LyondellBasell Reports Fourth-Quarter and Full-Year 2011 Results

ROTTERDAM, Netherlands, Feb. 10, 2012 /PRNewswire/ --

Full Year 2011

  • $2,140 million net income or $3.74 diluted earnings per share.  Full-year 2011 net income negatively impacted by $567 million, or $0.97 diluted earnings per share, of charges relating primarily to refinancing and the Berre refinery
  • EBITDA of $5,279 million, includes $155 million of charges relating primarily to the Berre refinery
  • Strong performance led by advantaged positions in U.S. olefins and refining
  • Paid $2.9 billion in dividends

Fourth Quarter 2011

  • $218 million net loss or $0.38 diluted loss per share.  Fourth quarter net loss negatively impacted by $448 million, or $0.79 diluted loss per share, of charges relating primarily to refinancing and the Berre refinery
  • Fourth-quarter EBITDA of $536 million negatively impacted by significantly weaker refining margins, with Maya 2-1-1 spreads declining ~$11 per barrel from third quarter 2011, and $139 million of charges relating primarily to the Berre refinery
  • Year-end economic slowdown which led to reduced ethylene industry margins further negatively impacted results
  • Positive momentum seen in early 2012 in U.S. olefins and refining industries

LyondellBasell Industries (NYSE: LYB) today announced a net loss for the fourth quarter 2011 of $218 million, or $0.38 per share.  Fourth-quarter 2011 EBITDA was $536 million.  For the full year 2011, net income was $2,140 million, or $3.74 per share.  The fourth-quarter and full-year results include the impacts of $431 million included in interest expense related to the company's refinancings and $136 million of charges associated with the suspension of operations at the Berre refinery.

Comparisons with the prior quarter, fourth quarter 2010 and full year 2010 are available in the following table.


Table 1 - Earnings Summary(a)









Three Months Ended

Year Ended




December 31,

September 30,

December 31,

December 31,


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

2011 

2011 

2010 

2011 

2010 


Sales and other operating revenues

$11,444

$13,297

$10,610

$51,035

$41,151


Net income (loss)(b) (c)

(218)

895

766

2,140

10,084


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

(0.38)

1.51

1.34

3.74

N/A  


Diluted share count (millions)  

572

575

566

572

N/A  


EBITDA(d)

536

1,788

1,085

5,279

3,993


EBITDA excluding LCM inventory valuation  








adjustments

536

1,788

762

5,279

4,035










(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 method of inventory accounting.


(b)  Includes net income (loss) attributable to non-controlling interests.  See Table 11.


(c)  The twelve months ended December 31, 2010 includes an $8,640 million after-tax gain on the discharge of liabilities subject


to compromise related to emergence from Chapter 11 and fresh-start accounting adjustments.  


(d)  See the end of this release for an explanation of the Company's use of EBITDA and Table 9 for reconciliations of EBITDA to  


net income.





For 2011, LyondellBasell reported improved results across the majority of its portfolio, most notably in North American olefins and at the Houston refinery, both of which benefit from advantaged feedstocks.

The fourth quarter was negatively impacted by lower industry margins, particularly in refining, a year-end slowdown, charges primarily related to the suspension of operations at the Berre refinery and costs related to refinancing activities.

Results reflect the following charges and benefits:


Table 2 - Charges (Benefits) Included in Net Income




Three Months Ended

Year Ended




December 31,

September 30,

December 31,

December 31,

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

2011 

2011 

2010 

2011 

2010 

Pretax charges (benefits):







Charges and premiums related to








repayment of debt

$431

$ -

$27

$443

$27


Berre refinery closure costs

136

-

-

136

-


Reorganization items

15

-

2

45

(26)


Gain on discharge of liabilities subject








to compromise

-

-

-

-

(13,617)


Change in net assets resulting from








application of fresh-start accounting

-

-

-

-

6,278


Corporate restructurings

18

14

-

93

-


Impairments

8

26

28

52

37


Sale of precious metals

-

-

-

(41)

-


Warrants - mark to market

6

(22)

55

37

114


Insurance settlement

-

-

-

(34)

-


Environmental accruals

-

-

-

16

-


Settlement related to Houston refinery








crane incident

(15)

-

-

(15)

-


Asset retirement obligation

-

10

-

10

-


Gain on sale of Flavors & Fragrance








business

-

-

(64)

-

(64)


Lower of cost or market inventory adjustment

-

-

(323)

-

42


Charge related to dispute over environmental








indemnity

-

-

-

-  

64

Total pretax charges (benefits)

599

28

(275)

742

(7,145)

Provision for (benefit from) income tax related







to these items

(151)

(14)

124

(175)

(1,279)

After-tax effect of net charges (credits)

$448

$14

($151)

$567

($8,424)

Effect on diluted earnings per share

$ (0.79)

$ (0.03)

$0.27

$ (0.97)

N/A




"The fourth quarter was a period of global economic slowdown and our results were impacted by broader trends," said Jim Gallogly, LyondellBasell Chief Executive Officer.  "Customers responded to this slowdown by destocking inventory and delaying orders, which negatively impacted volumes in Europe and Asia and margins globally.  Refining margins were particularly weak.  Although overall results for the fourth quarter declined, we expect our strategy of focusing on the basics and running our assets safely and efficiently will continue to deliver value to our shareholders," Gallogly said.

