2014 Q3 Form 10-Q Financial Statement
#000160466514000011 Filed on November 07, 2014
Income Statement
Concept | 2014 Q3 | 2013 Q3 |
---|---|---|
Revenue | $392.0M | |
YoY Change | ||
Cost Of Revenue | $227.0M | |
YoY Change | ||
Gross Profit | $165.0M | |
YoY Change | ||
Gross Profit Margin | 42.09% | |
Selling, General & Admin | $8.860M | |
YoY Change | ||
% of Gross Profit | 5.37% | |
Research & Development | ||
YoY Change | ||
% of Gross Profit | ||
Depreciation & Amortization | $14.90M | $14.58M |
YoY Change | 2.2% | |
% of Gross Profit | 9.03% | |
Operating Expenses | $8.860M | |
YoY Change | ||
Operating Profit | $156.1M | |
YoY Change | ||
Interest Expense | -$2.100M | |
YoY Change | ||
% of Operating Profit | -1.35% | |
Other Income/Expense, Net | $486.0K | |
YoY Change | ||
Pretax Income | $154.5M | |
YoY Change | ||
Income Tax | $36.31M | |
% Of Pretax Income | 23.5% | |
Net Earnings | $118.2M | |
YoY Change | ||
Net Earnings / Revenue | 30.15% | |
Basic Earnings Per Share | ||
Diluted Earnings Per Share | $2.531M | |
COMMON SHARES | ||
Basic Shares Outstanding | ||
Diluted Shares Outstanding |
Balance Sheet
Concept | 2014 Q3 | 2013 Q3 |
---|---|---|
SHORT-TERM ASSETS | ||
Cash & Short-Term Investments | $90.00M | |
YoY Change | ||
Cash & Equivalents | $89.99M | |
Short-Term Investments | ||
Other Short-Term Assets | $300.0K | |
YoY Change | ||
Inventory | $5.551M | |
Prepaid Expenses | ||
Receivables | $58.10M | |
Other Receivables | $0.00 | |
Total Short-Term Assets | $153.9M | |
YoY Change | ||
LONG-TERM ASSETS | ||
Property, Plant & Equipment | $806.6M | |
YoY Change | ||
Goodwill | ||
YoY Change | ||
Intangibles | ||
YoY Change | ||
Long-Term Investments | $0.00 | |
YoY Change | ||
Other Assets | $61.68M | |
YoY Change | ||
Total Long-Term Assets | $868.3M | |
YoY Change | ||
TOTAL ASSETS | ||
Total Short-Term Assets | $153.9M | |
Total Long-Term Assets | $868.3M | |
Total Assets | $1.022B | |
YoY Change | ||
SHORT-TERM LIABILITIES | ||
YoY Change | ||
Accounts Payable | $12.83M | |
YoY Change | ||
Accrued Expenses | $3.999M | |
YoY Change | ||
Deferred Revenue | ||
YoY Change | ||
Short-Term Debt | $0.00 | |
YoY Change | ||
Long-Term Debt Due | ||
YoY Change | ||
Total Short-Term Liabilities | $34.95M | |
YoY Change | ||
LONG-TERM LIABILITIES | ||
Long-Term Debt | $188.5M | |
YoY Change | ||
Other Long-Term Liabilities | $5.000K | |
YoY Change | ||
Total Long-Term Liabilities | $5.000K | |
YoY Change | ||
TOTAL LIABILITIES | ||
Total Short-Term Liabilities | $34.95M | |
Total Long-Term Liabilities | $5.000K | |
Total Liabilities | $225.0M | |
YoY Change | ||
SHAREHOLDERS EQUITY | ||
Retained Earnings | ||
YoY Change | ||
Common Stock | ||
YoY Change | ||
Preferred Stock | ||
YoY Change | ||
Treasury Stock (at cost) | ||
YoY Change | ||
Treasury Stock Shares | ||
Shareholders Equity | $83.60M | |
YoY Change | ||
Total Liabilities & Shareholders Equity | $1.022B | |
YoY Change |
Cashflow Statement
Concept | 2014 Q3 | 2013 Q3 |
---|---|---|
OPERATING ACTIVITIES | ||
Net Income | $118.2M | |
YoY Change | ||
Depreciation, Depletion And Amortization | $14.90M | $14.58M |
YoY Change | 2.2% | |
Cash From Operating Activities | $107.1M | |
YoY Change | ||
INVESTING ACTIVITIES | ||
Capital Expenditures | -$38.10M | |
YoY Change | ||
Acquisitions | ||
YoY Change | ||
Other Investing Activities | $200.0K | |
YoY Change | ||
Cash From Investing Activities | -$38.00M | |
YoY Change | ||
FINANCING ACTIVITIES | ||
Cash Dividend Paid | ||
YoY Change | ||
Common Stock Issuance & Retirement, Net | ||
YoY Change | ||
Debt Paid & Issued, Net | ||
YoY Change | ||
Cash From Financing Activities | 20.90M | |
YoY Change | ||
NET CHANGE | ||
Cash From Operating Activities | 107.1M | |
Cash From Investing Activities | -38.00M | |
Cash From Financing Activities | 20.90M | |
Net Change In Cash | 90.00M | |
YoY Change | ||
FREE CASH FLOW | ||
Cash From Operating Activities | $107.1M | |
