Form 6-K
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 6-K
REPORT OF FOREIGN PRIVATE ISSUER
PURSUANT TO RULE 13a-16 OR 15d-16
UNDER THE SECURITIES EXCHANGE ACT OF 1934
FOR THE MONTH OF JANUARY 2011
METHANEX CORPORATION
(Registrants name)
SUITE 1800, 200 BURRARD STREET, VANCOUVER, BC V6C 3M1 CANADA
(Address of principal executive offices)
Indicate by check mark whether the registrant files or will file annual reports under cover Form
20-F or Form 40-F.
Form 20-F o Form 40-F þ
Indicate by check mark whether the registrant by furnishing the information contained in this Form
is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the
Securities Exchange Act of 1934.
Yes o No þ
If Yes is marked, indicate below the file number assigned to the registrant in connection with
Rule 12g3-2(b): 82 .
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly
caused this report to be signed on behalf by the undersigned, thereunto duly authorized.
|
|
|
|
|
|
METHANEX CORPORATION
|
|
Date: January 26, 2011 |
By: |
/s/ RANDY MILNER
|
|
|
|
Name: |
Randy Milner |
|
|
|
Title: |
Senior Vice President, General Counsel &
Corporate Secretary |
|
|
|
|
NEWS RELEASE
|
|
|
|
|
Methanex Corporation |
|
|
1800 200 Burrard St. |
|
|
Vancouver, BC Canada V6C 3M1 |
|
|
Investor Relations: (604) 661-2600 |
|
|
http://www.methanex.com |
For immediate release
METHANEX REPORTS STRONGER RESULTS IN THE FOURTH QUARTER EGYPT PLANT PRODUCES FIRST METHANOL
JANUARY 26, 2011
For the fourth quarter of 2010, Methanex reported Adjusted EBITDA1 of $71.3
million and net income of $27.9 million ($0.30 per share on a diluted basis). This compares with
Adjusted EBITDA1 of $57.3 million and net income before unusual item of $10.6 million
($0.11 per share on a diluted basis) for the third quarter of 2010. For the year ended December 31,
2010, Methanex reported Adjusted EBITDA1 of $266.7 million and net income of $101.7
million ($1.09 per share on a diluted basis) and net income before unusual item of $79.5 million
($0.85 per share on a diluted basis). Net income for the third quarter of 2010 and year ended
December 31, 2010 includes an after-tax gain of $22.2 million related to the sale of the Companys
terminal facilities in Kitimat, Canada.
Bruce Aitken, President and CEO of Methanex commented, Methanol prices increased during the fourth
quarter and this led to improved cash flow and earnings. We have been disappointed with the lower
than expected production in 2010 and our earnings potential is substantially improved when we are
able to operate our plants at higher rates. In this regard, I am delighted to report that the Egypt
Project produced first methanol last week and that the restart of our plant in Medicine Hat,
Alberta is on track for early in the second quarter of 2011. With the addition of these two
production sites, we are well positioned to increase our production and earnings capability this
year.
Mr. Aitken concluded, While methanol prices have moderated slightly early in the first quarter of
2011, they are still at strong levels. With US$194 million of cash on hand, no near term
refinancing requirements, and an undrawn credit facility, we are well positioned to continue to
invest to grow the Company.
A conference call is scheduled for January 27, 2011 at 12:00 noon ET (9:00 am PT) to review these
fourth quarter results. To access the call, dial the Conferencing operator ten minutes prior to the
start of the call at (416) 695-6616, or toll free at (800) 565-0813. A playback version of the
conference call will be available for fourteen days at (416) 695-5800, or toll free at (800)
408-3053. The passcode for the playback version is 4012032. There will be a simultaneous audio-only
webcast of the conference call, which can be accessed from our website at www.methanex.com. The
webcast will be available on our website for three weeks following the call.
Methanex is a Vancouver-based, publicly traded company and is the worlds largest 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, on the NASDAQ Global Market in the United
States under the trading symbol MEOH, and on the foreign securities market of the Santiago Stock
Exchange in Chile under the trading symbol Methanex. Methanex can be visited online at
www.methanex.com.
- more -
FORWARD-LOOKING INFORMATION WARNING
This Fourth Quarter 2010 press release contains forward-looking statements with respect to us
and the chemical industry. Refer to Forward-Looking Information Warning in the attached Fourth
Quarter 2010 Managements Discussion and Analysis for more information.
|
|
|
1 |
|
Adjusted EBITDA is a non-GAAP measure that does not have any standardized meaning
prescribed by Canadian generally accepted accounting principles (GAAP) and therefore is
unlikely to be comparable to similar measures presented by other companies. Refer to
Additional Information Supplemental Non-GAAP Measures in the attached Fourth Quarter 2010
Managements Discussion and Analysis for a description of each supplemental non-GAAP measure
and a reconciliation to the most comparable GAAP measure. |
-end-
For further information, contact:
Jason Chesko
Director, Investor Relations
Tel: 604.661.2600
|
|
|
|
|
|
|
|
Interim Report |
|
|
For the |
|
|
Three Months Ended |
|
|
December 31, 2010 |
At January 26, 2011 the Company
had 92,669,257 common shares
issued and outstanding and stock
options exercisable for
3,229,753 additional common shares.
Share Information
Methanex Corporations common shares are listed for trading
on the Toronto Stock Exchange
under the symbol MX, on the
Nasdaq Global Market under the
symbol MEOH and on the foreign
securities market of the
Santiago Stock Exchange in
Chile under the trading symbol
Methanex.
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
FOURTH QUARTER MANAGEMENTS DISCUSSION AND ANALYSIS
Except where otherwise noted, all currency amounts are stated in United States dollars.
This Fourth Quarter 2010 Managements Discussion and Analysis dated January 26, 2011 should
be read in conjunction with the 2009 Annual Consolidated Financial Statements and the Managements
Discussion and Analysis included in the Methanex 2009 Annual Report. The Methanex 2009 Annual
Report and additional information relating to Methanex is available on SEDAR at www.sedar.com and
on EDGAR at www.sec.gov.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Years Ended |
|
|
|
Dec 31 |
|
|
Sep 30 |
|
|
Dec 31 |
|
|
Dec 31 |
|
|
Dec 31 |
|
($ millions, except where noted) |
|
2010 |
|
|
2010 |
|
|
2009 |
|
|
2010 |
|
|
2009 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Production (thousands of tonnes) |
|
|
913 |
|
|
|
895 |
|
|
|
955 |
|
|
|
3,540 |
|
|
|
3,543 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales volumes (thousands of tonnes): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Produced methanol |
|
|
831 |
|
|
|
885 |
|
|
|
880 |
|
|
|
3,540 |
|
|
|
3,764 |
|
Purchased methanol |
|
|
806 |
|
|
|
792 |
|
|
|
467 |
|
|
|
2,880 |
|
|
|
1,546 |
|
Commission sales 1 |
|
|
151 |
|
|
|
101 |
|
|
|
152 |
|
|
|
509 |
|
|
|
638 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total sales volumes |
|
|
1,788 |
|
|
|
1,778 |
|
|
|
1,499 |
|
|
|
6,929 |
|
|
|
5,948 |
|
Methanex average non-discounted posted price ($ per tonne) 2 |
|
|
407 |
|
|
|
334 |
|
|
|
327 |
|
|
|
356 |
|
|
|
252 |
|
Average realized price ($ per tonne) 3 |
|
|
348 |
|
|
|
286 |
|
|
|
282 |
|
|
|
306 |
|
|
|
225 |
|
Adjusted EBITDA 4 |
|
|
71.3 |
|
|
|
57.3 |
|
|
|
72.9 |
|
|
|
266.7 |
|
|
|
141.8 |
|
Cash flows from operating activities |
|
|
10.4 |
|
|
|
48.0 |
|
|
|
35.7 |
|
|
|
152.9 |
|
|
|
110.3 |
|
Cash flows from operating activities before changes
in non-cash working capital 4 |
|
|
77.0 |
|
|
|
53.1 |
|
|
|
74.2 |
|
|
|
251.6 |
|
|
|
128.5 |
|
Operating income 4 |
|
|
41.2 |
|
|
|
45.9 |
|
|
|
40.9 |
|
|
|
157.6 |
|
|
|
24.2 |
|
Net income |
|
|
27.9 |
|
|
|
32.8 |
|
|
|
25.7 |
|
|
|
101.7 |
|
|
|
0.7 |
|
Net income before unusual item 4 |
|
|
27.9 |
|
|
|
10.6 |
|
|
|
25.7 |
|
|
|
79.5 |
|
|
|
0.7 |
|
Basic net income per common share |
|
|
0.30 |
|
|
|
0.36 |
|
|
|
0.28 |
|
|
|
1.10 |
|
|
|
0.01 |
|
Basic net income per common share before unusual item 4 |
|
|
0.30 |
|
|
|
0.11 |
|
|
|
0.28 |
|
|
|
0.86 |
|
|
|
0.01 |
|
Diluted net income per common share |
|
|
0.30 |
|
|
|
0.35 |
|
|
|
0.28 |
|
|
|
1.09 |
|
|
|
0.01 |
|
Diluted net income per common share before unusual item 4 |
|
|
0.30 |
|
|
|
0.11 |
|
|
|
0.28 |
|
|
|
0.85 |
|
|
|
0.01 |
|
Common share information (millions of shares): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of common shares |
|
|
92.3 |
|
|
|
92.2 |
|
|
|
92.1 |
|
|
|
92.2 |
|
|
|
92.1 |
|
Diluted weighted average number of common shares |
|
|
94.0 |
|
|
|
93.3 |
|
|
|
93.1 |
|
|
|
93.5 |
|
|
|
92.7 |
|
Number of common shares outstanding, end of period |
|
|
92.6 |
|
|
|
92.2 |
|
|
|
92.1 |
|
|
|
92.6 |
|
|
|
92.1 |
|
|
|
|
1 |
|
Commission sales represent volumes marketed on a commission basis. Commission income is included in revenue when earned. |
|
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, net of commissions earned, divided by the total sales volumes of produced and purchased
methanol. |
|
4 |
|
These items are non-GAAP measures that do not have any standardized meaning prescribed by Canadian generally accepted accounting principles
(GAAP) and therefore are unlikely to be comparable to similar measures presented by other companies. Refer to Additional Information Supplemental Non-GAAP Measures
for a description of each non-GAAP measure and a reconciliation to the most comparable GAAP measure. |
|
|
|
|
|
|
METHANEX CORPORATION 2010 FOURTH QUARTER REPORT
|
|
PAGE 1 |
MANAGEMENTS DISCUSSION AND ANALYSIS |
|
|
PRODUCTION SUMMARY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Annual |
|
|
2010 |
|
|
2009 |
|
|
Q4 2010 |
|
|
Q3 2010 |
|
|
Q4 2009 |
|
(thousands of tonnes) |
|
Capacity1 |
|
|
Production |
|
|
Production |
|
|
Production |
|
|
Production |
|
|
Production |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Chile I, II, III and IV |
|
|
3,800 |
|
|
|
935 |
|
|
|
942 |
|
|
|
208 |
|
|
|
194 |
|
|
|
265 |
|
Atlas (Trinidad) (63.1% interest) |
|
|
1,150 |
|
|
|
884 |
|
|
|
1,015 |
|
|
|
266 |
|
|
|
284 |
|
|
|
279 |
|
Titan (Trinidad) |
|
|
900 |
|
|
|
891 |
|
|
|
764 |
|
|
|
233 |
|
|
|
217 |
|
|
|
188 |
|
New Zealand 2 |
|
|
900 |
|
|
|
830 |
|
|
|
822 |
|
|
|
206 |
|
|
|
200 |
|
|
|
223 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6,750 |
|
|
|
3,540 |
|
|
|
3,543 |
|
|
|
913 |
|
|
|
895 |
|
|
|
955 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
|
The production capacity of our production facilities may be higher than
original nameplate capacity as, over time, these figures have been adjusted to reflect
ongoing operating efficiencies at these facilities. |
|
2 |
|
The production capacity of New Zealand represents only our 0.9 million tonne
per year Motunui facility which we restarted in late 2008. Practical operating capacity will
depend partially on the composition of natural gas feedstock and may be lower than the stated
capacity above. We also have additional potential production capacity that is currently idled
in New Zealand (refer to the New Zealand section on page 3 for more information). |
Chile
We continue to operate our methanol facilities in Chile significantly below site capacity. This
is primarily due to curtailments of natural gas supply from Argentina refer to the Managements
Discussion and Analysis included in our 2009 Annual Report for more information.
