Attached files
file | filename |
---|---|
8-K - FORM 8-K - LyondellBasell Industries N.V. | h81827e8vk.htm |
EX-99.2 - EX-99.2 - LyondellBasell Industries N.V. | h81827exv99w2.htm |
Exhibit 99.1
NEWS RELEASE |
ROTTERDAM, The Netherlands, May 2, 2011
LyondellBasell Reports First-Quarter 2011 Results
Margin Expansion Drives Strong Results
Margin Expansion Drives Strong Results
First-Quarter 2011 Highlights
| Net income of $660 million; Diluted earnings per share of $1.15 | ||
| Quarterly EBITDA of $1,402 million; 84 percent increase from fourth quarter 2010, 119 percent increase from first quarter 2010 | ||
| Sales of $12.3 billion, a 15 percent increase from fourth quarter 2010 | ||
| Margin expansion in global Olefins & Polyolefins, U.S. Refining, and Oxyfuels businesses | ||
| Significant dividend from Saudi Arabian joint venture |
LyondellBasell Industries (NYSE: LYB) today announced net income for the first quarter 2011 of
$660 million, or $1.15 per share. First-quarter 2011 EBITDA was $1,402 million, an 84 percent
increase from the fourth quarter 2010 figure which excludes a $323 million lower of cost or market
(LCM) inventory adjustment. Sales in the first quarter were $12,252 million, an increase of 15
percent from the prior quarter.
Comparisons with the prior quarter and first quarter 2010 are available in the following
table.
Table 1 Earnings Summary (a)
Three months ended | ||||||||||||
Mar. 31, | Dec. 31, | Mar. 31, | ||||||||||
Millions of U.S. dollars (except share data) | 2011 | 2010 | 2010 | |||||||||
Sales and other operating revenues |
$ | 12,252 | $ | 10,610 | $ | 9,755 | ||||||
Net income(b) |
660 | 766 | 8 | |||||||||
Diluted earnings per share (U.S. dollars) |
1.15 | 1.34 | NA | |||||||||
Diluted share count (millions) |
569 | 566 | NA | |||||||||
EBITDA (c) |
1,402 | 1,085 | 640 | |||||||||
EBITDA excluding 2010 LCM inventory valuation adjustments |
1,402 | 762 | 640 |
(a) | For all periods prior to May 1, 2010, EBITDA is calculated using a current cost inventory basis. For periods on and after May 1, 2010, net income and EBITDA are calculated using the LIFO (Last-In, First-Out) method of inventory accounting. | |
(b) | Includes net income (loss) attributable to non-controlling interests. See Table 11. | |
(c) | See the end of this release for an explanation of the Companys use of EBITDA and Table 9 for reconciliations of EBITDA to net income. |
During the first quarter 2011, results improved across all business segments. Most
notable were improvements in global Olefins & Polyolefins and the Refining & Oxyfuels segment as
increased margins were realized in spite of significant crude oil price increases during the
quarter.
LyondellBasell Industries
www.lyondellbasell.com
www.lyondellbasell.com
In addition, results reflect the following:
Table 2 Charges (Benefits) Included in Net Income
Three months ended | ||||||||||||
Mar. 31, | Dec. 31, | Mar. 31, | ||||||||||
Millions of U.S. dollars (except share data) | 2011 | 2010 | 2010 | |||||||||
Pretax charges (benefits): |
||||||||||||
Charge/(benefit) Reorganization items |
$ | 2 | $ | 2 | $ | (207 | ) | |||||
LCM inventory valuation adjustments |
| (323 | ) | | ||||||||
Warrants mark to market |
59 | 55 | | |||||||||
Impairments |
5 | 28 | 3 | |||||||||
Premiums and charges on early repayment of debt |
| 27 | | |||||||||
Gain on sale of Flavors & Fragrances business |
| (64 | ) | | ||||||||
Insurance settlement |
(34 | ) | | | ||||||||
Provision for (benefit from) income tax related to these items |
11 | 124 | 71 | |||||||||
After-tax effect of net charges (credits) |
43 | (151 | ) | (133 | ) | |||||||
Effect on diluted earnings per share |
(0.08 | ) | $ | 0.27 | NA |
During the first quarter, we again demonstrated the earnings potential of our company as
margins increased in nearly all businesses compared to the fourth quarter 2010 despite significant
raw material pricing pressures, said LyondellBasell Chief Executive Officer Jim Gallogly. Our
EBITDA of $1.4 billion reflects solid operations, an improved cost structure and improving markets,
particularly in the U.S., Gallogly continued.
In U.S. olefins operations, we continued to optimize plant operations to take advantage of
low-cost ethane while in European olefins we saw a recovery of margins from depressed fourth
quarter levels. We received an $82 million dividend from one of our Saudi Arabian joint ventures
during the quarter. Our Intermediates & Derivatives segment delivered record quarterly results as
higher propylene prices were largely passed through, said Gallogly. In our Refining & Oxyfuels
segment, we completed a major turnaround at our Houston refinery fluid catalytic cracker, and we
are realizing the benefits of the upgrade. The Maya 211 spread increased more than $5 per barrel
this quarter to nearly $24 per barrel, and oxyfuels spreads have rebounded from their typical
winter lows, Gallogly said.
OUTLOOK
Commenting on the near-term outlook, Gallogly said, The second quarter is off to a good
start. Conditions experienced in the first quarter were maintained and, in some areas, improved
during April. We continue to advance our internal programs and are taking another step towards
reducing our debt by redeeming 10 percent of our outstanding 8% Notes due in 2017. On May 5, we
will hold our Annual Meeting of shareholders in Rotterdam. Items to be voted upon at the meeting
include expanding the Supervisory Board and initiating a dividend.