Capital Expenditures | -$38.10M | |
Free Cash Flow | $145.2M | |
YoY Change |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2014Q3 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
12827000 | USD |
CY2014Q3 | us-gaap |
Accounts Payable Related Parties Current
AccountsPayableRelatedPartiesCurrent
|
18127000 | USD |
CY2014Q3 | us-gaap |
Accounts Receivable Gross Current
AccountsReceivableGrossCurrent
|
29606000 | USD |
CY2014Q3 | us-gaap |
Accounts Receivable Related Parties Current
AccountsReceivableRelatedPartiesCurrent
|
28500000 | USD |
CY2014Q3 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
3999000 | USD |
CY2014Q3 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
0 | USD |
CY2014Q3 | us-gaap |
Assets
Assets
|
1022275000 | USD |
CY2014Q3 | us-gaap |
Assets Current
AssetsCurrent
|
153948000 | USD |
CY2014Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
89988000 | USD |
CY2013Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
0 | USD |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
89988000 | USD | |
us-gaap |
Gain Loss On Disposition Of Assets
GainLossOnDispositionOfAssets
|
-1244000 | USD | |
CY2014Q3 | us-gaap |
Gross Profit
GrossProfit
|
164993000 | USD |
CY2014Q3 | us-gaap |
Cash Equivalents At Carrying Value
CashEquivalentsAtCarryingValue
|
89988000 | USD |
CY2014Q3 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
USD | |
us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
832304000 | USD | |
CY2014Q3 | us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
227015000 | USD |
CY2014Q3 | us-gaap |
Deferred Costs And Other Assets
DeferredCostsAndOtherAssets
|
55865000 | USD |
us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
8267000 | USD | |
CY2014Q3 | us-gaap |
Deferred Tax Assets Net Current
DeferredTaxAssetsNetCurrent
|
0 | USD |
CY2014Q3 | us-gaap |
Deferred Tax Liabilities Noncurrent
DeferredTaxLiabilitiesNoncurrent
|
1507000 | USD |
us-gaap |
Depreciation
Depreciation
|
45104000 | USD | |
CY2014Q3 | us-gaap |
Depreciation
Depreciation
|
14900000 | USD |
us-gaap |
Depreciation
Depreciation
|
42930000 | USD | |
CY2013Q3 | us-gaap |
Depreciation
Depreciation
|
14579000 | USD |
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
58501000 | USD | |
CY2014Q3 | us-gaap |
Distributed Earnings
DistributedEarnings
|
4611000 | USD |
CY2014Q3 | us-gaap |
Due To Related Parties Noncurrent
DueToRelatedPartiesNoncurrent
|
188523000 | USD |
CY2013Q4 | us-gaap |
Due To Related Parties Noncurrent
DueToRelatedPartiesNoncurrent
|
252973000 | USD |
CY2014Q3 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
0.19 | |
us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.355 | ||
us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.354 | ||
us-gaap |
Effective Income Tax Rate Reconciliation At Federal Statutory Income Tax Rate
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate
|
0.35 | ||
us-gaap |
Effective Income Tax Rate Reconciliation At Federal Statutory Income Tax Rate
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate
|
0.35 | ||
CY2014Q3 | us-gaap |
Equity Method Investments
EquityMethodInvestments
|
0 | USD |
us-gaap |
Gross Profit
GrossProfit
|
643853000 | USD | |
us-gaap |
Income Loss From Equity Method Investments Net Of Dividends Or Distributions
IncomeLossFromEquityMethodInvestmentsNetOfDividendsOrDistributions
|
-1073000 | USD | |
CY2014Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
36309000 | USD |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
198461000 | USD | |
us-gaap |
Increase Decrease In Accounts And Other Receivables
IncreaseDecreaseInAccountsAndOtherReceivables
|
23637000 | USD | |
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
-8226000 | USD | |
us-gaap |
Increase Decrease In Accounts Receivable Related Parties
IncreaseDecreaseInAccountsReceivableRelatedParties
|
10373000 | USD | |
us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