During the fourth quarter of 2010, production from our methanol facilities in Chile was 208,000
tonnes compared with 194,000 tonnes during the third quarter of 2010. Higher production during the
fourth quarter of 2010 was primarily a result of higher natural gas deliveries from the state-owned
energy company Empresa Nacional del Petroleo (ENAP) as demand for natural gas for residential
purposes was lower in the warmer season in the southern hemisphere. We are currently operating one
plant in Chile. The operating rate of our Chile site is primarily dependent on demand for natural
gas for residential purposes which is higher in the southern hemisphere winter, production rates
from existing natural gas fields, and the level of natural gas deliveries from further exploration
and development activities in southern Chile.
Our goal is to progressively increase production at our Chile site with natural gas from suppliers
in Chile. We are pursuing investment opportunities with ENAP, GeoPark Chile Limited (GeoPark) and
others to help accelerate natural gas exploration and development in southern Chile. We are working
with ENAP to develop natural gas in the Dorado Riquelme block in southern Chile. Under the
arrangement, we fund a 50% participation in the block and, as at December 31, 2010, we had
contributed approximately $86 million. Over the past few years, we have also provided GeoPark with
$57 million (of which approximately $32 million had been repaid at December 31, 2010) to support
and accelerate GeoParks natural gas exploration and development activities in southern Chile.
GeoPark has agreed to supply us with all natural gas sourced from the Fell block in southern Chile
under a ten-year exclusive supply arrangement that commenced in 2008. During the fourth quarter of
2010 approximately 60% of total production at our Chilean facilities was produced with natural gas
supplied from the Fell and Dorado Riquelme blocks.
Other investment activities are also supporting the acceleration of natural gas exploration and
development in areas of southern Chile. In late 2007, the government of Chile completed an
international bidding round to assign oil and natural gas exploration areas that lie close to our
production facilities and announced the participation of several international oil and gas
companies. The terms of the agreements from the bidding round require minimum investment
commitments. To date, two companies that participated in the bidding round have advised of gas
discoveries and we expect first deliveries of gas from these new finds in 2011. We are
participating in a consortium for two exploration blocks under this bidding round the Tranquilo
and Otway blocks. The consortium includes Wintershall, GeoPark, and Pluspetrol each having 25%
participation and International Finance Corporation, member of the World Bank Group, and Methanex
each having 12.5% participation. GeoPark is the operator of both blocks. At December 31, 2010, we
had contributed approximately $2 million for our share of the exploration costs associated with
these blocks.
We cannot provide assurance that ENAP, GeoPark or others will be successful in the exploration and
development of natural gas or that we will obtain any additional natural gas from suppliers in
Chile on commercially acceptable terms.
|
|
|
|
|
|
METHANEX CORPORATION 2010 FOURTH QUARTER REPORT
|
|
PAGE 2 |
MANAGEMENTS DISCUSSION AND ANALYSIS |
|
|
Trinidad
Our equity ownership of methanol facilities in Trinidad represents over 2.0 million tonnes of
competitive-cost annual capacity. During the fourth quarter of 2010, these facilities
produced 499,000 tonnes compared with 501,000 tonnes during the third quarter of 2010.
New Zealand
Our New Zealand facilities produced 206,000 tonnes during the fourth quarter of 2010 compared
with 200,000 tonnes during the third quarter of 2010. We currently have natural gas contracts with
a number of gas suppliers which will allow us to continue to operate our 900,000 tonne per year
Motunui plant through 2011 and 2012.
We currently have 1.4 million tonnes per year of idled capacity in New Zealand, including a second
0.9 million tonne per year Motunui plant and the 0.5 million tonne per year Waitara Valley plant.
These facilities provide the potential to increase production in New Zealand depending on methanol
supply and demand dynamics and the availability of economically priced natural gas feedstock.
Egypt
Construction of the 1.3 million tonne per year methanol facility in Egypt is now complete and
commissioning is nearing completion. In January 2011 the plant produced first methanol and we
expect production to ramp-up over the first quarter of 2011. We own 60% of the facility and we will
market 100% of the methanol production.
Medicine Hat
We are currently working on the restart of our 470,000 tonne per year methanol plant in Medicine
Hat, Alberta, Canada which is scheduled to commence operations early in the second quarter of 2011.
In support of the restart, we have commenced a program to purchase natural gas on the Alberta gas
market. To date we have purchased sufficient natural gas to meet 80% of our requirements when
operating at capacity for the period from startup to October 2012. The plant has been idle since
2001 and the estimated capital cost to restart the plant is approximately $40 million, of which
$10 million was incurred in 2010 and $30 million will be incurred in the first quarter of 2011.
EARNINGS ANALYSIS
Our operations consist of a single operating segment the production and sale of methanol.
In addition to the methanol that we produce at our facilities, we also purchase and re-sell
methanol produced by others 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 change in our
Adjusted EBITDA for methanol sales are average realized price, sales volume and cash costs.
For a further discussion of the definitions and calculations used in our Adjusted EBITDA analysis,
refer to How We Analyze Our Business.
For the fourth quarter of 2010, we recorded Adjusted EBITDA of $71.3 million and net income of
$27.9 million ($0.30 per share on a diluted basis). This compares with Adjusted EBITDA of $57.3
million and net income of $32.8 million ($0.35 per share on a diluted basis) and net income of
$10.6 million ($0.11 per share on a diluted basis) before unusual item for the third
quarter of 2010 and Adjusted EBITDA of $72.9 million and net income of $25.7 million ($0.28 per
share on a diluted basis) for the fourth quarter of 2009.
For the year ended December 31, 2010, we recorded Adjusted EBITDA of $266.7 million and net income
of $101.7 million ($1.09 per share on a diluted basis) and net income of $79.5 million ($0.85 per
share on a diluted basis) before unusual item. During the year ended 2010, we recorded an
after-tax gain of $22.2 million related to the sale of land and terminal facilities in Kitimat,
Canada. This compares with Adjusted EBITDA of $141.8 million and net income of $0.7 million ($0.01
per share on a diluted basis) for the year ended December 31, 2009.
|
|
|
|
|
|
METHANEX CORPORATION 2010 FOURTH QUARTER REPORT
|
|
PAGE 3 |
MANAGEMENTS DISCUSSION AND ANALYSIS |
|
|
A reconciliation from net income to net income before unusual item is as follows:
|
|
|
|
|
|
|
|
|
($ millions) |
|
Q4 2010 |
|
|
2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
27.9 |
|
|
$ |
101.7 |
|
Gain on sale of Kitimat assets |
|
|
|
|
|
|
(22.2 |
) |
|
|
|
|
|
|
|
Net income before unusual item |
|
$ |
27.9 |
|
|
$ |
79.5 |
|
|
|
|
|
|
|
|
Adjusted EBITDA
The changes in Adjusted EBITDA resulted from changes in the following:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Q4 2010 |
|
|
Q4 2010 |
|
|
2010 |
|
|
|
compared with |
|
|
compared with |
|
|
compared with |
|
($ millions) |
|
Q3 2010 |
|
|
Q4 2009 |
|
|
2009 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average realized price |
|
$ |
101 |
|
|
$ |
106 |
|
|
$ |
520 |
|
Sales volumes |
|
|
(2 |
) |
|
|
24 |
|
|
|
62 |
|
Total cash costs |
|
|
(85 |
) |
|
|
(132 |
) |
|
|
(457 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
$ |
14 |
|
|
$ |
(2 |
) |
|
$ |
125 |
|
|
|
|
|
|
|
|
|
|
|
Average realized price
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Years Ended |
|
|
|
Dec 31 |
|
|
Sep 30 |
|
|
Dec 31 |
|
|
Dec 31 |
|
|
Dec 31 |
|
($ per tonne, except where noted) |
|
2010 |
|
|
2010 |
|
|
2009 |
|
|
2010 |
|
|
2009 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Methanex average non-discounted posted price 1 |
|
|
407 |
|
|
|
334 |
|
|
|
327 |
|
|
|
356 |
|
|
|
252 |
|
Methanex average realized price |
|
|
348 |
|
|
|
286 |
|
|
|
282 |
|
|
|
306 |
|
|
|
225 |
|
Average discount |
|
|
14 |
% |
|
|
14 |
% |
|
|
14 |
% |
|
|
14 |
% |
|
|
11 |
% |
|
|
|
1 |
|
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. |
During 2010, methanol demand growth was strong with increases in demand primarily driven by
both traditional and energy derivatives in Asia (particularly in China). As we entered the fourth
quarter of 2010, market conditions were tight as demand was strong and there were a number of
planned and unplanned outages across the methanol industry. As a result, there was an increase in
spot and contract methanol prices in the fourth quarter (refer to Supply/Demand Fundamentals
section on page 8 for more information). Our average non-discounted posted price for the fourth
quarter of 2010 was $407 per tonne compared with $334 per tonne for the third quarter of 2010. Our
average realized price for the fourth quarter of 2010 was $348 per tonne compared with $286 per
tonne for the third quarter of 2010 and this increased revenue by $101 million.
As a result of the factors described above, we have experienced significantly higher methanol
pricing and revenue in 2010 compared with 2009. Our average realized price for the fourth quarter
of 2010 was $348 per tonne compared with $282 per tonne for the fourth quarter of 2009 and this
increased revenue by $106 million. Our average realized price for the year ended December 31, 2010
was $306 per tonne compared with $225 per tonne for the same period in 2009 and this increased
revenue by $520 million.
Sales volumes
Total methanol sales volumes excluding commission sales volumes for the fourth quarter of
2010 were lower compared with the third quarter of 2010 by 40,000 tonnes and this resulted in $2
million lower Adjusted EBITDA. Total methanol sales volumes excluding commission sales volumes for
the three months and year ended December 31, 2010 were higher than comparable periods in 2009 by
290,000 tonnes and 1,110,000 tonnes, respectively. This resulted in higher Adjusted EBITDA for the
fourth quarter of 2010 and year ended December 31, 2010 compared with the same periods in 2009 by
$24 million and $62 million, respectively. We have increased sales volumes in 2010 compared with
2009 primarily in anticipation of increased methanol supply from Egypt and our other production
facilities.
|
|
|
|
|
|
METHANEX CORPORATION 2010 FOURTH QUARTER REPORT
|
|
PAGE 4 |
MANAGEMENTS DISCUSSION AND ANALYSIS |
|
|
Total cash costs
The primary driver of changes in our total cash costs are changes in the cost of methanol we
produce at our facilities and changes in the cost of methanol we purchase from others. Our
production facilities are underpinned by natural gas purchase agreements with pricing terms that
include base and variable price components. The variable component is adjusted in relation to
changes in methanol prices above pre-determined prices at the time of production. We supplement our
production with methanol produced by others through methanol offtake contracts and purchases on the
spot market to meet customer needs and support our marketing efforts within the major global
markets. We have adopted the first-in, first-out method of accounting for inventories and it
generally takes between 30 and 60 days to sell the methanol we produce or purchase. Accordingly,
the changes in Adjusted EBITDA as a result of changes in natural gas costs and purchased methanol
costs will depend on changes in methanol pricing and the timing of inventory flows.
