Loading...
Loading...
VANCOUVER, BRITISH COLUMBIA--(Marketwired - April 29, 2014) - For the first quarter of 2014, Methanex MXMEOH reported Adjusted EBITDA(1) of $255 million and Adjusted net income(1) of $160 million ($1.65 per share on a diluted basis(1)). These figures compare with Adjusted EBITDA(1) of $245 million and Adjusted net income(1) of $167 million ($1.72 per share on a diluted basis(1)) for the fourth quarter of 2013.
John Floren, President and CEO of Methanex commented, "This was another excellent quarter. Increased production resulting from our 2013 capacity growth initiatives in New Zealand and Medicine Hat, together with higher methanol pricing, contributed to robust EBITDA and earnings results this quarter." Mr. Floren added, "The methanol industry environment remains favorable. In Q4 2013, we saw methanol prices rise rapidly as a result of industry supply constraints. Late in Q1 2014, several idle plants resumed operation which resulted in methanol pricing moderating to levels seen prior to the supply disruptions. Industry demand remains steady, particularly for methanol into energy, and limited new supply additions are expected in the near to medium term."
Mr. Floren added, "We continue to target methanol production from our Geismar 1 facility in late 2014 and Geismar 2 in early 2016. These two facilities are expected to provide a two million tonne increase in our operating capacity to eight million tonnes by 2016, at a time when new market supply is expected to be limited."
Mr. Floren concluded, "With approximately $700 million of cash on hand, an undrawn credit facility, robust balance sheet, and strong cash flow generation, we are well positioned to deliver on our growth projects, continue to grow our business and deliver on our commitment to return excess cash to shareholders. Our announcement today of a new 5% normal course issuer bid share repurchase program, along with a 25% increase in our quarterly dividend, reflects that commitment."
A conference call is scheduled for April 30, 2014 at 12:00 noon ET (9:00 am PT) to review these first quarter results. To access the call, dial the conferencing operator ten minutes prior to the start of the call at (416) 340-2218, or toll free at (866) 226-1793. A playback version of the conference call will be available until May 21, 2014 at (905) 694-9451, or toll free at (800) 408-3053. The passcode for the playback version is 3924003. Presentation slides summarizing Q1-14 results and a simultaneous audio-only webcast of the conference call can be accessed from our website at www.methanex.com. The webcast will be available on the website for three weeks following the call.
Methanex is a Vancouver-based, publicly traded company and is the world's largest producer and supplier of methanol to major international markets. Methanex shares are listed for trading on the Toronto Stock Exchange in Canada under the trading symbol "MX" and on the NASDAQ Global Market in the United States under the trading symbol "MEOH".
FORWARD-LOOKING INFORMATION WARNING
This First Quarter 2014 press release contains forward-looking statements with respect to us and the chemical industry. Refer to Forward-Looking Information Warning in the attached First Quarter 2014 Management's Discussion and Analysis for more information.
(1) Adjusted EBITDA, Adjusted net income and Adjusted net income per common
share are non-GAAP measures which do not have any standardized meaning
prescribed by GAAP. These measures represent the amounts that are
attributable to Methanex Corporation shareholders and are calculated by
excluding the mark-to-market impact of share-based compensation as a
result of changes in our share price and items considered by management
to be non-operational. Refer to Additional Information - Supplemental
Non-GAAP Measures section of the attached Interim Report for the three
months ended March 31, 2014 for reconciliations to the most comparable
GAAP measures.
Interim Report for the Three Months Ended March 31, 2014
At April 29, 2014 the Company had 96,523,956 common shares issued and outstanding and stock options exercisable for 1,665,436 additional common shares.
Share Information
Methanex Corporation's common shares are listed for trading on the Toronto Stock Exchange under the symbol MX and on the Nasdaq Global Market under the symbol MEOH.
Transfer Agents & Registrars
CIBC Mellon Trust Company
320 Bay Street
Toronto, Ontario Canada M5H 4A6
Toll free in North America: 1-800-387-0825
Investor Information
All financial reports, news releases and corporate information can be accessed on our website at www.methanex.com.
Contact Information
Methanex Investor Relations
1800 - 200 Burrard Street
Vancouver, BC Canada V6C 3M1
E-mail: invest@methanex.com
Methanex Toll-Free: 1-800-661-8851
FIRST QUARTER MANAGEMENT'S DISCUSSION AND ANALYSIS
Except where otherwise noted, all currency amounts are stated in United States dollars.
FINANCIAL AND OPERATIONAL HIGHLIGHTS
-- A reconciliation from net income attributable to Methanex shareholders
to Adjusted net income(1) and the calculation of Adjusted net income per
common share(1) is as follows:
Three Months Ended
-----------------------------------
($ millions except number of shares and Mar 31 Dec 31 Mar 31
per share amounts) 2014 2013 2013
----------------------------------------------------------------------------
Net income attributable to Methanex
shareholders $ 145 $ 128 $ 60
Mark-to-market impact of share-based
compensation, net of tax 15 34 28
Write-off of oil and gas rights, net of
tax - 5 -
----------------------------------------------------------------------------
Adjusted net income (1) $ 160 $ 167 $ 88
----------------------------------------------------------------------------
Diluted weighted average shares
outstanding (millions) 97 97 96
Adjusted net income per common share (1) $ 1.65 $ 1.72 $ 0.92
----------------------------------------------------------------------------
-- We recorded Adjusted EBITDA(1) of $255 million for the first quarter of
2014 compared with $245 million for the fourth quarter of 2013. The
increase in Adjusted EBITDA(1) was primarily due to an increase in our
average realized price to $524 per tonne for the first quarter of 2014
from $493 per tonne for the fourth quarter of 2013 and an increase in
sales of Methanex-produced methanol.
-- Production for the first quarter of 2014 was 1,226,000 tonnes compared
with 1,194,000 tonnes for the fourth quarter of 2013. Refer to the
Production Summary section.
-- Sales of Methanex-produced methanol were 1,228,000 tonnes in the first
quarter of 2014 compared with 1,190,000 in the fourth quarter of 2013.
-- We continue to progress our Geismar relocation projects. We are
targeting to be producing methanol from Geismar 1 in late 2014 and from
Geismar 2 in early 2016.
-- During the first quarter of 2014, we paid a $0.20 per share dividend to
shareholders for a total of $19 million.
-- We announced today that the Board of Directors has approved a 25%
increase to our quarterly dividend to shareholders, from $0.20 per share
per quarter to $0.25 per share per quarter, effective with the dividend
payable June 30, 2014.
-- We also announced today that the Board of Directors has approved a 5%
normal course issuer bid under which the Company may repurchase up to
4.8 million common shares.
(1) These items are non-GAAP measures that do not have any standardized
meaning prescribed by GAAP and therefore are unlikely to be comparable
to similar measures presented by other companies. Refer to Additional
Information - Supplemental Non-GAAP Measures section for a description
of each non-GAAP measure and reconciliations to the most comparable GAAP
measures.
This First Quarter 2014 Management's Discussion and Analysis ("MD&A") dated April 29, 2014 for Methanex Corporation ("the Company") should be read in conjunction with the Company's condensed consolidated interim financial statements for the period ended March 31, 2014 as well as the 2013 Annual Consolidated Financial Statements and MD&A included in the Methanex 2013 Annual Report. Unless otherwise indicated, the financial information presented in this interim report is prepared in accordance with International Financial Reporting Standards (IFRS) as issued by the International Accounting Standards Board (IASB). The Methanex 2013 Annual Report and additional information relating to Methanex is available on SEDAR at www.sedar.com and on EDGAR at www.sec.gov.
FINANCIAL AND OPERATIONAL DATA
Three Months Ended
----------------------------------
($ millions, except per share amounts and Mar 31 Dec 31 Mar 31
where noted) 2014 2013 2013
----------------------------------------------------------------------------
Production (thousands of tonnes)
(attributable to Methanex shareholders) 1,226 1,194 1,063
Sales volumes (thousands of tonnes):
Methanex-produced methanol (attributable
to Methanex shareholders) 1,228 1,190 1,030
Purchased methanol 654 663 588
Commission sales 296 274 219
----------------------------------------------------------------------------
Total sales volumes (1) 2,178 2,127 1,837
Methanex average non-discounted posted
price ($ per tonne) (2) 613 557 474
Average realized price ($ per tonne) (3) 524 493 412
Adjusted EBITDA (attributable to Methanex
shareholders) (4) 255 245 149
Cash flows from operating activities 179 162 118
Adjusted net income (attributable to
Methanex shareholders) (4) 160 167 88
Net income attributable to Methanex
shareholders 145 128 60
Adjusted net income per common share
(attributable to Methanex shareholders)
(4) 1.65 1.72 0.92
Basic net income per common share
(attributable to Methanex shareholders) 1.51 1.33 0.64
Diluted net income per common share
(attributable to Methanex shareholders) 1.50 1.32 0.63
Common share information (millions of
shares):
Weighted average number of common shares 96 96 95
Diluted weighted average number of
common shares 97 97 96
Number of common shares outstanding, end
of period 97 96 95
----------------------------------------------------------------------------
(1) Methanex-produced methanol includes volumes produced by Chile using
natural gas supplied from Argentina under a tolling arrangement.
Commission sales represent volumes marketed on a commission basis
related to 36.9% of the Atlas methanol facility and the portion of the
Egypt methanol facility that we do not own.
(2) Methanex average non-discounted posted price represents the average of
our non-discounted posted prices in North America, Europe and Asia
Pacific weighted by sales volume. Current and historical pricing
information is available at www.methanex.com.
(3) Average realized price is calculated as revenue, excluding commissions
earned and the Egypt non-controlling interest share of revenue but
including an amount representing our share of Atlas revenue, divided by
the total sales volumes of Methanex-produced (attributable to Methanex
shareholders) and purchased methanol.
(4) These items are non-GAAP measures that do not have any standardized
meaning prescribed by GAAP and therefore are unlikely to be comparable
to similar measures presented by other companies. Refer to Additional
Information - Supplemental Non-GAAP Measures section for a description
of each non-GAAP measure and reconciliations to the most comparable GAAP
measures.