"Despite a weak fourth quarter, 2011 was a strong year for LyondellBasell.  Exclusive of a number of costs incurred to improve the company, including costs related to restructuring and refinancing our capital structure, full-year adjusted EBITDA was slightly over $5.4 billion and adjusted net income was over $2.7 billion, or $4.71 per adjusted diluted share.  We returned $2.9 billion to shareholders through dividends.  We also defined our plans for future growth, which we communicated at our December Investor Day.  I am also extremely proud of all who work at our facilities as we achieved a record year in health, safety and environmental performance," Gallogly said.

OUTLOOK

Commenting on the near-term outlook, Gallogly said, "We expect overall first-quarter economic activity to remain slow in Europe and Asia for certain of our businesses.  In recent weeks, we have seen indications that our market environment is improving in the U.S.  Ethylene chain margins have increased from fourth-quarter lows as ethane prices have declined and co-products and polyolefin prices have increased.  In refining, the benchmark Maya 2-1-1 crack spread has improved, benefiting our Houston refinery.  

Importantly, certain underlying fundamentals that have supported our business remain intact.  A low ratio of U.S. natural gas to crude oil prices creates a favorable condition for our U.S. operations.  Our differentiated businesses such as our propylene oxide, polypropylene compounding, and our Saudi and certain Asian joint ventures remain on a solid path," added Gallogly.

LYONDELLBASELL BUSINESS RESULTS DISCUSSION BY REPORTING SEGMENT

LyondellBasell operates in five business segments: 1) Olefins & Polyolefins – Americas; 2) Olefins & Polyolefins – Europe, Asia, International (EAI); 3) Intermediates & Derivatives; 4) Refining & Oxyfuels; and 5) Technology.

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

Year Ended




December 31,

September 30,

December 31,

December 31,


Millions of U.S. dollars

2011 

2011 

2010 

2011

2010 


Operating income

$328

$599

$446

$1,857

$1,363


EBITDA

407

673

505

2,142

1,685


EBITDA excluding LCM charges

407

673

342

2,142

1,719










(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 December 31, 2011 versus three months ended September 30, 2011 – O&P-Americas segment EBITDA decreased $266 million versus the third quarter 2011.  Olefins profitability declined approximately $250 million from the prior period primarily due to reduced margins.  Compared to the third quarter, average ethylene sales price declined 2 cents per pound while the company's average cost-of-ethylene-production metric increased approximately 11 cents per pound.  The increase in the cost-of-ethylene-production was driven by lower co-product pricing.  Ethylene production volume was unchanged compared to the previous quarter.  Polyethylene (PE) results declined approximately $30 million primarily as a result of lower sales prices.  Polypropylene (PP) profits declined approximately $20 million from the third quarter 2011 primarily due to lower margins.  Overall, polyolefin sales volumes were relatively unchanged in the fourth quarter compared to the third quarter.

Three months ended December 31, 2011 versus three months ended December 31, 2010 – Excluding a $163 million non-cash Lower of Cost or Market (LCM) gain in the fourth quarter 2010, O&P-Americas results increased $65 million versus the fourth quarter 2010.  Olefins results increased approximately $95 million compared to the prior year period largely as a result of significantly improved margins.  This increase was partially offset by PE results which declined approximately $75 million compared to the fourth quarter 2010 as a result of lower margins caused by higher ethylene prices.  PP results declined approximately $10 million compared to the fourth quarter 2010 due to lower margins.

Year ended December 31, 2011 versus year ended December 31, 2010 – Excluding a non-cash 2010 LCM inventory charge of $34 million, O&P – Americas results improved $423 million versus 2010.  Ethylene margins improved as the Company's average ethylene sales price increased approximately 8 cents per pound which more than offset an approximate 2 cents per pound increase in the Company's cost-of-ethylene-production metric.  Olefins results increased approximately $380 million compared to the prior year.  Polyolefin results were approximately $125 million lower in 2011 than in 2010 as polyolefin price increases lagged ethylene and propylene prices, compressing margins.

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

Year Ended




December 31,

September 30,

December 31,

December 31,


Millions of U.S. dollars

2011 

2011 

2010 

2011 

2010 


Operating income (loss)

($55)

$144

$66

$475

$526


EBITDA

62

261

125

931

818


EBITDA excluding LCM charges

62

261

115

931

818










(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 December 31, 2011 versus three months ended September 30, 2011 – O&P-EAI segment EBITDA decreased $199 million versus the third quarter 2011.  Olefins results declined approximately $135 million from the third quarter 2011 due to lower cracker margins and volumes.  Polyolefin results declined approximately $50 million from the prior period primarily due to lower polyethylene margins.    Polypropylene compounds results declined approximately $10 million from the third quarter 2011.  Dividends from joint ventures totaled $44 million during the fourth quarter 2011.    

Three months ended December 31, 2011 versus three months ended December 31, 2010 – Excluding a $10 million fourth-quarter 2010 LCM gain, EBITDA declined $53 million versus the fourth quarter 2010.  Olefins results were relatively unchanged while polyethylene results declined approximately $55 million compared to the prior year period primarily as a result of lower margins.  Polypropylene EBITDA fell approximately $60 million compared to the prior year period due to lower sales volumes and compressed margins.  Polypropylene compounding results improved slightly compared to the prior year.  Dividends from joint ventures increased approximately $40 million.