The impact on adjusted EBITDA from changes in our cash costs are explained below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Q4 2010 |
|
|
Q4 2010 |
|
|
2010 |
|
|
|
compared with |
|
|
compared with |
|
|
compared with |
|
($ millions) |
|
Q3 2010 |
|
|
Q4 2009 |
|
|
2009 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Natural gas costs on sales of produced methanol |
|
$ |
(13 |
) |
|
$ |
(22 |
) |
|
$ |
(98 |
) |
Proportion of purchased methanol sales |
|
|
(4 |
) |
|
|
(30 |
) |
|
|
(89 |
) |
Purchased methanol costs |
|
|
(47 |
) |
|
|
(56 |
) |
|
|
(223 |
) |
Stock-based compensation |
|
|
(10 |
) |
|
|
(12 |
) |
|
|
(20 |
) |
Other, net |
|
|
(11 |
) |
|
|
(12 |
) |
|
|
(27 |
) |
|
|
|
|
|
|
|
|
|
|
Decrease in EBITDA |
|
$ |
(85 |
) |
|
$ |
(132 |
) |
|
$ |
(457 |
) |
|
|
|
|
|
|
|
|
|
|
Natural gas costs on sales of produced methanol
Natural gas costs on sales of produced methanol for the fourth quarter of 2010 and the year ended
December 31, 2010, were higher than comparable periods in 2009, primarily as a result of higher
methanol pricing.
Proportion of purchased 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 produced methanol.
Accordingly, an increase in the proportion of purchased methanol sales results in an increase in
our overall cost structure for a given period. The proportion of purchased methanol sales for the
fourth quarter of 2010 and the year ended December 31, 2010 was higher for all comparable periods
noted above.
Purchased methanol costs
Purchased methanol costs were higher for the fourth quarter of 2010 and the year ended December 31,
2010 compared with all periods noted above, primarily as a result of higher methanol pricing.
Stock-based compensation
We grant stock-based awards as an element of compensation. Stock-based awards granted can include
stock options, deferred share units, restricted share units, performance share units, share
appreciation rights or tandem share appreciation rights.
For stock options, the cost is measured based on an estimate of the fair value at the date of grant
and this grant-date fair value is recognized as compensation expense over the related service
period. Accordingly, stock-based compensation expense associated with stock options will not vary
significantly from period to period.
Deferred, restricted and performance share units are grants of notional common shares that are
redeemable for cash upon vesting based on the market value of the Companys common shares and are
non-dilutive to shareholders. Performance share units have an additional feature where the ultimate
number of units that vest will be determined by the Companys total shareholder return in relation
to a predetermined target over the period to vesting. The number of units that will ultimately vest
will be in the range of 50% to 120% of the original grant. Share appreciation rights and tandem
share appreciation rights are units which grant the holder the
|
|
|
|
|
|
METHANEX CORPORATION 2010 FOURTH QUARTER REPORT
|
|
PAGE 5 |
MANAGEMENTS DISCUSSION AND ANALYSIS |
|
|
right to receive a cash payment upon
exercise for the difference between the market price of the Companys common shares and the exercise price which is determined
at the date of grant. For deferred, restricted and performance share units, the fair value is
initially measured at the grant date based on the market value of common shares. Stock appreciation
rights and tandem stock appreciation rights are measured based on the intrinsic value, the amount
by which the market value of common shares exceeds the exercise price. For all of the stock-based
awards, the initial value and any subsequent change in value due to changes in the market value of
common shares is recognized in earnings over the related service period for the proportion of the
service that has been rendered at each reporting date. Accordingly, stock-based compensation
associated with these stock-based awards may vary significantly from period to period as a result
of changes in the share price.
Stock-based compensation expense for the fourth quarter of 2010 was $17 million compared with $7
million for the third quarter of 2010. The increase in stock-based compensation of $10 million
during the fourth quarter of 2010 was primarily due to the impact of the increase in the share
price during the fourth quarter from $24.49 per share to $30.40 per share. This resulted in a
higher charge of approximately $4 million from an increase in the fair value of deferred,
restricted and performance share units and a higher charge of approximately $3 million related to
the value of share appreciation rights and tandem share appreciation rights which carried no
accounting value prior to the fourth quarter of 2010. Additionally, the increase in share price
resulted in a higher charge of approximately $3 million due to an increase in the estimated number
of performance share units that will ultimately vest.
Other, net
For the fourth quarter of 2010 compared with the third quarter of 2010 and the fourth quarter of
2009, ocean freight and other logistics costs were higher by $7 million compared with both periods
primarily as a result of lower backhaul cost recoveries and higher bunker fuel costs. Selling,
general and administrative expenses were also higher by $4 million and $5 million, respectively,
primarily as a result of higher employee and other costs.
For the year ended December 31, 2010 compared with 2009, ocean freight and other logistics costs
were higher by $16 million primarily as a result of lower backhaul cost recoveries and higher
bunker fuel costs. Selling, general and administrative expenses were also higher by $11 million
primarily as a result of higher employee and other costs.
Depreciation and Amortization
Depreciation and amortization was $30 million for the fourth quarter of 2010 compared with
$34 million for the third quarter of 2010 and $32 million for the fourth quarter of 2009.
Depreciation and amortization was $131 million for the year ended December 31, 2010 compared with
$118 million for the comparable period in 2009. The increase in depreciation and amortization
expense for 2010 compared with 2009 was primarily due to the inclusion of depletion charges
associated with our oil and gas investment in Chile. Upon receipt of final approval from the
government of Chile in the third quarter of 2009, we adopted the full cost methodology for
accounting for oil and gas exploration costs associated with our 50% participation in the Dorado
Riquelme block in Southern Chile (refer to Production Summary section on page 2 for more
information). Under these accounting standards, cash investments in the block are initially
capitalized and are recorded to earnings through non-cash depletion charges as natural gas is
produced from the block.
Interest Expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Years Ended |
|
|
|
Dec 31 |
|
|
Sep 30 |
|
|
Dec 31 |
|
|
Dec 31 |
|
|
Dec 31 |
|
($ millions) |
|
2010 |
|
|
2010 |
|
|
2009 |
|
|
2010 |
|
|
2009 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense before capitalized interest |
|
$ |
16 |
|
|
$ |
16 |
|
|
$ |
15 |
|
|
$ |
62 |
|
|
$ |
59 |
|
Less capitalized interest |
|
|
(10 |
) |
|
|
(10 |
) |
|
|
(9 |
) |
|
|
(38 |
) |
|
|
(32 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
$ |
6 |
|
|
$ |
6 |
|
|
$ |
6 |
|
|
$ |
24 |
|
|
$ |
27 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capitalized interest relates to interest costs capitalized during the construction and
commissioning of the 1.3 million tonne per year methanol facility in Egypt.
|
|
|
|
|
|
METHANEX CORPORATION 2010 FOURTH QUARTER REPORT
|
|
PAGE 6 |
MANAGEMENTS DISCUSSION AND ANALYSIS |
|
|
Interest and Other Income (Expense)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Years Ended |
|
|
|
Dec 31 |
|
|
Sep 30 |
|
|
Dec 31 |
|
|
Dec 31 |
|
|
Dec 31 |
|
($ millions) |
|
2010 |
|
|
2010 |
|
|
2009 |
|
|
2010 |
|
|
2009 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest and other income (expense) |
|
$ |
4 |
|
|
$ |
(1 |
) |
|
$ |
|
|
|
$ |
3 |
|
|
$ |
|
|
Interest and other income for the fourth quarter of 2010 was $4 million compared with an
expense of $1 million for the third quarter of 2010 and nil for the fourth quarter of 2009. The
increase in interest and other income during the fourth quarter of 2010 compared with the third
quarter of 2010 and the fourth quarter of 2009 was primarily due to the impact of changes in
foreign exchange rates.
Income Taxes
We recorded income tax expense of $11.2 million for the fourth quarter of 2010 compared with income
tax expense of $5.9 million for the third quarter of 2010 and income tax expense of $9.0 million
for the fourth quarter of 2009. The effective tax rate for the fourth quarter of 2010 was
approximately 29% compared with approximately 36% for the third quarter of 2010.
The statutory tax rate in Chile and Trinidad, where we earn a substantial portion of our pre-tax
earnings, is 35%. Our Atlas facility in Trinidad has partial relief from corporation income tax
until 2014. In Chile the tax rate consists of a first tier tax that is payable when income is
earned and a second tier tax that is due when earnings are distributed from Chile. The second tier
tax is initially recorded as future income tax expense and is subsequently reclassified to current
income tax expense when earnings are distributed.
|
|
|
|
|
|
METHANEX CORPORATION 2010 FOURTH QUARTER REPORT
|
|
PAGE 7 |
MANAGEMENTS DISCUSSION AND ANALYSIS |
|
|
SUPPLY/DEMAND FUNDAMENTALS
During 2010, methanol demand growth was strong, increasing by 14% to a total of approximately
45 million tonnes. Increases in demand have been primarily driven by both traditional
and energy derivatives in Asia (particularly in China). More recently, we have also seen increases
in traditional derivative demand in other regions including Europe and North America.
Traditional derivatives account for about two thirds of global methanol demand and are correlated
to industrial production.
Energy derivatives account for about one third of global methanol demand and over the last
few years, high energy prices have driven strong demand growth for methanol into energy
applications such as gasoline blending and DME, primarily in China. Methanol blending into gasoline
in China has been particularly strong and we believe that future growth in this application is
supported by recent regulatory changes in that country. For example, an M85 (or 85% methanol)
national standard took effect December 1, 2009, and we expect an M15 (or 15% methanol) national
standard to be released in 2011. We believe demand potential into energy derivatives will be
stronger in a high energy price environment.
Methanex Non-Discounted Regional Posted Prices 1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Jan |
|
|
Dec |
|
|
Nov |
|
|
Oct |
|
(US$ per tonne) |
|
2011 |
|
|
2010 |
|
|
2010 |
|
|
2010 |
|
|
|
|
|
|
|
|
|
|
United States |
|
|
449 |
|
|
|
459 |
|
|
|
442 |
|
|
|
359 |
|
Europe 2 |
|
|
428 |
|
|
|
367 |
|
|
|
379 |
|
|
|
385 |
|
Asia |
|
|
460 |
|
|
|
460 |
|
|
|
445 |
|
|
|
345 |
|
|
|
|
1 |
|
Discounts from our posted prices are offered to customers based on various factors. |
|
2 |
|
325 for Q1 2011 (Q4 2010 277) converted to United States dollars. |
As we entered the fourth quarter of 2010, market conditions were tight, as demand was strong and
there were a number of planned and unplanned production outages across the methanol industry. As a
result, there was a sharp increase in spot and contract methanol prices in the fourth quarter.
Early in the first quarter of 2011, spot methanol prices moderated slightly. Our average
non-discounted price for January 2011 is approximately $450 per tonne and we have recently
announced a decrease to the Methanex non-discounted list price of $23 per tonne in North America
for February. We also expect to see contract prices in Asia decrease for February.
The next increment of world scale capacity outside of China is our 1.3 million tonne per year
plant in Egypt which is in the late stages of commissioning and produced first methanol this month.
Beyond this, there is little new capacity additions outside China expected over the next few years.
