LyondellBasell Reports Record 2013 Earnings

HOUSTON and LONDON, Jan. 31, 2014 /PRNewswire/ --

Full Year 2013 Highlights

  • Record earnings of $3.9 billion income from continuing operations or $6.76 diluted earnings per share; EBITDA of $6.3 billion
  • Strong performance led by advantaged positions in both Olefins and Polyolefins – Americas, and Intermediates and Derivatives
  • Growth projects on schedule; completed butadiene expansion and methanol restart
  • Initiated a share repurchase program of up to 10 percent in second quarter 2013; share repurchases and dividends totaled $3.1 billion

Fourth Quarter 2013 Highlights

  • $1.2 billion income from continuing operations or $2.11 diluted earnings per share
  • Record fourth quarter EBITDA of $1.5 billion
  • Methanol plant restarted on schedule
  • Increased ethane cracking to 77 percent of U.S. ethylene production
  • Increased interim dividend by 20 percent to $0.60 per share
  • Repurchased 8.5 million shares during the quarter

LyondellBasell Industries (NYSE: LYB) today announced earnings from continuing operations for the fourth quarter 2013 of $1,177 million, or $2.11 per share. Fourth-quarter 2013 EBITDA was $1,543 million. Full year 2013 income from continuing operations was $3,860 million, or $6.76 per share.

Comparisons with the prior quarter, fourth quarter 2012 and full year 2012 are available in the following table.

 

Table 1 - Earnings Summary

     
   

Three Months Ended

Year Ended

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

December 31,

September 30,

December 31,

December 31,

December 31,

2013

2013

2012

2013

2012

Sales and other operating revenues

$11,138

$11,152

$11,097

$44,062

$45,352

Net income(a)

1,175

851

623

3,853

2,834

Income from continuing operations

1,177

854

645

3,860

2,858

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

         
         
 

Net income(b)

2.11

1.50

1.09

6.75

4.92

 

Income from continuing operations

2.11

1.51

1.13

6.76

4.96

Diluted share count (millions)

555

567

578

570

577

EBITDA(c)

1,543

1,531

1,265

6,311

5,808

             

(a)  Includes net loss attributable to non-controlling interests and loss from discontinued operations, net of tax.  See Table 11.

(b)  Includes diluted loss per share attributable to discontinued operations.

(c)  See the end of this release for an explanation of the Company's use of EBITDA and Table 9 for reconciliations of EBITDA to income from continuing operations.

In 2013, LyondellBasell reported record results, led by improvements in global olefins and polyolefins. Fourth quarter 2013 EBITDA was relatively unchanged compared to the third quarter of 2013 despite the impact of normal seasonal slowdowns. Income from continuing operations increased relative to the third quarter due to a lower effective tax rate related to the release of reserves against certain European net operating losses (NOLs).

Results reflect the following charges and benefits:

Table 2 - Charges (Benefits) Included in Net Income

     

Three Months Ended

Year Ended

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

December 31,

September 30,

December 31,

December 31,

December 31,

2013

2013

2012

2013

2012

Pretax charges (benefits):

         
 

Charges and premiums related to repayment of debt

$ - -

$ - -

$ - -

$ - -

$329

 

Reorganization items

- -

- -

- -

- -

(4)

 

Corporate restructurings

- -

- -

53

- -

53

 

Impairments

10

- -

- -

10

22

 

Warrants - mark to market

- -

- -

- -

- -

11

 

Legal recovery

- -

- -

- -

- -

(24)

 

Insurance settlement

(25)

- -

- -

(25)

(100)

 

Unfavorable contract reserve reversal

- -

- -

(28)

- -

(28)

 

Loss on sale of investment

16

- -

- -

16

- -

Total pretax charges (benefits)

1

- -

25

1

259

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

4

- -

(17)

4

(96)

After-tax effect of net charges (credits)

$5

$ - -

$8

$5

$163

Effect on diluted earnings per share

$0

$0

$0

$0

($0.26)

 

 

"We achieved record earnings in 2013, capped by the best fourth-quarter results in our history," said CEO Jim Gallogly.  "Our performance for the quarter and the year continued a pattern of solid financial results  built on our back-to-basics strategy and supplemented with high return growth projects. During the quarter, we completed the methanol restart project at Channelview, Texas. This project and other announced projects focus on capturing additional advantages from U.S. shale gas ahead of our competition," he said.

"We advanced our cash deployment strategy in 2013; we increased the quarterly interim dividend over the year by 50 percent to $0.60 per share and initiated a share repurchase program. Shareholders realized a total stock return of 45 percent in 2013 versus the S&P 500 return of 32 percent," Gallogly said.

OUTLOOK
"The fundamentals supporting our businesses have remained strong. The U.S. natural gas liquids advantage continues to evolve in a very positive way, and we are executing our growth projects rapidly to take advantage of these market opportunities. We believe olefins in North America will continue to benefit from strong margins created by cost-advantaged NGLs.  We will commence an olefins turnaround at La Porte late in the first quarter which will extend into the second quarter. European olefins and polyolefins demand should improve from a seasonally-low fourth quarter," Gallogly said.