Year ended December 31, 2011 versus year ended December 31, 2010 – EBITDA increased $113 million versus 2010. Improved olefins volumes and margins, along with higher co-product prices, contributed to the improved performance while combined polyethylene and polypropylene sales declined 3%.  Additionally, 2011 results benefited from improved polypropylene compounding results and increased joint venture dividends when compared to 2010.

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

Year Ended



December 31,

September 30,

December 31,

December 31,


Millions of U.S. dollars

2011 

2011 

2010 

2011 

2010 


Operating income

$134

$259

$196

$862

$669


EBITDA

173

297

228

1,054

851


EBITDA excluding LCM charges

173

297

211

1,054

859









(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 & Fragrance 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 December 31, 2011 versus three months ended September 30, 2011 I&D segment EBITDA decreased $124 million versus the third quarter 2011.  PO and PO derivatives results declined versus the prior period due to the effects of planned maintenance turnarounds and seasonal decreases in demand.  Intermediates profitability declined versus the third quarter primarily due to planned maintenance turnarounds that negatively impacted acetyls and TBA sales.

Three months ended December 31, 2011 versus three months ended December 31, 2010 –Excluding a $17 million non-cash LCM gain in the fourth quarter 2010, I&D EBITDA decreased $38 million compared to the fourth quarter 2010.  Underlying PO and PO derivatives EBITDA decreased slightly versus the prior year period due to the effects of a planned maintenance outage and lower deicer sales from warmer seasonal weather.  A decline in PO and PO derivatives was offset by increased ethylene oxide / ethylene glycol volumes and margins compared to fourth quarter 2010.

Year ended December 31, 2011 versus year ended December 31, 2010 – Excluding an $8 million non-cash LCM charge in 2010, segment EBITDA increased by $195 million versus 2010.  PO and PO derivative margins improved primarily driven by strong derivative results.  Acetyls and ethylene glycol volume and margin increases were the primary drivers for improved Intermediates results.  Full-year 2010 results include the flavors and fragrance business, which was sold in the fourth quarter 2010.  The gain from the sale of the flavors and fragrance business was not included in 2010 segment results.

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

Year Ended



December 31,

September 30,

December 31,

December 31,


Millions of U.S. dollars

2011 

2011 

2010 

2011 

2010 


Operating income (loss)

($196)

$454

$144

$718

$142


EBITDA

(110)

519

212

972

452


EBITDA excluding LCM charges

(110)

519

79

972

452









(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 December 31, 2011 versus three months ended September 30, 2011 – Refining & Oxyfuels segment EBITDA decreased $629 million versus the third quarter 2011.  The Houston refinery financial performance declined approximately $410 million as the average industry benchmark margin declined nearly $11 per barrel compared to the previous quarter.  Opportunities for purchasing crude oil below the Maya crude oil benchmark that were available in the third quarter were limited in the fourth quarter.  Crude oil throughput at the Houston refinery decreased to 262,000 barrels per day primarily due to planned maintenance outages.  The Berre refinery continued to record a loss, and results were impacted by a labor strike and weaker refining margins. Results also include $136 million of charges related to the suspension of operations at the refinery on Jan. 4, 2012.  Oxyfuels results experienced a decline of approximately $65 million primarily related to lower seasonal margins and volume.

Three months ended December 31, 2011 versus three months ended December 31, 2010 – Excluding a $133 million non-cash LCM gain in the fourth quarter 2010, segment EBITDA decreased $189 million versus the fourth quarter 2010.  At the Houston refinery, EBITDA decreased approximately $90 million versus the prior year period.  Results were driven by a lower industry average benchmark margin offset by higher throughput volumes.  Compared to the prior year period, Berre refinery results were negatively impacted by a labor strike, weaker refining margins and $136 million of charges for the suspension of operations.  Oxyfuels results improved approximately $40 million between the periods mainly as a result of a stronger than typical seasonal margins.

Year ended December 31, 2011 versus year ended December 31, 2010 – Segment EBITDA increased $520 million versus 2010.  An increase in the industry benchmark margin of approximately $4 per barrel, increased crude throughput and benefits related to crude purchasing were the primary contributors to an approximately $530 million improvement in performance at the Houston refinery. Berre refinery results were weaker for the year as a result of weaker refining margins, lower throughput and charges related to the suspension of operations at the refinery. Oxyfuels results improved approximately $110 million in 2011, principally as a result of higher margins.

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

Year Ended




December 31,

September 30,

December 31,

December 31,


Millions of U.S. dollars

2011 

2011 

2010 

2011 

2010 


Operating income

$11

$7

$8

$107

$108


EBITDA

36

45

44

214

212


EBITDA excluding LCM charges

36

45

44

214

212










(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 December 31, 2011 versus three months ended September 30, 2011 – Results declined primarily due to seasonally lower catalyst sales.

Three months ended December 31, 2011 versus three months ended December 31, 2010 – Licensing and technology services results declined compared to fourth quarter 2010 while catalyst results improved compared to the prior year period.

Year ended December 31, 2011 versus year ended December 31, 2010 – Segment results were comparable to 2010.  Lower licensing and services revenue and higher research and development (R&D) costs related to the closure of the Newtown Square R&D center were offset by higher catalyst income.

Liquidity

Company liquidity, defined as cash and cash equivalents plus funds available through established lines of credit, was approximately $3.2 billion on Dec. 31, 2011.  The company's cash balance was approximately $1.1 billion including $53 million of restricted cash on Dec. 31, 2011.