----------------------------------------------------------------------------
----------------------------------------------------------------------------
PRODUCTION SUMMARY
Q1 2014 Q4 2013 Q1 2013
(thousands of tonnes) Capacity(1) Production Production Production
----------------------------------------------------------------------------
New Zealand (2) 608 500 400 309
Atlas (Trinidad) (63.1%
interest) 281 249 268 248
Titan (Trinidad) 218 149 173 181
Egypt (50% interest)(3) 158 139 159 133
Medicine Hat (Canada) 140 122 86 131
Chile I and IV 430 67 108 61
Geismar 1 and 2
(Louisiana, USA)(4) - - - -
----------------------------------------------------------------------------
1,835 1,226 1,194 1,063
----------------------------------------------------------------------------
(1) The production capacity of our facilities may be higher than original
nameplate capacity as, over time, these figures have been adjusted to
reflect ongoing operating efficiencies. Actual production for a facility
in any given year may be higher or lower than annual production capacity
due to a number of factors, including natural gas composition or the age
of the facility's catalyst.
(2) The annual production capacity of New Zealand represents the two Motunui
facilities and the Waitara Valley facility (refer to New Zealand section
below).
(3) On December 9, 2013, we completed a sale of 10% equity interest in the
Egypt facility. Production figures prior to December 9, 2013 reflect a
60% interest.
(4) We are relocating two 1.0 million tonne idle Chile facilities to
Geismar, Louisiana and are targeting to be producing methanol from
Geismar 1 in late 2014 and Geismar 2 by early 2016.
New Zealand
Our New Zealand methanol facilities produced 500,000 tonnes of methanol in the first quarter of 2014 compared with 400,000 tonnes in the fourth quarter of 2013. With all three facilities now operating, we are able to produce up to 2.4 million tonnes annually, depending on natural gas composition. During the first quarter 2014, production was primarily impacted by an upstream supplier who performed major maintenance on an offshore gas platform resulting in losses of 50,000 tonnes. We continue to work with suppliers in New Zealand to secure gas that will allow our New Zealand facilities to operate at full capacity.
Trinidad
In Trinidad, we own 100% of the Titan facility with an annual production capacity of 875,000 tonnes and have a 63.1% interest in the Atlas facility with an annual production capacity of 1,125,000 tonnes (63.1% interest). Production in Trinidad during the quarter was impacted by a combination of minor unplanned outages and gas curtailments. The Titan facility produced 149,000 tonnes in the first quarter of 2014 compared with 173,000 tonnes in the fourth quarter of 2013. The Atlas facility produced 249,000 tonnes in the first quarter of 2014 compared with 268,000 tonnes in the fourth quarter of 2013.
We continue to experience some natural gas curtailments to our Trinidad facilities due to a mismatch between upstream commitments to supply the Natural Gas Company of Trinidad and Tobago (NGC) and downstream demand from NGC's customers, which becomes apparent when an upstream supplier has a technical issue or planned maintenance that reduces gas delivery. We are engaged with key stakeholders to find a solution to this issue, but in the meantime expect to continue to experience gas curtailments to the Trinidad site.
Egypt
On a 100% basis, the Egypt methanol facility produced 278,000 tonnes in the first quarter of 2014 (Methanex share of 139,000 tonnes) compared with 273,000 tonnes (Methanex share of 159,000 tonnes) in the fourth quarter of 2013. Production during the first quarter of 2014 and the fourth quarter of 2013 continued to be impacted by natural gas supply restrictions.
The Egypt facility has experienced periodic natural gas supply restrictions since mid-2012 which have resulted in production below full capacity. This situation may persist in the future and become more acute during the summer months when electricity demand is at its peak. Refer to page 23 of the Risk Factors and Risk Management section of our 2013 Annual Report for further details.
Medicine Hat, Canada
During the first quarter of 2014, we produced 122,000 tonnes at our Medicine Hat facility compared with 86,000 tonnes during the fourth quarter of 2013. The Medicine Hat facility experienced an unplanned outage in the fourth quarter of 2013 and restarted on January 10, 2014.
Chile
During the first quarter of 2014, we produced 67,000 tonnes in Chile operating one plant at approximately 30% of production capacity, supported by natural gas supplies from Chile and from Argentina through a tolling arrangement.
As a result of the short-term outlook for gas supply in Chile and Argentina, we anticipate idling our Chile operations in early May due to insufficient natural gas feedstock to keep our plant operating through the southern hemisphere winter. We are continuing to work with Empresa Nacional del Petroleo (ENAP) and others to secure sufficient natural gas to sustain our operations and while a restart of a Chile plant is possible later in 2014, the restart is dependent on securing a sustainable natural gas supply to our facilities on economic terms from Chile and Argentina to operate over the medium term.
The future of our Chile operations is primarily dependent on the level of natural gas exploration and development in southern Chile and our ability to secure a sustainable natural gas supply to our facilities on economic terms from Chile and Argentina.
Geismar, Louisiana
We continue to progress our two Geismar relocation projects. We are targeting to be producing methanol from the 1.0 million tonne Geismar 1 facility in late 2014 and from the 1.0 million tonne Geismar 2 facility in early 2016. During the first quarter of 2014, we incurred $130 million of capital expenditures related to these projects, excluding capitalized interest.
FINANCIAL RESULTS
For the first quarter of 2014 we recorded Adjusted EBITDA of $255 million and Adjusted net income of $160 million ($1.65 per share on a diluted basis). This compares with Adjusted EBITDA of $245 million and Adjusted net income of $167 million ($1.72 per share on a diluted basis) for the fourth quarter of 2013.
For the first quarter of 2014, we reported net income attributable to Methanex shareholders of $145 million ($1.50 per share on a diluted basis) compared with net income attributable to Methanex shareholders for the fourth quarter of 2013 of $128 million ($1.32 income per share on a diluted basis).
We calculate Adjusted EBITDA and Adjusted net income by including amounts related to our equity share of the Atlas (63.1% interest) and Egypt (50% interest) facilities and by excluding the mark-to-market impact of share-based compensation as a result of changes in our share price and items which are considered by management to be non-operational. Refer to Additional Information - Supplemental Non-GAAP Measures section for a further discussion on how we calculate these measures. Our analysis of depreciation and amortization, finance costs, finance income and other expenses and income taxes is consistent with the presentation of our consolidated statements of income and excludes amounts related to Atlas.
A reconciliation from net income attributable to Methanex shareholders to Adjusted net income and the calculation of Adjusted net income per common share is as follows:
Three Months Ended
----------------------------------
($ millions except number of shares and Mar 31 Dec 31 Mar 31
per share amounts) 2014 2013 2013
----------------------------------------------------------------------------
Net income attributable to Methanex
shareholders $ 145 $ 128 $ 60
Mark-to-market impact of share-based
compensation, net of tax 15 34 28
Write-off of oil and gas rights, net of
tax - 5 -
----------------------------------------------------------------------------
Adjusted net income (1) $ 160 $ 167 $ 88
----------------------------------------------------------------------------
Diluted weighted average shares
outstanding (millions) 97 97 96
Adjusted net income per common share (1) $ 1.65 $ 1.72 $ 0.92
----------------------------------------------------------------------------
(1) These items are non-GAAP measures that do not have any standardized
meaning prescribed by GAAP and therefore are unlikely to be comparable
to similar measures presented by other companies. Refer to Additional
Information - Supplemental Non-GAAP Measures section for a description
of each non-GAAP measure and reconciliations to the most comparable GAAP
measures.
We review our financial results by analyzing changes in Adjusted EBITDA, mark-to-market impact of share-based compensation, depreciation and amortization, write-off of oil and gas rights, finance costs, finance income and other expenses and income taxes. A summary of our consolidated statements of income is as follows:
Three Months Ended
--------------------------------------
Mar 31 Dec 31 Mar 31
($ millions) 2014 2013 2013
----------------------------------------------------------------------------
Consolidated statements of income:
Revenue $ 968 $ 881 $ 652
Cost of sales and operating
expenses, excluding mark-to-market
impact of share-based compensation (692) (634) (497)
Adjusted EBITDA of associate (Atlas)
(1) 17 26 9
----------------------------------------------------------------------------
293 273 164
Comprised of:
Adjusted EBITDA (attributable to
Methanex shareholders) (2) 255 245 149
Attributable to non-controlling
interests 38 28 15
----------------------------------------------------------------------------
293 273 164
Mark-to-market impact of share-based
compensation (18) (37) (31)
Depreciation and amortization (35) (35) (30)
Write-off of oil and gas rights - (8) -
Earnings of associate, excluding
amount included in Adjusted EBITDA
(1) (9) (9) (8)
Finance costs (11) (13) (15)
Finance income and other expenses - 2 (2)
Income tax expense (52) (29) (12)
----------------------------------------------------------------------------
Net income $ 168 $ 144 $ 66
----------------------------------------------------------------------------
Net income attributable to Methanex
shareholders $ 145 $ 128 $ 60
----------------------------------------------------------------------------
(1) Earnings of associate has been divided into an amount included in
Adjusted EBITDA and an amount excluded from Adjusted EBITDA. The amount
excluded from Adjusted EBITDA represents depreciation and amortization,
finance costs, finance income and other expenses and income tax expense
relating to earnings of associate.
(2) This item is a non-GAAP measure that does not have any standardized
meaning prescribed by GAAP and therefore is unlikely to be comparable to
similar measures presented by other companies. Refer to Additional
Information - Supplemental Non-GAAP Measures section for a description
of the non-GAAP measure and reconciliation to the most comparable GAAP
measure.
Adjusted EBITDA (Attributable to Methanex Shareholders)
Our operations consist of a single operating segment - the production and sale of methanol. We review the results of operations by analyzing changes in the components of Adjusted EBITDA. For a discussion of the definitions used in our Adjusted EBITDA analysis, refer to How We Analyze Our Business section.
The changes in Adjusted EBITDA resulted from changes in the following:
Q1 2014 Q1 2014
compared with compared with
($ millions) Q4 2013 Q1 2013
----------------------------------------------------------------------------
Average realized price $ 58 $ 209
Sales volume 7 27
Total cash costs (55) (130)
----------------------------------------------------------------------------
Increase in Adjusted EBITDA $ 10 $ 106
----------------------------------------------------------------------------
Average realized price
Three Months Ended
-------------------------------
Mar 31 Dec 31 Mar 31
($ per tonne) 2014 2013 2013
----------------------------------------------------------------------------
Methanex average non-discounted posted price 613 557 474
Methanex average realized price 524 493 412
----------------------------------------------------------------------------
Entering the first quarter of 2014, methanol prices were higher as a result of strong demand and industry supply issues, primarily in Asia Pacific. Late in the first quarter, several plants returned to operation and pricing began to moderate (refer to Supply/Demand Fundamentals section). Our average non-discounted posted price for the first quarter of 2014 was $613 per tonne compared with $557 per tonne for the fourth quarter of 2013 and $474 per tonne for the first quarter of 2013. Our average realized price for the first quarter of 2014 was $524 per tonne compared with $493 per tonne for the fourth quarter of 2013 and $412 per tonne for the first quarter of 2013. The change in average realized price for the first quarter of 2014 increased Adjusted EBITDA by $58 million compared with the fourth quarter of 2013 and increased Adjusted EBITDA by $209 million compared with the first quarter of 2013.