"Intermediates and Derivatives continues to realize solid, steady performance and will additionally benefit from the methanol restart. The global refining market has been volatile, but improving of late. We expect that our refining position should strengthen in 2014 as North American crude production grows and the delivery infrastructure expands," Gallogly 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 and International (EAI); 3) Intermediates and Derivatives; 4) Refining; and 5) Technology.

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 3 - O&P–Americas Financial Overview

   

Three Months Ended

Year Ended

   

December 31,

September 30,

December 31,

December 31,

December 31,

Millions of U.S. dollars

2013

2013

2012

2013

2012

Operating income

$801

$759

$693

$3,253

$2,650

EBITDA

883

841

778

3,573

2,968

             

Three months ended December 31, 2013 versus three months ended September 30, 2013 – EBITDA increased $42 million versus the third quarter 2013. Our average ethylene price was relatively unchanged. The cost of ethylene production metric improved due to cracking more ethane, which represented approximately 77 percent of the ethylene production. During the fourth quarter, we purchased ethylene to build inventory in preparation for the 2014 La Porte turnaround and expansion. Polyethylene benefitted from a 2 cent per pound higher average price and 2 percent higher sales volumes. Polypropylene sales volumes declined by approximately 4 percent. Joint venture equity income decreased by $1 million from the third quarter 2013.

Three months ended December 31, 2013 versus three months ended December 31, 2012 – EBITDA increased $105 million versus the fourth quarter 2012. Olefin results were impacted by a 3 cent per pound lower average ethylene price and reduced volumes.  Our cost of ethylene production improved as a result of a higher percentage of ethane cracking, lower domestic condensate prices, and higher propylene co-product values. Polyethylene benefitted from a 10 cent per pound higher price which more than offset a 2 percent volume decline. Polypropylene sales volumes increased by 11 percent partially offsetting a decline in margins. Joint venture equity income decreased by $2 million versus the prior year period.

Full year ended December 31, 2013 versus full year ended December 31, 2012 – EBITDA increased $605 million versus 2012 to record results of $3,573 million in 2013. Olefin results increased compared to the prior year. Ethylene margins benefitted from a 5 cent per pound lower average cost-of-ethylene-production which more than offset a 1 cent per pound lower ethylene price. The lower cost of ethylene production was primarily due to lower Gulf Coast NGL prices and higher propylene and benzene co-product values. Polyethylene price increased by 5 cents per pound which more than offset modestly lower polypropylene margins. The segment benefitted in 2012 from a $29 million hurricane insurance settlement. Joint venture equity income was unchanged.

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, global polypropylene compounds, Catalloy process resins and Polybutene-1 resins.

Table 4 - O&P–EAI Financial Overview

   

Three Months Ended

Year Ended

   

December 31,

September 30,

December 31,

December 31,

December 31,

Millions of U.S. dollars

2013

2013

2012

2013

2012

Operating income (loss)

$17

$78

($94)

$377

$127

EBITDA

115

204

26

839

548

             

Three months ended December 31, 2013 versus three months ended September 30, 2013 – EBITDA decreased $89 million versus the third quarter 2013. The fourth quarter results included a positive impact of $25 million related to an insurance settlement. Seasonal impacts dominated the EBITDA decline. Olefin results decreased reflecting lower olefin margins driven by higher feedstock costs. Combined polyolefin results were impacted by lower margins and seasonally lower volumes. Polypropylene compounds and polybutene-1 results decreased by approximately $25 million primarily due to seasonally lower sales volumes. Equity income from joint ventures decreased by $7 million from the third quarter 2013.

Three months ended December 31, 2013 versus three months ended December 31, 2012 –  EBITDA increased $89 million versus the fourth quarter 2012. Excluding an insurance settlement, a reversal of a contract reserve and applicable restructuring costs as indicated on Table 2, EBITDA increased by $57 million. Olefin results improved as a result of higher volumes versus the prior year period which was impacted by a turnaround at Wesseling, Germany. Combined polyolefin results increased as improved margins more than offset a 6 percent decline in sales volumes. Polypropylene compounds and polybutene-1 results increased slightly. Equity income from joint ventures increased by $12 million from the fourth quarter 2012.

Full year ended December 31, 2013 versus full year ended December 31, 2012 – EBITDA increased $291 million versus 2012. Excluding the impact from an insurance settlement, a reversal of a contract reserve, an asset impairment and applicable restructuring costs as indicated on Table 2, EBITDA increased by $237 million. Olefin results benefitted from improved olefin margins and higher volumes compared to the prior year period. Cracking advantaged feedstocks and lower naphtha prices in 2013 were major drivers of higher olefin margins. The production volumes in 2012 were impacted by a turnaround at Wesseling, Germany. Combined polyolefin results increased compared to the prior year driven by higher polyethylene margins and a 2 percent higher polyolefin sales volume. Polypropylene compounds and polybutene-1 results increased by approximately $15 million as a result of higher margins and volumes. Equity income from joint ventures increased by $53 million in 2013 versus 2012.

