WES
Western Midstream Partners LP Representing Limited Partner Interests
$45.30
-$0.71(-1.54%)
70
Overall
95
Value
66
Tech
50
Quality
Market Cap
$15.99B
Volume
390.78K
52W Range
$36.90 - $48.01
Target Price
$43.64
Order:
Income Statement
| Metric | Trend | Chart | 2016 Dec | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec | 2025 Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||
| Total Revenue | $1.8B | $2.2B | $2.3B | $2.7B | $2.8B | $2.9B | $3.3B | $3.1B | $3.6B | $3.8B | ||
| Total Revenue | $1.8B | $2.2B | $2.3B | $2.7B | $2.8B | $2.9B | $3.3B | $3.1B | $3.6B | $3.8B | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | $-494.2M | $-908.7M | $-431.9M | -- | $679.2M | $873.9M | $1.0B | $765.3M | $822.7M | -- | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $1.8B | $2.2B | $2.3B | $2.7B | $2.1B | $2.0B | $2.2B | $3.1B | $3.6B | $3.8B | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $-308.0M | $-316.0M | $-480.9M | $-641.2M | $-580.9M | $581.3M | $654.6M | $762.5M | $880.6M | $915.9M | ||
| Research & Development | -- | -- | -- | -- | -- | -- | -- | -- | $650.4M | -- | ||
| Research Expense | -- | -- | -- | -- | -- | -- | -- | -- | $650.4M | -- | ||
| Selling, General & Administrative | $49.2M | $50.7M | $67.2M | $114.6M | $155.8M | $195.5M | $194.0M | $232.6M | $271.5M | $398.9M | ||
| Selling & Marketing Expenses | -- | -- | -- | -- | -- | -- | -- | $600.7M | -- | -- | ||
| General & Administrative Expenses | $49.2M | $50.7M | $67.2M | $114.6M | $155.8M | $195.5M | $194.0M | $232.6M | $271.5M | $398.9M | ||
| Salaries & Wages | $14.6M | $-132.4M | $-1.3M | $1.4M | $-8.6M | -- | -- | -- | -- | -- | ||
| Depreciation & Amortization | $272.9M | $290.9M | $389.2M | $483.3M | $491.1M | $551.6M | $582.4M | $600.7M | -- | -- | ||
| Amortization | $-28.4M | $-28.4M | $-30.8M | $-32.0M | $-33.0M | $31.7M | -- | -- | -- | -- | ||
| Other Operating Expenses | -- | -- | -- | -- | -- | $581.3M | $654.6M | $762.5M | $880.6M | $915.9M | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $-377.0M | $2.0B | $1.8B | $2.1B | $2.1B | $1.3B | $1.6B | $1.4B | $2.0B | $1.6B | ||
| EBITDA | $994.9M | $1.0B | $2.0B | $2.6B | $1.4B | $2.2B | $2.2B | $2.0B | $2.7B | $2.3B | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | $116.6M | $144.6M | $183.8M | $303.3M | $366.6M | $363.8M | $321.7M | $348.2M | $378.5M | $390.5M | ||
| Intinc | $16.9M | $16.9M | $199.0M | $16.9M | $11.7M | -- | -- | -- | -- | -- | ||
| Net Non-Operating Interest Income/Expense | $-99.7M | $-127.7M | $15.2M | $-286.4M | $-368.3M | $-376.5M | $-333.9M | $-348.2M | $-378.5M | $-390.5M | ||
| Other Income/Expense | $-90.6M | $-86.6M | $-190.7M | $-113.7M | $-239.0M | $-179.1M | $268.3M | $-174.0M | $-149.5M | $-102.4M | ||
| Other Special Charges | $545.0K | $1.4M | $-4.8M | $-123.8M | $12.3M | $-25.6M | $1.7M | $21.1M | $37.1M | $16.6M | ||
| SPECIAL ITEMS | ||||||||||||
| Restructring And Mn A Income | $-16.3M | $-29.9M | $-7.9M | $-13.6M | $-15.1M | -- | -- | -- | -- | -- | ||
| Special Income Charges | $-735.0K | $148.5M | $230.6M | $6.3M | $644.9M | $30.5M | $20.6M | $52.9M | $6.2M | $725.5M | ||
| Impairment of Capital Assets | $15.5M | $178.4M | $230.6M | $6.3M | $644.9M | $30.5M | $20.6M | $52.9M | $6.2M | $14.8M | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $722.0M | $722.7M | $873.4M | $1.1B | $889.4M | $1.6B | $1.6B | $1.4B | $2.0B | $1.6B | ||
| Pre-Tax Income | $605.4M | $578.1M | $689.6M | $821.2M | $522.9M | $937.1M | $1.3B | $1.1B | $1.6B | $1.2B | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $8.4M | $4.9M | $58.9M | $13.5M | $6.0M | $-9.8M | $4.2M | $4.4M | $18.1M | $15.1M | ||
| NET INCOME | ||||||||||||
| Net Income | $-645.0M | $1.6B | $1.6B | $1.8B | $527.0M | $916.3M | $1.2B | $1.0B | $1.6B | $1.2B | ||