Our 470,000 tonne plant in Medicine Hat is expected to restart in April 2011. There is also a 0.85
million tonne plant expected to restart in Beamount, Texas and a 0.7 million tonne plant expected
to start up in Azerbaijan and we expect product from both of these plants will enter the market in
2012.
In late December 2010, the Chinese Ministry of Commerce (MOFCOM) issued its Final Determination in
its investigation into domestic methanol producer allegations of dumping and recommended duties of
around 9% be imposed on imports from existing producers in New Zealand, Malaysia and Indonesia.
However, citing special circumstances, the Customs Tariff Commission of the State Council decided
to suspend enforcement of the anti-dumping measures which will allow methanol from all three
countries to enter into China without the imposition of additional duties. In the event that the
suspension is lifted, we do not expect there to be any significant impact on industry supply/demand
fundamentals and we would realign our supply chain.
LIQUIDITY AND CAPITAL RESOURCES
Cash flows from operating activities before changes in working capital in the fourth quarter
of 2010 were $77 million compared with $53 million for the third quarter of 2010 and $74 million
for the fourth quarter of 2009.
During the fourth quarter of 2010, we paid a quarterly dividend of US$0.155 per share, or $14
million.
|
|
|
|
|
|
METHANEX CORPORATION 2010
FOURTH QUARTER REPORT
|
|
PAGE 8 |
MANAGEMENTS DISCUSSION AND ANALYSIS |
|
|
During the fourth quarter of 2010, total plant and equipment related to costs for the new methanol
plant in Egypt were $21 million. EMethanex has limited recourse debt facilities of $530 million
which were fully drawn as at December 31, 2010. The first debt principal payment of $16 million was
made on September 30, 2010.
During the third quarter of 2010, we sold our land and terminal facilities at the Kitimat, Canada
site and received the cash proceeds from this sale of $32 million in the fourth quarter of 2010.
We have an agreement with ENAP to participate in natural gas exploration and development in the
Dorado Riquelme hydrocarbon exploration block in southern Chile. Under the arrangement, we fund a
50% participation in the block and have contributed $86 million to date. We expect to make further
contributions over the next few years to fully realize the potential of the block. These
contributions will be based on annual budgets established by ENAP and Methanex in accordance with
the Joint Operating Agreement that governs this development.
We have agreements with GeoPark under which we have provided $57 million in financing to support
and accelerate GeoParks natural gas exploration and development activities in southern Chile.
During the fourth quarter of 2010, GeoPark repaid $15 million from proceeds of a debt financing
bringing cumulative repayments for this financing to $32 million as at December 31, 2010. We have
no further obligations to provide funding to GeoPark.
We operate in a highly competitive commodity industry and believe it is appropriate to
maintain a conservative balance sheet and to maintain financial flexibility. Our cash balance at
December 31, 2010 was $194 million. We have a strong balance sheet, no near term re-financing
requirements, and an undrawn $200 million credit facility provided by highly rated financial
institutions that expires in mid-2012. 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. Our planned capital maintenance expenditure program directed towards major maintenance,
turnarounds and catalyst changes for existing operations, is currently estimated to total
approximately $80 million for the period to the end of 2012. We also recently announced our
intention to restart our 470,000 tonne per year methanol plant in Medicine Hat early in the
second quarter with an estimated capital cost to restart the plant of approximately $40 million, of
which $10 million was incurred in 2010 and $30 million will be incurred in the first quarter of
2011.
We believe we are well positioned to meet our financial commitments and continue to invest to
grow the Company.
The credit ratings for our unsecured notes at December 31, 2010 were as follows:
|
|
|
|
|
Standard & Poors Rating Services |
|
BBB- (stable) |
Moodys Investor Services |
|
Ba1 (stable) |
Credit ratings are not recommendations to
purchase, hold or sell securities and do not
comment on market price or suitability for a
particular investor. There is no assurance that any
rating will remain in effect for any given period
of time or that any rating will not be revised or
withdrawn entirely by a rating agency in the
future.
SHORT-TERM OUTLOOK
Methanol demand in 2010 for both traditional and energy uses in Asia (particularly China) has been
strong and more recently there has also been demand increases for traditional derivatives in other
regions including North America and Europe. This strong demand combined with a significant
amount of planned and unplanned production outages across the methanol industry resulted in a sharp
increase in spot and contract methanol prices in the fourth quarter. Entering the first quarter,
while methanol demand continues to be strong, we have seen methanol prices moderate but remain at
strong levels.
We anticipate a significant increase in our production capability in 2011. The 1.3 million
tonne per year Egypt Project is in the late stages of commissioning and produced
first methanol last week. We are also working on the restart of our 470,000 tonne per year
plant in Medicine Hat, Alberta which we also expect to commence production early in the second
quarter of 2011. With the addition of these two production sites, we are well positioned to
increase our production and earnings capability this year.
The methanol price will ultimately depend on the strength of the global economy, industry operating
rates, global energy prices, the rate of industry restructuring and the strength of global demand.
We believe that our financial position and financial flexibility, outstanding global supply network
and low 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.
|
|
|
|
|
|
METHANEX CORPORATION 2010 FOURTH QUARTER REPORT
|
|
PAGE 9 |
MANAGEMENTS DISCUSSION AND ANALYSIS |
|
|
CONTROLS AND PROCEDURES
For the three months ended December 31, 2010, 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.
ANTICIPATED CHANGES TO CANADIAN GENERALLY ACCEPTED ACCOUNTING PRINCIPLES
International Financial Reporting Standards
The Canadian Accounting Standards Board confirmed January 1, 2011 as the changeover date for
Canadian publicly accountable enterprises to start using International Financial Reporting
Standards (IFRS) as issued by the International Accounting Standards Board (IASB). IFRS uses a
conceptual framework similar to Canadian GAAP, but there are significant differences in
recognition, measurement and disclosures.
As a result of the IFRS transition, changes in accounting policies are likely and may materially
impact our consolidated financial statements. The IASB will also continue to issue new accounting
standards throughout 2011, and as a result, the final impact of IFRS on our consolidated financial
statements will only be measured once all the IFRS applicable at the conversion date are known.
We have established a working team to manage the transition to IFRS. Additionally, we have
established a formal project governance structure that includes the Audit, Finance and Risk
Committee, senior management, and an IFRS steering committee to monitor progress and review and
approve recommendations from the working team for the transition to IFRS. The working team provides
regular updates to the IFRS steering committee and to the Audit, Finance and Risk Committee of the
Board.
In 2008, we commenced our plan to convert our consolidated financial statements to IFRS at the
changeover date of January 1, 2011 with comparative financial results for 2010. The IFRS transition
plan addresses the impact of IFRS on accounting policies and implementation decisions,
infrastructure, business activities and control activities. We are progressing according to
schedule and continue to be on track toward project completion and will issue our first interim
consolidated financial statements in accordance with IFRS as issued by the IASB beginning with the
first quarter ending March 31, 2011 with comparative financial results for 2010. We will provide an
update on the status of the project and its impact on financial reporting in our 2010 annual
Managements Discussion and Analysis. A summary status of the key elements of the changeover plan
is as follows:
Accounting policies and implementation decisions
|
|
|
Identification of differences in Canadian GAAP and IFRS accounting policies |
|
|
|
|
Selection of ongoing IFRS policies |
|
|
|
|
Selection of IFRS 1, First-time Adoption of International Financial Reporting Standards (IFRS 1) choices |
|
|
|
|
Development of financial statement format |
|
|
|
|
Quantification of effects of change in initial IFRS 1 disclosures and 2010 financial statements |
|
|
|
We have identified differences between our accounting policies under Canadian GAAP and
accounting policy choices under IFRS, both on an ongoing basis and with respect to certain
choices available on conversion, in accordance with IFRS 1 |
|
|
|
|
We have engaged the Companys external auditors, KPMG LLP, to discuss our proposed IFRS
accounting policies to ensure consistent interpretation of IFRS guidance in all areas |
|
|
|
|
We continue to monitor changes in accounting policies issued by the IASB and the impact
of those changes on our accounting policies under IFRS |
|
|
|
|
We have developed a process for compiling parallel 2010 IFRS results for comparative
reporting purposes in 2011 |
|
|
|
|
See the corresponding sections below for discussion of optional exemptions under IFRS 1
that the Company expects to elect on transition to IFRS, accounting policy changes that
management considers most significant to the Company, and an overview of the expected
adjustments to the financial statements on transition to IFRS |
|
|
|
|
|
|
METHANEX CORPORATION 2010 FOURTH QUARTER REPORT
|
|
PAGE 10 |
MANAGEMENTS DISCUSSION AND ANALYSIS |
|
|
Infrastructure: Financial reporting expertise and communications
|
|
|
Development of IFRS expertise |
|
|
|
We have provided training for key employees and senior management |
|
|
|
|
In 2009, we held an IFRS information session with the Audit, Risk and Finance
Committee that included an in-depth review of differences between Canadian GAAP and IFRS, a
review of the implementation timeline, an overview of the project activities to date and a
preliminary discussion of the significant impact areas of IFRS |
|
|
|
|
In 2010, we held IFRS information sessions with the IFRS steering committee, the Audit,
Finance and Risk Committee, and the Board that included an in-depth review of accounting
policy changes on transition to IFRS, a discussion of optional exemptions under IFRS 1,
First-time Adoption of International Financial Reporting Standards that the Company expects
to elect on transition to IFRS, and an overview of the expected adjustments to the
financial statements on transition to IFRS |
|
|
|
|
In 2010, we held an external Investor Day Conference, which included a presentation to
shareholders, research analysts, and other members of the investment community on the
expected significant impacts of the IFRS transition |
|
|
|
|
We will continue to provide additional training and updates for key employees, senior
management, the Audit, Finance and Risk Committee, the Board and other stakeholders
throughout the conversion period |
Infrastructure: Information technology and data systems
|
|
|
Identification of system requirements for the conversion and post-conversion periods |
|
|
|
We have assessed the impact on system requirements for the conversion and
post-conversion periods and expect there will be no significant impact to applications
arising from the transition to IFRS |
Business activities: Financial covenants
|
|
|
Identification of impact on financial covenants and financing relationships |
|
|
|
|
Completion of any required renegotiations/changes |
|
|
|
The financial covenant requirements in our financing relationships are measured on the
basis of Canadian GAAP in effect at the commencement of the various agreements, and the
transition to IFRS will therefore have no impact on our current financial covenant
requirements |
|
|
|
|
We will maintain a process to compile our financial results on a historical Canadian
GAAP basis and to monitor financial covenant requirements through to the conclusion of our
current financing relationships |
Business activities: Compensation arrangements
|
|
|
Identification of impact on compensation arrangements |
|
|
|
|
Assessment and implementation of required changes |
|
|
|
We have identified compensation policies that rely on indicators derived from the financial statements |
|
|
|
|
As part of the transition project, we will ensure that compensation arrangements
incorporate IFRS results in accordance with the Companys overall compensation principles |
|
|
|
|
We plan on having an information session to educate the Human Resources Committee of the
Board about the expected impacts of the IFRS transition on compensation arrangements. |
Control activities: Internal control over financial reporting
|
|
|
For all accounting policy changes identified, assessing the design and effectiveness of
respective changes to Internal Controls over Financial Reporting (ICFR) |
|
|
|
|
Implementation of appropriate changes |
|
|
|
We have identified the required accounting process changes that result from the
application of IFRS accounting policies; these changes are not considered significant |
|
|
|
|
As part of the transition project, we will complete the design, implementation and
documentation of the accounting process changes that result from the application of IFRS
accounting policies |
Control activities: Disclosure controls and procedures
|
|
|
For all accounting policy changes identified, assessing the design and effectiveness of
respective changes to Disclosure Controls and Procedures (DC&P) |
|
|
|
|
Implementation of appropriate changes |
|
|
|
We continue to provide IFRS project updates in quarterly and annual disclosure documents |
|
|
|
|
|
|
METHANEX CORPORATION 2010 FOURTH QUARTER REPORT
|
|
PAGE 11 |
MANAGEMENTS DISCUSSION AND ANALYSIS |
|
|
IFRS 1 First-time Adoption of International Financial Reporting Standards
Adoption of IFRS requires the application of IFRS 1, First-time Adoption of International
Financial Reporting Standards, which provides guidance for an entitys initial adoption of IFRS.