Sales volume
Methanol sales volumes excluding commission sales volumes were higher for all periods presented and this increased Adjusted EBITDA by the amounts noted in the table above.
Total cash costs
The primary drivers of changes in our total cash costs are changes in the cost of methanol we produce at our facilities (Methanex-produced methanol) and changes in the cost of methanol we purchase from others (purchased methanol). All of our production facilities except Medicine Hat and Chile are underpinned by natural gas purchase agreements with pricing terms that include base and variable price components. We supplement our production with methanol produced by others through methanol offtake contracts and purchases on the spot market to meet customer needs and support our marketing efforts within the major global markets.
We have adopted the first-in, first-out method of accounting for inventories and it generally takes between 30 and 60 days to sell the methanol we produce or purchase. Accordingly, the changes in Adjusted EBITDA as a result of changes in Methanex-produced and purchased methanol costs primarily depend on changes in methanol pricing and the timing of inventory flows.
The impact on Adjusted EBITDA from changes in our cash costs are explained below:
Q1 2014 Q1 2014
compared with compared with
($ millions) Q4 2013 Q1 2013
----------------------------------------------------------------------------
Methanex-produced methanol costs $ (25) $ (50)
Proportion of Methanex-produced
methanol sales 6 3
Purchased methanol costs (27) (78)
Other, net (9) (5)
----------------------------------------------------------------------------
$ (55) $ (130)
----------------------------------------------------------------------------
Methanex-produced methanol costs
We purchase natural gas for the New Zealand, Trinidad and Egypt methanol facilities under natural gas purchase agreements where the unique terms of each contract include a base price and a variable price component linked to the price of methanol to reduce our commodity price risk exposure. The variable price component of each gas contract is adjusted by a formula related to methanol prices above a certain level. For the first quarter of 2014 compared with the fourth quarter of 2013 and the first quarter of 2013, Methanex-produced methanol costs were higher by $25 million and $50 million, respectively, primarily due to the impact of higher realized methanol prices on the variable portion of our natural gas costs and changes in the mix of production sold from inventory.
Proportion of Methanex-produced methanol sales
The cost of purchased methanol is directly linked to the selling price for methanol at the time of purchase and the cost of purchased methanol is generally higher than the cost of Methanex-produced methanol. Accordingly, an increase in the proportion of Methanex-produced methanol sales results in a decrease in our overall cost structure for a given period. For the first quarter of 2014 compared with the fourth quarter of 2013 and the first quarter of 2013, a higher proportion of Methanex-produced methanol sales increased Adjusted EBITDA by $6 million and $3 million, respectively. Sales of Methanex-produced methanol increased in the first quarter of 2014 primarily as a result of higher production from New Zealand.
Purchased methanol costs
Changes in purchased methanol costs for all periods presented are primarily as a result of changes in methanol pricing.
Other, net
We have commenced the process of building a manufacturing organization in Geismar, Louisiana. Under IFRS, costs incurred related to organizational build-up are not eligible for capitalization and are charged directly to earnings as incurred. During the first quarter of 2014, we incurred approximately $3 million of Geismar organizational build-up costs compared to $2 million in the fourth quarter of 2013 and nil in the first quarter of 2013. The remaining organizational build-up costs are estimated to be approximately $25 million. The remaining change in other, net compared to the fourth quarter of 2013 primarily relates to an insurance settlement recorded in the fourth quarter of 2013.
Mark-to-Market Impact of Share-based Compensation
We grant share-based awards as an element of compensation. Share-based awards granted include stock options, share appreciation rights, tandem share appreciation rights, deferred share units, restricted share units and performance share units. For all the share-based awards, share-based compensation is recognized over the related vesting period for the proportion of the service that has been rendered at each reporting date. Share-based compensation includes an amount related to the grant-date value and a mark-to-market impact as a result of subsequent changes in the Company's share price. The grant-date value amount is included in Adjusted EBITDA and Adjusted net income. The mark-to-market impact of share-based compensation as a result of changes in our share price is excluded from Adjusted EBITDA and Adjusted net income and analyzed separately.
Three Months Ended
----------------------------------------
Mar 31 Dec 31 Mar 31
($ millions except share price) 2014 2013 2013
----------------------------------------------------------------------------
Methanex Corporation share price
(1 ) $ 63.94 $ 59.24 $ 40.63
Grant-date fair value expense
included in Adjusted EBITDA and
Adjusted net income 7 4 6
Mark-to-market impact due to change
in share price 18 37 31
----------------------------------------------------------------------------
Total share-based compensation
expense $ 25 $ 41 $ 37
----------------------------------------------------------------------------
(1) US dollar share price of Methanex Corporation as quoted on NASDAQ Global
Market on the last trading day of the respective period.
The Methanex Corporation share price increased from US $59.24 per share at December 31, 2013 to US $63.94 per share at March 31, 2014. As a result of the increase in the share price and the resulting impact on the fair value of the outstanding units, we recorded an $18 million mark-to-market expense on share-based compensation in the first quarter of 2014 compared with a $37 million mark-to-market share-based compensation expense in the fourth quarter of 2013 and a $31 million expense in the first quarter of 2013.
Depreciation and Amortization
Depreciation and amortization was $35 million for the first quarter of 2014 compared with $35 million for the fourth quarter of 2013 and $30 million for the first quarter of 2013. Depreciation and amortization was higher in the first quarter of 2014 compared with the first quarter of 2013 primarily due to higher sales volumes of Methanex-produced methanol.
Finance Costs
Three Months Ended
----------------------------------------
Mar 31 Dec 31 Mar 31
($ millions) 2014 2013 2013
----------------------------------------------------------------------------
Finance costs before capitalized
interest $ 16 $ 16 $ 16
Less capitalized interest (5) (3) (1)
----------------------------------------------------------------------------
Finance costs $ 11 $ 13 $ 15
----------------------------------------------------------------------------
Finance costs before capitalized interest primarily relate to interest expense on the unsecured notes and limited recourse debt facilities. Capitalized interest relates to interest costs capitalized for the Geismar projects.
Finance Income and Other Expenses
Three Months Ended
--------------------------------------
Mar 31 Dec 31 Mar 31
($ millions) 2014 2013 2013
----------------------------------------------------------------------------
Finance income and other expenses $ - $ 2 $ (2)
----------------------------------------------------------------------------
The change in finance income and other expenses for all periods presented was primarily due to the impact of changes in foreign exchange rates.
Income Taxes
A summary of our income taxes for the first quarter of 2014 compared with the fourth quarter of 2013 is as follows:
Three Months Ended Three Months Ended
March 31, 2014 December 31, 2013
------------------------- --------------------------
Adjusted Adjusted
($ millions, except Net Net Net Net
where noted) Income Income(1) Income Income(1)
------------------------------------------------- --------------------------
Amount before income tax $ 220 $ 210 $ 173 $ 203
Income tax expense (52) (50) (29) (36)
------------------------------------------------- --------------------------
Amount after income tax $ 168 $ 160 $ 144 $ 167
------------------------------------------------- --------------------------
Effective tax rate 24% 24% 17% 18%
----------------------------------------------------------------------------
(1) This item is a non-GAAP measure that does not have any standardized
meaning prescribed by GAAP and therefore is unlikely to be comparable to
similar measures presented by other companies. Refer to Additional
Information - Supplemental Non-GAAP Measures section for a description
of the non-GAAP measure and reconciliation to the most comparable GAAP
measure.
For the first quarter of 2014, the effective tax rate was 24% compared with 17% for the fourth quarter of 2013. Adjusted net income represents the amount that is attributable to Methanex shareholders and excludes the mark-to-market impact of share-based compensation and items that are considered by management to be non-operational. The effective tax rate related to Adjusted net income was 24% for the first quarter of 2014 compared with 18% for the fourth quarter of 2013. Entering the first quarter of 2014, all previously unrecognized tax benefits in Canada and New Zealand were fully utilized, which contributed to an increase in the effective tax rate.
We earn the majority of our earnings in Trinidad, Egypt, Chile, Canada and New Zealand. In Trinidad and Chile, the statutory tax rate is 35% and in Egypt, the statutory tax rate is 25%. The statutory rates in Canada and New Zealand are 25% and 28%, respectively. As the Atlas entity is accounted for using the equity method, any income taxes related to Atlas are included in earnings of associate and therefore excluded from total income taxes.
SUPPLY/DEMAND FUNDAMENTALS
Methanex Non-Discounted Regional Posted Prices (1)
Apr Mar Feb Jan
(US$ per tonne) 2014 2014 2014 2014
----------------------------------------------------------------------------
United States 599 632 632 632
Europe (2) 565 610 610 610
Asia Pacific 480 590 590 590
----------------------------------------------------------------------------
(1) Discounts from our posted prices are offered to customers based on
various factors.
(2) EUR412 for Q2 2014 (Q1 2014 - EUR450) converted to United States
dollars.
----------------------------------------------------------------------------
We estimate that methanol demand, excluding methanol demand from integrated methanol to olefins facilities, is currently approximately 57 million tonnes on an annualized basis.
Entering the first quarter of 2014, we experienced rising methanol prices due to continued supply constraints, primarily in Asia Pacific. During the quarter, several plants returned to operation and pricing began to moderate. Our average non-discounted price in the first quarter of 2014 was $613 per tonne compared with $557 per tonne in the fourth quarter of 2013. We recently announced our North American non-discounted price for May at $565 per tonne and our Asia Pacific price at $460 per tonne.
The outlook for methanol demand growth continues to be strong. Traditional chemical derivatives consume about 60% of global methanol demand and growth is correlated to industrial production.
Energy-related applications consume the remaining 40% of global methanol demand, and the wide disparity between the price of crude oil and that of natural gas and coal has resulted in an increased use of methanol in energy-related applications, such as direct methanol blending into gasoline, DME and biodiesel production. Growth of direct methanol blending into gasoline in China has been particularly strong and we believe that future growth in this application is supported by numerous provincial fuel-blending standards, such as M15 or M85 (15% methanol and 85% methanol, respectively).