| Net Income (Continuing Operations) | $-645.0M | $1.6B | $1.6B | $1.8B | $1.3B | $1.3B | $1.3B | $1.0B | $1.6B | $1.2B | ||
| Net Income (Discontinued Operations) | $-645.0M | $1.6B | $1.6B | $1.8B | $527.0M | $916.3M | $1.2B | $1.0B | $1.6B | $1.2B | ||
| Net Income (Common Stockholders) | $-310.5M | $2.0B | $2.0B | $2.5B | $515.9M | $896.5M | $1.2B | $2.0B | $3.1B | $2.4B | ||
| Normalized Income | $381.4M | $524.2M | $767.4M | $641.4M | -- | -- | -- | -- | -- | $1.9B | ||
| TOTALS | ||||||||||||
| Total Expenses | $-802.2M | $-1.2B | $-480.9M | $-641.2M | $-580.9M | $1.5B | $1.7B | $762.5M | $880.6M | $915.9M | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | -- | -- | -- | -- | $435.6M | $411.3M | $395.0M | $383.0M | $380.4M | $386.1M | ||
| Average Shares Outstanding (Diluted) | -- | -- | -- | -- | $1.1B | $412.0M | $396.2M | $384.4M | $382.5M | $387.9M | ||
| Shares Outstanding | $218.9M | $218.9M | $218.9M | $444.0M | $413.1M | $403.5M | $384.9M | $380.5M | $381.3M | $393.7M | ||
| Basic EPS | -- | -- | -- | -- | -- | $2.18 | $3.01 | $2.61 | $4.04 | $2.99 | ||
| Basic EPS (Continuing Operations) | -- | -- | -- | -- | -- | $2.18 | $3.01 | $2.61 | $4.04 | $2.99 | ||
| Diluted EPS | -- | -- | -- | -- | $1.18 | $2.18 | $3 | $2.6 | $4.02 | $2.98 | ||
| Diluted EPS (Continuing Operations) | -- | -- | -- | -- | $1.18 | $2.18 | $3 | $2.6 | $4.02 | $2.98 | ||
| Dividend Per Share | $1.709 | $2.019 | $2.295 | $2.451 | $1.244 | $1.273 | $1.827 | $2.138 | -- | -- | ||
| OTHER METRICS | ||||||||||||
| Accrued Preferred Stock Dividends | $-334.4M | $-376.6M | $-369.4M | $-668.0M | $-527.0M | $-916.3M | $-1.2B | $-1.0B | $-1.6B | $-1.2B | ||
| Acquired In Process Rn D Income | $11.3M | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Earnings from equity interest | $78.7M | $85.2M | $195.5M | $237.5M | $226.8M | $204.6M | $183.5M | $153.0M | $112.4M | $85.8M | ||
| Earnings From Equity Interest Net Of Tax | $78.7M | $85.2M | $195.5M | $237.5M | $226.8M | $204.6M | $183.5M | $153.0M | $112.4M | $85.8M | ||
| Gain On Sale Of Business | $11.3M | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Interest Expense Operating | -- | -- | -- | -- | -- | $-3.6M | -- | -- | -- | -- | ||
| Minority Interests | -- | -- | -- | -- | $10.2M | $-27.7M | $-34.4M | $-25.8M | $-37.7M | $-31.5M | ||
| Net Income Extraordinary | $-251.2M | $-196.6M | $-79.1M | $-110.5M | $10.2M | -- | -- | -- | -- | -- | ||
| Net Income From Other Gains Losses | -- | -- | -- | $29.3M | -- | -- | -- | -- | -- | -- | ||
| Net Operating Interest Income Expense | -- | -- | -- | -- | -- | $3.6M | $5.6M | $13.6M | $15.2M | -- | ||
| Other Costof Revenue | $494.2M | $908.7M | $415.5M | $444.2M | $188.1M | $322.3M | $420.9M | $164.6M | $172.3M | $207.0M | ||
| Other Gand A | $49.2M | $50.7M | $67.2M | $114.6M | $155.8M | $195.5M | $194.0M | $232.6M | $271.5M | $398.9M | ||
| Other Taxes | $40.2M | $46.8M | $51.8M | $61.4M | $68.3M | $64.3M | $78.6M | $56.5M | $62.7M | $69.3M | ||
| Otherunder Preferred Stock Dividend | $-308.0M | $-1.2B | $-480.9M | $-641.2M | $-580.9M | -- | -- | -- | -- | -- | ||
| Preferred Stock Dividends | $-334.4M | $-376.6M | $-369.4M | $-668.0M | $-527.0M | $-916.3M | $-1.2B | $-1.0B | $-1.6B | $-1.2B | ||
| Write Off | -- | -- | -- | -- | -- | -- | -- | -- | -- | $710.8M | ||
| Restruct | $-16.3M | $-29.9M | $-7.9M | $-13.6M | $-15.1M | -- | -- | -- | -- | -- | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | WES | $45.30 | -1.5% | 390.78K |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |
Get Western Midstream Partners LP Representing Limited Partner Interests Data in Excel
Stream real-time data directly to your spreadsheets
BUY NOW