Attached files

file filename
8-K - 8-K - LyondellBasell Industries N.V.d16201d8k.htm

Exhibit 99.1

 

NEWS RELEASE    LOGO

HOUSTON and LONDON, October 23, 2015

LyondellBasell Reports Record Quarterly Results

Third Quarter 2015 Highlights

 

    Income from continuing operations: $1.2 billion ($1.3 billion excluding LCM1)

 

    Diluted earnings per share: $2.55 per share ($2.80 per share excluding LCM, a quarterly record)

 

    EBITDA: $2.0 billion ($2.2 billion excluding LCM, a quarterly record)

 

    Last twelve months excluding LCM impacts: EBITDA of $8.5 billion and diluted earnings per share of $10.60

 

    Excluding the impacts of the LCM adjustments, third quarter EBITDA was the sixth consecutive quarter of approximately $2 billion, and the 12th consecutive quarter of year over year growth

 

    Repurchased 15.5 million shares during the quarter, or approximately 3.3 percent of the outstanding shares

LyondellBasell Industries (NYSE: LYB) today announced earnings from continuing operations for the third quarter 2015 of $1.2 billion, or $2.55 diluted earnings per share. Third quarter 2015 EBITDA was approximately $2.0 billion.

Comparisons with the prior quarter and third quarter 2014 are available in the following table:

Table 1 - Earnings Summary

 

     Three Months Ended      Nine Months Ended  
   September 30,      June 30,     September 30,      September 30,  

Millions of U.S. dollars (except share data)

   2015      2015     2014      2015      2014  

Sales and other operating revenues

   $ 8,334       $ 9,145      $ 12,066       $ 25,664       $ 35,318   

Net income(a)

     1,186         1,329        1,257         3,679         3,377   

Income from continuing operations(b)

     1,189         1,326        1,260         3,682         3,376   

Diluted earnings per share (U.S. dollars):

             

Net income(c)

     2.54         2.82        2.45         7.77         6.38   

Income from continuing operations(b)

     2.55         2.81        2.46         7.78         6.38   

Diluted share count (millions)

     463         472        512         473         529   

EBITDA(d)

     2,001         2,186        2,035         6,139         5,644   
Excluding LCM Impacts:              

LCM charges (benefits), pre-tax

     181         (9     45         264         45   

Income from continuing operations(b)

     1,303         1,320        1,288         3,848         3,404   

Diluted earnings per share (U.S. dollars):

             

Income from continuing operations(b)

     2.80         2.79        2.51         8.13         6.43   

EBITDA(d)

     2,182         2,177        2,080         6,403         5,689   

 

(a) Includes net loss attributable to non-controlling interests and income (loss) from discontinued operations, net of tax. See Table 10.
(b) Please see Table 11 for charges and benefits to income from continuing operations.
(c) Includes diluted earnings per share attributable to discontinued operations.
(d) See the end of this release for an explanation of the Company’s use of EBITDA and Table 8 for reconciliations of EBITDA to net income and income from continuing operations.

 

1  LCM stands for “lower of cost or market.” An explanation of LCM and why we have excluded it from our financial information in this press release can be found at the end of this press release under “Information Related to Financial Measures.”

 

LyondellBasell Industries    1
www.lyb.com   


The third quarter included a $181 million non-cash, pre-tax lower of cost or market (LCM) inventory adjustment ($114 million after tax). Excluding the LCM adjustment, earnings from continuing operations during the third quarter totaled $1.3 billion, or $2.80 per share, and EBITDA was $2.2 billion.

“Our portfolio continued to demonstrate balance as third quarter EBITDA marked the fifth consecutive quarter of EBITDA in excess of $2 billion. From an industry standpoint, the third quarter was a transitional period during which markets rebalanced following tight second quarter supply and the price of crude oil declined. Despite this change, our portfolio continued to generate strong earnings as some product margins expanded while others contracted. During the third quarter, our Olefins and Polyolefins – Europe, Asia, International and Intermediates and Derivatives segments both achieved record EBITDA. In addition to continued earnings strength, cash generation remained strong and we repurchased 15.5 million shares, representing 3.3 percent of our outstanding shares,” said Bob Patel, LyondellBasell Chief Executive Officer.

OUTLOOK

“Thus far, the fourth quarter reflects a more balanced global ethylene industry. We entered the quarter with lower ethylene-polyethylene chain margins following third quarter market rebalancing and oil price decline. During the fourth quarter, we expect typical seasonal behavior to adversely impact the earnings of our oxyfuels, polyolefins, and refining businesses. Looking ahead to 2016, we continue to forecast stable industry demand and operating rates and believe that the markets for our products will tighten as we move into the spring,” Patel said.

