200 million in operating issues, and if housing starts stabilize at 1.3 million units, Westlake could generate $1.2-1.3 billion in consolidated EBITDA by 2026, justifying a stock price 30-40% higher. If Asian oversupply persists and housing declines, the company's cash position and cost-cutting provide downside protection, but the recovery timeline extends.
Westlake is not a bet on chemical cycle recovery—it's a bet on management's ability to restructure a commoditized business while nurturing a high-margin building products franchise. The vertical integration that once seemed a moat has become a burden in a global oversupply environment, but that same integration will amplify profits when the cycle turns. For investors willing to endure near-term volatility, the sum-of-parts value and management's execution discipline offer an asymmetric risk-reward profile where the downside is cushioned by HIP's cash generation and the upside levered to PEM's operational turnaround.
If you're interested in this stock, you can get curated updates by email. We filter for the most important fundamentals-focused developments and send only the key news to your inbox.
Disclaimer: This report is for informational purposes only and does not constitute financial advice, investment advice, or any other type of advice. The information provided should not be relied upon for making investment decisions. Always conduct your own research and consult with a qualified financial advisor before making any investment decisions. Past performance is not indicative of future results.
Loading latest news...
No recent news catalysts found for WLK.
Market activity may be driven by other factors.