China is also leading the commercialization of methanol's use as a feedstock to manufacture olefins. The use of methanol to produce olefins, at current energy prices, is proving to be cost competitive relative to the traditional production of olefins from naphtha. There are now three methanol-to-olefins (MTO) plants operating in China which are dependent on merchant methanol supply and which have the capacity to consume over 3 million tonnes of methanol annually. There are other MTO plants which are integrated and purchase methanol to supplement their production when required. We believe demand potential into energy-related applications and olefins production will continue to grow.
The methanol price will ultimately depend on the strength of the global economy, industry operating rates, global energy prices, new supply additions and the strength of global demand. Over the next few years, there is a modest level of new capacity expected to come on-stream relative to demand growth expectations. We are relocating two idle Chile facilities to Geismar, Louisiana and are targeting to be producing methanol from the first 1.0 million tonne facility by late 2014 and the second 1.0 million tonne facility in early 2016. A 1.3 million tonne Celanese plant is currently under construction in Bishop, Texas. We expect that production from new capacity in China will be consumed in that country and that higher cost production capacity in China will need to operate in order to satisfy demand growth.
LIQUIDITY AND CAPITAL RESOURCES
Cash flows from operating activities in the first quarter of 2014 increased by $17 million to $179 million compared with $162 million for the fourth quarter of 2013 and increased by $61 million compared to $118 million for the first quarter of 2013. The changes in cash flows from operating activities resulted from changes in the following:
Q1 2014 Q1 2014
compared with compared with
($ millions) Q4 2013 Q1 2013
----------------------------------------------------------------------------
Change in Adjusted EBITDA (attributable
to Methanex shareholders) $ 10 $ 106
Exclude change in Adjusted EBITDA of
associate (Atlas) 9 (8)
Cash flows attributable to non-
controlling interests 10 23
Non-cash working capital (9) (44)
Income taxes paid 4 (2)
Share-based payments (16) (19)
Other 9 5
----------------------------------------------------------------------------
Increase in cash flows from operating
activities $ 17 $ 61
----------------------------------------------------------------------------
During the first quarter of 2014, we paid a quarterly dividend of $0.20 per share, or $19 million. Additionally, on April 29, 2014, the Board of Directors approved a 25% increase to our quarterly dividend to shareholders, from $0.20 to $0.25 per share per quarter. The increased dividend will apply commencing with the dividend payable June 30, 2014 to holders of common shares of record on June 16, 2014.
On April 29, 2014, the Board of Directors approved a 5% normal course issuer bid, which allows us to repurchase for cancellation up to 4.8 million shares.
We operate in a highly competitive commodity industry and believe it is appropriate to maintain a conservative balance sheet and retain financial flexibility. At March 31, 2014, our cash balance was $709 million, including $52 million related to the non-controlling interest in Egypt. We invest our cash only in highly rated instruments that have maturities of three months or less to ensure preservation of capital and appropriate liquidity. We have a strong balance sheet and an undrawn $400 million credit facility provided by highly rated financial institutions that expires in mid-2016.
Our planned capital maintenance expenditure program directed towards maintenance, turnarounds and catalyst changes for existing operations is currently estimated to total approximately $140 million to the end of 2015. Capital expenditures during the first quarter, excluding the Geismar projects, were $15 million. We are relocating two methanol plants from our Chile site to Geismar, Louisiana. During the first quarter of 2014, capital expenditures related to the Geismar projects were $130 million, excluding capitalized interest. The remaining budgeted capital expenditures related to the Geismar projects are $505 million, excluding capitalized interest.
We believe we are well positioned to meet our financial commitments, invest to grow the Company and continue to deliver on our commitment to return excess cash to shareholders.
SHORT-TERM OUTLOOK
Entering the second quarter, methanol prices have moderated with additional supply re-entering the market, primarily in Asia Pacific. The methanol price will ultimately depend on the strength of the global economy, industry operating rates, global energy prices, new supply additions and the strength of global demand. We believe that our financial position and financial flexibility, outstanding global supply network and competitive-cost position will provide a sound basis for Methanex to continue to be the leader in the methanol industry and to invest to grow the Company.
CONTROLS AND PROCEDURES
For the three months ended March 31, 2014, no changes were made in our internal control over financial reporting that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
ADDITIONAL INFORMATION - SUPPLEMENTAL NON-GAAP MEASURES
In addition to providing measures prepared in accordance with International Financial Reporting Standards (IFRS), we present certain supplemental non-GAAP measures. These are Adjusted EBITDA, Adjusted net income, Adjusted net income per common share and operating income. These measures do not have any standardized meaning prescribed by generally accepted accounting principles (GAAP) and therefore are unlikely to be comparable to similar measures presented by other companies. These supplemental non-GAAP measures are provided to assist readers in determining our ability to generate cash from operations and improve the comparability of our results from one period to another. We believe these measures are useful in assessing operating performance and liquidity of the Company's ongoing business on an overall basis. We also believe Adjusted EBITDA is frequently used by securities analysts and investors when comparing our results with those of other companies.
Adjusted EBITDA (attributable to Methanex shareholders)
Adjusted EBITDA differs from the most comparable GAAP measure, net income attributable to Methanex shareholders, because it excludes depreciation and amortization, finance costs, finance income and other expenses, income tax expense, mark-to-market impact of share-based compensation, Geismar project relocation expenses and charges and write-off of oil and gas rights. Adjusted EBITDA includes an amount representing our 63.1% interest in the Atlas facility and our 50% interest in the methanol facility in Egypt.
Adjusted EBITDA and Adjusted net income exclude the mark-to-market impact of share-based compensation related to the impact of changes in our share price on share appreciation rights, tandem share appreciation rights, deferred share units, restricted share units and performance share units. The mark-to-market impact related to performance share units that is excluded from Adjusted EBITDA and Adjusted net income is calculated as the difference between the grant date value determined using a Methanex total shareholder return factor of 100% and the fair value recorded at each period end. As share-based awards will be settled in future periods, the ultimate value of the units is unknown at the date of grant and therefore the grant date value recognized in Adjusted EBITDA and Adjusted net income may differ from the total settlement cost.
The following table shows a reconciliation from net income attributable to Methanex shareholders to Adjusted EBITDA:
Three Months Ended
--------------------------------------
Mar 31 Dec 31 Mar 31
($ millions) 2014 2013 2013
----------------------------------------------------------------------------
Net income attributable to Methanex
shareholders $ 145 $ 128 $ 60
Mark-to-market impact of share-based
compensation 18 37 31
Depreciation and amortization 35 35 30
Write-off of oil and gas rights - 8 -
Finance costs 11 13 15
Finance income and other expenses - (2) 2
Income tax expense 52 29 12
Earnings of associate, excluding
amount included in Adjusted EBITDA
(1) 9 9 8
Non-controlling interests adjustment
(1) (15) (12) (9)
----------------------------------------------------------------------------
Adjusted EBITDA (attributable to
Methanex shareholders) $ 255 $ 245 $ 149
----------------------------------------------------------------------------
(1) These adjustments represent depreciation and amortization, finance
costs, finance income and other expenses and income tax expense
associated with the non-controlling interest in the methanol facility in
Egypt and our 63.1% interest in the Atlas methanol facility.
Adjusted Net Income and Adjusted Net Income per Common Share
Adjusted net income and Adjusted net income per common share are non-GAAP measures because they exclude the mark-to-market impact of share-based compensation and items that are considered by management to be non-operational, including Geismar project relocation expenses and charges and write-off of oil and gas rights. The following table shows a reconciliation of net income attributable to Methanex shareholders to Adjusted net income and the calculation of Adjusted net income per common share:
Three Months Ended
--------------------------------------
($ millions except number of shares Mar 31 Dec 31 Mar 31
and per share amounts) 2014 2013 2013
----------------------------------------------------------------------------
Net income attributable to Methanex
shareholders $ 145 $ 128 $ 60
Mark-to-market impact of share-based
compensation 18 37 31
Write-off of oil and gas rights - 8 -
Income tax recovery related to above
items (3) (6) (3)
----------------------------------------------------------------------------
Adjusted net income $ 160 $ 167 $ 88
----------------------------------------------------------------------------
Diluted weighted average shares
outstanding (millions) 97 97 96
Adjusted net income per common share $ 1.65 $ 1.72 $ 0.92
----------------------------------------------------------------------------
Operating Income
Operating income is reconciled directly to a GAAP measure in our consolidated statements of income.
QUARTERLY FINANCIAL DATA (UNAUDITED)
A summary of selected financial information for the prior eight quarters is as follows:
Three Months Ended
-------------------------------------------
($ millions, except per share Mar 31 Dec 31 Sep 30 Jun 30
amounts) 2014 2013 2013 2013
----------------------------------------------------------------------------
Revenue $ 968 $ 881 $ 758 $ 733
Adjusted EBITDA (1,2) 255 245 184 157
Net income (1) 145 128 87 54
Adjusted net income (1,2) 160 167 117 99
Basic net income per common share
(1) 1.51 1.33 0.91 0.57
Diluted net income per common
share (1) 1.50 1.32 0.90 0.56
Adjusted net income per share
(1,2) 1.65 1.72 1.22 1.02
----------------------------------------------------------------------------
Three Months Ended
-------------------------------------------
($ millions, except per share Mar 31 Dec 31 Sep 30 Jun 30
amounts) 2013 2012 2012 2012
----------------------------------------------------------------------------
Revenue $ 652 $ 668 $ 608 $ 613
Adjusted EBITDA (1,2) 149 119 104 113
Net income (loss) (1) 60 (140) (3) 52
Adjusted net income (1,2) 88 61 36 44
Basic net income (loss) per
common share (1) 0.64 (1.49) (0.03) 0.56
Diluted net income (loss) per
common share (1) 0.63 (1.49) (0.03) 0.50
Adjusted net income per share
(1,2) 0.92 0.64 0.38 0.47
----------------------------------------------------------------------------
(1) Attributable to Methanex Corporation shareholders.
(2) These items are non-GAAP measures that do not have any standardized
meaning prescribed by GAAP and therefore are unlikely to be comparable
to similar measures presented by other companies. Refer to Additional
Information - Supplemental Non-GAAP Measures section for a description
of each non-GAAP measure and reconciliations to the most comparable GAAP
measures.