LYONDELLBASELL BUSINESS RESULTS DISCUSSION BY REPORTING SEGMENT
LyondellBasell operates in five business segments: 1) Olefins & Polyolefins Americas; 2)
Olefins & Polyolefins Europe, Asia, International; 3) Intermediates & Derivatives; 4) Refining &
Oxyfuels; and 5)
Technology.
LyondellBasell Industries
www.lyondellbasell.com
www.lyondellbasell.com
2
Olefins & Polyolefins Americas (O&P-Americas) The primary products of this segment
include ethylene and its co-products (propylene, butadiene and benzene), polyethylene,
polypropylene and Catalloy process resins.
Table 3 O&P-Americas Financial Overview (a)
Three months ended | ||||||||||||
Mar. 31, | Dec. 31, | Mar. 31, | ||||||||||
Millions of U.S. dollars | 2011 | 2010 | 2010 | |||||||||
Operating income |
$ | 421 | $ | 446 | $ | 145 | ||||||
EBITDA |
484 | 505 | 274 | |||||||||
EBITDA excluding LCM charges |
484 | 342 | 274 |
(a) | For all periods prior to May 1, 2010, operating income and EBITDA are calculated on a current cost inventory basis. For periods on and after May 1, 2010, operating income and EBITDA are calculated using the LIFO method of inventory accounting. See Table 8. |
Three months ended Mar. 31, 2011 versus three months ended Dec. 31, 2010 Excluding a
$163 million non-cash LCM reversal in the fourth quarter 2010, underlying EBITDA increased $142
million versus the fourth quarter 2010. Olefins profitability improved approximately $70 million
as an average ethylene sales price increase of approximately 2 cents per pound was coupled with an
approximately 3 cent per pound decrease in the companys average cost-of-ethylene-production to
drive margins higher. Higher sales volumes contributed to an approximately $30 million improvement
of polyethylene (PE) results compared to fourth quarter 2010. Polypropylene (PP) profits for the
first quarter increased approximately $10 million. Total polyolefins sales volumes were
approximately equal to fourth-quarter volumes.
Three months ended Mar. 31, 2011 versus three months ended Mar. 31, 2010 O&P-Americas
results improved significantly versus the first quarter 2010. Olefins results improved primarily
due to improved margins. PE results improved approximately $140 million versus the prior year
period largely due to significantly improved margins and increased volumes. PP results were
largely unchanged compared to the prior year period.
Olefins & Polyolefins-Europe, Asia, International (O&P-EAI) The primary products of this
segment include ethylene and its co-products (propylene and butadiene), polyethylene,
polypropylene, global polypropylene compounds, Catalloy process resins and Polybutene-1 resins.
Table 4 O&P-EAI Financial Overview (a)
Three months ended | ||||||||||||
Mar. 31, | Dec. 31, | Mar. 31, | ||||||||||
Millions of U.S. dollars | 2011 | 2010 | 2010 | |||||||||
Operating income (loss) |
$ | 179 | $ | 66 | $ | 71 | ||||||
EBITDA |
333 | 125 | 152 | |||||||||
EBITDA excluding LCM charges |
333 | 115 | 152 |
LyondellBasell Industries
www.lyondellbasell.com
www.lyondellbasell.com
3
(a) | For all periods prior to May 1, 2010, operating income and EBITDA are calculated on a current cost inventory basis. For periods on and after May 1, 2010, operating income and EBITDA are calculated using the LIFO method of inventory accounting. See Table 8. |
Three months ended Mar. 31, 2011 versus three months ended Dec. 30, 2010 Excluding a
$10 million non-cash LCM reversal in the fourth quarter 2010, EBITDA increased by $218 million
versus the fourth quarter 2010. Olefins results improved approximately $100 million from the
fourth quarter due to increased volumes and significantly improved margins. Polyethylene and
polypropylene results were approximately equal to the prior period while PP compounding profits
increased approximately $10 million from fourth quarter 2010 primarily as a result of
increased volumes. An $82 million dividend received from our Saudi Ethylene and Polyethylene
Company joint venture accounted for the majority of the $96 million of dividends received from
joint ventures during the first quarter 2010.
Three months ended Mar. 31, 2011 versus three months ended Mar. 31, 2010 EBITDA increased
$181 million versus the first quarter 2010. Improved olefins and polypropylene margins and
increased dividends from joint ventures accounted for the majority of the improved performance
compared to the prior year period. Increased sales volumes of most products also contributed to
the improvement.
Intermediates & Derivatives (I&D) The primary products of this segment include propylene
oxide (PO) and its co-products (styrene monomer, tertiary butyl alcohol (TBA), isobutylene and
tertiary butyl hydroperoxide), and derivatives (propylene glycol, propylene glycol ethers and
butanediol); acetyls, and ethylene oxide and its derivatives.
Table 5 I&D Financial Overview (a)
Three months ended | ||||||||||||
Mar. 31, | Dec. 31, | Mar. 31, | ||||||||||
Millions of U.S. dollars | 2011 | 2010 | 2010 | |||||||||
Operating income |
$ | 234 | $ | 196 | $ | 123 | ||||||
EBITDA |
270 | 228 | 196 | |||||||||
EBITDA excluding LCM charges |
270 | 211 | 196 |
(a) | For all periods prior to May 1, 2010, operating income and EBITDA are calculated on a current cost inventory basis. For periods on and after May 1, 2010, operating income and EBITDA are calculated using the LIFO method of inventory accounting. See Table 8. I&D results in Table 5 do not reflect the $64 million gain on the sale of the Flavors & Fragrances (F&F) business on December 22, 2010. The $64 million gain appears as Income (loss) from discontinued operations, net of tax on the income statement (Table 11). |
Three months ended Mar. 31, 2011 versus three months ended Dec. 30, 2010 Excluding a
non-cash LCM inventory reversal of $17 million in the fourth quarter 2010, EBITDA increased $59
million versus the fourth quarter 2010. Increased sales volumes, partially as a result of seasonal
deicer sales, were partially offset by slightly lower margins in PO and PO derivatives.