LYONDELLBASELL BUSINESS RESULTS DISCUSSION BY REPORTING SEGMENT

LyondellBasell manages operations through five operating segments: 1) Olefins and Polyolefins – Americas; 2) Olefins and Polyolefins – Europe, Asia, International (EAI); 3) Intermediates and Derivatives; 4) Refining; and 5) Technology.

Comments and analysis represent underlying business activity and are exclusive of LCM inventory adjustments.

 

LyondellBasell Industries    2
www.lyb.com   


Olefins and 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 2 - O&P–Americas Financial Overview

 

     Three Months Ended      Nine Months Ended  
     September 30,      June 30,     September 30,      September 30,  

Millions of U.S. dollars

   2015      2015     2014      2015      2014  

Operating income

   $ 740       $ 920      $ 1,068       $ 2,594       $ 2,622   

EBITDA

     841         1,014        1,157         2,886         2,871   

LCM charges (benefits), pre-tax

     79         (21     45         101         45   

EBITDA excluding LCM adjustments

     920         993        1,202         2,987         2,916   

Three months ended September 30, 2015 versus three months ended June 30, 2015 – EBITDA decreased $73 million versus the second quarter of 2015, excluding a $100 million quarter to quarter variance as a result of the LCM inventory adjustments. Olefins results decreased by approximately $140 million primarily due to a 6 cent per pound lower average ethylene price. Polyolefin results improved by approximately $70 million principally due to higher price spreads over monomer. Polyethylene and polypropylene spreads increased by 2 and 4 cents per pound, respectively. Joint venture equity income increased by $4 million.

Three months ended September 30, 2015 versus three months ended September 30, 2014 – EBITDA decreased by $282 million versus the third quarter 2014, excluding a $34 million quarter to quarter variance as a result of the LCM inventory adjustments. Olefins results decreased by $485 million primarily due to lower margins as a result of lower product prices. The price of ethylene decreased by approximately 26 cents per pound. This negative impact was partially offset by a lower cost of ethylene and higher volume from our La Porte ethylene plant expansion. Polyolefin results improved by approximately $195 million due to higher price spreads over monomer. Both polyethylene and polypropylene spreads improved by approximately 10 and 9 cents per pound, respectively. Joint venture equity income increased by $6 million.

 

LyondellBasell Industries    3
www.lyb.com   


Olefins and Polyolefins - Europe, Asia, International (O&P-EAI) – The primary products of this segment include ethylene and its co-products (propylene and butadiene), polyethylene, polypropylene, polypropylene compounds (global), Catalloy process resins and polybutene-1 resins.

Table 3 - O&P–EAI Financial Overview

 

     Three Months Ended      Nine Months Ended  
     September 30,      June 30,      September 30,      September 30,  

Millions of U.S. dollars

   2015      2015      2014      2015      2014  

Operating income

   $ 412       $ 359       $ 223       $ 1,007       $ 638   

EBITDA

     549         492         343         1,398         1,018   

LCM charges (benefits), pretax

     6         —           —           6         —     

EBITDA excluding LCM adjustments

     555         492         343         1,404         1,018   

Three months ended September 30, 2015 versus three months ended June 30, 2015 – EBITDA increased by $63 million versus the second quarter 2015, excluding a $6 million quarter to quarter variance as a result of the LCM inventory adjustments. Olefins results increased by $60 million primarily due to an approximately 9 cent per pound lower cost of ethylene production. Ethylene production was lower during the quarter as a result of planned maintenance at our Münchsmünster, Germany olefins plant. Combined polyolefin results increased by approximately $20 million. Improved polypropylene results offset a small decline in polyethylene results. Combined polypropylene compounds and polybutene-1 results decreased by approximately $10 million due in part to a seasonal volume decline. Equity income was unchanged.

Three months ended September 30, 2015 versus three months ended September 30, 2014 – EBITDA increased by $212 million versus the third quarter 2014, excluding a $6 million quarter to quarter variance as a result of the LCM inventory adjustments. Olefin results increased by approximately $80 million primarily due to higher ethylene margins. Combined polyolefin results increased by approximately $115 million. Spreads in polyethylene and polypropylene increased by approximately 6 and 3 cents per pound, respectively. Polyethylene volume increased approximately 2 percent. Combined polypropylene compounds and polybutene-1 results decreased by approximately $10 million. Equity income increased by $23 million.