Capital Spending

Capital expenditures, including maintenance turnaround, catalyst and information technology related expenditures, were $291 million during the fourth quarter 2011 and $1.06 billion for the full year 2011.

CONFERENCE CALL

LyondellBasell will host a conference call today, Feb. 10, 2012, at 11:00 a.m. ET.  Participating on the call will be: Jim Gallogly, Chief Executive Officer; Karyn Ovelmen, 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 3987211.

A replay of the call will be available from 1:00 p.m. ET February 10 to 11:00 p.m. ET on March 10.  The replay dial-in numbers are 888-568-0611 (U.S.) and +1 203-369-3197 (international). The pass code for each is 6565.

A copy of the slides that accompany the call will be available on the LyondellBasell website at http://www.lyondellbasell.com/earnings.

ABOUT LYONDELLBASELL

LyondellBasell (NYSE: LYB) is one of the world's 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; 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, 2010, 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 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 company's 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, adjusted EBITDA, adjusted net income and adjusted earnings per share in this press release.  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 Company's 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.  

Quantitative reconciliations of non-GAAP financial measures to their nearest comparable GAAP financial measures are provided Tables 8 and 9 at the end of this release.

OTHER FINANCIAL MEASURE PRESENTATION NOTES

As a result of the Company's 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, 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.


Table 8 - Reconciliation of Segment Information to Consolidated Financial Information



















2011 

  (Millions of U.S. dollars) 



Q1


Q2


Q3


Q4



YTD

  Sales and other operating revenues:  
















     Olefins & Polyolefins - Americas 


$

3,572


$

4,010


$

3,875


$

3,423


$

14,880

     Olefins & Polyolefins - Europe, Asia, International 



3,944



4,264



3,918



3,334



15,460

     Intermediates & Derivatives 



1,692



1,777



1,617



1,401



6,487

     Refining & Oxyfuels 



4,720



5,833



5,869



4,311



20,733

     Technology 



139



126



129



112



506

     Other/elims 



(1,815)



(1,968)



(2,111)



(1,137)



(7,031)

        Total 


$

12,252


$

14,042


$

13,297


$

11,444


$

51,035

  Operating income (loss):  
















     Olefins & Polyolefins - Americas 


$

421


$

509


$

599


$

328


$

1,857

     Olefins & Polyolefins - Europe, Asia, International 



179



207



144



(55)



475

     Intermediates & Derivatives 



234



235



259



134



862

     Refining & Oxyfuels 



164



296



454



(196)



718

     Technology 



66



23



7



11



107

     Other 



1



(5)



4



(21)



(21)

     Current cost adjustment 



- -



- -



- -



- -



- -

        Total 


$

1,065


$

1,265


$

1,467


$

201


$

3,998

  Depreciation and amortization: 
















     Olefins & Polyolefins - Americas 


$

58


$

59


$

64


$

65


$

246

     Olefins & Polyolefins - Europe, Asia, International 



57



66



69



70



262

     Intermediates & Derivatives 



34



37



35



36



142

     Refining & Oxyfuels 



42



46



48



61



197

     Technology 



24



16



21



23



84

     Other 



- -



- -



- -



- -



- -

        Total 


$

215


$

224


$

237


$

255


$

931

  EBITDA: (a)
















     Olefins & Polyolefins - Americas 


$

484


$

578


$

673


$

407


$

2,142

     Olefins & Polyolefins - Europe, Asia, International 



333



275



261



62



931

     Intermediates & Derivatives 



270



314



297



173



1,054

     Refining & Oxyfuels 



210



353



519



(110)



972

     Technology 



91



42



45



36



214

     Other 



14



(9)



(7)



(32)



(34)

        Total EBITDA 


$

1,402


$

1,553


$

1,788


$

536


$

5,279

   Capital, turnarounds and IT deferred spending:  
















     Olefins & Polyolefins - Americas 


$

66


$

138


$

149


$

72


$

425

     Olefins & Polyolefins - Europe, Asia, International 



42



37



46



110



235

     Intermediates & Derivatives 



5



15



25



54



99

     Refining & Oxyfuels 



101



58



53



43



255

     Technology 



7



3



8



8



26

     Other 



1



10



- -



6



17

        Total   



222



261



281



293



1,057

     Deferred charges included above 



(1)



- -



(2)



(4)



(7)

        Capital expenditures 


$

221


$

261


$

279


$

289


$

1,050

































(a) See Table 9 for a reconciliation of total EBITDA, excluding LCM inventory valuation adjustments, to net income.  





Table 8 - Reconciliation of Segment Information to Consolidated Financial Information































Predecessor


Successor


Combined


Successor


Successor


Predecessor


Successor

Combined



2010 





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

    Sales and other operating revenues: (a)




























     Olefins & Polyolefins - Americas


$

3,020


$

1,163


$

2,004


$

3,167


$

3,247


$

3,155


$

4,183


$

8,406


$

12,589

       Olefins & Polyolefins - Europe, Asia, 
           International 



3,119



1,066



2,140



3,206



3,247



3,342



4,105



8,729



12,834

       Intermediates & Derivatives



1,316



504



940



1,444



1,453



1,361



1,820



3,754



5,574

       Refining & Oxyfuels



3,415



1,333



2,403



3,736



3,867



4,051



4,748



10,321



15,069

       Technology



110



35



75



110



157



133



145



365



510

       Other/elims



(1,225)