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), ethylene oxide and its derivatives, and oxyfuels.

Table 5 - I&D Financial Overview

 

Three Months Ended

Year Ended

 

December 31,

September 30,

December 31,

December 31,

December 31,

Millions of U.S. dollars

2013

2013

2012

2013

2012

Operating income

$321

$371

$246

$1,300

$1,430

EBITDA

354

427

297

1,492

1,621

           

Three months ended December 31, 2013 versus three months ended September 30, 2013 EBITDA decreased $73 million versus the third quarter 2013. Results for PO and PO derivatives increased slightly. Compared to the prior quarter, intermediate chemicals results were relatively unchanged as higher methanol and ethylene glycol volumes and margins offset a decline in styrene margins. Oxyfuels results decreased due to seasonally lower margins and volumes. The lower oxyfuels margins were a result of lower spreads between butane, MTBE and gasoline. The fourth quarter results include $26 million of charges related to our exit from the Nihon Oxirane Co. (NOC) joint venture in Japan.

Three months ended December 31, 2013 versus three months ended December 31, 2012 – EBITDA increased $57 million compared to the fourth quarter 2012. Results for PO and PO derivatives were relatively unchanged as higher PO volumes offset the impact of weaker butanediol and solvents market conditions. Intermediate chemicals results increased driven by higher margins and sales volumes for styrene, acetyls and ethylene glycol. Oxyfuels  experienced lower margins, which offset higher sales volumes. Fourth quarter 2013 results include $26 million of charges related to our exit from the NOC joint venture.

Full year ended December 31, 2013 versus full year ended December 31, 2012 – EBITDA decreased by $129 million versus 2012. Underlying results for PO were relatively unchanged. Lower PO derivatives results primarily due to weaker butanediol and solvents market conditions were offset by improved intermediate chemicals results driven by higher ethylene glycol, acetyls and styrene margins. Oxyfuels results declined compared to the prior year due to lower margins which more than offset higher sales volumes. Lower oxyfuels margins resulted from a lower MTBE spread to gasoline and a weaker gasoline market in 2013 versus stronger than typical 2012 spreads and market conditions. Results in 2013 include $26 million of charges related to our exit from the NOC joint venture. Exclusive of the $10 million impairment charge, equity income from joint ventures increased by $17 million. The segment benefitted in 2012 from $18 million related to an insurance settlement.

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

Table 6 - Refining Financial Overview

 

Three Months Ended

Year Ended

 

December 31,

September 30,

December 31,

December 31,

December 31,

 

Millions of U.S. dollars

2013

2013

2012

2013

2012

Operating income (loss)

$92

($37)

$86

$22

$334

EBITDA

134

8

123

182

481

           

Three months ended December 31, 2013 versus three months ended September 30, 2013 – EBITDA increased $126 million versus the third quarter 2013. The Houston refinery operated at 239,000 barrels per day, down 11,000 barrels per day from the prior quarter due to operational issues during December. The Maya 2-1-1 industry benchmark crack spread increased by $1.10 per barrel, averaging $24.32 per barrel. The refinery spread increased by more than the benchmark, and by-products values improved relative to the third quarter. The cost of Renewable Identification Numbers (RINs) to meet U.S. renewable fuel standards decreased by $24 million versus the third quarter 2013.

Three months ended December 31, 2013 versus three months ended December 31, 2012 – EBITDA increased $11 million versus the fourth quarter 2012. The Houston refinery operated at 239,000 barrels per day, down 16,000 barrels per day from the prior year period. The Maya 2-1-1 industry benchmark crack spread decreased by $1.12 per barrel, averaging $24.32 per barrel. Compared to the 2012 period, the refinery margins improved due to higher by-products spreads which more than offset the lower crack spread. The cost of RINs increased by $4 million versus the fourth quarter 2012.

Full year ended December 31, 2013 versus full year ended December 31, 2012 – EBITDA decreased $299 million versus 2012 due to lower margins, higher RINs cost and a throughput decline of 23,000 barrels per day. The throughput decline, which impacted results by approximately $80 million, was primarily the result of a planned turnaround at the refinery. The Maya 2-1-1 industry benchmark crack spread decreased by $1.97 per barrel, averaging $22.94 per barrel. The cost of RINs increased by $87 million in 2013 relative to 2012. The segment benefitted from proceeds of $19 million in 2013 and $77 million in 2012 from insurance claims, recoveries and settlements.

