LyondellBasell Reports First Quarter 2023 Earnings
First Quarter 2023 Highlights
- Net Income:
,$474 million excluding identified items(a)$822 million - Diluted earnings per share:
per share;$1.44 per share excluding identified items, an improvement of more than$2.50 90% relative to the fourth quarter 2022 - EBITDA:
,$1.1 billion excluding identified items$1.5 billion - Net cash provided by operating activities:
;$482 million over trailing 12 months$5.1 billion - Achieved
89% cash conversion(a) and12% return on invested capital(a) over trailing 12 months - Returned
to shareholders through dividends and share repurchases in the first quarter$459 million - Launched new strategy targeting net income(b) of
and$6.3 billion of normalized EBITDA(a)(b) by 2027$10 billion - Successfully started up the world's largest propylene oxide plant
- Achieved
70% of target to procure at least half of global electricity from renewable sources by 2030
Comparisons with the prior quarter and first quarter 2022 are available in the following table:
Table 1 - Earnings Summary | |||
Millions of | Three Months Ended | ||
|
|
| |
Sales and other operating revenues | |||
Net income | 474 | 353 | 1,320 |
Diluted earnings per share | 1.44 | 1.07 | 4.00 |
Weighted average diluted share count | 327 | 327 | 329 |
EBITDA (a) | 1,131 | 792 | 2,020 |
Excluding Identified Items(a) | |||
Net income excluding identified items | |||
Diluted earnings per share excluding identified items | 2.50 | 1.29 | 4.00 |
Impairment, pre-tax | 252 | — | — |
Refinery exit costs, pre-tax | 124 | 95 | — |
EBITDA excluding identified items | 1,452 | 865 | 2,020 |
(a) See "Information Related to Financial Measures" for a discussion of the Company's use of non-GAAP financial measures and Tables 2-9 for reconciliations or calculations of these financial measures. "Identified items" include adjustments for lower of cost or market ("LCM"), impairments and refinery exit costs. Cash conversion is net cash provided by operating activities divided by EBITDA excluding LCM and impairment. Return on invested capital is income from continuing operations divided by two-year average of invested capital. | |
(b) Reflects a 2022 year-end asset portfolio with 2013-2022 historical average margins and operating rates and the company's strategic initiatives. |
Global olefins and polyolefins margins increased during the first quarter driven by lower ethane cost in the
In the first quarter,
At its Capital Markets Day (CMD) in March,
"We are rapidly advancing our strategy to create significant value by building a profitable Circular & Low
OUTLOOK
In the near-term, the company expects typical seasonal trends to drive modest improvement in global demand. Increased summer demand for transportation fuels should provide support for oxyfuels and refining margins. Delays in the start of North American polyethylene capacity additions across the industry are expected to reduce new market supply and support polyethylene margins. During the second quarter,
"
(c) | Free cash flow is net cash provided by operating activities less capital expenditures. |
CONFERENCE CALL
ABOUT
We are
FORWARD-LOOKING STATEMENTS
The statements in this release relating to matters that are not historical facts are forward-looking statements. These forward-looking statements are based upon assumptions of management of
This release contains time sensitive information that is accurate only as of the date hereof. Information contained in this release is unaudited and is subject to change. We undertake no obligation to update the information presented herein except as required by law.
INFORMATION RELATED TO FINANCIAL MEASURES
This release makes reference to certain non-GAAP financial measures as defined in Regulation G of the
We report our financial results in accordance with
We calculate EBITDA as income from continuing operations plus interest expense (net), provision for (benefit from) income taxes, and depreciation and amortization. EBITDA should not be considered an alternative to profit or operating profit for any period as an indicator of our performance, or as an alternative to operating cash flows as a measure of our liquidity. We also present EBITDA, net income and diluted EPS exclusive of identified items. Identified items include adjustments for "lower of cost or market" ("LCM"), impairment and refinery exit costs. Our inventories are stated at the lower of cost or market. Cost is determined using the last-in, first-out ("LIFO") inventory valuation methodology, which means that the most recently incurred costs are charged to cost of sales and inventories are valued at the earliest acquisition costs. Fluctuation in the prices of crude oil, natural gas and correlated products from period to period may result in the recognition of charges to adjust the value of inventory to the lower of cost or market in periods of falling prices and the reversal of those charges in subsequent interim periods, within the same fiscal year as the charge, as market prices recover. Property, plant and equipment are recorded at historical costs. If it is determined that an asset or asset group's undiscounted future cash flows will not be sufficient to recover the carrying amount, an impairment charge is recognized to write the asset down to its estimated fair value.