(389)



(790)



(1,179)



(1,669)



(1,432)



(1,534)



(3,891)



(5,425)

           Total


$

9,755


$

3,712


$

6,772


$

10,484


$

10,302


$

10,610


$

13,467


$

27,684


$

41,151

   Operating income (loss): (a)




























       Olefins & Polyolefins - Americas


$

145


$

175


$

149


$

324


$

448


$

446


$

320


$

1,043


$

1,363

       Olefins & Polyolefins - Europe, Asia, 
           International 



71



44



114



158



231



66



115



411



526

       Intermediates & Derivatives



123



34



109



143



207



196



157



512



669

       Refining & Oxyfuels



(128)



29



14



43



83



144



(99)



241



142

       Technology



31



8



23



31



38



8



39



69



108

       Other



(59)



18



13



31



(19)



(16)



(41)



(22)



(63)

       Current cost adjustment



184



15



- -



15



- -



- -



199



- -



199

           Total


$

367


$

323


$

422


$

745


$

988


$

844


$

690


$

2,254


$

2,944

   Depreciation and amortization:




























       Olefins & Polyolefins - Americas


$

119


$

41


$

51


$

92


$

42


$

58


$

160


$

151


$

311

       Olefins & Polyolefins - Europe, Asia, 
           International 



81



26



33



59



60



53



107



146



253

       Intermediates & Derivatives



69



22



23



45



30



28



91



81



172

       Refining & Oxyfuels



135



45



9



54



55



43



180



107



287

       Technology



17



6



6



12



40



32



23



78



101

       Other



3



1



7



8



(5)



(7)



4



(5)



(1)

           Total


$

424


$

141


$

129


$

270


$

222


$

207


$

565


$

558


$

1,123

   EBITDA: (a)(b)




























       Olefins & Polyolefins - Americas


$

274


$

216


$

198


$

414


$

492


$

505


$

490


$

1,195


$

1,685

       Olefins & Polyolefins - Europe, Asia, 
           International 



152



78



174



252



289



125



230



588



818

       Intermediates & Derivatives



196



56



128



184



243



228



252



599



851

       Refining & Oxyfuels



3



76



21



97



140



212



79



373



452

       Technology



47



14



29



43



78



44



61



151



212

       Other



(32)



8



72



80



(44)



(29)



(24)



(1)



(25)

           Total EBITDA



640



448



622



1,070



1,198



1,085



1,088



2,905



3,993

           LCM inventory valuation




























               adjustments



- -



- -



333



333



32



(323)



- -



42



42

           Total excluding LCM inventory




























               valuation adjustments


$

640


$

448


$

955


$

1,403


$

1,230


$

762


$

1,088


$

2,947


$

4,035

   Capital, turnarounds and IT  




























      deferred spending:  




























       Olefins & Polyolefins - Americas


$

69


$

20


$

50


$

70


$

40


$

56


$

89


$

146


$

235

       Olefins & Polyolefins - Europe, Asia, 
           International 



59



43



31



74



32



43



102



106



208

       Intermediates & Derivatives



7



5



5



10



39



32



12



76



88

       Refining & Oxyfuels



64



15



22



37



34



52



79



108



187

       Technology



10



2



3



5



7



9



12



19



31

       Other



4



3



5



8



9



12



7



26



33

                   Total  



213



88



116



204



161



204



301



481



782

       Deferred charges included above



(74)



(1)



(3)



(4)



(8)



(4)



(75)



(15)



(90)

                   Capital expenditures(c)


$

139


$

87


$

113


$

200


$

153


$

200


$

226


$

466


$

692

























































(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



















Successor



2011 

  (Millions of U.S. dollars)


Q1


Q2


Q3


Q4


YTD

    Segment EBITDA:                                                                              
















       Olefins & Polyolefins - Americas


$

484


$

578


$

673


$

407


$

2,142

       Olefins & Polyolefins - Europe, Asia, International



333



275



261



62



931

       Intermediates & Derivatives



270



314



297



173



1,054

       Refining & Oxyfuels



210



353



519



(110)



972

       Technology



91



42



45



36



214

       Other



14



(9)



(7)



(32)



(34)

   Total EBITDA



1,402



1,553



1,788



536



5,279

















   Adjustments to EBITDA:
















       Berre refinery closure costs



-



-



-



136



136

       Sale of precious metals



-



(41)



-



-



(41)

       Corporate restructurings



-



61



14



18



93

       Environmental accruals



-



16



-



-



16

       Settlement related to Houston refinery crane incident 



-



-



-



(15)



(15)

       Insurance settlement



(34)



-



-



-



(34)

   Total Adjusted EBITDA



1,368



1,589



1,802



675



5,434

















   Add:  
















       Income from equity investments



58



73



52



33



216

       Unrealized foreign exchange (loss) gain



(3)



4



(17)



(11)



(27)

   Deduct:  
















       Adjustments to EBITDA



34



(36)



(14)



(139)



(155)

       Depreciation and amortization  



(215)



(224)



(237)



(255)



(931)

       Impairment charges



(5)



(13)



(26)



(8)



(52)

       Reorganization items



(2)



(28)



-



(15)



(45)

       Interest expense, net



(155)



(164)



(145)



(542)



(1,006)

       Joint venture dividends received



(96)



(11)



(55)



(44)



(206)

       Provision for income taxes



(263)



(388)



(489)



92



(1,048)