Intermediates profitability increased significantly versus the fourth quarter as ethylene
oxide/ethylene glycol and TBA intermediates accounted for the majority of the improvement.
LyondellBasell Industries
www.lyondellbasell.com
www.lyondellbasell.com
4
Three months ended Mar. 31, 2011 versus three months ended Mar. 31, 2010 I&D EBITDA
increased $74 million compared to the first quarter 2010. PO and PO derivatives EBITDA increased
primarily due to higher margins for most products. Improved Intermediates results versus the prior
year period were mainly the result of higher sales volumes of most products and higher acetyls and
ethylene oxide/ethylene glycol margins.
Refining & Oxyfuels (R&O) The primary products of this segment include gasoline, diesel
fuel, heating oil, jet fuel, petrochemical raw materials, methyl tertiary butyl ether (MTBE) and
ethyl tertiary butyl ether (ETBE).
Table 6 R&O Financial Overview (a)
Three months ended | ||||||||||||
Mar. 31, | Dec. 31, | Mar. 31, | ||||||||||
Millions of U.S. dollars | 2011 | 2010 | 2010 | |||||||||
Operating income (loss) |
$ | 164 | $ | 144 | $ | (128 | ) | |||||
EBITDA |
210 | 212 | 3 | |||||||||
EBITDA excluding LCM charges |
210 | 79 | 3 |
(a) | For all periods prior to May 1, 2010, operating income and EBITDA are calculated on a current cost inventory basis. For periods on and after May 1, 2010, operating income and EBITDA are calculated using the LIFO method of inventory accounting. See Table 8. |
Three months ended Mar. 31, 2011 versus three months ended Dec. 31, 2010 Excluding a
non-cash LCM reversal of $133 million in the fourth quarter 2010, EBITDA increased $131 million
versus the fourth quarter 2010. Houston refinery financial performance improved approximately $80
million versus fourth quarter 2010. First-quarter Houston refinery results include a $34 million
insurance settlement. Crude oil volume at the Houston refinery increased by approximately 25,000
barrels per day (9 percent of nameplate capacity) compared to the fourth quarter primarily due to
the absence of unplanned outages experienced during the fourth quarter 2010. Refining margins
improved as the average industry benchmark margin increased approximately $5 per barrel during the
quarter. Also notable during the quarter was the completion of the Fluid Catalytic Cracking Unit
(FCCU) turnaround at the Houston refinery. At the Berre refinery, volumes increased approximately
21,000 barrels per day while margins decreased slightly as naphtha price did not keep pace with
increased crude oil costs. Oxyfuels results improved compared to the fourth quarter 2010 as
seasonally higher margins accounted for the majority of the approximately $40 million EBITDA
increase.
Three months ended Mar. 31, 2011 versus three months ended Mar. 31, 2010 Segment EBITDA
increased $207 million versus the first quarter 2010. At the Houston refinery, an increase in the
industry benchmark margin of approximately $8 per barrel was the primary contributor to the
improved results. Berre refinery results were relatively unchanged. Oxyfuels results improved
primarily as a result of strength in gasoline pricing versus the prior year period.
LyondellBasell Industries
www.lyondellbasell.com
www.lyondellbasell.com
5
Technology Segment The principal products of the Technology segment include polyolefin
catalysts and production process technology licenses and related services.
Table 7 Technology Financial Overview (a)
Three months ended | ||||||||||||
Mar. 31, | Dec. 31, | Mar. 31, | ||||||||||
Millions of U.S. dollars | 2011 | 2010 | 2010 | |||||||||
Operating income |
$ | 66 | $ | 8 | $ | 31 | ||||||
EBITDA |
91 | 44 | 47 | |||||||||
EBITDA excluding LCM charges |
91 | 44 | 47 |
(a) | For all periods prior to May 1, 2010, operating income and EBITDA are calculated on a current cost inventory basis. For periods on and after May 1, 2010, operating income and EBITDA are calculated using the LIFO method of inventory accounting. See Table 8. |
Three months ended Mar. 31, 2011 versus three months ended Dec. 31, 2010 Results
improved due to increased polyolefin catalyst sales and licensing income and the absence of the $17
million fourth-quarter 2010 LIFO inventory adjustment.
Three months ended Mar. 31, 2011 versus three months ended Mar. 31, 2010 Results improved
primarily due to increased licensing income versus the prior year period.
Liquidity
Company liquidity, which we define as cash and cash equivalents plus funds available through
established lines of credit, was approximately $6.3 billion at Mar. 31, 2011. The $6.3 billion of
liquidity consisted of approximately $4.4 billion cash, approximately $1.4 billion of undrawn funds
available through the $1.75 billion asset-based loan facility and approximately $0.6 billion
available through the 450 million European securitization facility.
Capital Spending
Capital expenditures, including maintenance turnaround, catalyst and information technology related
expenditures, were $221 million during first quarter 2010.
CONFERENCE CALL
LyondellBasell will host a conference call today, May 2, 2011, at 10:30 a.m. ET.
Participating on the call will be: Jim Gallogly, Chief Executive Officer; Kent Potter, Executive
Vice President and Chief Financial Officer; Sergey Vasnetsov, Senior Vice President Strategic
Planning and Transactions; and Doug Pike, Vice President of Investor Relations. The toll-free
dial-in number in the U.S. is 888-982-4611. For international numbers, please go to our website,
www.lyondellbasell.com/teleconference, for a complete listing of toll-free numbers by country. The
pass code for all numbers is 9777386.