IFRS 1 gives entities adopting IFRS for the first time a number of optional exemptions and
mandatory exceptions, in certain areas, to the general requirement for full retrospective
application of IFRS. The following are the optional exemptions available under IFRS 1 that the
Company expects to elect on transition to IFRS. The Company continues to review all IFRS 1
exemptions and will implement those determined to be most appropriate in our circumstances on
transition to IFRS. The list below and comments should not be regarded as a complete list of IFRS 1
that are available to the Company as a result of the transition to IFRS.
Business Combinations
Under IFRS 1 an entity has the option to retroactively apply IFRS 3, Business Combinations to
all business combinations or may elect to apply the standard prospectively only to those business
combinations that occur after the date of transition. The Company expects to elect this exemption
under IFRS 1, which removes the requirement to retrospectively restate all business combinations
prior to the date of transition to IFRS.
Employee Benefits
We have defined benefit pension plans in Canada and Chile. IFRS 1 provides an option to
recognize all cumulative actuarial gains and losses on defined benefit pension plans existing at
the date of transition immediately in retained earnings, rather than continuing to defer and
amortize into the results of operations. The Company currently intends to elect this exemption
under IFRS 1. As at January 1, 2010 this results in a decrease to retained earnings of $16
million, a decrease to other assets of $10 million and an increase to other long-term liabilities
of $6 million. In comparison to Canadian GAAP, there will be lower future pension expense as a
result of this immediate recognition to retained earnings of these actuarial losses on transition
to IFRS.
Fair Value or Revaluation as Deemed Cost
IFRS 1 provides an option to allow a first-time IFRS adopter to elect to use the amount
determined under a previous GAAP revaluation as the deemed cost of an item of property, plant &
equipment so long as the revaluation was broadly comparable to either fair value or cost or
depreciated cost under IFRS. We consider our Canadian GAAP writedown of certain assets as a
revaluation broadly comparable to fair value and will elect the written down amount to be deemed
IFRS cost. The IFRS carrying value of those assets on transition to IFRS is therefore consistent
with the Canadian GAAP carrying value on the transition date.
Share-based Payment Transactions
IFRS 1 permits an exemption for the application of IFRS 2, Share-based Payments, to equity
instruments granted before November 7, 2002 and those granted but fully vested before the date of
transition to IFRS. Accordingly, we expect to elect this exemption and will apply IFRS 2 for stock
options granted after November 7, 2002 that are not fully vested at January 1, 2010.
Changes in Asset Retirement Obligations
Under IFRS, we are required to determine a best estimate of asset retirement obligations for
all sites whereas under Canadian GAAP asset retirement obligations were not recognized with respect
to assets with indefinite or indeterminate lives. In addition, under IFRS a change in market-based
discount rate will result in a change in the measurement of the provision. We will elect to apply
the IFRS 1 exemption whereby we have measured the asset retirement obligations at January 1, 2010
in accordance with the requirements in IAS 37 Provisions, estimated the amount that would have been
in property, plant and equipment when the liabilities first arose and discounted the transition
date liability to that date using our best estimate of the historical risk-free discount rate. As
at January 1, 2010, adjustments to the financial statements to recognize asset retirement
obligations on transition to IFRS are recognized as an increase to other long-term liabilities of
approximately $5 million and an increase to property, plant and equipment of approximately $1
million, with the balancing amount recorded as a decrease to retained earnings to reflect the depreciation expense and interest
accretion since the date the liabilities first arose.
|
|
|
|
|
|
METHANEX CORPORATION 2010 FOURTH QUARTER REPORT
|
|
PAGE 12 |
MANAGEMENTS DISCUSSION AND ANALYSIS |
|
|
Oil & Gas Assets
For a first-time adopter that has previously employed the full cost method in accounting for
oil and natural gas exploration and development expenditures, IFRS 1 provides an exemption which
allows entities to measure those assets at the transition date at amounts determined under the
entitys previous GAAP. We will elect under IFRS 1 to carry forward the Canadian GAAP oil and gas
asset carrying value as of January 1, 2010 as our balance on transition to IFRS.
Significant Impacts on Transition to IFRS
The Company has completed its initial assessment of the impacts of the transition to IFRS.
Based on an analysis of Canadian GAAP and IFRS in effect at December 31, 2010, we have identified
several significant differences between our current accounting policies and those expected to apply
in preparing IFRS consolidated financial statements. In the determination of what constitutes a
significant impact to our consolidated financial statements, we have identified the following:
|
|
|
Areas of difference between IFRS and Canadian GAAP which have a significant opening
day transition financial statement impact. |
|
|
|
|
Areas of difference between IFRS and Canadian GAAP which present greater risk of potential
future financial statement impact. |
|
|
|
|
Areas of potential future changes to IFRS which could have a significant financial
statement impact. |
Information on those changes that management considers most significant to the Company are
presented below.
Interest in Joint Ventures
Under Canadian GAAP, our 63.1% interest in Atlas Methanol Company (Atlas) is accounted for
using proportionate consolidation in the accounting for joint ventures. Current IFRS allows a
choice between proportionate consolidation and equity accounting in the accounting for joint
ventures. On transition to IFRS, we expect to choose proportionate consolidation in accounting for
our interest in Atlas.
The IASB is currently proceeding on projects related to consolidation and joint venture accounting.
The IASB is revising the definition of control, which is a criterion for consolidation
accounting. In addition, future changes to IFRS in the accounting for joint ventures are expected
and these changes may remove the option for proportionate consolidation and allow only the equity
method of accounting for such interests. The impact of applying consolidation accounting or the
equity method of accounting does not result in any change to net earnings or shareholders equity,
but would result in a significant presentation impact.
The impact these projects may have on the conclusions related to the accounting treatment of our
interest in joint ventures is currently unknown. We continue to monitor changes in accounting
policies issued by the IASB in this area.
Leases
Canadian GAAP requires an arrangement that at its inception can be fulfilled only through the
use of a specific asset or assets, and which conveys a right to use that asset, may be a lease or
contain a lease, and therefore should be accounted for as a lease, regardless of whether it takes
the legal form of a lease, and therefore should be recorded as an asset with a corresponding
liability. However, Canadian GAAP has grandfathering provisions that exempts contracts entered into
before 2004 from these requirements.
IFRS has similar accounting requirements as Canadian GAAP for lease-like arrangements, with IFRS
requiring full retrospective application. We have long-term oxygen supply contracts for our Atlas
and Titan methanol plants in Trinidad, executed prior to 2004, which are regarded as finance leases
under these standards. Accordingly, the oxygen supply contracts are required to be accounted for as
finance leases from original inception of the lease. We measured the value of these finance leases and applied finance lease
accounting retrospectively from inception to January 1, 2010 to determine the opening day IFRS
impact. As at January 1, 2010 this results in an increase to property, plant and equipment of $62
million and other long-term liabilities of $74 million with a corresponding decrease to retained
earnings of $12 million. In comparison to Canadian GAAP, this accounting treatment will result in
lower operating costs and higher interest and depreciation charges with no significant impact to
net earnings.
|
|
|
|
|
|
METHANEX CORPORATION 2010 FOURTH QUARTER REPORT
|
|
PAGE 13 |
MANAGEMENTS DISCUSSION AND ANALYSIS |
|
|
As part of their global conversion project, the IASB and the U.S. Financial Accounting Standards
Board (FASB) issued in August 2010 a joint Exposure Draft proposing that all leases would be
required to be recognized on-balance sheet. We have a fleet of ocean going vessels under time
charter agreements with terms up to 15 years. The proposed rules would require these time charter
agreements to be recorded on-balance sheet resulting in a material increase to our assets and
liabilities. The boards expect to issue a final standard in mid-2011 with a likely effective date
for the standard no earlier than 2012. We continue to monitor changes in accounting policies
issued by the IASB in this area.
Impairment of Assets
If there is an indication that an asset may be impaired, an impairment test must be
performed. Under Canadian GAAP, this is a two-step impairment test in which (1) undiscounted future
cash flows are compared to the carrying value; and (2) if those undiscounted cash flows are less
than the carrying value, the asset is written down to fair value. Under IFRS, an entity is required
to assess, at the end of each reporting period, whether there is any indication that an asset may
be impaired. If such an indication exists, the entity shall estimate the recoverable amount of the
asset by performing a one-step impairment test, which requires a comparison of the carrying value
of the asset to the higher of value in use and fair value less costs to sell. Value in use is
defined as the present value of future cash flows expected to be derived from the asset in its
current state.
As a result of this difference, in principle, impairment writedowns may be more likely under IFRS
than are currently identified and recorded under Canadian GAAP. The extent of any new writedowns,
however, may be partially offset by the requirement under IAS 36, Impairment of Assets, to reverse
any previous impairment losses where circumstances have changed such that the impairments have been
reduced. Canadian GAAP prohibits reversal of impairment losses. We have concluded that the adoption
of these standards will not result in a change to the carrying value of our assets on transition to
IFRS.
Provisions
Under Canadian GAAP, a provision is required to be recorded in the financial statements when
required payment is considered likely and can be reasonably estimated. The threshold for
recognition of provisions under IFRS is lower than that under Canadian GAAP as provisions must be
recognized if required payment is probable. Therefore, in principle, it is possible that there
may be some provisions which would meet the recognition criteria under IFRS that were not
recognized under Canadian GAAP.
Other differences between IFRS and Canadian GAAP exist in relation to the measurement of
provisions, such as the methodology for determining the best estimate where there is a range of
equally possible outcomes (IFRS uses the mid-point of the range, whereas Canadian GAAP uses the low
end of the range), and the requirement under IFRS for provisions to be discounted where material.
We have reviewed our positions and concluded that there is no adjustment to our financial
statements on transition to IFRS arising from the application of IFRS provisions recognition and
measurement guidance.
|
|
|
|
|
|
METHANEX CORPORATION 2010 FOURTH QUARTER REPORT
|
|
PAGE 14 |
MANAGEMENTS DISCUSSION AND ANALYSIS |
|
|
Summary of Expected Adjustments to Financial Statements on Transition to IFRS
The below table provides a summary of expected adjustments to our balance sheet on transition
to IFRS.
|
|
|
|
|
Reconciliation of Opening Balance Sheet at Transition Date ($ millions) |
|
January 1, 2010 |
|
Total Assets per Canadian GAAP |
|
$ |
2,923 |
|
Leases (a) |
|
|
62 |
|
Employee Benefits (b) |
|
|
(10 |
) |
Asset Retirement Obligations (c) |
|
|
1 |
|
Borrowing Costs (d) |
|
|
8 |
|
|
|
|
|
Total Assets per IFRS |
|
$ |
2,985 |
|
|
|
|
|
|
|
|
|
|
Total Liabilities per Canadian GAAP |
|
$ |
1,687 |
|
Leases (a) |
|
|
74 |
|
Employee Benefits (b) |
|
|
6 |
|
Asset Retirement Obligations (c) |
|
|
5 |
|
Borrowing Costs (d) |
|
|
3 |
|
Uncertain Tax Positions (e) |
|
|
5 |
|
Deferred Tax Impact of Transition Adjustments (f) |
|
|
(8 |
) |
Reclassification of Non-Controlling Interest (g) |
|
|
(136 |
) |
|
|
|
|
Total Liabilities per IFRS |
|
$ |
1,637 |
|
|
|
|
|
|
|
|
|
|
Total Shareholders Equity per Canadian GAAP |
|
$ |
1,236 |
|
Leases (a) |
|
|
(12 |
) |
Employee Benefits (b) |
|
|
(16 |
) |
Asset Retirement Obligations (c) |
|
|
(4 |
) |
Borrowing Costs (d) |
|
|
5 |
|
Uncertain Tax Positions (e) |
|
|
(5 |
) |
Deferred Tax Impact of Transition Adjustments (f) |
|
|
8 |
|
Reclassification of Non-Controlling Interest (g) |
|
|
136 |
|
|
|
|
|
Total Shareholders Equity per IFRS |
|
$ |
1,348 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Liabilities and Shareholders Equity per IFRS |
|
$ |
2,985 |
|
|
|
|
|
The items noted above in the reconciliation of the opening balance sheet from Canadian GAAP
to IFRS are described below.