Normalized EBITDA is EBITDA assuming portfolio normalizations including benefits associated with the following strategic initiatives: Grow & Upgrade the Core, Build a Profitable Circular & Low
Cash conversion and free cash flow are measures commonly used by investors to evaluate liquidity. For purposes of this presentation, cash conversion equals net cash provided by operating activities divided by EBITDA excluding LCM and impairment. Free cash flow means net cash provided by operating activities minus capital expenditures.
These non-GAAP financial measures as presented herein, may not be comparable to similarly titled measures reported by other companies due to differences in the way the measures are calculated. In addition, we include calculations for certain other financial measures to facilitate understanding. This release contains time sensitive information that is accurate only as of the time hereof. Information contained in this release is unaudited and subject to change.
Additional operating and financial information may be found on our website at www.LyondellBasell.com/investorrelations. These measures as presented herein, may not be comparable to similarly titled measures reported by other companies due to differences in the way the measures are calculated.
Table 2 - Reconciliations of Net Income to Net Income Excluding Identified Items and to EBITDA Including and Excluding Identified Items | ||||||
Three Months Ended | ||||||
Millions of |
|
|
| |||
Net income | $ 474 | $ 353 | $ 1,320 | |||
add: Identified items | ||||||
Impairment, after-tax (a) | 252 | — | — | |||
Refinery exit costs, after-tax (b) | 96 | 74 | — | |||
Net income excluding identified items | $ 822 | $ 427 | $ 1,320 | |||
Net income | $ 474 | $ 353 | $ 1,320 | |||
Loss from discontinued operations, net of tax | 1 | 2 | 1 | |||
Income from continuing operations | 475 | 355 | 1,321 | |||
Provision for income taxes | 167 | 34 | 316 | |||
Depreciation and amortization (c) | 396 | 334 | 311 | |||
Interest expense, net | 93 | 69 | 72 | |||
add: Identified items | ||||||
Impairment (a) | 252 | — | — | |||
Refinery exit costs (d) | 69 | 73 | — | |||
EBITDA excluding identified items | 1,452 | 865 | 2,020 | |||
less: Identified items | ||||||
Impairment (a) | (252) | — | — | |||
Refinery exit costs (d) | (69) | (73) | — | |||
EBITDA | $ 1,131 | $ 792 | $ 2,020 | |||
(a) The first quarter of 2023 reflects a non-cash goodwill impairment charge in our Advanced Polymers Solutions segment. |
(b) Refinery exit costs, after-tax, include accelerated lease amortization costs of |
(c) Depreciation and amortization includes depreciation of asset retirement costs of |
(d) Refinery exit costs, include accelerated lease amortization costs of |
Table 3 - Reconciliation of Diluted EPS to Diluted EPS Excluding Identified Items | |||||
Three Months Ended | |||||
|
|
| |||
Diluted earnings per share | $ 1.44 | $ 1.07 | $ 4.00 | ||
Add: Identified items: | |||||
Impairment | 0.77 | — | — | ||
Refinery exit costs | 0.29 | 0.22 | — | ||
Diluted earnings per share excluding identified items | $ 2.50 | $ 1.29 | $ 4.00 | ||
Table 4 - Reconciliation of Net Cash Provided by Operating Activities to EBITDA Including and Excluding LCM and Impairment | |||||||
Year Ended | Three Months Ended | Last Twelve | |||||
Millions of |
|
|
|
| |||
Net cash provided by operating activities | $ 6,119 | $ 1,502 | $ 482 | $ 5,099 | |||
Adjustments: | |||||||
Depreciation and amortization | (1,267) | (311) | (396) | (1,352) | |||
Impairments (a) | (69) | — | (252) | (321) | |||
Amortization of debt-related costs | (14) | (4) | (3) | (13) | |||
Share-based compensation | (70) | (18) | (24) | (76) | |||
Equity loss, net of distributions of earnings | (344) | (5) | (5) | (344) | |||
Deferred income tax provision | (369) | (137) | (6) | (238) | |||
Changes in assets and liabilities that used (provided) cash: | |||||||
Accounts receivable | (1,005) | 629 | 279 | (1,355) | |||
Inventories | 91 | 117 | 319 | 293 | |||
Accounts payable | 464 | (724) | (40) | 1,148 | |||
Other, net | 353 | 271 | 120 | 202 | |||
Net income | 3,889 | 1,320 | 474 | 3,043 | |||
Loss from discontinued operations, net of tax | 5 | 1 | 1 | 5 | |||
Income from continuing operations | 3,894 | 1,321 | 475 | 3,048 | |||
Provision for income taxes | 882 | 316 | 167 | 733 | |||