       Fair value change in warrants



(59)



6



22



(6)



(37)

       Other



(2)



(5)



2



2



(3)

    Net income (loss) 



660



803



895



(218)



2,140

       Adjustments to EBITDA



(34)



36



14



139



155

       Premiums and charges on early repayment of debt



-



12



-



431



443

       Reorganization items



2



28



-



15



45

       Asset retirement obligation



-



-



10



-



10

       Fair value change in warrants



59



(6)



(22)



6



37

       Impairment charges



5



13



26



8



52

       Tax impact of net income (loss) adjustments



11



(21)



(14)



(151)



(175)

   Adjusted Net Income


$

703


$

865


$

909


$

230


$

2,707

















   Earnings (loss) per share:
















       Diluted earnings per share


$

1.15


$

1.38


$

1.51


$

(0.38)


$

3.74

       Adjustments to net income (loss)



0.08



0.11



0.03



0.79



0.97

       Adjusted diluted earnings per share


$

1.23


$

1.49


$

1.54


$

0.41


$

4.71





































Table 9 - Reconciliation of EBITDA to Net Income































Predecessor


Successor


Combined


Successor


Predecessor


Successor


Combined




2010 






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

  Segment EBITDA: (a)




























     Olefins & Polyolefins - Americas


$

274


$

216


$

198


$

414


$

492


$

505


$

490


$

1,195


$

1,685

       Olefins & Polyolefins - Europe,  




























           Asia, International



152



78



174



252



289



125



230



588



818

       Intermediates & Derivatives



196



56



128



184



243



228



252



599



851

       Refining & Oxyfuels



3



76



21



97



140



212



79



373



452

       Technology



47



14



29



43



78



44



61



151



212

       Other



(32)



8



72



80



(44)



(29)



(24)



(1)



(25)

   Total EBITDA



640



448



622



1,070



1,198



1,085



1,088



2,905



3,993

       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





























   Add:  




























       Income from equity investments



55



29



27



56



29



30



84



86



170

       Unrealized foreign  




























           exchange loss



(202)



(62)



(14)



(76)



(7)



(1)



(264)



(22)



(286)

       Gain on sale of Flavors and  




























           Fragrance business



- -



- -



- -



- -



- -



64



- -



64



64

   Deduct:  




























       LCM inventory valuation  




























           adjustments



- -



- -



(333)



(333)



(32)



323



- -



(42)



(42)

       Depreciation and amortization  



(424)



(141)



(129)



(270)



(222)



(207)



(565)



(558)



(1,123)

       Impairment charges



(3)



(6)



- -



(6)



- -



(28)



(9)



(28)



(37)

      Reorganization items



207



7,181



(8)



7,173



(13)



(2)



7,388



(23)



7,365

       Interest expense, net



(409)



(299)



(120)



(419)



(186)



(222)



(708)



(528)



(1,236)

       Joint venture dividends received



(13)



(5)



(28)



(33)



-



(6)



(18)



(34)



(52)

       (Provision for) benefit from  




























           income taxes



(12)



1,327



(28)



1,299



(254)



112



1,315



(170)



1,145

       Fair value change in warrants



- -



- -



17



17



(76)



(55)



- -



(114)



(114)

       Current cost adjustment to




























           inventory



184



15



- -



15



- -



- -



199



- -



199

       Other



(15)



9



8



17



(2)



(4)



(6)



2



(4)

   Net income



8



8,496



347



8,843



467



766



8,504



1,580



10,084

   Less: Net (income) loss attributable




























       to non-controlling interests



2



58



(5)



53



7



5



60



7



67

   Net income attributable to




























      the Company


$

10


$

8,554


$

342


$

8,896


$

474


$

771


$

8,564


$

1,587


$

10,151

























































(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


Q2


Q3


Q4


YTD


Q1


Q2


Q3


Q4


YTD

  Olefins and Polyolefins - Americas





















    Volumes (million pounds)





















           Ethylene produced


2,019


1,998


2,184


2,152


8,353


2,089


1,929


2,134


2,201


8,353

           Propylene produced


755


777


790


695


3,017


769


556


838


744


2,907

           Polyethylene sold


1,330


1,320


1,472


1,347


5,469


1,405


1,377


1,368


1,343


5,493

           Polypropylene sold


615


670


675


611


2,571


585


611


635


640


2,471

       Benchmark Market Prices





















          West Texas Intermediate crude oil (USD





















               per barrel)    


78.9


78.1


76.1


85.2


79.6


94.6


102.3


89.5


94.1


95.1

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





















               per barrel)    


80.0


82.2


79.6


89.3


82.8


107.8


118.3


112.5


110.8


112.4

           Natural gas (USD per million BTUs)


5.4


4.0


4.4


4.2


4.5


4.2


4.4


4.3


3.6


4.1

           U.S. weighted average cost of ethylene production 





















               (cents/pound)    


34.3


26.7


25.2


33.8


30.0


32.6


33.8


34.3


41.6


35.6

           U.S. ethylene (cents/pound)


52.3


45.6


38.3


47.3


45.9


49.3


57.5


55.8


54.4


54.3

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


83.3


84.0


77.7


83.7


82.2


87.7


95.3


89.0


85.7


89.4

           U.S. propylene (cents/pound)