 

LyondellBasell Industries    4
www.lyb.com   


Intermediates and 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 (including methanol), ethanol, oxyfuels, and ethylene oxide and its derivatives.

Table 4 - I&D Financial Overview

 

     Three Months Ended      Nine Months Ended  
     September 30,      June 30,      September 30,      September 30,  

Millions of U.S. dollars

   2015      2015      2014      2015      2014  

Operating income

   $ 403       $ 405       $ 321       $ 1,079       $ 1,012   

EBITDA

     460         466         383         1,263         1,188   

LCM charges, pre-tax

     46         17         —           107         —     

EBITDA excluding LCM adjustments

     506         483         383         1,370         1,188   

Three months ended September 30, 2015 versus three months ended June 30, 2015 – EBITDA increased $23 million versus the second quarter 2015, excluding a $29 million quarter to quarter variance as a result of the LCM inventory adjustments. Propylene oxide and derivative results increased by approximately $30 million primarily due to higher margins. Intermediate chemical results increased by approximately $30 million due to increased styrene and C4 chemical results which more than offset lower acetyls results. Oxyfuels results decreased by approximately $30 million due to seasonally lower margins and lower sales volume. Equity income decreased by $1 million.

Three months ended September 30, 2015 versus three months ended September 30, 2014 – EBITDA increased by $123 million versus the third quarter 2014, excluding a $46 million quarter to quarter variance as a result of the LCM inventory adjustments. Propylene oxide and derivative results were relatively unchanged. Intermediate chemical results improved by approximately $130 million primarily from the strength in styrene margins and improved ethylene oxide and glycol results. Oxyfuels results were lower by approximately $10 million. Equity income was unchanged.

 

LyondellBasell Industries    5
www.lyb.com   


Refining – The primary products of this segment include gasoline, diesel fuel, heating oil, jet fuel, and petrochemical raw materials.

Table 5 - Refining Financial Overview

 

     Three Months Ended      Nine Months Ended  
     September 30,      June 30,     September 30,      September 30,  

Millions of U.S. dollars

   2015      2015     2014      2015      2014  

Operating income

   $ 52       $ 119      $ 67       $ 245       $ 248   

EBITDA

     93         159        110         401         376   

LCM charges (benefits), pre-tax

     50         (5     —           50         —     

EBITDA excluding LCM adjustments

     143         154        110         451         376   

Three months ended September 30, 2015 versus three months ended June 30, 2015 – EBITDA decreased by $11 million versus the second quarter 2015, excluding a $55 million quarter to quarter variance as a result of the LCM inventory adjustments. Crude oil throughput decreased by 6,000 barrels per day to 249,000 barrels per day. The Maya 2-1-1 industry benchmark spread decreased by approximately $1 per barrel, averaging $22.77 per barrel. Secondary product price spreads improved partially offsetting the lower Maya 2-1-1 spread. The cost of RIN’s was lower by $6 million.

Three months ended September 30, 2015 versus three months ended September 30, 2014 – Versus the third quarter of 2014, EBITDA increased by $33 million, excluding a $50 million quarter to quarter variance as a result of the LCM inventory adjustments. Crude oil throughput decreased by 15,000 barrels per day. The Maya 2-1-1 spread decreased by approximately $2 per barrel, however the corresponding Houston refinery spread increased by approximately $1 per barrel as secondary product margins improved. The cost of RIN’s was lower by $8 million.

 

LyondellBasell Industries    6
www.lyb.com   


Technology – The principal products of the Technology segment include polyolefin catalysts and production process technology licenses and related services.

Table 6 - Technology Financial Overview

 

     Three Months Ended      Nine Months Ended  
     September 30,      June 30,      September 30,      September 30,  

Millions of U.S. dollars

   2015      2015      2014      2015      2014  

Operating income

   $ 34       $ 45       $ 26       $ 143       $ 142   

EBITDA

     45         57         41         178         188   

Three months ended September 30, 2015 versus three months ended June 30, 2015 – EBITDA decreased by $12 million due to lower licensing revenue.

Three months ended September 30, 2015 versus three months ended September 30, 2014 – EBITDA increased by $4 million.

Capital Spending and Cash Balances

Capital expenditures, including growth projects, maintenance turnarounds, catalyst and information technology-related expenditures, were $373 million during the third quarter 2015. Our cash and liquid investments balance was $3.5 billion at September 30, 2015. We repurchased 15.5 million of our shares outstanding during the third quarter of 2015, at a total cost of $1.3 billion. There were 453 million common shares outstanding as of September 30, 2015. The company paid dividends of $361 million during the third quarter of 2015.