Depreciation and amortization | 1,267 | 311 | 396 | 1,352 | |||
Interest expense, net | 258 | 72 | 93 | 279 | |||
add: LCM charges | — | — | — | — | |||
add: Impairments (a) | 69 | — | 252 | 321 | |||
EBITDA excluding LCM and impairment | 6,370 | 2,020 | 1,383 | 5,733 | |||
less: LCM charges | — | — | — | — | |||
less: Impairments (a) | (69) | — | (252) | (321) | |||
EBITDA | $ 6,301 | $ 2,020 | $ 1,131 | $ 5,412 | |||
(a) Reflects impairment charges related to the sale of our polypropylene manufacturing facility in |
Note: Last twelve months |
Table 5 - Calculation of Cash Conversion | |||||||
Year Ended | Three Months Ended | Last Twelve | |||||
Millions of |
|
|
|
| |||
Net cash provided by operating activities | $ 6,119 | $ 1,502 | $ 482 | $ 5,099 | |||
Divided by: | |||||||
EBITDA excluding LCM and impairment (a) | 6,370 | 2,020 | 1,383 | 5,733 | |||
Cash conversion (b) | 96 % | 74 % | 35 % | 89 % | |||
(a) See Table 4 for a reconciliation of net cash provided by operating activities to EBITDA including and excluding LCM and impairment. |
(b) Cash conversion is the ratio of net cash provided by operating activities to EBITDA excluding LCM and impairment. |
Note: Last twelve months |
Table 6 - Reconciliation of Net Cash Provided by Operating Activities to Free Cash Flow and Calculation of Shareholder Returns as a Percentage of Free Cash Flow | |||||||
Year Ended | Three Months Ended | Last Twelve | |||||
Millions of |
|
|
|
| |||
Dividends - common stock | $ 1,542 | $ 371 | $ 389 | $ 1,560 | |||
Special dividends - common stock | 1,704 | — | — | 1,704 | |||
Repurchase of Company ordinary shares | 420 | 217 | 70 | 273 | |||
Dividends and share repurchases | 3,666 | 588 | 459 | 3,537 | |||
Divided by: | |||||||
Net cash provided by operating activities | 6,119 | 1,502 | 482 | 5,099 | |||
Less: | |||||||
Capital expenditures | 1,890 | 446 | 352 | 1,796 | |||
Free cash flow | $ 4,229 | $ 1,056 | $ 130 | $ 3,303 | |||
Shareholder returns as a percentage of free cash flow | 107 % | ||||||
Note: Last twelve months |
Table 7 - Reconciliation of Net Income to Normalized EBITDA | |
Millions of | 2027 |
Net income | $ 6,260 |
Provision for income taxes | 1,565 |
Depreciation and amortization | 1,650 |
Interest expense, net | 525 |
Normalized EBITDA (a) | $ 10,000 |
(a) Reflects a 2022 year-end asset portfolio with 2013-2022 historical average margins and operating rates and the company's strategic initiatives. |
Table 8 - Calculation of Return on | |||||||||||
Three Months Ended | Last Twelve | ||||||||||
Millions of |
|
|
|
|
|
| |||||
Income from continuing operations | $ 1,645 | $ 573 | $ 355 | $ 475 | $ 3,048 | ||||||
Divided by: | |||||||||||
Average invested capital: | |||||||||||
Shareholders' equity | 12,698 | 12,721 | |||||||||
Long-term debt | 11,175 | 10,601 | |||||||||
Long-term operating lease liabilities | 1,610 | 1,507 | |||||||||
Current operating lease liabilities | 334 | 350 | |||||||||
Current debt: | |||||||||||
Current maturities of long-term debt | 8 | 432 | |||||||||
Short-term debt | 141 | 343 | |||||||||
Invested capital | $ 25,966 | $ 25,954 | |||||||||
2-Yr average invested capital | $ 25,960 | ||||||||||
Return on average invested capital (a) | 12 % | ||||||||||
(a) Effective beginning the first quarter of 2023, we revised our calculation of return on invested capital. Return on invested capital is income from continuing operations divided by a two-year average of invested capital. We previously calculated Return on invested capital as income from continuing operations, adjusted for interest expense, net of tax and items affecting comparability between periods divided by a two-year average of invested capital adjusted for items affecting comparability. The change was made to streamline reporting around this metric. |
Note: Last twelve months |
Table 9 - Calculation of Cash and Liquid Investments and Total Liquidity | |||
Millions of |
|
| |
Cash and cash equivalents and restricted cash | $ 1,804 | $ 2,156 | |
Short-term investments | — | — | |
Cash and liquid investments | 1,804 | 2,156 | |
Availability under Senior Revolving Credit Facility | 3,050 | 3,050 | |
Availability under | 900 | 794 | |
Total liquidity | $ 5,754 | $ 6,000 | |
View original content to download multimedia:https://www.prnewswire.com/news-releases/lyondellbasell-reports-first-quarter-2023-earnings-301809670.html
SOURCE