FORWARD-LOOKING INFORMATION WARNING
This First Quarter 2014 Management's Discussion and Analysis ("MD&A") as well as comments made during the First Quarter 2014 investor conference call contain forward-looking statements with respect to us and our industry. These statements relate to future events or our future performance. All statements other than statements of historical fact are forward-looking statements. Statements that include the words "believes", "expects", "may", "will", "should", "potential", "estimates", "anticipates", "aim", "goal" or other comparable terminology and similar statements of a future or forward-looking nature identify forward-looking statements.
More particularly and without limitation, any statements regarding the following are forward-looking statements:
-- expected demand for methanol and its derivatives,
-- expected new methanol supply or restart of idled capacity and timing for
start-up of the same,
-- expected shutdowns (either temporary or permanent) or restarts of
existing methanol supply (including our own facilities), including,
without limitation, the timing and length of planned maintenance
outages,
-- expected methanol and energy prices,
-- expected levels of methanol purchases from traders or other third
parties,
-- expected levels, timing and availability of economically priced natural
gas supply to each of our plants,
-- capital committed by third parties towards future natural gas
exploration and development in the vicinity of our plants,
-- our expected capital expenditures,
-- anticipated operating rates of our plants,
-- expected operating costs, including natural gas feedstock costs and
logistics costs,
-- expected tax rates or resolutions to tax disputes,
-- expected cash flows, earnings capability and share price,
-- availability of committed credit facilities and other financing,
-- ability to meet covenants or obtain or continue to obtain waivers
associated with our long-term debt obligations, including, without
limitation, the Egypt limited recourse debt facilities that have
conditions associated with the payment of cash or other distributions
and the finalization of certain land title registration and related
mortgages that require action by Egyptian governmental entities,
-- our shareholder distribution strategy and anticipated distributions to
shareholders,
-- commercial viability and timing of, or our ability to execute, future
projects, plant restarts, capacity expansions, plant relocations, or
other business initiatives or opportunities, including the planned
relocation of idle Chile methanol plants to Geismar, Louisiana
("Geismar"),
-- our financial strength and ability to meet future financial commitments,
-- expected global or regional economic activity (including industrial
production levels),
-- expected outcomes of litigation or other disputes, claims and
assessments,
-- expected actions of governments, government agencies, gas suppliers,
courts, tribunals or other third parties, and
-- expected impact on our operations in Egypt or our financial condition as
a consequence of civil unrest or actions taken or inaction by the
Government of Egypt and its agencies.
We believe that we have a reasonable basis for making such forward-looking statements. The forward-looking statements in this document are based on our experience, our perception of trends, current conditions and expected future developments as well as other factors. Certain material factors or assumptions were applied in drawing the conclusions or making the forecasts or projections that are included in these forward-looking statements, including, without limitation, future expectations and assumptions concerning the following:
-- the supply of, demand for and price of methanol, methanol derivatives,
natural gas, coal, oil and oil derivatives,
-- our ability to procure natural gas feedstock on commercially acceptable
terms,
-- operating rates of our facilities,
-- receipt of remaining required permits in connection with our Geismar
project,
-- receipt or issuance of third-party consents or approvals, including,
without limitation, governmental registrations of land title and related
mortgages in Egypt, governmental approvals related to rights to purchase
natural gas,
-- the establishment of new fuel standards,
-- operating costs including natural gas feedstock and logistics costs,
capital costs, tax rates, cash flows, foreign exchange rates and
interest rates,
-- the availability of committed credit facilities and other financing,
-- timing of completion and cost of our Geismar project,
-- global and regional economic activity (including industrial production
levels),
-- absence of a material negative impact from major natural disasters,
-- absence of a material negative impact from changes in laws or
regulations,
-- absence of a material negative impact from political instability in the
countries in which we operate, and
-- enforcement of contractual arrangements and ability to perform
contractual obligations by customers, natural gas and other suppliers
and other third parties.
However, forward-looking statements, by their nature, involve risks and uncertainties that could cause actual results to differ materially from those contemplated by the forward-looking statements. The risks and uncertainties primarily include those attendant with producing and marketing methanol and successfully carrying out major capital expenditure projects in various jurisdictions, including, without limitation:
-- conditions in the methanol and other industries including fluctuations
in the supply, demand for and price of methanol and its derivatives,
including demand for methanol for energy uses,
-- the price of natural gas, coal, oil and oil derivatives,
-- the success of natural gas exploration and development activities in
southern Chile,
-- our ability to obtain natural gas feedstock on commercially acceptable
terms to underpin current operations and future production growth
opportunities,
-- the ability to successfully carry out corporate initiatives and
strategies,
-- actions of competitors, suppliers and financial institutions,
-- conditions within the natural gas delivery systems that may prevent
delivery of our natural gas supply requirements,
-- our ability to meet timeline and budget targets for our Geismar project,
including cost pressures arising from labour costs,
-- competing demand for natural gas, especially with respect to domestic
needs for gas and electricity in Chile and Egypt,
-- actions of governments and governmental authorities, including, without
limitation, the implementation of policies or other measures that could
impact the supply of or demand for methanol or its derivatives,
-- changes in laws or regulations,
-- import or export restrictions, anti-dumping measures, increases in
duties, taxes and government royalties, and other actions by governments
that may adversely affect our operations or existing contractual
arrangements,
-- world-wide economic conditions,
-- satisfaction of conditions precedent contained in the Geismar 1 natural
gas supply agreement, and
-- other risks described in our 2013 Management's Discussion and Analysis
and this First Quarter 2014 Management's Discussion and Analysis.
Having in mind these and other factors, investors and other readers are cautioned not to place undue reliance on forward-looking statements. They are not a substitute for the exercise of one's own due diligence and judgment. The outcomes anticipated in forward-looking statements may not occur and we do not undertake to update forward-looking statements except as required by applicable securities laws.
HOW WE ANALYZE OUR BUSINESS
Our operations consist of a single operating segment - the production and sale of methanol. We review our results of operations by analyzing changes in the components of Adjusted EBITDA (refer to the Additional Information - Supplemental Non-GAAP Measures section for a description of each non-GAAP measure and reconciliations to the most comparable GAAP measures).
In addition to the methanol that we produce at our facilities ("Methanex-produced methanol"), we also purchase and re-sell methanol produced by others ("purchased methanol") and we sell methanol on a commission basis. We analyze the results of all methanol sales together, excluding commission sales volumes. The key drivers of changes in Adjusted EBITDA are average realized price, cash costs and sales volume which are defined and calculated as follows:
PRICE The change in Adjusted EBITDA as a result of changes in average
realized price is calculated as the difference from period to
period in the selling price of methanol multiplied by the current
period total methanol sales volume excluding commission sales
volume plus the difference from period to period in commission
revenue.
CASH COST The change in Adjusted EBITDA as a result of changes in cash
costs is calculated as the difference from period to period in
cash costs per tonne multiplied by the current period total
methanol sales volume excluding commission sales volume in the
current period. The cash costs per tonne is the weighted average
of the cash cost per tonne of Methanex-produced methanol and the
cash cost per tonne of purchased methanol. The cash cost per
tonne of Methanex-produced methanol includes absorbed fixed cash
costs per tonne and variable cash costs per tonne. The cash cost
per tonne of purchased methanol consists principally of the cost
of methanol itself. In addition, the change in Adjusted EBITDA as
a result of changes in cash costs includes the changes from
period to period in unabsorbed fixed production costs,
consolidated selling, general and administrative expenses and
fixed storage and handling costs.
VOLUME The change in Adjusted EBITDA as a result of changes in sales
volume is calculated as the difference from period to period in
total methanol sales volume excluding commission sales volumes
multiplied by the margin per tonne for the prior period. The
margin per tonne for the prior period is the weighted average
margin per tonne of Methanex-produced methanol and margin per
tonne of purchased methanol. The margin per tonne for Methanex-
produced methanol is calculated as the selling price per tonne of
methanol less absorbed fixed cash costs per tonne and variable
cash costs per tonne. The margin per tonne for purchased methanol
is calculated as the selling price per tonne of methanol less the
cost of purchased methanol per tonne.
We own 63.1% of the Atlas methanol facility and market the remaining 36.9% of its production through a commission offtake agreement. A contractual agreement between us and our partners establishes joint control over Atlas. As a result, we account for this investment using the equity method of accounting, which results in 63.1% of the net assets and net earnings of Atlas being presented separately in the consolidated statements of financial position and consolidated statements of income, respectively. For purposes of analyzing our business, Adjusted EBITDA, Adjusted net income and Adjusted net income per common share include an amount representing our 63.1% equity share in Atlas.
On December 9, 2013, we completed the sale of a 10% equity interest in the Egypt methanol facility. At March 31, 2014, we own 50% of the 1.26 million tonne per year Egypt methanol facility and market the remaining 50% of its production through a commission offtake agreement. We account for this investment using consolidation accounting, which results in 100% of the revenues and expenses being included in our financial statements with the other investors' interests in the methanol facility being presented as "non-controlling interests". For purposes of analyzing our business, Adjusted EBITDA, Adjusted net income and Adjusted net income per common share exclude the amount associated with the other investors' non-controlling interests.
Methanex Corporation
Consolidated Statements of Income (unaudited)
(thousands of U.S. dollars, except number of common shares and per share
amounts)
Three Months Ended
---------------------------------
Mar 31 Mar 31
2014 2013
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Revenue $ 968,478 $ 651,899
Cost of sales and operating expenses (709,872) (527,995)
Depreciation and amortization (34,811) (29,817)
----------------------------------------------------------------------------
Operating income 223,795 94,087
Earnings of associate (note 4) 7,411 1,286
Finance costs (note 6) (10,838) (15,451)
Finance income and other expenses (363) (1,627)
----------------------------------------------------------------------------
Income before income taxes 220,005 78,295
Income tax expense:
Current (26,378) (4,391)
Deferred (25,288) (7,671)
----------------------------------------------------------------------------
(51,666) (12,062)
----------------------------------------------------------------------------
Net income $ 168,339 $ 66,233
----------------------------------------------------------------------------
Attributable to:
Methanex Corporation shareholders 145,102 60,267
Non-controlling interests 23,237 5,966
----------------------------------------------------------------------------
$ 168,339 $ 66,233
----------------------------------------------------------------------------
Income per share for the period
attributable to Methanex Corporation
shareholders
Basic net income per common share $ 1.51 $ 0.64
Diluted net income per common share $ 1.50 $ 0.63
Weighted average number of common shares
outstanding (note 7) 96,298,231 94,514,188
Diluted weighted average number of common
shares outstanding (note 7) 96,997,489 95,717,869
See accompanying notes to condensed consolidated interim financial
statements.