CONFERENCE CALL

LyondellBasell will host a conference call October 23 at 11 a.m. ET. Participants on the call will include Chief Executive Officer Bob Patel, Senior Vice President - Strategic Planning and Transactions Sergey Vasnetsov, and Vice President of Investor Relations Doug Pike.

The toll-free dial-in number in the U.S. is 888-677-1826. A complete listing of toll-free numbers by country is available at www.lyb.com/teleconference for international callers. The pass code for all numbers is 4843334.

The slides and webcast that accompany the call will be available at http://www.lyb.com/earnings.

A replay of the call will be available from 2 p.m. ET October 23 until November 23 at 11:59 p.m. ET. The replay dial-in numbers are 800-856-2254 (U.S.) and +1 402-280-9961 (international). The pass code for each is 5671.

 

LyondellBasell Industries    7
www.lyb.com   


ABOUT LYONDELLBASELL

LyondellBasell (NYSE: LYB) is one of the world’s largest plastics, chemical and refining companies and a member of the S&P 500. LyondellBasell (www.lyb.com) manufactures products at 56 sites in 19 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 parts, home furnishings, construction materials and biofuels.

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, natural gas, and associated natural gas liquids; 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; our ability to successfully execute projects and growth strategies; legal and environmental proceedings; tax rulings, consequences or proceedings; technological developments, and our ability to develop new products and process technologies; 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 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, 2014, which can be found at www.lyb.com on the Investor Relations page and on the Securities and Exchange Commission’s website at www.sec.gov.

INFORMATION RELATED TO FINANCIAL 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. The non-GAAP measures we have presented include income from continuing operations excluding LCM, diluted earnings per share excluding LCM, EBITDA and EBITDA excluding LCM. LCM stands for “lower of cost or market,” which is an accounting rule consistent with GAAP related to the valuation of inventory. Our inventories are stated at the lower of

 

LyondellBasell Industries    8
www.lyb.com   


cost or market. Cost is determined using the last-in, first-out (“LIFO”) inventory valuation methodology, which means that the most recently incurred costs are charged to cost of sales and inventories are valued at the earliest acquisition costs. Market is determined based on an assessment of the current estimated replacement cost and selling price of the inventory. In periods where the market price of our inventory declines substantially, cost values of inventory may be higher than the market value, which results in us writing down the value of inventory to market value in accordance with the LCM rule, consistent with GAAP. This adjustment is somewhat unique to our 2010 company formation when all assets and liabilities were measured at fair value, our use of LIFO accounting, and the recent volatility in pricing for many of our raw material and finished goods inventories. We report our financial results in accordance with U.S. generally accepted accounting principles, but believe that certain non-GAAP financial measures, such as EBITDA and earnings and EBITDA excluding LCM, provide useful supplemental information to investors regarding the underlying business trends and performance of the company’s ongoing operations and are useful for period-over-period comparisons of such operations. 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.

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. We calculate EBITDA as income from continuing operations plus interest expense (net), provision for (benefit from) income taxes, and depreciation & amortization. EBITDA should not be considered an alternative to profit or operating profit for any period as an indicator of our performance, or as an alternative to operating cash flows as a measure of our liquidity. We have also presented financial information herein exclusive of adjustments for LCM.

Quantitative reconciliations of EBITDA to net income, the most comparable GAAP measure, are provided in Table 8 at the end of this release.

OTHER FINANCIAL MEASURE PRESENTATION NOTES

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 Industries

 

Media Contact:    George Smalley +1 713-309-7575
Investor Contact:    Douglas J. Pike +1 713-309-7141

 

LyondellBasell Industries    9
www.lyb.com   


Table 7 - Reconciliation of Segment Information to Consolidated Financial Information (a)

 

   
    2014     2015  

(Millions of U.S. dollars)

  Q1     Q2     Q3     Q4     Total     Q1     Q2     Q3     YTD  

Sales and other operating revenues:

                 

Olefins & Polyolefins - Americas

  $ 3,357      $ 3,462      $ 3,750      $ 3,379      $ 13,948      $ 2,551      $ 2,679      $ 2,516      $ 7,746   

Olefins & Polyolefins - EAI

    3,778        4,069        3,995        3,361        15,203        2,911        3,061        2,932        8,904   