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

     
 

Three Months Ended

Year Ended

 

December 31,

September 30,

December 31,

December 31,

December 31,

Millions of U.S. dollars

2013

2013

2012

2013

2012

Operating income

$33

$35

$23

$157

$122

EBITDA

55

52

42

232

197

           

Three months ended December 31, 2013 versus three months ended September 30, 2013 – EBITDA increased by $3 million primarily as a result of higher licensing revenues.

Three months ended December 31, 2013 versus three months ended December 31, 2012 – EBITDA increased by $13 million primarily due to the absence of charges related to research and development restructuring activities.

Full year ended December 31, 2013 versus full year ended December 31, 2012 – EBITDA increased $35 million versus 2012 to record results of $232 million in 2013 due in part to higher licensing revenues and lower research and development costs. Segment results in 2012 include $18 million in charges related to research and development restructuring activities.

Capital Spending, Cash Balances and Tax Rate

Capital expenditures, including growth projects, maintenance turnarounds, catalyst and information technology-related expenditures, were $360 million during the fourth quarter 2013 and $1.6 billion for the full year 2013.  The cash balance was $4.4 billion at Dec. 31, 2013. We repurchased 8.5 million ordinary shares during the fourth quarter 2013 and 27.4 million shares in 2013. The company paid dividends of $1.1 billion in 2013. During the year, the company issued $1.5 billion in bonds. The 2013 effective tax rate was 23 percent, inclusive of the release of reserves against certain European net operating losses (NOLs).

CONFERENCE CALL
LyondellBasell will host a conference call Jan. 31 at 11 a.m. ET.  Participants on the call will include Chief Executive Officer Jim Gallogly, Executive Vice President and Chief Financial Officer Karyn Ovelmen, 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 877-950-3594. A complete listing of toll-free numbers by country is available at www.lyondell.com/teleconference for international callers. The pass code for all numbers is 1231245.

A replay of the call will be available from 2 p.m. ET Jan. 31 until March 2 at 11 p.m. ET.  The replay dial-in numbers are 888-662-6658 (U.S.) and +1 402-220-6418 (international). The pass code for each is 3674.

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

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.lyondellbasell.com) 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 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; 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, 2012, which can be found at www.lyondellbasell.com on the Investor Relations page and on the Securities and Exchange Commission's website at www.sec.gov.

NON-GAAP MEASURES

This release makes reference to EBITDA, which is "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, such as EBITDA, 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 alternative to operating cash flows as a measure of our liquidity.

Quantitative reconciliations of EBITDA to net income, the most comparable GAAP measure, are provided in Table 9 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.

 

Media Contact:          David A. Harpole +1 713-309-4125
Investor Contact:       Douglas J. Pike +1 713-309-7141

 

 

 


 

 

Table 8 - Reconciliation of Segment Information to Consolidated Financial Information

 
 

2012

 

2013

(Millions of U.S. dollars)

Q1

 

Q2

 

Q3

 

Q4

 

YTD

 

Q1

 

Q2

 

Q3

 

Q4

 

YTD

Sales and other operating revenues:

                                                         
 

Olefins & Polyolefins - Americas

$

3,349

 

$

3,283

 

$

3,217

 

$

3,085

 

$

12,934

 

$

3,244

 

$

3,251

 

$

3,315

 

$

3,279

 

$

13,089

 

Olefins & Polyolefins - EAI

 

3,898

   

3,575

   

3,448

   

3,600

   

14,521

   

3,800

   

3,708

   

3,594

   

3,583

   

14,685

 

Intermediates & Derivatives

 

2,485

   

2,285

   

2,637

   

2,251

   

9,658

   

2,282

   

2,217

   

2,452

   

2,521

   

9,472

 

Refining

 

3,203

   

3,496

   

3,272

   

3,320

   

13,291

   

2,468

   

3,077

   

3,177

   

2,976

   

11,698

 

Technology

 

119

   

115

   

124

   

140

   

498

   

134

   

132

   

124

   

142

   

532

 

Other/elims

 

(1,320)

   

(1,506)

   

(1,425)

   

(1,299)

   

(5,550)

   

(1,259)

   

(1,282)

   

(1,510)

   

(1,363)

   

(5,414)

   

Continuing Operations

$

11,734

 

$

11,248

 

$

11,273

 

$

11,097

 

$

45,352

 

$

10,669

 

$

11,103

 

$

11,152

 

$

11,138

 

$

44,062

Operating income (loss):

                                                         
 

Olefins & Polyolefins - Americas

$

519

 

$

700

 

$

738

 

$

693

 

$

2,650

 

$

821

 

$

872

 

$

759

 

$

801

 

$

3,253

 

Olefins & Polyolefins - EAI

 

3

   

203

   

15

   

(94)

   

127

   

93

   

189

   

78

   

17

   

377

 

Intermediates & Derivatives

 

370

   

390

   

424

   

246

   

1,430

   

323

   

285

   

371

   

321

   

1,300

 

Refining

 

10

   

124

   

114

   

86

   

334

   

(17)

   

(16)

   

(37)

   

92

   

22

 

Technology

 

38

   