LyondellBasell Industries
www.lyondellbasell.com
www.lyondellbasell.com
6
A replay of the call will be available from 2:00 p.m. ET May 2 to 8:00 a.m. ET on June 2. The
replay dial-in numbers are
800-964-3620 (U.S.) and +1 203-369-3425 (international). The pass code for each is 5674.
800-964-3620 (U.S.) and +1 203-369-3425 (international). The pass code for each is 5674.
A copy of the slides that accompany the call will be available on our website at
http://www.lyondellbasell.com/earnings.
ABOUT LYONDELLBASELL
LyondellBasell (NYSE: LYB) is one of the worlds largest plastics, chemical and refining
companies. The company manufactures products at 58 sites in 18 countries. LyondellBasell products
and technologies are used to make items that improve the quality of life for people around the
world including packaging, electronics, automotive components, home furnishings, construction
materials and biofuels. More information about LyondellBasell can be found at
www.lyondellbasell.com.
FORWARD-LOOKING STATEMENTS
The statements in this release and the related teleconference relating to matters that are not
historical facts are forward-looking statements. These forward-looking statements are based upon
assumptions of management which are believed to be reasonable at the time made and are subject to
significant risks and uncertainties. Actual results could differ materially based on factors
including, but not limited to, the business cyclicality of the chemical, polymers and refining
industries; the availability, cost and price volatility of raw materials and utilities,
particularly the cost of oil and natural gas; competitive product and pricing pressures; labor
conditions; our ability to attract and retain key personnel; operating interruptions (including
leaks, explosions, fires, weather-related incidents, mechanical failure, unscheduled downtime,
supplier disruptions, labor shortages, strikes, work stoppages or other labor difficulties,
transportation interruptions, spills and releases and other environmental risks); the supply/demand
balances for our and our joint ventures products, and the related effects of industry production
capacities and operating rates; our ability to achieve expected cost savings and other synergies;
legal and environmental proceedings; tax rulings, consequences or proceedings; technological
developments, and our ability to develop new products and process technologies; current and
potential governmental regulatory actions; political unrest and terrorist acts; risks and
uncertainties posed by international operations, including foreign currency fluctuations; and our
ability to comply with debt covenants and service our substantial debt. Additional factors that
could cause results to differ materially from those described in the forward-looking statements can
be found in the Risk Factors section of our Form 10-K for the year ended December 31, 2010, which
can be found at www.lyondellbasell.com on the Investor Relations page and on the Securities and
Exchange Commissions website at www.sec.gov.
LyondellBasell Industries
www.lyondellbasell.com
www.lyondellbasell.com
7
NON-GAAP MEASURES
This release makes reference to certain non-GAAP financial measures as defined in Regulation
G of the U.S. Securities Exchange Act of 1934, as amended. We report our financial results in
accordance with U.S. generally accepted accounting principles, but believe that certain non-GAAP
financial measures provide useful supplemental information to investors regarding the underlying
business trends and performance of the companys ongoing operations and are useful for
period-over-period comparisons of such operations. These non-GAAP financial measures should be
considered as a supplement to, and not as a substitute for, or superior to, the financial measures
prepared in accordance with GAAP.
We have included EBITDA in this press release, as we believe that EBITDA is a measure commonly
used by investors. However, EBITDA, as presented herein, may not be comparable to a similarly
titled measure reported by other companies due to differences in the way the measure is calculated.
For purposes of this release, EBITDA for predecessor periods means earnings before interest, taxes,
depreciation, amortization and restructuring costs, as adjusted for other items management does
not believe are indicative of the Companys underlying results of operations such as impairment
charges, reorganization items, the effect of mark-to-market accounting on our warrants and current
cost inventory adjustments. EBITDA for successor periods means earnings before interest, taxes,
depreciation and amortization, as adjusted for the same items, to the extent applicable in the
successor periods. EBITDA also includes dividends from joint ventures. EBITDA should not be
considered an alternative to profit or operating profit for any period as an indicator of our
performance, or as alternatives to operating cash flows as a measure of our liquidity.
Reconciliations of non-GAAP financial measures to their nearest comparable GAAP financial
measures are provided in the financial tables at the end of this release.
OTHER FINANCIAL MEASURE PRESENTATION NOTES
As a result of the Companys reorganization proceedings and its emergence from Chapter 11,
financial results are prepared and disclosed for a predecessor company for the time period before
May 1, 2010, and the successor company for time periods after April 30, 2010, the date of
emergence. For financial accounting purposes, the predecessor and successor companies are
considered to be two separate entities. Further, the reorganization under Chapter 11 and the
application of fresh-start accounting make comparisons of the predecessor and successor periods
difficult. The primary impacts affecting the comparisons include (i) significant changes to our
inventory valuations; (ii) lower depreciation and amortization expense; and (iii) lower interest
expense. In connection with the application of fresh-start accounting, we were required to write
our inventory up to fair market value,
LyondellBasell Industries
www.lyondellbasell.com
www.lyondellbasell.com
8
which was significant given the high crude oil prices at
April 30, 2010. However, in the fourth quarter 2010, prices rose to levels close to those at April
30, 2010, and it became necessary to reverse significant portions of the LCM charges taken in the
second and third quarters. The lower depreciation and amortization expenses in the successor
period are the
result of the revaluation of assets in connection with fresh-start accounting. Lower interest
expense is the result of the substantial changes to the balance sheet as a result of the
reorganization.