Intermediates & Derivatives

    2,429        2,706        2,691        2,304        10,130        1,918        2,159        2,039        6,116   

Refining

    2,756        3,250        3,146        2,558        11,710        1,607        2,102        1,693        5,402   

Technology

    136        144        107        110        497        136        107        100        343   

Other/elims

    (1,321     (1,514     (1,623     (1,422     (5,880     (938     (963     (946     (2,847
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Continuing Operations

  $ 11,135      $ 12,117      $ 12,066      $ 10,290      $ 45,608      $ 8,185      $ 9,145      $ 8,334      $ 25,664   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income (loss):

                 

Olefins & Polyolefins - Americas

  $ 656      $ 898      $ 1,068      $ 950      $ 3,572      $ 934      $ 920      $ 740      $ 2,594   

Olefins & Polyolefins - EAI

    225        190        223        246        884        236        359        412        1,007   

Intermediates & Derivatives

    316        375        321        208        1,220        271        405        403        1,079   

Refining

    86        95        67        (354     (106     74        119        52        245   

Technology

    60        56        26        29        171        64        45        34        143   

Other

    (3     (1     1        (2     (5     (4     (3     9        2   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Continuing Operations

  $ 1,340      $ 1,613      $ 1,706      $ 1,077      $ 5,736      $ 1,575      $ 1,845      $ 1,650      $ 5,070   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Depreciation and amortization:

                 

Olefins & Polyolefins - Americas

  $ 73      $ 74      $ 84      $ 85      $ 316      $ 86      $ 85      $ 87      $ 258   

Olefins & Polyolefins - EAI

    70        67        65        46        248        55        54        54        163   

Intermediates & Derivatives

    55        56        55        59        225        60        56        55        171   

Refining

    42        42        42        43        169        74        40        41        155   

Technology

    16        15        16        14        61        12        12        11        35   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Continuing Operations

  $ 256      $ 254      $ 262      $ 247      $ 1,019      $ 287      $ 247      $ 248      $ 782   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

EBITDA: (b)

                 

Olefins & Polyolefins - Americas

  $ 736      $ 978      $ 1,157      $ 1,040      $ 3,911      $ 1,031      $ 1,014      $ 841      $ 2,886   

Olefins & Polyolefins - EAI

    356        319        343        348        1,366        357        492        549        1,398   

Intermediates & Derivatives

    375        430        383        271        1,459        337        466        460        1,263   

Refining

    129        137        110        (311     65        149        159        93        401   

Technology

    76        71        41        44        232        76        57        45        178   

Other

    (4     6        1        14        17        2        (2     13        13   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Continuing Operations

  $ 1,668      $ 1,941      $ 2,035      $ 1,406      $ 7,050      $ 1,952      $ 2,186      $ 2,001      $ 6,139   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Capital, turnarounds and IT deferred spending:

                 

Olefins & Polyolefins - Americas

  $ 231      $ 306      $ 208      $ 167      $ 912      $ 149      $ 140      $ 159      $ 448   

Olefins & Polyolefins - EAI

    33        27        45        86        191        38        27        49        114   

Intermediates & Derivatives

    45        52        50        94        241        76        76        135        287   

Refining

    32        20        27        44        123        33        28        23        84   

Technology

    2        6        6        11        25        6        3        7        16   

Other

    —          4        2        1        7        4        4        —          8   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Continuing Operations

  $ 343      $ 415      $ 338      $ 403      $ 1,499      $ 306      $ 278      $ 373      $ 957   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(a) EBITDA as presented herein includes the impacts of pre-tax LCM charges of $45 million in the third quarter of 2014, $715 million in the fourth quarter of 2014, $92 million in the first quarter of 2015 and $181 million in the third quarter of 2015. EBITDA for the second quarter of 2015 includes a pre-tax LCM benefit of $9 million for the partial reversal of the first quarter 2015 LCM adjustment. See Tables 2 through 6 for LCM adjustments recorded for each segment.
(b) See Table 8 for EBITDA calculation.