30

   

31

   

23

   

122

   

50

   

39

   

35

   

33

   

157

 

Other

 

- -

   

2

   

6

   

5

   

13

   

(3)

   

(5)

   

1

   

- -

   

(7)

   

Continuing Operations

$

940

 

$

1,449

 

$

1,328

 

$

959

 

$

4,676

 

$

1,267

 

$

1,364

 

$

1,207

 

$

1,264

 

$

5,102

Depreciation and amortization:

                                                         
 

Olefins & Polyolefins - Americas

$

65

 

$

71

 

$

69

 

$

76

 

$

281

 

$

75

 

$

69

 

$

73

 

$

76

 

$

293

 

Olefins & Polyolefins - EAI

 

69

   

69

   

63

   

84

   

285

   

77

   

76

   

78

   

56

   

287

 

Intermediates & Derivatives

 

47

   

48

   

49

   

50

   

194

   

48

   

50

   

50

   

56

   

204

 

Refining

 

38

   

37

   

36

   

37

   

148

   

36

   

37

   

45

   

42

   

160

 

Technology

 

18

   

19

   

18

   

18

   

73

   

17

   

20

   

16

   

22

   

75

 

Other

 

- -

   

- -

   

1

   

1

   

2

   

- -

   

2

   

- -

   

- -

   

2

   

Continuing Operations

$

237

 

$

244

 

$

236

 

$

266

 

$

983

 

$

253

 

$

254

 

$

262

 

$

252

 

$

1,021

EBITDA: (a)

                                                         
 

Olefins & Polyolefins - Americas

$

595

 

$

781

 

$

814

 

$

778

 

$

2,968

 

$

898

 

$

951

 

$

841

 

$

883

 

$

3,573

 

Olefins & Polyolefins - EAI

 

115

   

305

   

102

   

26

   

548

   

225

   

295

   

204

   

115

   

839

 

Intermediates & Derivatives

 

417

   

432

   

475

   

297

   

1,621

   

373

   

338

   

427

   

354

   

1,492

 

Refining

 

48

   

160

   

150

   

123

   

481

   

20

   

20

   

8

   

134

   

182

 

Technology

 

56

   

50

   

49

   

42

   

197

   

66

   

59

   

52

   

55

   

232

 

Other

 

(4)

   

(1)

   

(1)

   

(1)

   

(7)

   

3

   

(11)

   

(1)

   

2

   

(7)

   

Continuing Operations

$

1,227

 

$

1,727

 

$

1,589

 

$

1,265

 

$

5,808

 

$

1,585

 

$

1,652

 

$

1,531

 

$

1,543

 

$

6,311

Capital, turnarounds and IT deferred spending:

                                                         
                                                         
 

Olefins & Polyolefins - Americas

$

102

 

$

135

 

$

126

 

$

105

 

$

468

 

$

122

 

$

122

 

$

218

 

$

183

 

$

645

 

Olefins & Polyolefins - EAI

 

60

   

39

   

60

   

95

   

254

   

63

   

46

   

44

   

76

   

229

 

Intermediates & Derivatives

 

18

   

24

   

44

   

73

   

159

   

106

   

141

   

119

   

77

   

443

 

Refining

 

38

   

27

   

24

   

47

   

136

   

93

   

67

   

36

   

13

   

209

 

Technology

 

9

   

8

   

12

   

14

   

43

   

7

   

6

   

7

   

10

   

30

 

Other

 

2

   

3

   

1

   

(1)

   

5

   

- -

   

5

   

(1)

   

1

   

5

   

Total 

 

229

   

236

   

267

   

333

   

1,065

   

391

   

387

   

423

   

360

   

1,561

 

Deferred charges included above

 

(1)

   

(3)

   

(1)

   

- -

   

(5)

   

- -

   

- -

   

- -

   

- -

   

- -

   

Continuing Operations

$

228

 

$

233

 

$

266

 

$

333

 

$

1,060

 

$

391

 

$

387

 

$

423

 

$

360

 

$

1,561

                                                           

(a) See Table 9 for a reconciliation of total EBITDA to income from continuing operations. 

 


 

Table 9 - EBITDA Calculation

 
 

2012

 

2013

(Millions of U.S. dollars)

Q1

 

Q2

 

Q3

 

Q4

 

Total

 

Q1

 

Q2

 

Q3

 

Q4

 

YTD

                                                           

Net income attributable to the Company shareholders

$

600

 

$

770

 

$

846

 

$

632

 

$

2,848

 

$

901

 

$

929

 

$

853

 

$

1,174

 

$

3,857

Net income (loss) attributable to non-controlling interests

 

(1)

   

(2)

   

(2)

   

(9)

   

(14)

   

(1)

   

(2)

   

(2)

   

1

   

(4)

(Income) loss from discontinued operations, net of tax

 

(5)

   

- -

   

7

   

22

   

24

   

6

   

(4)

   

3

   

2

   