Methanex Corporation
Consolidated Statements of Comprehensive Income (unaudited)
(thousands of U.S. dollars)
Three Months Ended
---------------------------------
Mar 31 Mar 31
2014 2013
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Net income $ 168,339 $ 66,233
Other comprehensive income, net of taxes:
Items that may be reclassified to
income:
Change in fair value of forward
exchange contracts 148 (184)
Change in fair value of interest rate
swap contracts (266) (296)
Realized loss on interest rate swap
contracts reclassified to finance
costs 2,213 2,591
----------------------------------------------------------------------------
2,095 2,111
----------------------------------------------------------------------------
Comprehensive income $ 170,434 $ 68,344
----------------------------------------------------------------------------
Attributable to:
Methanex Corporation shareholders 145,728 61,460
Non-controlling interests 24,706 6,884
----------------------------------------------------------------------------
$ 170,434 $ 68,344
----------------------------------------------------------------------------
See accompanying notes to condensed consolidated interim financial
statements.
Methanex Corporation
Consolidated Statements of Financial Position (unaudited)
(thousands of U.S. dollars)
Mar 31 Dec 31
AS AT 2014 2013
----------------------------------------------------------------------------
----------------------------------------------------------------------------
ASSETS
Current assets:
Cash and cash equivalents $ 709,213 $ 732,736
Trade and other receivables 575,987 534,130
Inventories (note 2) 304,766 313,809
Prepaid expenses 22,372 20,533
----------------------------------------------------------------------------
1,612,338 1,601,208
Non-current assets:
Property, plant and equipment (note 3) 2,344,819 2,230,938
Investment in associate (note 4) 223,662 216,095
Other assets 66,044 65,253
----------------------------------------------------------------------------
2,634,525 2,512,286
----------------------------------------------------------------------------
$ 4,246,863 $ 4,113,494
----------------------------------------------------------------------------
LIABILITIES AND EQUITY
Current liabilities:
Trade, other payables and accrued
liabilities $ 650,407 $ 618,181
Current maturities on long-term debt
(note 5) 42,724 41,504
Current maturities on other long-term
liabilities 106,665 85,648
----------------------------------------------------------------------------
799,796 745,333
Non-current liabilities:
Long-term debt (note 5) 1,106,942 1,126,802
Other long-term liabilities 120,462 188,520
Deferred income tax liabilities 173,493 147,506
----------------------------------------------------------------------------
1,400,897 1,462,828
Equity:
Capital stock 541,275 531,573
Contributed surplus 3,087 4,994
Retained earnings 1,252,507 1,126,700
Accumulated other comprehensive loss (4,918) (5,544)
----------------------------------------------------------------------------
Shareholders' equity 1,791,951 1,657,723
Non-controlling interests 254,219 247,610
----------------------------------------------------------------------------
Total equity 2,046,170 1,905,333
----------------------------------------------------------------------------
$ 4,246,863 $ 4,113,494
----------------------------------------------------------------------------
See accompanying notes to condensed consolidated interim financial
statements.
Methanex Corporation
Consolidated Statements of Changes in Equity (unaudited)
(thousands of U.S. dollars, except number of common shares)
Accumulated
Number of Contri- Other
Common Capital buted Retained Comprehensive
Shares Stock Surplus Earnings Loss
----------------------------------------------------------------------------
Balance,
December 31,
2012 94,309,970 $ 481,779 $ 15,481 $ 805,661 $ (13,045)
Net income - - - 60,267 -
Other
comprehensive
income - - - - 1,193
Compensation
expense
recorded for
stock options - - 223 - -
Issue of shares
on exercise of
stock options 587,689 13,088 - - -
Reclassification
of grant date
fair value on
exercise of
stock options - 4,132 (4,132) - -
Dividend
payments to
Methanex
Corporation
shareholders - - - (17,534) -
Distributions to
non-controlling
interests - - - - -
Equity
contributions
by non-
controlling
interests - - - - -
----------------------------------------------------------------------------
Balance, March
31, 2013 94,897,659 498,999 11,572 848,394 (11,852)
Net income - - - 268,900 -
Other
comprehensive
income - - - 5,362 4,855
Compensation
expense
recorded for
stock options - - 499 - -
Sale of partial
interest in
subsidiary - - - 61,447 1,453
Issue of shares
on exercise of
stock options 1,203,310 25,497 - - -
Reclassification
of grant date
fair value on
exercise of
stock options - 7,077 (7,077) - -
Dividend
payments to
Methanex
Corporation
shareholders - - - (57,403) -
Distributions to
non-controlling
interests - - - - -
----------------------------------------------------------------------------
Balance,
December 31,
2013 96,100,969 531,573 4,994 1,126,700 (5,544)
Net income - - - 145,102 -
Other
comprehensive
income - - - - 626
Compensation
expense
recorded for
stock options - - 227 - -
Issue of shares
on exercise of
stock options 422,987 7,568 - - -
Reclassification
of grant date
fair value on
exercise of
stock options - 2,134 (2,134) - -
Dividend
payments to
Methanex
Corporation
shareholders - - - (19,295) -
Distributions to
non-controlling
interests - - - - -
----------------------------------------------------------------------------
Balance, March
31, 2014 96,523,956 $ 541,275 $ 3,087 $1,252,507 $ (4,918)
----------------------------------------------------------------------------
Non-
Shareholders' Controlling Total
Equity Interests Equity
-----------------------------------------------------------------------
Balance,
December 31,
2012 $ 1,289,876 $ 187,861 $ 1,477,737
Net income 60,267 5,966 66,233
Other
comprehensive
income 1,193 918 2,111
Compensation
expense
recorded for
stock options 223 - 223
Issue of shares
on exercise of
stock options 13,088 - 13,088
Reclassification
of grant date
fair value on
exercise of
stock options - - -
Dividend
payments to
Methanex
Corporation
shareholders (17,534) - (17,534)
Distributions to
non-controlling
interests - (5,265) (5,265)
Equity
contributions
by non-
controlling
interests - 1,000 1,000
-----------------------------------------------------------------------
Balance, March
31, 2013 1,347,113 190,480 1,537,593
Net income 268,900 41,867 310,767
Other
comprehensive
income 10,217 2,849 13,066
Compensation
expense
recorded for
stock options 499 - 499
Sale of partial
interest in
subsidiary 62,900 47,100 110,000
Issue of shares
on exercise of
stock options 25,497 - 25,497
Reclassification
of grant date
fair value on
exercise of
stock options - - -
Dividend
payments to
Methanex
Corporation
shareholders (57,403) - (57,403)
Distributions to
non-controlling
interests - (34,686) (34,686)
-----------------------------------------------------------------------
Balance,
December 31,
2013 1,657,723 247,610 1,905,333
Net income 145,102 23,237 168,339
Other
comprehensive
income 626 1,469 2,095
Compensation
expense
recorded for
stock options 227 - 227
Issue of shares
on exercise of
stock options 7,568 - 7,568
Reclassification
of grant date
fair value on
exercise of
stock options - - -
Dividend
payments to
Methanex
Corporation
shareholders (19,295) - (19,295)
Distributions to
non-controlling
interests - (18,097) (18,097)
-----------------------------------------------------------------------
Balance, March
31, 2014 $ 1,791,951 $ 254,219 $ 2,046,170
-----------------------------------------------------------------------
See accompanying notes to condensed consolidated interim financial
statements.
Methanex Corporation
Consolidated Statements of Cash Flows (unaudited)
(thousands of U.S. dollars)
Three Months Ended
---------------------------------
Mar 31 Mar 31
2014 2013
----------------------------------------------------------------------------
----------------------------------------------------------------------------
CASH FLOWS FROM OPERATING ACTIVITIES
Net income $ 168,339 $ 66,233
Deduct earnings of associate (7,411) (1,286)
Add (deduct) non-cash items:
Depreciation and amortization 34,811 29,817
Income tax expense 51,666 12,062
Share based compensation expense 25,246 36,313
Finance costs 10,838 15,451
Other (277) 464
Income taxes paid (11,358) (8,783)
Other cash payments, including share-
based compensation (34,709) (17,555)
----------------------------------------------------------------------------
Cash flows from operating activities
before undernoted 237,145 132,716
Changes in non-cash working capital (note
9) (58,074) (15,037)
----------------------------------------------------------------------------
179,071 117,679
----------------------------------------------------------------------------
CASH FLOWS FROM FINANCING ACTIVITIES
Dividend payments to Methanex Corporation
shareholders (19,295) (17,534)
Interest paid, including interest rate
swap settlements (21,001) (21,211)
Repayment of long-term debt and limited
recourse debt (19,520) (18,267)
Cash distributions to non-controlling
interests (18,097) (5,265)
Proceeds from limited recourse debt - 10,000
Proceeds on issue of shares on exercise
of stock options 7,568 13,088
Other (1,015) 81
----------------------------------------------------------------------------
(71,360) (39,108)
----------------------------------------------------------------------------
CASH FLOWS FROM INVESTING ACTIVITIES
Property, plant and equipment (15,828) (33,619)
Geismar plants under construction (127,914) (43,398)
Other assets (4,863) (792)
Changes in non-cash working capital
related to investing activities (note 9) 17,371 (1,296)
----------------------------------------------------------------------------
(131,234) (79,105)
----------------------------------------------------------------------------
Decrease in cash and cash equivalents (23,523) (534)
Cash and cash equivalents, beginning of
period 732,736 727,385
----------------------------------------------------------------------------
Cash and cash equivalents, end of period $ 709,213 $ 726,851
----------------------------------------------------------------------------
See accompanying notes to condensed consolidated interim financial
statements.
Methanex Corporation
Notes to Condensed Consolidated Interim Financial Statements (unaudited)
Except where otherwise noted, tabular dollar amounts are stated in thousands
of U.S. dollars.
1. Basis of presentation:
Methanex Corporation (the Company) is an incorporated entity with corporate offices in Vancouver, Canada. The Company's operations consist of the production and sale of methanol, a commodity chemical. The Company is the world's largest producer and supplier of methanol to the major international markets of Asia Pacific, North America, Europe and South America.
These condensed consolidated interim financial statements are prepared in accordance with International Accounting Standards (IAS) 34, Interim Financial Reporting, as issued by the International Accounting Standards Board (IASB) on a basis consistent with those followed in the most recent annual consolidated financial statements.