(a) Leases
For a description of this reconciling item, see discussion under Significant Impacts on
Transition to IFRS above.
(b) Employee Benefits
For a description of this reconciling item, see discussion under IFRS 1 First-time Adoption
of International Financial Reporting Standards above.
(c) Asset Retirement Obligations
For a description of this reconciling item, see discussion under IFRS 1 First-time Adoption
of International Financial Reporting Standards above.
(d) Borrowing Costs
IAS 23 prescribes the accounting treatment and eligibility of borrowing costs. We have
entered into interest rate swap contracts to hedge the variability in LIBOR-based interest payments
on our Egypt limited recourse debt facilities. Under Canadian GAAP, cash settlements for these
swaps during construction are recorded in Accumulated Other Comprehensive Income (AOCI). Under
IFRS, the cash settlements during construction are recorded to Property, Plant and Equipment
(PP&E). Accordingly, there is an increase to PP&E of approximately $8 million, an increase to AOCI
for approximately $5 million (our 60% portion) and an increase in non-controlling interest of
approximately $3 million as of January 1, 2010.
|
|
|
|
|
|
METHANEX CORPORATION 2010 FOURTH QUARTER REPORT
|
|
PAGE 15 |
MANAGEMENTS DISCUSSION AND ANALYSIS |
|
|
(e) Uncertain Tax Positions
IAS 12 prescribes recognition and measurement criteria of a tax position taken or expected to
be taken in a tax return. As at January 1, 2010, this resulted in an increase to income tax
liabilities and a decrease to retained earnings of approximately $5 million in comparison to
Canadian GAAP.
(f) Deferred Tax Impact of Transition Adjustments
This adjustment represents the income tax effect of the adjustments related to accounting
differences between Canadian GAAP and IFRS. As at January 1, 2010 this has resulted in a decrease
to future income tax liabilities and an increase to retained earnings of approximately $8 million.
(g) Reclassification of Non-Controlling Interest from Liabilities
We have a 60% interest in EMethanex, the Egyptian company through which we have developed the
Egyptian methanol project. We account for this investment using consolidation accounting which
results in 100% of the assets and liabilities of EMethanex being included in our financial
statements. The other investors interest in the project is presented as non-controlling
interest. Under Canadian GAAP, the non-controlling interest is classified as a liability whereas
under IFRS the non-controlling interest is classified as equity, but presented separately from the
parents shareholder equity. At January 1, 2010, this reclassification results in a decrease to
liabilities and an increase in equity of approximately $136 million.
The discussion above on IFRS 1 elections, significant accounting policy changes, and adjustments to
the financial statements on transition to IFRS is provided to allow readers to obtain a better
understanding of our IFRS changeover plan and the resulting potential effects on our consolidated
financial statements. Readers are cautioned, however, that it may not be appropriate to use such
information for any other purpose. IFRS employs a conceptual framework that is similar to Canadian
GAAP; however, significant differences exist in certain matters of recognition, measurement and
disclosure. In order to allow the users of the financial statements to better understand these
differences and the resulting changes to our financial statements, we have provided a description
of the significant IFRS 1 exemptions we intend to elect, a description of significant impacts
related to the IFRS transition project as well as the above reconciliation between Canadian GAAP
and IFRS for the total assets, total liabilities, and shareholders equity. While this information
does not represent the official adoption of IFRS, it provides an indication of the major
differences identified to date based on the current IFRS guidance, relative to our Canadian GAAP
accounting policies at transition. This discussion reflects our most recent assumptions and
expectations; circumstances may arise, such as changes in IFRS, regulations or economic conditions,
which could change these assumptions or expectations. Any further changes to the election of IFRS 1
exemptions, the selection of IFRS accounting policies and any related adjustments to the financial
statements would be subject to approval by the Audit, Finance and Risk Committee and audit by KPMG
LLP, prior to being finalized. Accordingly, the discussion above is subject to change.
ADDITIONAL INFORMATION SUPPLEMENTAL NON-GAAP MEASURES
In addition to providing measures prepared in accordance with Canadian generally accepted
accounting principles (GAAP), we present certain supplemental non-GAAP measures. These are Adjusted
EBITDA, operating income, cash flows from operating activities before changes in non-cash working
capital and diluted net income per common share before unusual item. These measures do not have any
standardized meaning prescribed by Canadian GAAP and therefore are unlikely to be comparable to
similar measures presented by other companies. We believe these measures are useful in evaluating
the operating performance and liquidity of the Companys ongoing business. These measures should be
considered in addition to, and not as a substitute for, net income, cash flows and other measures
of financial performance and liquidity reported in accordance with Canadian GAAP.
|
|
|
|
|
|
METHANEX CORPORATION 2010 FOURTH QUARTER REPORT
|
|
PAGE 16 |
MANAGEMENTS DISCUSSION AND ANALYSIS |
|
|
Adjusted EBITDA
This supplemental non-GAAP measure is provided to assist readers in determining our ability to
generate cash from operations. We believe this measure is useful in assessing performance and
highlighting trends 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 differs from the most comparable GAAP measure, cash flows from operating
activities, primarily because it does not include changes in non-cash working capital, other cash
payments related to operating activities, stock-based compensation expense, other non-cash items,
interest expense, interest and other income (expense), and current income taxes.
The following table shows a reconciliation of cash flows from operating activities to Adjusted
EBITDA:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Years Ended |
|
|
|
Dec 31 |
|
|
Sep 30 |
|
|
Dec 31 |
|
|
Dec 31 |
|
|
Dec 31 |
|
($ thousands) |
|
2010 |
|
|
2010 |
|
|
2009 |
|
|
2010 |
|
|
2009 |
|
Cash flows from operating activities |
|
$ |
10,403 |
|
|
$ |
47,986 |
|
|
$ |
35,733 |
|
|
$ |
152,882 |
|
|
$ |
110,257 |
|
Add (deduct): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Changes in non-cash working capital |
|
|
66,614 |
|
|
|
5,161 |
|
|
|
38,482 |
|
|
|
98,706 |
|
|
|
18,253 |
|
Other cash payments |
|
|
163 |
|
|
|
1,766 |
|
|
|
327 |
|
|
|
6,051 |
|
|
|
11,302 |
|
Stock-based compensation expense |
|
|
(17,468 |
) |
|
|
(6,913 |
) |
|
|
(4,598 |
) |
|
|
(31,496 |
) |
|
|
(12,527 |
) |
Other non-cash items |
|
|
707 |
|
|
|
(4,303 |
) |
|
|
(1,374 |
) |
|
|
(7,897 |
) |
|
|
(7,639 |
) |
Interest expense |
|
|
5,875 |
|
|
|
6,027 |
|
|
|
6,217 |
|
|
|
24,238 |
|
|
|
27,370 |
|
Interest and other income (expense) |
|
|
(3,752 |
) |
|
|
1,187 |
|
|
|
(18 |
) |
|
|
(2,779 |
) |
|
|
403 |
|
Current income taxes |
|
|
8,782 |
|
|
|
6,379 |
|
|
|
(1,880 |
) |
|
|
27,033 |
|
|
|
(5,592 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA |
|
$ |
71,324 |
|
|
$ |
57,290 |
|
|
$ |
72,889 |
|
|
$ |
266,738 |
|
|
$ |
141,827 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The following table shows a reconciliation from net income to net income before unusual item
and the calculation of diluted earnings per share before unusual item:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Years Ended |
|
|
|
Dec 31 |
|
|
Sep 30 |
|
|
Dec 31 |
|
|
Dec 31 |
|
|
Dec 31 |
|
($ thousands) |
|
2010 |
|
|
2010 |
|
|
2009 |
|
|
2010 |
|
|
2009 |
|
Net income |
|
$ |
27,867 |
|
|
$ |
32,810 |
|
|
$ |
25,718 |
|
|
$ |
101,733 |
|
|
$ |
738 |
|
Gain on sale of Kitimat assets |
|
|
|
|
|
|
(22,223 |
) |
|
|
|
|
|
|
(22,223 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income before unusual item |
|
$ |
27,867 |
|
|
$ |
10,587 |
|
|
$ |
25,718 |
|
|
$ |
79,510 |
|
|
$ |
738 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted weighted average number of common shares |
|
|
93,951,536 |
|
|
|
93,330,104 |
|
|
|
93,069,657 |
|
|
|
93,503,568 |
|
|
|
92,688,510 |
|
Diluted net income per common share before
unusual item |
|
|
0.30 |
|
|
|
0.11 |
|
|
|
0.28 |
|
|
|
0.85 |
|
|
|
0.01 |
|
Operating Income and Cash Flows from Operating Activities before Changes in Non-Cash Working
Capital
Operating income and cash flows from operating activities before changes in non-cash working
capital are reconciled to Canadian GAAP measures in our consolidated statements of income and
consolidated statements of cash flows, respectively.