7

Income from continuing operations

 

594

   

768

   

851

   

645

   

2,858

   

906

   

923

   

854

   

1,177

   

3,860

 

Provision for income taxes

 

301

   

306

   

435

   

285

   

1,327

   

357

   

410

   

339

   

30

   

1,136

 

Depreciation and amortization

 

237

   

244

   

236

   

266

   

983

   

253

   

254

   

262

   

252

   

1,021

 

Interest expense, net

 

95

   

409

   

67

   

69

   

640

   

69

   

65

   

76

   

84

   

294

EBITDA

$

1,227

 

$

1,727

 

$

1,589

 

$

1,265

 

$

5,808

 

$

1,585

 

$

1,652

 

$

1,531

 

$

1,543

 

$

6,311

 

 


 

 

Table 10 - Selected Segment Operating Information

 
   

2012

 

2013

   

Q1

 

Q2

 

Q3

 

Q4

 

YTD

 

Q1

 

Q2

 

Q3

 

Q4

 

YTD

Olefins and Polyolefins - Americas

                                       
 

Volumes (million pounds)

                                       
   

Ethylene produced

 

1,988

 

2,134

 

2,401

 

2,449

 

8,972

 

2,337

 

2,412

 

2,111

 

2,156

 

9,016

   

Propylene produced

 

533

 

615

 

633

 

582

 

2,363

 

624

 

529

 

652

 

646

 

2,451

   

Polyethylene sold

 

1,371

 

1,327

 

1,430

 

1,438

 

5,566

 

1,396

 

1,389

 

1,378

 

1,409

 

5,572

   

Polypropylene sold

 

649

 

634

 

639

 

576

 

2,498

 

565

 

637

 

669

 

642

 

2,513

 

Benchmark Market Prices

                                       
   

West Texas Intermediate crude oil (USD per barrel)

 

103.0

 

93.4

 

92.2

 

88.2

 

94.1

 

94.4

 

94.2

 

105.8

 

97.6

 

98.1

   

Light Louisiana Sweet ("LLS") crude oil (USD per barrel)

 

119.9

 

108.2

 

109.4

 

109.5

 

111.7

 

113.9

 

104.6

 

109.9

 

101.1

 

107.3

   

Natural gas (USD per million BTUs)

 

2.7

 

2.3

 

2.9

 

3.5

 

2.9

 

3.5

 

4.2

 

3.7

 

3.7

 

3.8

   

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

 

28.5

 

18.4

 

19.7

 

18.6

 

21.2

 

13.8

 

15.7

 

16.6

 

18.6

 

16.2

   

U.S. ethylene (cents/pound)

 

54.9

 

46.9

 

45.4

 

45.7

 

48.3

 

48.0

 

46.3

 

45.8

 

46.5

 

46.7

   

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

 

67.0

 

63.0

 

59.3

 

59.7

 

62.3

 

66.7

 

68.7

 

71.7

 

75.0

 

70.5

   

U.S. propylene (cents/pound)

 

68.7

 

65.7

 

51.3

 

56.0

 

60.4

 

75.0

 

63.3

 

68.3

 

68.2

 

68.7

   

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

 

81.2

 

76.7

 

63.8

 

68.5

 

72.5

 

88.0

 

76.2

 

82.3

 

82.2

 

82.2

                                             

Olefins and Polyolefins - Europe, Asia, International

                                       
 

Volumes (million pounds)

                                       
   

Ethylene produced

 

945

 

930

 

802

 

833

 

3,510

 

912

 

991

 

984

 

930

 

3,817

   

Propylene produced

 

557

 

561

 

492

 

502

 

2,112

 

577

 

610

 

597

 

568

 

2,352

   

Polyethylene sold

 

1,320

 

1,130

 

1,243

 

1,250

 

4,943

 

1,206

 

1,314

 

1,212

 

1,167

 

4,899

   

Polypropylene sold

 

1,614

 

1,433

 

1,727

 

1,623

 

6,397

 

1,657

 

1,821

 

1,612

 

1,531

 

6,621

 

Benchmark Market Prices (€0.01 per pound)

                                       
   

Western Europe weighted average cost of ethylene production

                                       
     

45.4

 

31.7

 

39.6

 

38.9

 

38.9

 

36.2

 

29.3

 

34.9

 

38.5

 

34.7

   

Western Europe ethylene

 

55.1

 

58.6

 

53.1

 

58.1

 

56.2

 

58.6

 

54.4

 

55.0

 

55.1

 

55.8

   

Western Europe polyethylene [high density]

 

58.6

 

60.9

 

57.2

 

61.0

 

59.4

 

61.2

 

56.8

 

57.9

 

57.1

 

58.2

   

Western Europe propylene

 

50.1

 

54.1

 

47.6

 

50.8

 

50.7

 

50.6

 

47.9

 

49.6

 

49.9

 

49.5

   

Western Europe polypropylene [homopolymer]

 