7633000 | USD | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
-25769000 | USD | |
us-gaap |
Increase Decrease In Other Operating Capital Net
IncreaseDecreaseInOtherOperatingCapitalNet
|
-10498000 | USD | |
CY2014Q3 | us-gaap |
Intangible Assets Net Including Goodwill
IntangibleAssetsNetIncludingGoodwill
|
5814000 | USD |
CY2014Q3 | us-gaap |
Interest Expense Related Party
InterestExpenseRelatedParty
|
2137000 | USD |
us-gaap |
Interest Expense Related Party
InterestExpenseRelatedParty
|
9833000 | USD | |
CY2014Q3 | us-gaap |
Inventory Finished Goods
InventoryFinishedGoods
|
5551000 | USD |
CY2014Q3 | us-gaap |
Inventory Net
InventoryNet
|
5551000 | USD |
CY2014Q3 | us-gaap |
Inventory Work In Process And Raw Materials
InventoryWorkInProcessAndRawMaterials
|
0 | USD |
CY2014Q3 | us-gaap |
Liabilities
Liabilities
|
224988000 | USD |
CY2014Q3 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
1022275000 | USD |
CY2014Q3 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
34953000 | USD |
us-gaap |
Proceeds From Issuance Of Common Limited Partners Units
ProceedsFromIssuanceOfCommonLimitedPartnersUnits
|
286088000 | USD | |
us-gaap |
Proceeds From Related Party Debt
ProceedsFromRelatedPartyDebt
|
141161000 | USD | |
CY2014Q3 | us-gaap |
Profit Loss
ProfitLoss
|
54557000 | USD |
us-gaap |
Minority Interest Decrease From Distributions To Noncontrolling Interest Holders
MinorityInterestDecreaseFromDistributionsToNoncontrollingInterestHolders
|
151729000 | USD | |
CY2014Q3 | us-gaap |
Minority Interest In Limited Partnerships
MinorityInterestInLimitedPartnerships
|
713714000 | USD |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-251521000 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-144481000 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
485990000 | USD | |
CY2014Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
5015000 | USD |
us-gaap |
Net Income Loss
NetIncomeLoss
|
415891000 | USD | |
CY2014Q3 | us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
49542000 | USD |
us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
3135000 | USD | |
CY2014Q3 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
486000 | USD |
us-gaap |
Number Of Reportable Segments
NumberOfReportableSegments
|
1 | Segment | |
CY2014Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
156133000 | USD |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
621050000 | USD | |
CY2014Q3 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
61679000 | USD |
CY2014Q3 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
5000 | USD |
CY2014Q3 | us-gaap |
Other Sales Revenue Net
OtherSalesRevenueNet
|
102407000 | USD |
us-gaap |
Other Sales Revenue Net
OtherSalesRevenueNet
|
387596000 | USD | |
CY2014Q3 | us-gaap |
Partners Capital
PartnersCapital
|
83573000 | USD |
us-gaap |
Partners Capital Account Contributions
PartnersCapitalAccountContributions
|
238600000 | USD | |
us-gaap |
Partners Capital Account Distributions
PartnersCapitalAccountDistributions
|
448101000 | USD | |
us-gaap |
Partners Capital Account Distributions
PartnersCapitalAccountDistributions
|
421991000 | USD | |
us-gaap |
Partners Capital Account Public Sale Of Units
PartnersCapitalAccountPublicSaleOfUnits
|
286088000 | USD | |
CY2014Q3 | us-gaap |
Partners Capital Including Portion Attributable To Noncontrolling Interest
PartnersCapitalIncludingPortionAttributableToNoncontrollingInterest
|
797287000 | USD |
CY2013Q4 | us-gaap |
Partners Capital Including Portion Attributable To Noncontrolling Interest
PartnersCapitalIncludingPortionAttributableToNoncontrollingInterest
|
455432000 | USD |
CY2014Q3 | us-gaap |
Partners Capital Including Portion Attributable To Noncontrolling Interest
PartnersCapitalIncludingPortionAttributableToNoncontrollingInterest
|
608371000 | USD |
CY2013Q3 | us-gaap |
Partners Capital Including Portion Attributable To Noncontrolling Interest
PartnersCapitalIncludingPortionAttributableToNoncontrollingInterest