Prior to emergence from Chapter 11, we utilized a combination of First-In, First-Out and
Last-In, First-Out inventory methods for financial reporting. For purposes of evaluating segment
results, management reviewed operating results using current cost, which approximates LIFO. As
supplementary information, and for our segment reporting, we provide EBITDA information on a
current cost basis for periods prior to our emergence from Chapter 11. Since emergence from Chapter
11, we have utilized the LIFO inventory methodology and EBITDA information for periods after our
emergence is on a LIFO basis. The combined financial results and measures that are disclosed in
this press release, including EBITDA, therefore use both current cost and LIFO methodologies.
This release contains time sensitive information that is accurate only as of the time hereof.
Information contained in this release is unaudited and subject to change. LyondellBasell undertakes
no obligation to update the information presented herein except to the extent required by law.
###
Source: LyondellBasell
Media Contact: David Harpole (713) 309-4125
Investor Contact: Doug Pike (713) 309-4590
Investor Contact: Doug Pike (713) 309-4590
LyondellBasell Industries
www.lyondellbasell.com
www.lyondellbasell.com
9
Table 8 Reconciliation of Segment Information to Consolidated Financial Information
Predecessor | Successor | |||||||||||
2010 | 2011 | |||||||||||
(Millions of U.S. dollars) | Q1 | Q4 | Q1 | |||||||||
Sales and other operating revenues: (a) |
||||||||||||
Olefins & Polyolefins Americas |
$ | 3,020 | $ | 3,155 | $ | 3,572 | ||||||
Olefins & Polyolefins Europe, Asia, International |
3,119 | 3,342 | 3,988 | |||||||||
Intermediates & Derivatives |
1,316 | 1,361 | 1,648 | |||||||||
Refining & Oxyfuels |
3,415 | 4,051 | 4,720 | |||||||||
Technology |
110 | 133 | 139 | |||||||||
Other/elims |
(1,225 | ) | (1,432 | ) | (1,815 | ) | ||||||
Total |
$ | 9,755 | $ | 10,610 | $ | 12,252 | ||||||
Operating income (loss): (a) |
||||||||||||
Olefins & Polyolefins Americas |
$ | 145 | $ | 446 | $ | 421 | ||||||
Olefins & Polyolefins Europe, Asia, International |
71 | 66 | 179 | |||||||||
Intermediates & Derivatives |
123 | 196 | 234 | |||||||||
Refining & Oxyfuels |
(128 | ) | 144 | 164 | ||||||||
Technology |
31 | 8 | 66 | |||||||||
Other |
(59 | ) | (16 | ) | 1 | |||||||
Current cost adjustment |
184 | | | |||||||||
Total |
$ | 367 | $ | 844 | $ | 1,065 | ||||||
Depreciation and amortization: |
||||||||||||
Olefins & Polyolefins Americas |
$ | 119 | $ | 58 | $ | 58 | ||||||
Olefins & Polyolefins Europe, Asia, International |
81 | 53 | 57 | |||||||||
Intermediates & Derivatives |
69 | 28 | 34 | |||||||||
Refining & Oxyfuels |
135 | 43 | 42 | |||||||||
Technology |
17 | 32 | 24 | |||||||||
Other |
3 | (7 | ) | | ||||||||
Total |
$ | 424 | $ | 207 | $ | 215 | ||||||
EBITDA: (a)(b) |
||||||||||||
Olefins & Polyolefins Americas |
$ | 274 | $ | 505 | $ | 484 | ||||||
Olefins & Polyolefins Europe, Asia, International |
152 | 125 | 333 | |||||||||
Intermediates & Derivatives |
196 | 228 | 270 | |||||||||
Refining & Oxyfuels |
3 | 212 | 210 | |||||||||
Technology |
47 | 44 | 91 | |||||||||
Other |
(32 | ) | (29 | ) | 14 | |||||||
Total EBITDA |
640 | 1,085 | 1,402 | |||||||||
2010 LCM inventory valuation adjustments |
| (323 | ) | | ||||||||
Total excluding 2010 LCM inventory valuation adjustments |
$ | 640 | $ | 762 | $ | 1,402 | ||||||
Capital, turnarounds and IT deferred spending: |
||||||||||||
Olefins & Polyolefins Americas |
$ | 69 | $ | 56 | $ | 66 | ||||||
Olefins & Polyolefins Europe, Asia, International |
59 | 43 | 42 | |||||||||
Intermediates & Derivatives |
7 | 32 | 5 | |||||||||
Refining & Oxyfuels |
64 | 52 | 101 | |||||||||
Technology |
10 | 9 | 7 | |||||||||
Other |
4 | 12 | 1 | |||||||||
Total |
213 | 204 | 222 | |||||||||
Deferred charges included above |
(74 | ) | (4 | ) | (1 | ) | ||||||
Capital expenditures(c) |
$ | 139 | $ | 200 | $ | 221 | ||||||
(a) | For periods prior to May 1, 2010, Predecessor segment operating income and EBITDA were determined on a current cost basis. For periods following May 1, 2010, Successor operating income and EBITDA were determined using the LIFO method of inventory accounting. | |
(b) | See Table 9 for a reconciliation of total EBITDA, excluding LCM inventory valuation adjustments, to net income. | |