These condensed consolidated interim financial statements do not include all of the information required for full annual financial statements and were approved and authorized for issue by the Audit, Finance & Risk Committee of the Board of Directors on April 29, 2014.
2. Inventories:
Inventories are valued at the lower of cost, determined on a first-in first-out basis, and estimated net realizable value. The amount of inventories included in cost of sales and operating expenses and depreciation and amortization for the three months ended March 31, 2014 is $691 million (2013 - $469 million).
3. Property, plant and equipment:
Buildings,
Plant Plants
Installations Under Oil & Gas
& Machinery Construction Properties Other Total
----------------------------------------------------------------------------
Cost at March
31, 2014 $ 3,115,259 $ 525,641 $ 86,779 $83,598 $3,811,277
Accumulated
depreciation at
March 31, 2014 1,349,657 - 79,085 37,716 1,466,458
----------------------------------------------------------------------------
Net book value
at March 31,
2014 $ 1,765,602 $ 525,641 $ 7,694 $45,882 $2,344,819
----------------------------------------------------------------------------
Cost at December
31, 2013 $ 3,100,597 $ 393,044 $ 86,312 $82,556 $3,662,509
Accumulated
depreciation at
December 31,
2013 1,317,329 - 78,228 36,014 1,431,571
----------------------------------------------------------------------------
Net book value
at December 31,
2013 $ 1,783,268 $ 393,044 $ 8,084 $46,542 $2,230,938
----------------------------------------------------------------------------
The Company is relocating two idle Chile facilities to Geismar, Louisiana with Geismar 1 targeted to be producing methanol by late 2014 and Geismar 2 in early 2016. During the three months ended March 31, 2014, the Company incurred capital expenditures related to the Geismar projects of $130 million, excluding capitalized interest. The remaining budgeted capital expenditures for these projects are $505 million, excluding capitalized interest.
4. Interest in Atlas joint venture:
a) The Company has a 63.1% equity interest in Atlas Methanol Company Unlimited (Atlas). Atlas owns a 1.8 million tonne per year methanol production facility in Trinidad. The Company accounts for its interest in Atlas using the equity method. Summarized financial information of Atlas (100% basis) is as follows:
Mar 31 Dec 31
Consolidated statements of financial
position as at 2014 2013
----------------------------------------------------------------------------
Cash and cash equivalents $ 58,539 $ 20,776
Other current assets 137,892 161,765
Non-current assets 370,686 378,890
Current liabilities (43,694) (47,359)
Long-term debt, including current
maturities (56,752) (56,752)
Other long-term liabilities, including
current maturities (134,336) (136,730)
----------------------------------------------------------------------------
Net assets at 100% $ 332,335 $ 320,590
----------------------------------------------------------------------------
Net assets at 63.1% $ 209,703 $ 202,292
Long-term receivable from Atlas 13,959 13,803
----------------------------------------------------------------------------
Investment in associate $ 223,662 $ 216,095
----------------------------------------------------------------------------
Three Months Ended
---------------------------------
Mar 31 Mar 31
Consolidated statements of income 2014 2013
----------------------------------------------------------------------------
Revenue $ 116,027 $ 85,366
Cost of sales and depreciation and
amortization (98,398) (79,298)
----------------------------------------------------------------------------
Operating income 17,629 6,068
Finance costs, finance income and other
expenses (2,750) (3,421)
Income tax expense (3,134) (609)
----------------------------------------------------------------------------
Net earnings at 100% $ 11,745 $ 2,038
----------------------------------------------------------------------------
Earnings of associate at 63.1% $ 7,411 $ 1,286
----------------------------------------------------------------------------
b) Contingent liability:
The Board of Inland Revenue of Trinidad and Tobago has issued assessments against Atlas in respect of the 2005, 2006 and 2007 financial years. All subsequent tax years remain open to assessment. The assessments relate to the pricing arrangements of certain long-term fixed price sales contracts that extend to 2014 and 2019 related to methanol produced by Atlas. Atlas has partial relief from corporation income tax until mid-2014.
The Company has lodged objections to the assessments. Based on the merits of the cases and legal interpretation, management believes its position should be sustained.
5. Long-term debt:
Mar 31 Dec 31
As at 2014 2013
----------------------------------------------------------------------------
Unsecured notes
$350 million at 3.25% due December 15,
2019 $ 344,744 $ 344,530
$250 million at 5.25% due March 1, 2022 246,736 246,650
$150 million at 6.00% due August 15, 2015 149,644 149,581
----------------------------------------------------------------------------
741,124 740,761
Egypt limited recourse debt facilities 386,587 404,722
Other limited recourse debt facilities 21,955 22,823
----------------------------------------------------------------------------
Total long-term debt (1) 1,149,666 1,168,306
Less current maturities (42,724) (41,504)
----------------------------------------------------------------------------
$ 1,106,942 $ 1,126,802
----------------------------------------------------------------------------
(1) Long-term debt is presented net of deferred financing fees.
During the three months ended March 31, 2014, the Company has made repayments on its Egypt limited recourse debt facilities of $18.6 million. The Company also made repayments on its other limited recourse debt facilities of $0.9 million.
At March 31, 2014, management believes the Company was in compliance with all significant terms and default provisions related to long-term debt obligations.
6. Finance costs:
Three Months Ended
---------------------------------
Mar 31 Mar 31
2014 2013
----------------------------------------------------------------------------
Finance costs $ 15,521 $ 16,518
Less capitalized interest related to
Geismar plants under construction (4,683) (1,067)
----------------------------------------------------------------------------
$ 10,838 $ 15,451
----------------------------------------------------------------------------
Finance costs are primarily comprised of interest on borrowings and finance lease obligations, the effective portion of interest rate swaps designated as cash flow hedges, amortization of deferred financing fees, and accretion expense associated with site restoration costs. Interest during construction is capitalized until the plant is substantially completed and ready for productive use.
The Company has interest rate swap contracts on its Egypt limited recourse debt facilities to swap the LIBOR-based interest payments for an average aggregated fixed rate of 4.8% plus a spread on approximately 75% of the Egypt limited recourse debt facilities for the period to March 31, 2015.
7. Net income per common share:
Diluted net income per common share is calculated by considering the potential dilution that would occur if outstanding stock options and, under certain circumstances, tandem share appreciation rights (TSARs) were exercised or converted to common shares.
Outstanding TSARs may be settled in cash or common shares at the holder's option and for purposes of calculating diluted net income per common share, the more dilutive of the cash-settled and equity-settled method is used, regardless of how the plan is accounted for. Accordingly, TSARs that are accounted for using the cash-settled method will require adjustments to the numerator and denominator if the equity-settled method is determined to have a dilutive effect on diluted net income per common share.
Stock options and, if calculated using the equity-settled method, TSARs are considered dilutive when the average market price of the Company's common shares during the period disclosed exceeds the exercise price of the stock option or TSAR. A reconciliation of the denominator used for the purposes of calculating basic and diluted net income per common share is as follows:
Three Months Ended
-------------------------------
Mar 31 Mar 31
2014 2013
----------------------------------------------------------------------------
Denominator for basic net income per common
share 96,298,231 94,514,188
Effect of dilutive stock options 699,258 1,203,681
----------------------------------------------------------------------------
Denominator for diluted net income per common
share 96,997,489 95,717,869
----------------------------------------------------------------------------
8. Share-based compensation:
a) Share appreciation rights (SARs), tandem share appreciation rights (TSARs) and stock options:
(i) Outstanding units:
Information regarding units outstanding at March 31, 2014 is as follows:
SARs TSARs
---------------------------- ----------------------------
Weighted Weighted
(per share amounts Number of Average Number of Average
in USD) Units Exercise Price Units Exercise Price
---------------------------------------------- ----------------------------
Outstanding at
December 31, 2013 1,093,117 $ 32.02 1,858,585 $ 31.83
Granted 203,190 73.13 303,850 72.66
Exercised (190,229) 28.90 (283,750) 30.21
Cancelled (10,750) 33.95 (6,900) 35.69
---------------------------------------------- ----------------------------
Outstanding at
March 31, 2014 1,095,328 $ 40.17 1,871,785 $ 38.69
---------------------------------------------- ----------------------------
Stock Options
-----------------------------------
Number of Weighted Average
(per share amounts in USD) Units Exercise Price
----------------------------------------------------------------------------
Outstanding at December 31, 2013 1,219,420 $ 19.15
Granted 45,600 73.13
Exercised (422,987) 17.72
Cancelled (2,500) 35.90
Expired (22,835) 22.82
----------------------------------------------------------------------------
Outstanding at March 31, 2014 816,698 $ 22.75
----------------------------------------------------------------------------
Units Outstanding at Units Exercisable at
March 31, 2014 March 31, 2014
---------------------------------- ---------------------
Weighted
Range of Exercise Average Weighted Weighted
Prices Remaining Number Average Number Average
(per share amounts Contractual of Units Exercise of Units Exercise
in USD) Life (Years) Outstanding Price Exercisable Price
----------------------------------------------------- ---------------------
SARs:
$23.36 to 31.74 4.2 546,138 $ 29.13 426,457 $ 28.49
$31.88 to 73.13 6.3 549,190 51.15 109,000 38.24
----------------------------------------------------------------------------
5.2 1,095,328 $ 40.17 535,457 $ 30.47
----------------------------------------------------------------------------
TSARs:
$23.36 to 31.74 4.1 1,026,745 $ 28.91 812,678 $ 28.18
$31.88 to 73.13 6.3 845,040 50.57 180,560 38.10
----------------------------------------------------------------------------
5.1 1,871,785 $ 38.69 993,238 $ 29.98
----------------------------------------------------------------------------
Stock options:
$6.33 to 25.22 2.1 388,035 $ 8.76 388,035 $ 8.76
$28.43 to 73.13 3.4 428,663 35.41 307,163 29.69
----------------------------------------------------------------------------
2.7 816,698 $ 22.75 695,198 $ 18.01
----------------------------------------------------------------------------
(ii) Compensation expense related to SARs and TSARs:
Compensation expense for SARs and TSARs is measured based on their fair value and is recognized over the vesting period. Changes in fair value each period are recognized in net income for the proportion of the service that has been rendered at each reporting date. The fair value at March 31, 2014 was $82.1 million compared with the recorded liability of $72.3 million. The difference between the fair value and the recorded liability of $9.8 million will be recognized over the weighted average remaining vesting period of approximately 1.9 years. The weighted average fair value was estimated at March 31, 2014 using the Black-Scholes option pricing model.