61.5


63.3


56.2


57.3


59.6


71.7


87.3


76.5


57.8


73.3

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


87.8


89.8


82.7


83.8


86.0


100.8


113.8


103.0


84.3


100.5






















   Olefins and Polyolefins - Europe, Asia, International





















      Volumes (million pounds)





















         Ethylene produced


861


842


994


913


3,610


997


999


926


807


3,729

          Propylene produced


509


540


636


560


2,245


608


631


560


487


2,286

          Polyethylene sold


1,239


1,230


1,316


1,275


5,060


1,305


1,279


1,349


1,210


5,143

         Polypropylene sold


1,538


1,762


1,891


1,832


7,023


1,704


1,631


1,638


1,651


6,624

       Benchmark Market Prices





















          Western Europe weighted average cost of ethylene





















               production (euro 0.01 per pound)    


28.7


27.3


26.5


35.7


29.5


34.7


35.4


37.3


38.5


36.5

           Western Europe ethylene (euro 0.01 per pound)


41.6


43.7


43.1


44.3


43.2


52.0


54.7


50.3


49.7


51.7

           Western Europe polyethylene [high density] (euro 0.01





















               per pound)    


51.4


53.8


52.4


52.5


52.5


62.1


65.9


59.9


58.4


61.6

           Western Europe propylene (euro 0.01 per pound)


38.9


45.1


43.1


42.6


42.4


50.8


55.3


50.2


46.5


50.7

            Western Europe polypropylene [homopolymer] (euro 0.01  





















               per pound)    


51.3


60.3


60.3


58.9


57.7


66.6


69.4


62.0


57.6


63.9






















   Intermediates and Derivatives





















       Volumes (million pounds)





















           Propylene oxide and derivatives


869


781


872


860


3,382


838


791


758


716


3,103

           Ethylene oxide and derivatives


265


250


206


251


972


288


277


281


254


1,100

           Styrene monomer


589


780


827


685


2,881


852


817


714


682


3,065

           Acetyls


379


439


405


484


1,707


439


417


411


370


1,637

           TBA Intermediates


472


470


454


425


1,821


485


459


433


418


1,795






















   Refining and Oxyfuels





















       Volumes





















          Houston Refining crude processing rate (thousands of





















               barrels per day)    


263


189


261


233


236


258


263


269


262


263

           Berre Refinery crude processing rate (thousands of  





















               barrels per day)    


73


99


99


80


88


101


85


79


61


82

           MTBE/ETBE sales volumes (million gallons)


189


236


248


218


891


192


206


260


210


868

       Benchmark Market Margins    





















           Light crude oil - 2-1-1(a)


6.85


10.45


7.60


8.97


8.48


19.06


10.28


9.54


5.26


7.80

           Light crude oil - Maya differential(a)


8.94


9.54


8.54


9.41


9.15


4.63


15.50


13.99


7.45


13.76

           Urals 4-1-2-1 (USD per barrel)


5.91


7.33


5.89


6.64


6.45


7.81


7.71


8.76


8.02


8.08

           MTBE - Northwest Europe (cents per gallon)


49.3


46.2


44.3


18.5


39.3


58.9


92.7


94.1


87.0


83.1











































Source: CMAI, Bloomberg, LyondellBasell Industries







(a) Prices prior to 2011 use WTI as the light crude benchmark.  Beginning in 2011, LLS is used as the light crude benchmark.





Table 11 - Unaudited Income Statement Information



















Successor



2011 

  (Millions of U.S. dollars)


Q1


Q2


Q3


Q4


YTD

   Sales and other operating revenues


$

12,252


$

14,042


$

13,297


$

11,444


$

51,035

   Cost of sales



10,943



12,474



11,538



10,958



45,913

   Selling, general and administrative
















       expenses



211



247



239



231



928

   Research and development expenses



33



56



53



54



196

       Operating income



1,065



1,265



1,467



201



3,998

   Income from equity investments



58



73



52



33



216

   Interest expense, net



(155)



(164)



(145)



(542)



(1,006)

   Other income (expense), net



(43)



45



10



13



25

       Income before income taxes and
















           reorganization items



925



1,219



1,384



(295)



3,233

   Reorganization items



(2)



(28)



- -



(15)



(45)

       Income (loss) before taxes



923



1,191



1,384



(310)



3,188

   Provision for (benefit from) income taxes



263



388



489



(92)



1,048

   Net income (loss)



660



803



895



(218)



2,140

    Less: Net loss attributable to non-controlling 
















       interests



3



1



- -



3



7

   Net income (loss) attributable to
















       the Company


$

663


$

804


$

895


$

(215)


$

2,147







































Table 11 - Unaudited Income Statement Information































Predecessor


Successor


Combined


Successor


Successor


Predecessor


Successor


Combined



2010 





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

  Sales and other operating revenues


$

9,755


$

3,712


$

6,772


$

10,484


$

10,302


$

10,610


$

13,467


$

27,684


$

41,151

   Cost of sales



9,130



3,284



6,198



9,482



9,075



9,494



12,414



24,767



37,181

   Selling, general and administrative




























       expenses



217



91



129



220



204



231



308



564



872

   Research and development expenses



41



14



23



37



35



41



55



99



154

       Operating income



367



323



422



745



988



844



690



2,254



2,944

   Income from equity investments



55



29



27



56



29



30



84



86



170

   Interest expense, net



(409)



(299)



(120)



(419)



(186)



(222)



(708)



(528)



(1,236)

   Other income (expense), net



(200)



(65)