57.9

 

60.4

 

56.1

 

58.7

 

58.3

 

59.1

 

56.1

 

58.1

 

58.2

 

57.9

                                         

Intermediates and Derivatives

                                       
 

Volumes (million pounds)

                                       
   

Propylene oxide and derivatives

 

774

 

743

 

762

 

663

 

2,942

 

683

 

665

 

665

 

729

 

2,742

   

Ethylene oxide and derivatives

 

312

 

275

 

311

 

260

 

1,158

 

260

 

277

 

294

 

346

 

1,177

   

Styrene monomer

 

704

 

678

 

791

 

782

 

2,955

 

703

 

589

 

756

 

832

 

2,880

   

Acetyls

 

489

 

444

 

499

 

406

 

1,838

 

431

 

470

 

506

 

510

 

1,917

   

TBA Intermediates

 

430

 

422

 

420

 

403

 

1,675

 

434

 

357

 

425

 

442

 

1,658

 

Volumes (million gallons)

                                       
   

MTBE/ETBE

 

205

 

189

 

256

 

199

 

849

 

185

 

235

 

241

 

222

 

883

 

Benchmark Market Margins (cents per gallon)

                                       
   

MTBE - Northwest Europe

 

125.1

 

122.0

 

149.9

 

76.3

 

118.2

 

104.9

 

88.4

 

86.8

 

37.8

 

79.1

                                         

Refining

                                       
 

Volumes (thousands of barrels per day)

                                       
   

Heavy crude oil processing rate

 

259

 

267

 

240

 

255

 

255

 

173

 

265

 

250

 

239

 

232

 

Benchmark Market Margins

                                       
   

Light crude oil - 2-1-1

 

10.29

 

15.30

 

16.82

 

8.99

 

12.86

 

11.53

 

14.63

 

12.63

 

12.67

 

12.89

   

Light crude oil - Maya differential

 

10.81

 

9.12

 

11.94

 

16.45

 

12.05

 

11.17

 

6.95

 

10.59

 

11.65

 

10.05

                                         

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.

 


 

Table 11 - Unaudited Income Statement Information

 
 

2012

     

2013

(Millions of U.S. dollars)

Q1

 

Q2

 

Q3

 

Q4

 

YTD

 

Q1

 

Q2

 

Q3

 

Q4

 

YTD

Sales and other operating revenues

                                                         

$

11,734

 

$

11,248

 

$

11,273

 

$

11,097

 

$

45,352

 

$

10,669

 

$

11,103

 

$

11,152

 

$

11,138

 

$

44,062

Cost of sales

 

10,532

   

9,561

   

9,670

   

9,832

   

39,595

   

9,153

   

9,496

   

9,690

   

9,601

   

37,940

Selling, general and administrative expenses

                                                         
 

223

   

201

   

236

   

249

   

909

   

213

   

208

   

220

   

229

   

870

Research and development expenses

                                                         
 

39

   

37

   

39

   

57

   

172

   

36

   

35

   

35

   

44

   

150

 

Operating income

 

940

   

1,449

   

1,328

   

959

   

4,676

   

1,267

   

1,364

   

1,207

   

1,264

   

5,102

Income from equity investments

 

46

   

27

   

32

   

38

   

143

   

59

   

43

   

61

   

40

   

203

Interest expense, net

 

(95)

   

(409)

   

(67)

   

(69)

   

(640)

   

(69)

   

(65)

   

(76)

   

(84)

   

(294)

Other income (expense), net

 

(1)

   

8

   

(7)

   

2

   

2

   

6

   

(8)

   

1

   

(13)

   

(14)

Reorganization items Income before taxes

 

5

   

(1)

   

- -

   

- -

   

4

   

- -

   

(1)

   

- -

   

- -

   

(1)

 

895

   

1,074

   

1,286

   

930

   

4,185

   

1,263

   

1,333

   

1,193

   

1,207

   

4,996

Provision for income taxes

 

301

   

306

   

435

   

285

   

1,327

   

357

   

410

   

339

   

30

   

1,136

 

Income from continuing operations

                                                         
 

594

   

768

   

851

   

645

   

2,858

   

906

   

923

   

854

   

1,177

   

3,860

Income (loss) from discontinued operations, net of tax

                                                         
 

5

   

- -

   

(7)

   

(22)

   

(24)

   

(6)

   

4

   

(3)

   

(2)

   

(7)

 

Net income

 

599

   

768

   

844

   

623

   

2,834

   

900

   

927

   

851

   

1,175

   

3,853

Net (income) loss attributable to non-controlling interests

                                                         
 

1

   

2

   

2

   

9

   

14

   

1

   

2

   

2

   

(1)

   

4

 

Net income attributable to the

Company shareholders

                                                         

$

600

 

$

770

 

$

846

 

$

632

 

$

2,848

 

$

901

 

$

929

 

$

853

 

$

1,174

 

$

3,857

                                                           

 


 