|
|
|
|
|
|
METHANEX CORPORATION 2010 FOURTH QUARTER REPORT
|
|
PAGE 17 |
MANAGEMENTS DISCUSSION AND ANALYSIS |
|
|
QUARTERLY FINANCIAL DATA (UNAUDITED)
A summary of selected financial information for the prior eight quarters is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
|
Dec 31 |
|
|
Sep 30 |
|
|
Jun 30 |
|
|
Mar 31 |
|
($ thousands, except per share amounts) |
|
2010 |
|
|
2010 |
|
|
2010 |
|
|
2010 |
|
Revenue |
|
$ |
570,337 |
|
|
$ |
480,997 |
|
|
$ |
448,543 |
|
|
$ |
466,706 |
|
Net income |
|
|
27,867 |
|
|
|
32,810 |
|
|
|
11,736 |
|
|
|
29,320 |
|
Net income before unusual item |
|
|
27,867 |
|
|
|
10,587 |
|
|
|
11,736 |
|
|
|
29,320 |
|
Basic net income per common share |
|
|
0.30 |
|
|
|
0.36 |
|
|
|
0.13 |
|
|
|
0.32 |
|
Basic net income per common share before unusual item |
|
|
0.30 |
|
|
|
0.11 |
|
|
|
0.13 |
|
|
|
0.32 |
|
Diluted net income per common share |
|
|
0.30 |
|
|
|
0.35 |
|
|
|
0.13 |
|
|
|
0.31 |
|
Diluted net income per common share before unusual item |
|
|
0.30 |
|
|
|
0.11 |
|
|
|
0.13 |
|
|
|
0.31 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
|
Dec 31 |
|
|
Sep 30 |
|
|
Jun 30 |
|
|
Mar 31 |
|
($ thousands, except per share amounts) |
|
2009 |
|
|
2009 |
|
|
2009 |
|
|
2009 |
|
Revenue |
|
$ |
381,729 |
|
|
$ |
316,932 |
|
|
$ |
245,501 |
|
|
$ |
254,007 |
|
Net income (loss) |
|
|
25,718 |
|
|
|
(831 |
) |
|
|
(5,743 |
) |
|
|
(18,406 |
) |
Net income (loss) before unusual item |
|
|
25,718 |
|
|
|
(831 |
) |
|
|
(5,743 |
) |
|
|
(18,406 |
) |
Basic net income (loss) per common share |
|
|
0.28 |
|
|
|
(0.01 |
) |
|
|
(0.06 |
) |
|
|
(0.20 |
) |
Basic net income (loss) per common share before unusual item |
|
|
0.28 |
|
|
|
(0.01 |
) |
|
|
(0.06 |
) |
|
|
(0.20 |
) |
Diluted net income (loss) per common share |
|
|
0.28 |
|
|
|
(0.01 |
) |
|
|
(0.06 |
) |
|
|
(0.20 |
) |
Diluted net income (loss) per common share before unusual item |
|
|
0.28 |
|
|
|
(0.01 |
) |
|
|
(0.06 |
) |
|
|
(0.20 |
) |
|
|
|
|
|
|
METHANEX CORPORATION 2010 FOURTH QUARTER REPORT
|
|
PAGE 18 |
MANAGEMENTS DISCUSSION AND ANALYSIS |
|
|
FORWARD-LOOKING INFORMATION WARNING
This Fourth Quarter 2010 Managements Discussion and Analysis (MD&A) as well as comments
made during the Fourth Quarter 2010 investor conference call contain forward-looking statements
with respect to us and the chemical industry. Statements that include the words believes,
expects, may, will, should, seeks, intends, plans, estimates, anticipates, or the
negative version of those words 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 and timing for start-up of the same, |
|
|
expected shut downs (either temporary or permanent) or re-starts of existing
methanol supply (including our own facilities), including, without limitation, timing of
planned maintenance outages, |
|
|
expected methanol and energy prices, |
|
|
anticipated production rates of our plants, including our Chilean facilities and the new
methanol plant in Egypt expected to ramp-up production over the first quarter of 2011, |
|
|
expected levels of natural gas supply to our plants, |
|
|
capital committed by third parties towards future natural gas exploration in Chile and New
Zealand, anticipated activities and results of natural gas exploration and development in
Chile and New Zealand and timing of same, |
|
|
expected capital expenditures, including those to support natural gas exploration and
development in Chile and New Zealand and the restart of our idled methanol facilities, |
|
|
expected operating costs, including natural gas feedstock costs and logistics costs, |
|
|
expected cash flows and earnings capability, |
|
|
anticipated completion date of, and cost to complete, our methanol project in Egypt and the
Medicine Hat restart project, |
|
|
availability of committed credit facilities and other financing, |
|
|
shareholder distribution strategy and anticipated distributions to shareholders, |
|
|
commercial viability of, or ability to execute, future projects or capacity expansions, |
|
|
financial strength and ability to meet future financial commitments, |
|
|
expected global or regional economic activity (including industrial production levels), and |
|
|
|
expected actions of governments, gas suppliers, courts and tribunals, or other third
parties. |
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:
|
|
|
supply of, demand for, and price of, methanol, methanol derivatives, natural
gas, oil and oil derivatives, |
|
|
production rates of our facilities, including our Chilean facilities and the new methanol
plant in Egypt expected to ramp-up production in the first quarter of 2011, |
|
|
success of natural gas exploration in Chile and New Zealand, |
|
|
receipt or issuance of third party consents or approvals, including without limitation,
governmental approvals related to natural gas exploration rights, rights to purchase natural
gas or 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, |
|
|
|
timing of completion and cost of our methanol project in Egypt and the Medicine Hat restart
project, |
|
|
availability of committed credit facilities and other financing, |
|
|
global and regional economic activity (including industrial production levels), |
|
|
absence of a material negative impact from major natural disasters or global pandemics, |
|
|
absence of a material negative impact from changes in laws or regulations, and |
|
|
performance of contractual obligations by customers, suppliers and other third parties. |
|
|
|
|
|
|
METHANEX CORPORATION 2010 FOURTH QUARTER REPORT
|
|
PAGE 19 |
MANAGEMENTS DISCUSSION AND ANALYSIS |
|
|
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 supply, demand and price for methanol and its derivatives, including demand
for methanol for energy uses, |
|
|
the price of natural gas, oil and oil derivatives, |
|
|
the success of natural gas exploration and development activities in southern Chile and New
Zealand and our ability to obtain any additional gas in those regions or other regions on
commercially acceptable terms, |
|
|
the timing of start-up and cost to complete our new methanol joint venture project in
Egypt, |
|
|
the ability to successfully carry out corporate initiatives and strategies, |
|
|
actions of competitors and suppliers, |
|
|
actions of governments and governmental authorities including implementation of policies or
other measures that could impact the supply 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, |
|
|
world-wide economic conditions, and |
|
|
other risks described in our 2009 Managements Discussion and Analysis and this Fourth
Quarter 2010 Managements 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 ones 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.
|
|
|
|
|
|
METHANEX CORPORATION 2010 FOURTH QUARTER REPORT
|
|
PAGE 20 |
MANAGEMENTS DISCUSSION AND ANALYSIS |
|
|
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 our adjusted earnings
before interest, taxes, depreciation and amortization (Adjusted EBITDA) (refer to the Supplemental
Non-GAAP Measures section on page 16 for a reconciliation to the most comparable GAAP measure),
interest expense, interest and other income, and income taxes. 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. The key drivers of change in our Adjusted EBITDA are
average realized price, cash costs and sales volume.
The price, cash cost and volume variances included in our Adjusted EBITDA analysis 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. |
|
COST |
|
The change in our 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 our 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 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 also sell methanol on a commission basis. Commission sales represent volumes marketed on a
commission basis related to the 36.9% of the Atlas methanol facility in Trinidad that we do not
own.
|
|
|
|
|
|
METHANEX CORPORATION 2010 FOURTH QUARTER REPORT
|
|
PAGE 21 |
MANAGEMENTS DISCUSSION AND ANALYSIS |
|
|
Methanex Corporation
Consolidated Statements of Income
(unaudited)
(thousands of U.S. dollars, except number of common shares and per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Years Ended |
|
|
|
Dec 31 |
|
|
Dec 31 |
|
|
Dec 31 |
|
|
Dec 31 |
|
|
|
2010 |
|
|
2009 |
|
|
2010 |
|
|
2009 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue |
|
$ |
570,337 |
|
|
$ |
381,729 |
|
|
$ |
1,966,583 |
|
|
$ |
1,198,169 |
|
Cost of sales and operating expenses |
|
|
(499,013 |
) |
|
|
(308,840 |
) |
|
|
(1,699,845 |
) |
|
|
(1,056,342 |
) |
Depreciation and amortization |
|
|
(30,165 |
) |
|
|
(31,993 |
) |
|
|
(131,381 |
) |
|
|
(117,590 |
) |
Gain on sale of Kitimat assets |
|
|
|
|
|
|
|
|
|
|
22,223 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income before undernoted items |
|
|
41,159 |
|
|
|
40,896 |
|
|
|
157,580 |
|
|
|
24,237 |
|
Interest expense (note 6) |
|
|
(5,875 |
) |
|
|
(6,217 |
) |
|
|
(24,238 |
) |
|
|
(27,370 |
) |
Interest and other income (expense) |
|
|
3,752 |
|
|
|
18 |
|
|
|
2,779 |
|
|
|
(403 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before income taxes |
|
|
39,036 |
|
|
|
34,697 |
|
|
|
136,121 |
|
|
|
(3,536 |
) |
Income tax (expense) recovery: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current |
|
|
(8,782 |
) |
|
|
1,880 |
|
|
|
(27,033 |
) |
|
|
5,592 |
|
Future |
|
|
(2,387 |
) |
|
|
(10,859 |
) |
|
|
(7,355 |
) |
|
|
(1,318 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(11,169 |
) |
|
|
(8,979 |
) |
|
|
(34,388 |
) |
|
|
4,274 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
27,867 |
|
|
$ |
25,718 |
|
|
$ |
101,733 |
|
|
$ |
738 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per common share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
0.30 |
|
|
$ |
0.28 |
|
|
$ |
1.10 |
|
|
$ |
0.01 |
|
Diluted |
|
$ |
0.30 |
|
|
$ |
0.28 |
|
|
$ |
1.09 |
|
|
$ |
0.01 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of common shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
92,347,561 |
|
|
|
92,108,242 |
|
|
|
92,218,320 |
|
|
|
92,063,371 |
|
Diluted |
|
|
93,951,536 |
|
|
|
93,069,657 |
|
|
|
93,503,568 |
|
|
|
92,688,510 |
|
Number of common shares outstanding at period end |
|
|
92,632,022 |
|
|
|
92,108,242 |
|
|
|
92,632,022 |
|
|
|
92,108,242 |
|
See accompanying notes to consolidated financial statements.
|
|
|
|
|
|
METHANEX CORPORATION 2010 FOURTH QUARTER REPORT
|
|
PAGE 22 |
CONSOLIDATED FINANCIAL STATEMENTS |
|
|
Methanex Corporation
Consolidated Balance Sheets
(unaudited)
(thousands of U.S. dollars)
|
|
|
|
|
|
|
|
|
|
|
Dec 31 |
|
|
Dec 31 |
|
|
|
2010 |
|
|
2009 |
|
|
|
|
|
|
|
|
|
|
ASSETS |
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
193,794 |
|
|
$ |
169,788 |
|
Receivables |
|
|
320,027 |
|
|
|
257,418 |
|
Inventories |
|
|
230,322 |
|
|
|
171,554 |
|
Prepaid expenses |
|
|
26,877 |
|
|
|
23,893 |
|
|
|
|
|
|
|
|
|
|
|
771,020 |
|
|
|
622,653 |
|
Property, plant and equipment (note 3) |
|
|
2,213,836 |
|
|
|
2,183,787 |
|
Other assets |
|
|
85,303 |
|
|
|
116,977 |
|
|
|
|
|
|
|
|
|
|
$ |
3,070,159 |
|
|
$ |
2,923,417 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS EQUITY |
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
Accounts payable and accrued liabilities |
|
$ |
250,730 |
|
|
$ |
232,924 |
|
Current maturities on long-term debt (note 5) |
|
|
49,965 |
|
|
|
29,330 |
|
Current maturities on other long-term liabilities |
|
|
13,395 |
|
|
|
9,350 |
|
|
|
|
|
|
|
|
|
|
|
314,090 |
|
|
|
271,604 |
|
Long-term debt (note 5) |
|
|
896,976 |
|
|
|
884,914 |
|
Other long-term liabilities |
|
|
128,502 |
|
|
|
97,185 |
|
Future income tax liabilities |
|
|
307,865 |
|
|
|
300,510 |
|
Non-controlling interest |
|
|
146,099 |
|
|
|
133,118 |
|
Shareholders equity: |
|
|
|
|
|
|
|
|
Capital stock |
|
|
440,092 |
|
|
|
427,792 |
|
Contributed surplus |
|
|
26,308 |
|
|
|
27,007 |
|
Retained earnings |
|
|
850,691 |
|
|
|
806,158 |
|
Accumulated other comprehensive loss |
|
|
(40,464 |
) |
|
|
(24,871 |
) |
|
|
|
|
|
|
|
|
|
|
1,276,627 |
|
|
|
1,236,086 |
|
|
|
|
|
|
|
|
|
|
$ |
3,070,159 |
|
|
$ |
2,923,417 |
|
|
|
|
|
|
|
|
See accompanying notes to consolidated financial statements.