(c) | Deferred IT spending is excluded from capital expenditures for all periods presented. Turnarounds, which are classified as property, plant and equipment from May 1, 2010, were excluded from capital expenditures for periods prior to May 1, 2010. |
Table 9 Reconciliation of EBITDA to Net Income
Predecessor | ||||||||||||||||||||
2009 | ||||||||||||||||||||
(Millions of U.S. dollars) | Q1 | Q2 | Q3 | Q4 | YTD | |||||||||||||||
Segment EBITDA:(a) |
||||||||||||||||||||
Olefins & Polyolefins Americas |
$ | 20 | $ | 207 | $ | 272 | $ | 244 | $ | 743 | ||||||||||
Olefins & Polyolefins Europe, Asia, International |
(5 | ) | 109 | 186 | 51 | 341 | ||||||||||||||
Intermediates & Derivatives |
148 | 110 | 143 | 134 | 535 | |||||||||||||||
Refining & Oxyfuels |
93 | 62 | 107 | (7 | ) | 255 | ||||||||||||||
Technology |
66 | 101 | 66 | 76 | 309 | |||||||||||||||
Other |
68 | (52 | ) | 9 | 28 | 53 | ||||||||||||||
Total EBITDA |
390 | 537 | 783 | 526 | 2,236 | |||||||||||||||
LCM inventory valuation adjustments |
| | | | | |||||||||||||||
Total EBITDA excluding LCM inventory valuation adjustments |
$ | 390 | $ | 537 | $ | 783 | $ | 526 | $ | 2,236 | ||||||||||
Add: |
||||||||||||||||||||
Income (loss) from equity investment |
(20 | ) | 22 | (168 | ) | (15 | ) | (181 | ) | |||||||||||
Unrealized foreign exchange (loss) gain |
15 | 98 | 141 | (61 | ) | 193 | ||||||||||||||
Deduct: |
||||||||||||||||||||
Depreciation and amortization |
(416 | ) | (479 | ) | (443 | ) | (436 | ) | (1,774 | ) | ||||||||||
Impairment charge |
| (5 | ) | | (12 | ) | (17 | ) | ||||||||||||
Reorganization items |
(948 | ) | (124 | ) | (928 | ) | (961 | ) | (2,961 | ) | ||||||||||
Interest expense, net |
(425 | ) | (498 | ) | (441 | ) | (413 | ) | (1,777 | ) | ||||||||||
Joint venture dividends received |
(2 | ) | (7 | ) | (12 | ) | (5 | ) | (26 | ) | ||||||||||
Benefit from income taxes |
432 | 87 | 332 | 560 | 1,411 | |||||||||||||||
Current cost adjustment to inventory |
(41 | ) | 18 | 88 | (36 | ) | 29 | |||||||||||||
Other |
(2 | ) | (2 | ) | (3 | ) | 3 | (4 | ) | |||||||||||
LyondellBasell Industries net loss |
(1,017 | ) | (353 | ) | (651 | ) | (850 | ) | (2,871 | ) | ||||||||||
Less: Net loss attributable to non-controlling interests |
1 | 2 | 1 | 2 | 6 | |||||||||||||||
$ | (1,016 | ) | $ | (351 | ) | $ | (650 | ) | $ | (848 | ) | $ | (2,865 | ) | ||||||
(a) | For periods prior to May 1, 2010, Predecessor segment operating income and EBITDA were determined on a current cost basis. |
Table 9 Reconciliation of EBITDA to Net Income
Predecessor | Successor | Combined | Successor | Predecessor | Successor | Combined | Successor | |||||||||||||||||||||||||||||||||
2010 | 2011 | |||||||||||||||||||||||||||||||||||||||
April 1 - | May 1 - | January 1 - | May 1 - | |||||||||||||||||||||||||||||||||||||
(Millions of U.S. dollars) | Q1 | April 30 | June 30 | Q2 | Q3 | Q4 | April 30 | December 31 | YTD | Q1 | ||||||||||||||||||||||||||||||
Segment EBITDA: (a) |
||||||||||||||||||||||||||||||||||||||||
Olefins & Polyolefins Americas |
$ | 274 | $ | 216 | $ | 198 | $ | 414 | $ | 492 | $ | 505 | $ | 490 | $ | 1,195 | $ | 1,685 | $ | 484 | ||||||||||||||||||||
Olefins & Polyolefins Europe,
Asia, International |
152 | 78 | 174 | 252 | 289 | 125 | 230 | 588 | 818 | 333 | ||||||||||||||||||||||||||||||
Intermediates & Derivatives |
196 | 56 | 128 | 184 | 243 | 228 | 252 | 599 | 851 | 270 | ||||||||||||||||||||||||||||||
Refining & Oxyfuels |
3 | 76 | 21 | 97 | 140 | 212 | 79 | 373 | 452 | 210 | ||||||||||||||||||||||||||||||
Technology |
47 | 14 | 29 | 43 | 78 | 44 | 61 | 151 | 212 | 91 | ||||||||||||||||||||||||||||||
Other |
(32 | ) | 8 | 72 | 80 | (44 | ) | (29 | ) | (24 | ) | (1 | ) | (25 | ) | 14 | ||||||||||||||||||||||||
Total EBITDA |
640 | 448 | 622 | 1,070 | 1,198 | 1,085 | 1,088 | 2,905 | 3,993 | 1,402 | ||||||||||||||||||||||||||||||
2010 LCM inventory valuation
adjustments |
| | 333 | 333 | 32 | (323 | ) | | 42 | 42 | | |||||||||||||||||||||||||||||
Total EBITDA excluding LCM
inventory valuation adjustments |
$ | 640 | $ | 448 | $ | 955 | $ | 1,403 | $ | 1,230 | $ | 762 | $ | 1,088 | $ | 2,947 | $ | 4,035 | $ | 1,402 | ||||||||||||||||||||
Add: |
||||||||||||||||||||||||||||||||||||||||
Income (loss) from equity investment |
55 | 29 | 27 | 56 | 29 | 30 | 84 | 86 | 170 | 58 | ||||||||||||||||||||||||||||||
Unrealized foreign
exchange (loss) gain |