Table 12 - Unaudited Cash Flow Information

 
 

2012

 

2013

(Millions of U.S. dollars)

Q1

 

Q2

 

Q3

 

Q4

 

YTD

 

Q1

 

Q2

 

Q3

 

Q4

 

YTD

Net cash provided by operating activities

                                                         

$

913

 

$

504

 

$

2,042

 

$

1,328

 

$

4,787

 

$

799

 

$

1,264

 

$

1,131

 

$

1,641

 

$

4,835

                                                           

Net cash used in investing activities

                                                         
 

(185)

   

(245)

   

(266)

   

(317)

   

(1,013)

   

(408)

   

(389)

   

(438)

   

(367)

   

(1,602)

                                                           

Net cash provided by (used in) financing activities

                                                         
 

(140)

   

55

   

(234)

   

(1,826)

   

(2,145)

   

(234)

   

(526)

   

437

   

(1,266)

   

(1,589)

 

 

 

Table 13 - Unaudited Balance Sheet Information

 
 

March 31,

 

June 30,

 

September 30,

 

December 31,

 

March 31,

 

June 30,

 

September 30,

 

December 31,

(Millions of U.S. dollars)

2012

 

2012

 

2012

 

2012

 

2013

 

2013

 

2013

 

2013

Cash and cash equivalents

$

1,670

 

$

1,950

 

$

3,527

 

$

2,732

 

$

2,879

   

3,233

   

4,414

 

$

4,450

Restricted cash

 

9

   

14

   

19

   

5

   

6

   

2

   

4

   

10

Accounts receivable, net

 

4,209

   

3,888

   

4,083

   

3,904

   

3,878

   

4,023

   

4,041

   

4,030

Inventories

 

5,208

   

5,759

   

5,234

   

5,075

   

5,270

   

5,197

   

5,382

   

5,279

Prepaid expenses and other current assets

                                             
 

1,002

   

755

   

532

   

570

   

622

   

577

   

784

   

830

 

Total current assets

 

12,098

   

12,366

   

13,395

   

12,286

   

12,655

   

13,032

   

14,625

   

14,599

Property, plant and equipment, net

 

7,426

   

7,237

   

7,412

   

7,696

   

7,779

   

7,979

   

8,223

   

8,457

Investments and long-term receivables:

                                             
                                             
 

Investment in PO joint

ventures

                                             
   

415

   

411

   

405

   

397

   

401

   

409

   

423

   

421

 

Equity investments

 

1,605

   

1,521

   

1,581

   

1,583

   

1,607

   

1,622

   

1,615

   

1,629

 

Other investments and long-term receivables

                                             
   

76

   

70

   

361

   

383

   

421

   

231

   

164

   

64

Goodwill

 

595

   

576

   

585

   

591

   

582

   

588

   

598

   

605

Intangible assets, net

 

1,149

   

1,103

   

1,073

   

1,038

   

999

   

966

   

934

   

904

Other assets, net

 

245

   

261

   

292

   

246

   

233

   

221

   

229

   

619

 

Total assets

$

23,609

 

$

23,545

 

$

25,104

 

$

24,220

 

$

24,677

 

$

25,048

 

$

26,811

 

$

27,298

                                               

Current maturities of long-term debt

$

- -

 

$

- -

 

$

- -

 

$

1

 

$

1

   

1

   

1

 

$

1

Short-term debt

 

42

   

48

   

47

   

95

   

115

   

114

   

114

   

58

Accounts payable

 

3,545

   

3,004

   

3,297

   

3,285

   

3,217

   

3,324

   

3,241

   

3,572

Accrued liabilities

 

1,049

   

915

   

1,177

   

1,157

   

1,217

   

1,047

   

1,528

   

1,299

Deferred income taxes

 

310

   

277

   

304

   

558

   

557

   

550

   

494

   

580

 

Total current liabilities

 

4,946

   

4,244

   

4,825

   

5,096

   

5,107

   

5,036

   

5,378

   

5,510

Long-term debt

 

3,984

   

4,305

   

4,305

   

4,304

   

4,307

   

4,306

   

5,774

   

5,776

Other liabilities

 

2,281

   

2,208

   

2,153

   

2,327

   

2,306

   

2,325

   

2,278

   

1,839

Deferred income taxes

 

1,035

   

1,245

   

1,460

   

1,314

   

1,277

   

1,312

   

1,472

   

1,659

Stockholders' equity

 

11,310

   

11,492

   

12,312

   

11,139

   

11,641

   

12,032

   

11,874

   

12,478

Non-controlling interests

 

53

   

51

   

49

   

40

   

39

   

37

   

35

   

36

 

Total liabilities and stockholders' equity

                                             
 

$

23,609

 

$

23,545

 

$

25,104

 

$

24,220

 

$

24,677

 

$

25,048

 

$

26,811

 

$

27,298

                                               

 

SOURCE LyondellBasell Industries


email Email Page   print Print