For the three months ended March 31, 2014, compensation expense related to SARs and TSARs included an expense in cost of sales and operating expenses of $18.2 million (2013 - expense of $17.0 million). This included an expense of $14.4 million (2013 - expense of $15.0 million) related to the effect of the change in the Company's share price for the three months ended March 31, 2014.
(iii) Compensation expense related to stock options:
For the three months ended March 31, 2014, compensation expense related to stock options included in cost of sales and operating expenses was $0.2 million (2013 - $0.2 million). The fair value of each stock option grant was estimated on the grant date using the Black-Scholes option pricing model.
b) Deferred, restricted and performance share units:
Deferred, restricted and performance share units outstanding at March 31, 2014 are as follows:
Number of Number of Number of
Deferred Share Restricted Performance
Units Share Units Share Units
----------------------------------------------------------------------------
Outstanding at December 31,
2013 346,814 44,131 946,446
Granted 4,200 7,000 139,160
Granted performance
factor(1) - - 55,677
Granted in-lieu of
dividends 1,012 152 2,381
Redeemed (27,052) - (334,062)
Cancelled - - (6,663)
----------------------------------------------------------------------------
Outstanding at March 31, 2014 324,974 51,283 802,939
----------------------------------------------------------------------------
(1) Performance share units have a feature where the ultimate number of
units that vest are adjusted by a performance factor of the original
grant as determined by the Company's total shareholder return in
relation to a predetermined target over the period to vesting.
Compensation expense for deferred, restricted and performance share units is measured at fair value based on the market value of the Company's common shares and is recognized over the vesting period. Changes in fair value are recognized in net income for the proportion of the service that has been rendered at each reporting date. The fair value of deferred, restricted and performance share units at March 31, 2014 was $77.7 million compared with the recorded liability of $64.0 million. The difference between the fair value and the recorded liability of $13.7 million will be recognized over the weighted average remaining vesting period of approximately 1.6 years.
For the three months ended March 31, 2014, compensation expense related to deferred, restricted and performance share units included in cost of sales and operating expenses was an expense of $6.8 million (2013 - expense of $19.1 million). This included an expense of $3.1 million (2013 - expense of $15.7 million) related to the effect of the change in the Company's share price for the three months ended March 31, 2014.
9. Changes in non-cash working capital:
Changes in non-cash working capital for the three months ended March 31, 2014 were as follows:
Three Months Ended
---------------------------------
Mar 31 Mar 31
2014 2013
----------------------------------------------------------------------------
Decrease (increase) in non-cash working
capital:
Trade and other receivables $ (41,857) $ (24,428)
Inventories 9,043 (33,127)
Prepaid expenses (1,839) 3,891
Trade, other payables and accrued
liabilities, including long-term
payables included in other long-term
liabilities 6,267 37,708
----------------------------------------------------------------------------
(28,386) (15,956)
Adjustments for items not having a cash
effect and working capital changes
relating to taxes and interest paid (12,317) (377)
----------------------------------------------------------------------------
Changes in non-cash working capital having
a cash effect $ (40,703) $ (16,333)
----------------------------------------------------------------------------
These changes relate to the following
activities:
Operating $ (58,074) $ (15,037)
Investing 17,371 (1,296)
----------------------------------------------------------------------------
Changes in non-cash working capital $ (40,703) $ (16,333)
----------------------------------------------------------------------------
10. Financial instruments:
Financial instruments are either measured at amortized cost or fair value. Held-to-maturity investments, loans and receivables and other financial liabilities are measured at amortized cost. Held-for-trading financial assets and liabilities and available-for-sale financial assets are measured on the Consolidated Statements of Financial Position at fair value. Derivative financial instruments are classified as held-for-trading and are recorded on the Consolidated Statements of Financial Position at fair value unless exempted. Changes in fair value of held-for-trading derivative financial instruments are recorded in earnings unless the instruments are designated as cash flow hedges.
The euro hedges and Egypt interest rate swaps designated as cash flow hedges are measured at fair value based on industry-accepted valuation models and inputs obtained from active markets.
The Egypt limited recourse debt facilities bear interest at LIBOR plus a spread. The Company has interest rate swap contracts to swap the LIBOR-based interest payments for an average aggregated fixed rate of 4.8% plus a spread on approximately 75% of the Egypt limited recourse debt facilities for the period to March 31, 2015. These interest rate swaps had an outstanding notional amount of $302 million as at March 31, 2014. The notional amount decreases over the expected repayment period. At March 31, 2014, these interest rate swap contracts had a negative fair value of $13.1 million (December 31, 2013 - negative $19.8 million) recorded in current liabilities. The fair value of these interest rate swap contracts will fluctuate until maturity.
The Company also designates as cash flow hedges forward exchange contracts to sell euro at a fixed USD exchange rate. At March 31, 2014, the Company had outstanding forward exchange contracts designated as cash flow hedges to sell a notional amount of EUR33.4 million in exchange for US dollars. The euro contracts had a positive fair value of $0.2 million recorded in current liabilities. Changes in fair value of derivative financial instruments designated as cash flow hedges have been recorded in other comprehensive income.
The carrying values of the Company's financial instruments approximate their fair values, except as follows:
March 31, 2014
-----------------------------------
As at Carrying Value Fair Value
----------------------------------------------------------------------------
Long-term debt excluding deferred
financing fees $ 1,164,140 $ 1,199,539
----------------------------------------------------------------------------
There is no publicly traded market for the limited recourse debt facilities. The fair value disclosed on a recurring basis and categorized as Level 2 within the fair value hierarchy is estimated by reference to current market prices for debt securities with similar terms and characteristics. The fair value of the unsecured notes disclosed on a recurring basis and also categorized as Level 2 within the fair value hierarchy was estimated by reference to a limited number of small transactions in March 2014. The fair value of the Company's unsecured notes will fluctuate until maturity.
Methanex Corporation
Quarterly History(unaudited)
Q1 2014 2013 Q4 Q3 Q2 Q1
----------------------------------------------------------------------------
METHANOL SALES
VOLUMES
(thousands of
tonnes)
Methanex-
produced 1,228 4,304 1,190 1,045 1,039 1,030
Purchased
methanol 654 2,715 663 715 749 588
Commission sales
(1) 296 972 274 237 242 219
----------------------------------------------------------------------------
2,178 7,991 2,127 1,997 2,030 1,837
----------------------------------------------------------------------------
METHANOL
PRODUCTION
(thousands of
tonnes)
New Zealand 500 1,419 400 349 361 309
Atlas, Trinidad
(63.1%) 249 971 268 254 201 248
Titan, Trinidad 149 651 173 128 169 181
Egypt (50%) (2) 139 623 159 168 163 133
Medicine Hat 122 476 86 130 129 131
Chile 67 204 108 6 29 61
----------------------------------------------------------------------------
1,226 4,344 1,194 1,035 1,052 1,063
----------------------------------------------------------------------------
AVERAGE REALIZED
METHANOL PRICE
(3)
($/tonne) 524 441 493 438 425 412
($/gallon) 1.58 1.33 1.48 1.32 1.28 1.24
PER SHARE
INFORMATION ($
per share) (4)
Basic net income
(loss) 1.51 3.46 1.33 0.91 0.57 0.64
Diluted net
income (loss) 1.50 3.41 1.32 0.90 0.56 0.63
Adjusted net
income (5) 1.65 4.88 1.72 1.22 1.02 0.92
----------------------------------------------------------------------------
Methanex Corporation
Quarterly History(unaudited)
2012 Q4 Q3 Q2 Q1
----------------------------------------------------------------------------
METHANOL SALES
VOLUMES
(thousands of
tonnes)
Methanex-
produced 4,039 1,059 1,053 1,001 926
Purchased
methanol 2,565 664 641 569 691
Commission sales
(1) 855 176 205 276 198
----------------------------------------------------------------------------
7,459 1,899 1,899 1,846 1,815
----------------------------------------------------------------------------
METHANOL
PRODUCTION
(thousands of
tonnes)
New Zealand 1,108 378 346 210 174
Atlas, Trinidad
(63.1%) 826 180 255 264 127
Titan, Trinidad 786 189 186 196 215
Egypt (50%) (2) 557 129 62 164 202
Medicine Hat 481 132 117 118 114
Chile 313 59 59 82 113
----------------------------------------------------------------------------
4,071 1,067 1,025 1,034 945
----------------------------------------------------------------------------
AVERAGE REALIZED
METHANOL PRICE
(3)
($/tonne) 382 389 373 384 382
($/gallon) 1.15 1.17 1.12 1.15 1.15
PER SHARE
INFORMATION ($
per share) (4)
Basic net income
(loss) (0.73) (1.49) (0.03) 0.56 0.24
Diluted net
income (loss) (0.73) (1.49) (0.03) 0.50 0.23
Adjusted net
income (5) 1.90 0.64 0.38 0.47 0.41
----------------------------------------------------------------------------
(1) Methanex-produced methanol includes volumes produced by Chile using
natural gas supplied from Argentina under a tolling arrangement.
Commission sales represent volumes marketed on a commission basis
related to the 36.9% of the Atlas methanol facility and the portion of
the Egypt methanol facility that we do not own.
(2) On December 9, 2013, we completed a sale of 10% equity interest in the
Egypt facility. Production figures prior to December 9, 2013 reflect a
60% interest.
(3) Average realized price is calculated as revenue, excluding commissions
earned and the Egypt non-controlling interest share of revenue but
including an amount representing our share of Atlas revenue, divided by
the total sales volumes of Methanex-produced (attributable to Methanex
shareholders) and purchased methanol.
(4) Per share information calculated using amounts attributable to Methanex
shareholders.
(5) This item is a non-GAAP measure that does not have any standardized
meaning prescribed by GAAP and therefore is unlikely to be comparable to
similar measures presented by other companies. Refer to Additional
Information - Supplemental Non-GAAP Measures section for a description
of the non-GAAP measure and reconciliation to the most comparable GAAP
measure.
FOR FURTHER INFORMATION PLEASE CONTACT:
Sandra Daycock
Director, Investor Relations
Methanex Corporation
604-661-2600 or Toll Free: 1 800 661 8851
Website: www.methanex.com
Loading...
Loading...
© 2024 Benzinga.com. Benzinga does not provide investment advice. All rights reserved.
Posted In: Press Releases
Benzinga simplifies the market for smarter investing
Trade confidently with insights and alerts from analyst ratings, free reports and breaking news that affects the stocks you care about.
Join Now: Free!
Already a member?Sign in