(202 | ) | (62 | ) | (14 | ) | (76 | ) | (7 | ) | (1 | ) | (264 | ) | (22 | ) | (286 | ) | (3 | ) | ||||||||||||||||||||
Gain on sale of Flavors and
Fragrances business |
| | | | | 64 | | 64 | 64 | | ||||||||||||||||||||||||||||||
Deduct: |
||||||||||||||||||||||||||||||||||||||||
2010 LCM inventory valuation
adjustments |
| | (333 | ) | (333 | ) | (32 | ) | 323 | | (42 | ) | (42 | ) | | |||||||||||||||||||||||||
Depreciation and amortization |
(424 | ) | (141 | ) | (129 | ) | (270 | ) | (222 | ) | (207 | ) | (565 | ) | (558 | ) | (1,123 | ) | (215 | ) | ||||||||||||||||||||
Impairment charge |
(3 | ) | (6 | ) | | (6 | ) | | (28 | ) | (9 | ) | (28 | ) | (37 | ) | (5 | ) | ||||||||||||||||||||||
Reorganization items |
207 | 7,373 | (8 | ) | 7,365 | (13 | ) | (2 | ) | 7,580 | (23 | ) | 7,557 | (2 | ) | |||||||||||||||||||||||||
Interest expense, net |
(409 | ) | (299 | ) | (120 | ) | (419 | ) | (186 | ) | (222 | ) | (708 | ) | (528 | ) | (1,236 | ) | (155 | ) | ||||||||||||||||||||
Joint venture dividends received |
(13 | ) | (5 | ) | (28 | ) | (33 | ) | | (6 | ) | (18 | ) | (34 | ) | (52 | ) | (96 | ) | |||||||||||||||||||||
(Provision for) benefit from
income taxes |
(12 | ) | 1,135 | (28 | ) | 1,107 | (254 | ) | 112 | 1,123 | (170 | ) | 953 | (263 | ) | |||||||||||||||||||||||||
Fair value change in warrants |
| | 17 | 17 | (76 | ) | (55 | ) | | (114 | ) | (114 | ) | (59 | ) | |||||||||||||||||||||||||
Current cost adjustment to inventory |
184 | 15 | | 15 | | | 199 | | 199 | | ||||||||||||||||||||||||||||||
Other |
(15 | ) | 9 | 8 | 17 | (2 | ) | (4 | ) | (6 | ) | 2 | (4 | ) | (2 | ) | ||||||||||||||||||||||||
LyondellBasell Industries |
||||||||||||||||||||||||||||||||||||||||
net income (loss) |
8 | 8,496 | 347 | 8,843 | 467 | 766 | 8,504 | 1,580 | 10,084 | 660 | ||||||||||||||||||||||||||||||
Less: Net (income) loss attributable to
non-controlling interests |
2 | 58 | (5 | ) | 53 | 7 | 5 | 60 | 7 | 67 | 3 | |||||||||||||||||||||||||||||
$ | 10 | $ | 8,554 | $ | 342 | $ | 8,896 | $ | 474 | $ | 771 | $ | 8,564 | $ | 1,587 | $ | 10,151 | $ | 663 | |||||||||||||||||||||
(a) | For periods prior to May 1, 2010, Predecessor segment operating income and EBITDA were determined on a current cost basis. For periods following May 1, 2010, Successor operating income and EBITDA were determined using the LIFO method of inventory accounting. |
Table 10 Selected Segment Operating Information
2010 | 2011 | |||||||||||
Q1 | Q4 | Q1 | ||||||||||
Olefins and Polyolefins Americas |
||||||||||||
Volumes (million pounds) |
||||||||||||
Ethylene produced |
2,019 | 2,152 | 2,089 | |||||||||
Propylene produced |
755 | 695 | 769 | |||||||||
Polyethylene sold |
1,330 | 1,347 | 1,415 | |||||||||
Polypropylene sold |
615 | 611 | 593 | |||||||||
Benchmark Market Prices |
||||||||||||
West Texas Intermediate crude oil (USD per barrel) |
78.88 | 85.24 | 94.60 | |||||||||
Natural gas (USD per million BTUs) |
5.36 | 4.17 | 4.19 | |||||||||
U.S. weighted average cost of ethylene production (cents/pound) |
34.3 | 33.8 | 32.6 | |||||||||
U.S. ethylene (cents/pound) |
52.3 | 47.3 | 49.3 | |||||||||
U.S. polyethylene [high density] (cents/pound) |
83.3 | 83.7 | 87.7 | |||||||||
U.S. propylene (cents/pound) |
61.5 | 57.3 | 71.7 | |||||||||
U.S. polypropylene [homopolymer] (cents/pound) |
87.8 | 83.8 | 100.8 | |||||||||
Olefins and Polyolefins Europe, Asia, International |
||||||||||||
Volumes (million pounds) |
||||||||||||
Ethylene produced |
861 | 913 | 997 | |||||||||
Propylene produced |
509 | 560 | 608 | |||||||||
Polyethylene sold |
1,239 | 1,275 | 1,314 | |||||||||
Polypropylene sold |
1,538 | 1,832 | 1,704 | |||||||||
Benchmark Market Prices |
||||||||||||
Western Europe weighted average cost of ethylene production (0.01 per pound) |
28.7 | 35.7 | 34.7 | |||||||||
Western Europe ethylene (0.01 per pound) |
41.6 | 44.3 | 52.0 | |||||||||
Western Europe polyethylene [high density] (0.01 per pound) |
51.4 | 52.5 | 62.1 | |||||||||
Western Europe propylene (0.01 per pound) |
38.9 | 42.6 | 50.8 | |||||||||
Western Europe polypropylene [homopolymer] (0.01 per pound) |
51.3 | 58.9 | 66.6 | |||||||||
Intermediates and Derivatives |
||||||||||||
Volumes (million pounds) |
||||||||||||
Propylene oxide and derivatives |
869 | 860 | 838 | |||||||||
Ethylene oxide and derivatives |
265 | 251 | 288 | |||||||||
Styrene monomer |