|
492761000 | USD |
CY2012Q4 | us-gaap |
Partners Capital Including Portion Attributable To Noncontrolling Interest
PartnersCapitalIncludingPortionAttributableToNoncontrollingInterest
|
273812000 | USD |
us-gaap |
Payments For Proceeds From Derivative Instrument Investing Activities
PaymentsForProceedsFromDerivativeInstrumentInvestingActivities
|
133000 | USD | |
us-gaap |
Payments Of Capital Distribution
PaymentsOfCapitalDistribution
|
151729000 | USD | |
us-gaap |
Payments Of Distributions To Affiliates
PaymentsOfDistributionsToAffiliates
|
448101000 | USD | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
144348000 | USD | |
CY2014Q3 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
303000 | USD |
CY2014Q3 | us-gaap |
Profit Loss
ProfitLoss
|
118173000 | USD |
us-gaap |
Profit Loss
ProfitLoss
|
415891000 | USD | |
us-gaap |
Profit Loss
ProfitLoss
|
361334000 | USD | |
us-gaap |
Profit Loss
ProfitLoss
|
402340000 | USD | |
CY2014Q3 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
806648000 | USD |
CY2014Q3 | us-gaap |
Receivables Net Current
ReceivablesNetCurrent
|
29606000 | USD |
us-gaap |
Repayments Of Related Party Debt
RepaymentsOfRelatedPartyDebt
|
78940000 | USD | |
CY2014Q3 | us-gaap |
Revenue From Related Parties
RevenueFromRelatedParties
|
289601000 | USD |
us-gaap |
Revenue From Related Parties
RevenueFromRelatedParties
|
1088561000 | USD | |
CY2014Q3 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
392008000 | USD |
us-gaap |
Sales Revenue Net
SalesRevenueNet
|
1476157000 | USD | |
us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
22803000 | USD | |
CY2014Q3 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
8860000 | USD |
CY2014Q3 | us-gaap |
Undistributed Earnings
UndistributedEarnings
|
404000 | USD |
CY2014Q3 | us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
27059730 | shares |
CY2014Q3 | wlkp |
Income Loss From Continuing Operations Before Income Taxes
IncomeLossFromContinuingOperationsBeforeIncomeTaxes
|
154482000 | USD |
wlkp |
Income Loss From Continuing Operations Before Income Taxes
IncomeLossFromContinuingOperationsBeforeIncomeTaxes
|
614352000 | USD | |
wlkp |
Increase Decrease In Prepaid Expenses And Other Current Assets
IncreaseDecreaseInPrepaidExpensesAndOtherCurrentAssets
|
715000 | USD | |
wlkp |
Increase Decreasein Capital Expenditure Accrual
IncreaseDecreaseinCapitalExpenditureAccrual
|
-9512000 | USD | |
wlkp |
Increase Decreasein Capital Expenditure Accrual
IncreaseDecreaseinCapitalExpenditureAccrual
|
-8564000 | USD | |
CY2014Q3 | wlkp |
Inventory Supplies
InventorySupplies
|
0 | USD |
CY2014Q3 | wlkp |
Net Investment In Partnership
NetInvestmentInPartnership
|
0 | USD |
CY2014Q3 | wlkp |
Other Receivables Current
OtherReceivablesCurrent
|
0 | USD |
wlkp |
Partners Capital Predecessor Net Liabilities Not Assumed By Subsidiary
PartnersCapitalPredecessorNetLiabilitiesNotAssumedBySubsidiary
|
239706000 | USD | |
CY2014Q3 | wlkp |
Paymentsof Unit Issuance Costs
PaymentsofUnitIssuanceCosts
|
24412000 | USD |
wlkp |
Provision For Recovery Of Doubtful Accounts
ProvisionForRecoveryOfDoubtfulAccounts
|
65000 | USD | |
CY2014Q3 | wlkp |
Trade Customer And Affiliate Receivable Net Current
TradeCustomerAndAffiliateReceivableNetCurrent
|
29606000 | USD |
dei |
Amendment Flag
AmendmentFlag
|
false | ||
dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--12-31 | ||
dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q3 | ||
dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2014 | ||
dei |
Document Period End Date
DocumentPeriodEndDate
|
2014-09-30 | ||
dei |
Document Type
DocumentType
|
10-Q | ||
dei |
Entity Central Index Key
EntityCentralIndexKey
|
0001604665 | ||
dei |
Entity Filer Category
EntityFilerCategory
|
Non-accelerated Filer | ||
dei |
Entity Registrant Name
EntityRegistrantName
|
WESTLAKE CHEMICAL PARTNERS LP | ||
dei |
Trading Symbol
TradingSymbol
|
WLKP |