 

LyondellBasell Industries    10
www.lyb.com   


Table 8 - EBITDA Calculation

 

     2014     2015  

(Millions of U.S. dollars)

   Q1     Q2     Q3     Q4     Total     Q1     Q2     Q3      YTD  

Net income attributable to the Company shareholders(a)

   $ 945      $ 1,178      $ 1,258      $ 793      $ 4,174      $ 1,166      $ 1,330      $ 1,185       $ 3,681   

Net income (loss) attributable to non-controlling interests

     (1     (2     (1     (2     (6     (2     (1     1         (2

(Income) loss from discontinued operations, net of tax

     (1     (3     3        5        4        3        (3     3         3   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Income from continuing operations(a)

     943        1,173        1,260        796        4,172        1,167        1,326        1,189         3,682   

Provision for income taxes

     383        425        434        298        1,540        440        541        487         1,468   

Depreciation and amortization

     256        254        262        247        1,019        287        247        248         782   

Interest expense, net

     86        89        79        65        319        58        72        77         207   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

EBITDA(b)

   $ 1,668      $ 1,941      $ 2,035      $ 1,406      $ 7,050      $ 1,952      $ 2,186      $ 2,001       $ 6,139   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

 

(a) Amounts presented herein include after-tax LCM charges of $28 million in the third quarter of 2014, $455 million in the fourth quarter of 2014, $58 million in the first quarter of 2015 and $114 million in the third quarter of 2015. The second quarter of 2015 includes an after-tax benefit of $6 million for the partial reversal of the first quarter 2015 LCM adjustment resulting from price recoveries during the period.
(b) EBITDA as presented herein includes the impacts of pre-tax LCM charges of $45 million in the third quarter of 2014, $715 million in the fourth quarter of 2014, $92 million in the first quarter of 2015 and $181 million in the third quarter of 2015. The second quarter of 2015 includes a pre-tax LCM benefit of $9 million for the partial reversal of the first quarter 2015 LCM adjustment.

 

LyondellBasell Industries    11
www.lyb.com   


Table 9 - Selected Segment Operating Information

 

    2014     2015  
    Q1     Q2     Q3     Q4     Total     Q1     Q2     Q3     YTD  

Olefins and Polyolefins - Americas

                 

Volumes (million pounds)

                 

Ethylene produced

    1,979        1,721        2,301        2,458        8,459        2,364        2,415        2,514        7,293   

Propylene produced

    611        648        559        719        2,537        805        740        697        2,242   

Polyethylene sold

    1,517        1,363        1,603        1,451        5,934        1,473        1,575        1,577        4,625   

Polypropylene sold

    627        605        681        592        2,505        627        698        662        1,987   

Benchmark Market Prices

                 

West Texas Intermediate crude oil (USD per barrel)

    98.61        102.99        97.25        73.20        92.91        48.57        57.95        45.36        56.60   

Light Louisiana Sweet (“LLS”) crude oil (USD per barrel)

    104.36        105.55        101.03        76.58        96.92        52.84        62.93        50.20        55.32   

Natural gas (USD per million BTUs)

    5.01        4.74        4.19        4.09        4.51        2.76        2.76        2.72        2.73   

U.S. weighted average cost of ethylene production (cents/pound)

    20.0        17.1        14.5        10.5        15.4        10.2        9.7        9.6        9.8   

U.S. ethylene (cents/pound)

    48.3        47.2        51.8        44.8        48.0        34.8        34.2        30.3        33.1   

U.S. polyethylene [high density] (cents/pound)

    76.3        77.0        78.0        76.7        77.0        65.7        67.3        64.3        65.8   

U.S. propylene (cents/pound)

    73.3        69.7        70.8        69.8        70.9        49.7        41.7        33.2        41.5   

U.S. polypropylene [homopolymer] (cents/pound)

    88.3        84.7        86.3        85.8        86.3        67.7        61.7        59.3        62.9   

Olefins and Polyolefins - Europe, Asia, International

                 

Volumes (million pounds)

                 

Ethylene produced

    989        1,024        1,039        1,059        4,111        1,007        1,047        944        2,998   

Propylene produced

    582        617        629        618        2,446        600        632        575        1,807   

Polyethylene sold

    1,275        1,363        1,284        1,254        5,176        1,533        1,360        1,304        4,197   

Polypropylene sold

    1,509        1,707        1,633        1,561        6,410        1,817        1,529        1,673        5,019   

Benchmark Market Prices (€0.01 per pound)

                 

Western Europe weighted average cost of ethylene production

    32.9        34.3        31.5        18.2        29.2        22.9        23.2        14.4        20.2   

Western Europe ethylene

    54.7        52.8        54.1        48.7        52.6        39.3        47.1        46.6        44.4   

Western Europe polyethylene [high density]

    56.1        54.8        55.4        51.5        54.5        45.2        60.6        61.2        55.7   

Western Europe propylene

    51.3        52.2        51.9        46.5        50.5        37.1        44.4        41.7        41.1   