54



(11)



(97)



(60)



(265)



(103)



(368)

       Income (loss) before income taxes




























           and reorganization items



(187)



(12)



383



371



734



592



(199)



1,709



1,510

   Reorganization items



207



7,181



(8)



7,173



(13)



(2)



7,388



(23)



7,365

       Income before taxes



20



7,169



375



7,544



721



590



7,189



1,686



8,875

    Provision for (benefit from) income taxes



12



(1,327)



28



(1,299)



254



(112)



(1,315)



170



(1,145)

   Income from continuing operations



8



8,496



347



8,843



467



702



8,504



1,516



10,020

   Income from discontinued operations,




























     net of tax



- -



- -



- -



- -



- -



64



- -



64



64

   Net income



8



8,496



347



8,843



467



766



8,504



1,580



10,084

   Less: Net (income) loss attributable to




























       non-controlling interests



2



58



(5)



53



7



5



60



7



67

   Net income attributable to the Company


$

10


$

8,554


$

342


$

8,896


$

474


$

771


$

8,564


$

1,587


$

10,151































































Table 12 - Unaudited Cash Flow Information



















Successor



2011 

  (Millions of U.S. dollars)


Q1



Q2



Q3



Q4



YTD

    Net cash provided by operating activities 


$

221


$

1,026


$

1,531


$

91


$

2,869

















  Net cash used in investing activities



(216)



(435)



(320)



(50)



(1,021)

















   Net cash provided by (used in)  
















       financing activities



28



(327)



(118)



(4,547)



(4,964)






































Table 12 - Unaudited Cash Flow Information





























Predecessor


Successor


Combined


Successor


Successor


Predecessor


Successor


Combined


2010 




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

  Net cash provided by



























       (used in) operating



























       activities

$

(373)


$

(552)


$

1,105


$

553


$

1,124


$

739


$

(925)


$

2,968


$

2,043




























  Net cash used in  



























       investing activities


(127)



(97)



(110)



(207)



(156)



(57)



(224)



(323)



(547)




























   Net cash provided by  



























       (used in) financing



























       activities


490



2,825



133



2,958



(88)



(1,239)



3,315



(1,194)



2,121




























































Table 13 - Unaudited Balance Sheet Information


























Predecessor


Successor


March 31,


June 30,


September 30,


December 31,


March 31,


June 30,


September 30,


December 31,

  (Millions of U.S. dollars)

2010 


2010 


2010 


2010 


2011 


2011 


2011 


2011 

  Cash and cash equivalents

$

537


$

3,753


$

4,832


$

4,222


$

4,383


$

4,687


$

5,609


$

1,065

   Restricted cash


- -



- -



- -



- -



- -



250



292



53

   Short-term investments


2



- -



- -



- -



- -



- -



- -



- -

   Accounts receivable, net


3,642



3,533



3,800



3,747



4,764



4,901



4,038



3,778

   Inventories


3,590



4,372



4,412



4,824



5,726



5,577



5,682



5,499

   Prepaid expenses and other
























       current assets


932



1,016



885



986



1,100



1,098



1,097



1,036

           Total current assets


8,703



12,674



13,929



13,779



15,973



16,513



16,718



11,431

   Property, plant and equipment, net


14,687



6,839



7,216



7,190



7,440



7,569



7,363



7,333

   Investments and long-term
























       receivables:
























           Investment in PO joint
























               ventures


880



434



447



437



444



436



422



412

           Equity investments


1,125



1,507



1,582



1,587



1,586



1,654



1,594



1,559

           Related party receivable


14



13



14



14



14



19



4



4

           Other investments and
























               long-term receivables


90



77



54



67



66



63



67



68

   Goodwill


- -



1,061



1,105



595



807



621



598



585

   Intangible assets, net


1,748



1,427



1,411



1,360



1,344



1,310



1,237



1,177

   Other assets, net


338



257



272



273



274



290



264



266

           Total assets

$

27,585


$

24,289


$

26,030


$

25,302


$

27,948


$

28,475


$

28,267


$

22,835

























    Current maturities of long-term debt

$

487


$

8


$

8


$

4


$

253


$

2


$

2


$

4

   Short-term debt


6,675



557



518



42



51



50



49



48

   Accounts payable


2,213



2,526



2,562



2,761



4,099



3,999



3,307



3,414

   Accrued liabilities


1,220



1,199



1,513



1,705



1,711



1,613



1,505



1,238

   Deferred income taxes


163



444



446



319



246



315



315



310

           Total current liabilities


10,758



4,734



5,047



4,831



6,360



5,979



5,178



5,014

   Long-term debt


304



6,745



6,799



6,036



5,805



5,813



5,782



3,980

   Other liabilities


1,317



2,013



2,086



2,183



2,043



2,110



2,021



2,277

   Deferred income taxes


2,012



867



1,155



656



1,027



947



1,204



917

   Liabilities subject to compromise


22,058



- -



- -



- -



- -



- -



- -



- -

   Stockholders' equity (deficit)


(8,975)



9,868



10,882



11,535



12,671



13,579



14,025



10,593

   Non-controlling interests


111



62



61



61



42



47



57



54

           Total liabilities and
























               stockholders' equity
























               (deficit)

$

27,585


$

24,289


$

26,030


$

25,302


$

27,948


$

28,475


$

28,267


$

22,835




















































SOURCE LyondellBasell Industries


email Email Page   print Print