589 | 685 | 852 | |||||||||
Acetyls |
379 | 484 | 439 | |||||||||
TBA Intermediates |
472 | 425 | 485 | |||||||||
Refining and Oxyfuels |
||||||||||||
Volumes |
||||||||||||
Houston Refining crude processing rate (thousands of barrels per day) |
263 | 233 | 258 | |||||||||
Berre Refinery crude processing rate (thousands of barrels per day) |
73 | 80 | 101 | |||||||||
MTBE/ETBE sales volumes (million gallons) |
189 | 218 | 196 | |||||||||
Benchmark Market Margins |
||||||||||||
WTI 2-1-1 (USD per barrel) |
6.85 | 8.97 | 19.06 | |||||||||
WTI Maya (USD per barrel) |
8.94 | 9.41 | 4.63 | |||||||||
Urals 4-1-2-1 (USD per barrel) |
5.91 | 6.64 | 7.81 | |||||||||
MTBE Northwest Europe (cents per gallon) |
48.2 | 18.4 | 58.0 |
Source: CMAI, Bloomberg, LyondellBasell Industries
Table 11 Unaudited Income Statement Information
Predecessor | Successor | |||||||||||
2010 | 2011 | |||||||||||
(Millions of U.S. dollars, except per share data) | Q1 | Q4 | Q1 | |||||||||
Sales and other operating revenues |
$ | 9,755 | $ | 10,610 | $ | 12,252 | ||||||
Cost of sales |
9,130 | 9,494 | 10,943 | |||||||||
Selling, general and administrative expenses |
217 | 231 | 211 | |||||||||
Research and development expenses |
41 | 41 | 33 | |||||||||
Operating income |
367 | 844 | 1,065 | |||||||||
Income from equity investments |
55 | 30 | 58 | |||||||||
Interest expense, net |
(409 | ) | (222 | ) | (155 | ) | ||||||
Other expense, net |
(200 | ) | (60 | ) | (43 | ) | ||||||
Income (loss) before income taxes and reorganization items |
(187 | ) | 592 | 925 | ||||||||
Reorganization items |
207 | (2 | ) | (2 | ) | |||||||
Income before taxes |
20 | 590 | 923 | |||||||||
Provision for (benefit from) income taxes |
12 | (112 | ) | 263 | ||||||||
Income from continuing operations |
8 | 702 | 660 | |||||||||
Income from discontinued operations, net of tax |
| 64 | | |||||||||
Net income |
8 | 766 | 660 | |||||||||
Less: Net loss attributable to non-controlling interests |
2 | 5 | 3 | |||||||||
Net income attributable to the Company |
$ | 10 | $ | 771 | $ | 663 | ||||||
Table 12 Unaudited Cash Flow Information
Predecessor | Successor | |||||||||||
2010 | 2011 | |||||||||||
(Millions of U.S. dollars) | Q1 | Q4 | Q1 | |||||||||
Net cash provided by (used in) operating activities |
$ | (373 | ) | $ | 728 | $ | 221 | |||||
Net cash used in investing activities |
(127 | ) | (46 | ) | (216 | ) | ||||||
Net cash provided by (used in) financing activities |
490 | (1,239 | ) | 28 |
Table 13 Unaudited Balance Sheet Information
Predecessor | Successor | |||||||||||
March 31, | December 31, | March 31, | ||||||||||
(Millions of U.S. dollars) | 2010 | 2010 | 2011 | |||||||||
Cash and cash equivalents |
$ | 537 | $ | 4,222 | $ | 4,383 | ||||||
Short-term investments |
2 | | | |||||||||
Accounts receivable, net |
3,642 | 3,747 | 4,764 | |||||||||
Inventories |
3,590 | 4,824 | 5,726 | |||||||||
Prepaid expenses and other current assets |
932 | 986 | 1,100 | |||||||||
Total current assets |
8,703 | 13,779 | 15,973 | |||||||||
Property, plant and equipment, net |
14,687 | 7,190 | 7,440 | |||||||||
Investments and long-term receivables: |
||||||||||||
Investment in PO joint ventures |
880 | 437 | 444 | |||||||||
Equity investments |
1,125 | 1,587 | 1,586 | |||||||||
Related party receivable |
14 | 14 | 14 | |||||||||
Other investments and long-term receivables |
90 | 67 | 66 | |||||||||
Goodwill |
| 787 | 807 | |||||||||
Intangible assets, net |
1,748 | 1,360 | 1,344 | |||||||||
Other assets, net |
338 | 273 | 274 | |||||||||
Total assets |
$ | 27,585 | $ | 25,494 | $ | 27,948 | ||||||
Current maturities of long-term debt |
$ | 487 | $ | 4 | $ | 253 | ||||||
Short-term debt |
6,675 | 42 | 51 | |||||||||
Accounts payable |
2,213 | 2,761 | 4,099 | |||||||||
Accrued liabilities |
1,220 | 1,705 | 1,711 | |||||||||
Deferred income taxes |
163 | 244 | 246 | |||||||||
Total current liabilities |
10,758 | 4,756 | 6,360 | |||||||||
Long-term debt |
304 | 6,036 | 5,805 | |||||||||
Other liabilities |
1,317 | 2,183 | 2,043 | |||||||||
Deferred income taxes |
2,012 | 923 | 1,027 | |||||||||
Liabilities subject to compromise |
22,058 | | | |||||||||
Stockholders equity (deficit) |
(8,975 | ) | 11,535 | 12,671 | ||||||||
Non-controlling interests |
111 | 61 | 42 | |||||||||
Total liabilities and stockholders equity (deficit) |
$ | 27,585 | $ | 25,494 | $ | 27,948 | ||||||