Western Europe polypropylene [homopolymer]

    59.9        61.3        61.4        57.0        59.9        49.8        62.5        59.3        57.2   

Intermediates and Derivatives

                 

Volumes (million pounds)

                 

Propylene oxide and derivatives

    772        726        768        781        3,047        870        751        697        2,318   

Ethylene oxide and derivatives

    262        319        211        226        1,018        268        312        282        862   

Styrene monomer

    683        870        933        870        3,356        903        735        904        2,542   

Acetyls

    683        592        613        619        2,507        547        810        733        2,090   

TBA Intermediates

    416        391        461        384        1,652        433        321        421        1,175   

Volumes (million gallons)

                 

MTBE/ETBE

    188        266        245        216        915        229        299        268        796   

Benchmark Market Margins (cents per gallon)

                 

MTBE - Northwest Europe

    63.4        90.7        111.8        109.1        94.0        64.0        106.0        119.0        96.8   

Refining

                 

Volumes (thousands of barrels per day)

                 

Heavy crude oil processing rate

    247        257        264        266        259        241        255        249        248   

Benchmark Market Margins

                 

Light crude oil - 2-1-1

    13.18        17.29        14.20        8.50        13.32        15.02        16.42        15.29        15.58   

Light crude oil - Maya differential

    15.08        9.72        10.15        9.22        11.11        8.72        7.56        7.48        7.97   

Source: LYB and third party consultants

Note: Benchmark market prices for U.S. and Western Europe polyethylene and polypropylene reflect discounted prices. Volumes presented represent third party sales of selected key products.

 

LyondellBasell Industries    12
www.lyb.com   


Table 10 - Unaudited Income Statement Information

 

    2014     2015  

(Millions of U.S. dollars)

  Q1     Q2     Q3     Q4     Total     Q1     Q2     Q3     YTD  

Sales and other operating revenues

  $ 11,135      $ 12,117      $ 12,066      $ 10,290      $ 45,608      $ 8,185      $ 9,145      $ 8,334      $ 25,664   

Cost of sales(a)

    9,577        10,255        10,118        8,989        38,939        6,379        7,047        6,465        19,891   

Selling, general and administrative expenses

    186        215        211        194        806        205        228        194        627   

Research and development expenses

    32        34        31        30        127        26        25        25        76   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income(a)

    1,340        1,613        1,706        1,077        5,736        1,575        1,845        1,650        5,070   

Income from equity investments

    61        68        64        64        257        69        90        93        252   

Interest expense, net

    (86     (89     (79     (65     (319     (58     (72     (77     (207

Other income, net

    11        6        3        18        38        21        4        10        35   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income from continuing operations before income taxes(a)

    1,326        1,598        1,694        1,094        5,712        1,607        1,867        1,676        5,150   

Provision for income taxes

    383        425        434        298        1,540        440        541        487        1,468   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income from continuing operations(b)

    943        1,173        1,260        796        4,172        1,167        1,326        1,189        3,682   

Income (loss) from discontinued operations, net of tax

    1        3        (3     (5     (4     (3     3        (3     (3
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income(b)

    944        1,176        1,257        791        4,168        1,164        1,329        1,186        3,679   

Net (income) loss attributable to non-controlling interests

    1        2        1        2        6        2        1        (1     2   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income attributable to the Company shareholders(b)

  $ 945      $ 1,178      $ 1,258      $ 793      $ 4,174      $ 1,166      $ 1,330      $ 1,185      $ 3,681   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(a) Amounts presented herein include pre-tax LCM charges of $45 million in the third quarter of 2014, $715 million in the fourth quarter of 2014, $92 million in the first quarter of 2015 and $181 million in the third quarter of 2015. The second quarter of 2015 includes a pre-tax benefit of $9 million for the partial reversal of the first quarter 2015 LCM adjustment resulting from price recoveries during the period.
(b) Amounts presented herein include after tax LCM charges of $28 million in the third quarter of 2014, $455 million in the fourth quarter of 2014, $58 million in the first quarter of 2015 and $114 million in the third quarter of 2015. The second quarter of 2015 includes an after tax benefit of $6 million for the partial reversal of the first quarter 2015 LCM adjustment discussed above.

