- 米国企業
- WESTLAKE CORP
WESTLAKE CORPWLK
時価総額
$183.5億
PER
38.3倍
2011年 12月31日 | 2012年 12月31日 | 2013年 12月31日 | 2014年 12月31日 | 2015年 12月31日 | 2016年 12月31日 | 2017年 12月31日 | 2018年 12月31日 | 2019年 12月31日 | 2020年 12月31日 | 2021年 12月31日 | 2022年 12月31日 | 2023年 12月31日 | |
Revenues | 3,620 | 3,571 | 3,759 | 4,415 | 4,463 | 5,075 | 8,041 | 8,635 | 8,118 | 7,504 | 11,778 | 15,794 | 12,548 |
Cost of sales | - | - | - | - | - | - | - | 6,648 | 6,858 | 6,481 | 8,283 | 11,721 | 10,329 |
Gross profit | 559 | 737 | 1,101 | 1,317 | 1,185 | 981 | 1,769 | 1,987 | 1,260 | 1,023 | 3,495 | 4,073 | 2,219 |
Selling, General and Administrative Expense | 112 | 122 | 148 | 193 | 225 | 295 | 399 | 445 | 458 | 449 | 551 | 835 | 865 |
Amortization of intangibles | - | - | - | - | - | - | 108 | 101 | 109 | 109 | 123 | 155 | 122 |
Asset Impairment Charges | 2 | - | - | - | - | - | - | - | - | - | - | - | 475 |
Restructuring Transaction and Integration Cost | - | - | - | - | - | - | - | - | - | 36 | 21 | 33 | 28 |
Amortization of intangibles | - | - | - | - | - | - | 108 | 101 | 109 | 109 | 123 | 155 | 122 |
Income from operations | 447 | 615 | 953 | 1,124 | 960 | 581 | 1,233 | 1,408 | 656 | 429 | 2,800 | 3,050 | 729 |
Restructuring Transaction and Integration Cost | - | - | - | - | - | - | - | - | - | 36 | 21 | 33 | 28 |
Interest expense | 51 | 43 | 18 | 37 | 35 | 79 | 159 | 126 | 124 | 142 | 176 | 177 | 165 |
Other income, net | 6 | 4 | 7 | -3 | 38 | 56 | 7 | 52 | 38 | 44 | 53 | 73 | 136 |
Income from operations | 447 | 615 | 953 | 1,124 | 960 | 581 | 1,233 | 1,408 | 656 | 429 | 2,800 | 3,050 | 729 |
Income before income taxes | - | - | - | - | - | 558 | 1,081 | 1,334 | 570 | 331 | 2,677 | 2,946 | 700 |
Interest expense | 51 | 43 | 18 | 37 | 35 | 79 | 159 | 126 | 124 | 142 | 176 | 177 | 165 |
Other income, net | 6 | 4 | 7 | -3 | 38 | 56 | 7 | 52 | 38 | 44 | 53 | 73 | 136 |
Provision for income taxes | 142 | 200 | 332 | 399 | 298 | 139 | -258 | 300 | 108 | -42 | 607 | 649 | 178 |
Income before income taxes | - | - | - | - | - | 558 | 1,081 | 1,334 | 570 | 331 | 2,677 | 2,946 | 700 |
Net income | - | - | - | 685 | 665 | 420 | 1,339 | 1,034 | 462 | 373 | 2,070 | 2,297 | 522 |
Provision for income taxes | 142 | 200 | 332 | 399 | 298 | 139 | -258 | 300 | 108 | -42 | 607 | 649 | 178 |
Net income attributable to noncontrolling interests | - | - | - | 6 | 19 | 21 | 35 | 38 | 41 | 43 | 55 | 50 | 43 |
Net income | - | - | - | 685 | 665 | 420 | 1,339 | 1,034 | 462 | 373 | 2,070 | 2,297 | 522 |
Net income attributable to Westlake Corporation | 259 | 386 | 610 | 685 | 665 | 420 | 1,339 | 1,034 | 462 | 373 | 2,070 | 2,297 | 522 |
Net income attributable to noncontrolling interests | - | - | - | 6 | 19 | 21 | 35 | 38 | 41 | 43 | 55 | 50 | 43 |
Earnings Per Share, Basic | 3.89 | 5.78 | 9.13 | 5.09 | 4.88 | 3.07 | 10.05 | 7.66 | 3.26 | 2.57 | 15.66 | 17.46 | 3.73 |
Earnings Per Share, Diluted | 3.87 | 5.75 | 9.09 | 5.07 | 4.86 | 3.06 | 10 | 7.62 | 3.25 | 2.56 | 15.58 | 17.34 | 3.7 |
Net income attributable to Westlake Corporation | 259 | 386 | 610 | 685 | 665 | 420 | 1,339 | 1,034 | 462 | 373 | 2,070 | 2,297 | 522 |
Earnings Per Share, Basic | 3.89 | 5.78 | 9.13 | 5.09 | 4.88 | 3.07 | 10.05 | 7.66 | 3.26 | 2.57 | 15.66 | 17.46 | 3.73 |
Earnings Per Share, Diluted | 3.87 | 5.75 | 9.09 | 5.07 | 4.86 | 3.06 | 10 | 7.62 | 3.25 | 2.56 | 15.58 | 17.34 | 3.7 |