 

LyondellBasell Industries    13
www.lyb.com   


Table 11 - Charges (Benefits) Included in Income from Continuing Operations

 

     2014     2015  

Millions of U.S. dollars (except share data)

   Q1     Q2      Q3     Q4     Total     Q1     Q2     Q3     YTD  

Pretax charges (benefits):

                   

Settlement of environmental indemnification agreement

   $ (52   $ —         $ —        $ —        $ (52   $ —        $ —        $ —        $ —     

Lower of cost or market inventory adjustment

     —          —           45        715        760        92        (9     181        264   

Emission allowance credits, amortization

     —          —           —          —          —          35        —          —          35   
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total pretax charges (benefits)

     (52     —           45        715        708        127        (9     181        299   

Provision for (benefit from) income tax related to these items

     —          —           (17     (260     (277     (47     3        (67     (111
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

After-tax effect of net charges (benefits)

   $ (52   $ —         $ 28      $ 455      $ 431      $ 80      $ (6   $ 114      $ 188   
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Effect on diluted earnings per share

   $ 0.09      $ —         $ (0.05   $ (0.91   $ (0.82   $ (0.17   $ 0.02      $ (0.25   $ (0.40

 

LyondellBasell Industries    14
www.lyb.com   


Table 12 - Unaudited Cash Flow Information

 

     2014     2015  

(Millions of U.S. dollars)

   Q1     Q2     Q3     Q4     Total     Q1     Q2     Q3     YTD  

Net cash provided by operating activities

   $ 801      $ 1,797      $ 1,434      $ 2,016      $ 6,048      $ 1,468      $ 1,446      $ 1,768      $ 4,682   

Net cash provided by (used in) investing activities

     (2,011     (246     (638     (636     (3,531     (443     (727     67        (1,103

Net cash used in financing activities

     (550     (2,217     (1,621     (1,519     (5,907     (401     (1,021     (1,684     (3,106

 

LyondellBasell Industries    15
www.lyb.com   


Table 13 - Unaudited Balance Sheet Information

 

(Millions of U.S. dollars)

   March 31,
2014
     June 30,
2014
     September 30,
2014
     December 31,
2014
     March 31,
2015
     June 30,
2015
     September 30,
2015
 

Cash and cash equivalents

   $ 2,702       $ 2,030       $ 1,185       $ 1,031       $ 1,616       $ 1,325       $ 1,474   

Restricted cash

     3         2         —           2         2         3         1   

Short-term investments

     1,402         1,299         1,544         1,593         1,478         1,989         1,602   

Accounts receivable, net

     4,141         4,264         4,105         3,448         3,089         3,373         2,924   

Inventories

     5,589         5,326         5,359         4,517         4,267         4,179         4,138   

Prepaid expenses and other current assets

     1,156         784         739         1,054         1,195         1,121         1,059   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total current assets

     14,993         13,705         12,932         11,645         11,647         11,990         11,198   

Property, plant and equipment, net

     8,556         8,740         8,600         8,758         8,430         8,636         8,793   

Investments and long-term receivables:

                    

Investment in PO joint ventures

     424         418         397         384         373         357         357   

Equity investments

     1,693         1,702         1,690         1,636         1,581         1,612         1,602   

Other investments and long-term receivables

     62         58         54         44         38         126         125   

Goodwill

     605         602         576         566         533         543         543   

Intangible assets, net

     870         838         799         769         695         671         644   

Other assets

     624         593         583         481         709         670         673   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total assets

   $ 27,827       $ 26,656       $ 25,631       $ 24,283       $ 24,006       $ 24,605       $ 23,935   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Current maturities of long-term debt

   $ 3       $ 3       $ 2       $ 4       $ 4       $ 3       $ 3   

Short-term debt

     58         55         56         346         514         582         573   

Accounts payable

     3,642         3,690         3,431         3,064         2,631         2,755         2,450   

Accrued liabilities

     1,477         1,310         1,460         1,554         1,482         1,455         1,784   

Deferred income taxes

     540         570         685         469         429         434         383   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total current liabilities

     5,720         5,628         5,634         5,437         5,060         5,229         5,193   

Long-term debt

     6,766         6,766         6,753         6,757         7,749         7,728         7,742   

Other liabilities

     1,838         1,851         1,795         2,122         2,038         2,063         2,044   

Deferred income taxes

     1,677         1,623         1,574         1,623         1,653         1,635         1,604   

Stockholders’ equity

     11,791         10,753         9,843         8,314         7,478         7,927         7,328   

Non-controlling interests

     35         35         32         30         28         23         24   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total liabilities and stockholders’ equity

   $ 27,827       $ 26,656       $ 25,631       $ 24,283       $ 24,006       $ 24,605       $ 23,935   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

LyondellBasell Industries    16
www.lyb.com