|
|
|
|
|
|
METHANEX CORPORATION 2010 FOURTH QUARTER REPORT
|
|
PAGE 23 |
CONSOLIDATED FINANCIAL STATEMENTS |
|
|
Methanex Corporation
Consolidated Statements of Shareholders Equity
(unaudited)
(thousands of U.S. dollars, except number of common shares)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated |
|
|
|
|
|
|
Number of |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other |
|
|
Total |
|
|
|
Common |
|
|
Capital |
|
|
Contributed |
|
|
Retained |
|
|
Comprehensive |
|
|
Shareholders |
|
|
|
Shares |
|
|
Stock |
|
|
Surplus |
|
|
Earnings |
|
|
Loss |
|
|
Equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2008 |
|
|
92,031,392 |
|
|
$ |
427,265 |
|
|
$ |
22,669 |
|
|
$ |
862,507 |
|
|
$ |
(24,025 |
) |
|
$ |
1,288,416 |
|
Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
738 |
|
|
|
|
|
|
|
738 |
|
Compensation expense recorded
for stock options |
|
|
|
|
|
|
|
|
|
|
4,440 |
|
|
|
|
|
|
|
|
|
|
|
4,440 |
|
Issue of shares on exercise of
stock options |
|
|
76,850 |
|
|
|
425 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
425 |
|
Reclassification of grant date
fair value on exercise of
stock options |
|
|
|
|
|
|
102 |
|
|
|
(102 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Dividend payments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(57,087 |
) |
|
|
|
|
|
|
(57,087 |
) |
Other comprehensive loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(846 |
) |
|
|
(846 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2009 |
|
|
92,108,242 |
|
|
|
427,792 |
|
|
|
27,007 |
|
|
|
806,158 |
|
|
|
(24,871 |
) |
|
|
1,236,086 |
|
Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
73,866 |
|
|
|
|
|
|
|
73,866 |
|
Compensation expense recorded
for stock options |
|
|
|
|
|
|
|
|
|
|
1,804 |
|
|
|
|
|
|
|
|
|
|
|
1,804 |
|
Issue of shares on exercise of
stock options |
|
|
124,975 |
|
|
|
1,400 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,400 |
|
Reclassification of grant date
fair value on exercise of
stock options |
|
|
|
|
|
|
522 |
|
|
|
(522 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Dividend payments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(42,869 |
) |
|
|
|
|
|
|
(42,869 |
) |
Other comprehensive loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(17,965 |
) |
|
|
(17,965 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, September 30, 2010 |
|
|
92,233,217 |
|
|
|
429,714 |
|
|
|
28,289 |
|
|
|
837,155 |
|
|
|
(42,836 |
) |
|
|
1,252,322 |
|
Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
27,867 |
|
|
|
|
|
|
|
27,867 |
|
Compensation expense recorded
for stock options |
|
|
|
|
|
|
|
|
|
|
560 |
|
|
|
|
|
|
|
|
|
|
|
560 |
|
Issue of shares on exercise of
stock options |
|
|
398,805 |
|
|
|
7,837 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7,837 |
|
Reclassification of grant date
fair value on exercise of
stock options |
|
|
|
|
|
|
2,541 |
|
|
|
(2,541 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Dividend payments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(14,331 |
) |
|
|
|
|
|
|
(14,331 |
) |
Other comprehensive income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,372 |
|
|
|
2,372 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2010 |
|
|
92,632,022 |
|
|
$ |
440,092 |
|
|
$ |
26,308 |
|
|
$ |
850,691 |
|
|
$ |
(40,464 |
) |
|
$ |
1,276,627 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See accompanying notes to consolidated financial statements.
Consolidated Statements of Comprehensive Income (Loss)
(unaudited)
(thousands of U.S. dollars)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Years Ended |
|
|
|
Dec 31 |
|
|
Dec 31 |
|
|
Dec 31 |
|
|
Dec 31 |
|
|
|
2010 |
|
|
2009 |
|
|
2010 |
|
|
2009 |
|
Net income |
|
$ |
27,867 |
|
|
$ |
25,718 |
|
|
|
101,733 |
|
|
$ |
738 |
|
Other comprehensive income (loss), net of tax: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in fair value of forward exchange contracts |
|
|
|
|
|
|
118 |
|
|
|
|
|
|
|
36 |
|
Change in fair value of interest rate swap contracts (note 11) |
|
|
2,372 |
|
|
|
229 |
|
|
|
(15,593 |
) |
|
|
(882 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,372 |
|
|
|
347 |
|
|
|
(15,593 |
) |
|
|
(846 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income (loss) |
|
$ |
30,239 |
|
|
$ |
26,065 |
|
|
|
86,140 |
|
|
$ |
(108 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
See accompanying notes to consolidated financial statements.
|
|
|
|
|
|
METHANEX CORPORATION 2010 FOURTH QUARTER REPORT
|
|
PAGE 24 |
CONSOLIDATED FINANCIAL STATEMENTS |
|
|
Methanex Corporation
Consolidated Statements of Cash Flows
(unaudited)
(thousands of U.S. dollars)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Years Ended |
|
|
|
Dec 31 |
|
|
Dec 31 |
|
|
Dec 31 |
|
|
Dec 31 |
|
|
|
2010 |
|
|
2009 |
|
|
2010 |
|
|
2009 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
27,867 |
|
|
$ |
25,718 |
|
|
$ |
101,733 |
|
|
$ |
738 |
|
Add (deduct) non-cash items: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
30,165 |
|
|
|
31,993 |
|
|
|
131,381 |
|
|
|
117,590 |
|
Gain on sale of Kitimat assets |
|
|
|
|
|
|
|
|
|
|
(22,223 |
) |
|
|
|
|
Future income taxes |
|
|
2,387 |
|
|
|
10,859 |
|
|
|
7,355 |
|
|
|
1,318 |
|
Stock-based compensation expense |
|
|
17,468 |
|
|
|
4,598 |
|
|
|
31,496 |
|
|
|
12,527 |
|
Other |
|
|
(707 |
) |
|
|
1,374 |
|
|
|
7,897 |
|
|
|
7,639 |
|
Other cash payments, including stock-based compensation |
|
|
(163 |
) |
|
|
(327 |
) |
|
|
(6,051 |
) |
|
|
(11,302 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from operating activities before undernoted |
|
|
77,017 |
|
|
|
74,215 |
|
|
|
251,588 |
|
|
|
128,510 |
|
Changes in non-cash working capital (note 10) |
|
|
(66,614 |
) |
|
|
(38,482 |
) |
|
|
(98,706 |
) |
|
|
(18,253 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10,403 |
|
|
|
35,733 |
|
|
|
152,882 |
|
|
|
110,257 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM FINANCING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividend payments |
|
|
(14,331 |
) |
|
|
(14,277 |
) |
|
|
(57,200 |
) |
|
|
(57,087 |
) |
Proceeds from limited recourse debt |
|
|
|
|
|
|
14,000 |
|
|
|
67,515 |
|
|
|
151,378 |
|
Equity contribution by non-controlling interest |
|
|
7,429 |
|
|
|
6,235 |
|
|
|
23,376 |
|
|
|
45,103 |
|
Repayment of limited recourse debt |
|
|
(7,628 |
) |
|
|
(7,329 |
) |
|
|
(30,991 |
) |
|
|
(15,282 |
) |
Proceeds on issue of shares on exercise of stock options |
|
|
7,837 |
|
|
|
|
|
|
|
9,237 |
|
|
|
425 |
|
Repayment of other long-term liabilities |
|
|
(1,421 |
) |
|
|
(1,189 |
) |
|
|
(21,681 |
) |
|
|
(11,157 |
) |
Financing costs |
|
|
|
|
|
|
(217 |
) |
|
|
|
|
|
|
(1,949 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(8,114 |
) |
|
|
(2,777 |
) |
|
|
(9,744 |
) |
|
|
111,431 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from sale of assets |
|
|
31,771 |
|
|
|
|
|
|
|
31,771 |
|
|
|
|
|
Property, plant and equipment |
|
|
(21,972 |
) |
|
|
(10,713 |
) |
|
|
(58,154 |
) |
|
|
(60,906 |
) |
Egypt plant under construction |
|
|
(21,138 |
) |
|
|
(38,890 |
) |
|
|
(85,996 |
) |
|
|
(261,646 |
) |
Oil and gas assets |
|
|
(5,403 |
) |
|
|
(5,282 |
) |
|
|
(24,233 |
) |
|
|
(22,840 |
) |
GeoPark repayment (financing) |
|
|
14,531 |
|
|
|
(13,582 |
) |
|
|
20,227 |
|
|
|
(9,285 |
) |
Changes in project debt reserve accounts |
|
|
372 |
|
|
|
185 |
|
|
|
372 |
|
|
|
5,229 |
|
Other assets |
|
|
(307 |
) |
|
|
|
|
|
|
(769 |
) |
|
|
(2,454 |
) |
Changes in non-cash working capital related to investing activities (note 10) |
|
|
1,812 |
|
|
|
7,678 |
|
|
|
(2,350 |
) |
|
|
(28,428 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(334 |
) |
|
|
(60,604 |
) |
|
|
(119,132 |
) |
|
|
(380,330 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase (decrease) in cash and cash equivalents |
|
|
1,955 |
|
|
|
(27,648 |
) |
|
|
24,006 |
|
|
|
(158,642 |
) |
Cash and cash equivalents, beginning of period |
|
|
191,839 |
|
|
|
197,436 |
|
|
|
169,788 |
|
|
|
328,430 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents, end of period |
|
$ |
193,794 |
|
|
$ |
169,788 |
|
|
$ |
193,794 |
|
|
$ |
169,788 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SUPPLEMENTARY CASH FLOW INFORMATION |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest paid |
|
$ |
5,326 |
|
|
$ |
4,669 |
|
|
$ |
57,880 |
|
|
$ |
52,767 |
|
Income taxes paid, net of amounts refunded |
|
$ |
159 |
|
|
$ |
(2,723 |
) |
|
$ |
9,090 |
|
|
$ |
6,363 |
|
See accompanying notes to consolidated financial statements.
|
|
|
|
|
|
METHANEX CORPORATION 2010 FOURTH QUARTER REPORT
|
|
PAGE 25 |
CONSOLIDATED FINANCIAL STATEMENTS |
|
|
Methanex Corporation
Notes to Consolidated Financial Statements (unaudited)
Except where otherwise noted, tabular dollar amounts are stated in thousands of U.S. dollars.
1. |
|
Basis of presentation: |
|
|
|
These interim consolidated financial statements are prepared in accordance with generally
accepted accounting principles in Canada on a basis consistent with those followed in the most
recent annual consolidated financial statements. These accounting principles are different in
some respects from those generally accepted in the United States and the significant
differences are described and reconciled in Note 13. These interim consolidated financial
statements do not include all note disclosures required by Canadian generally accepted
accounting principles for annual financial statements, and therefore should be read in
conjunction with the annual consolidated financial statements included in the Methanex
Corporation 2009 Annual Report. |
|
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 expense and depreciation and amortization during the three months and year ended
December 31, 2010 was $452 million (2009 $295 million) and $1,604 million (2009 $997
million), respectively. |
|
3. |
|
Property, plant and equipment: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated |
|
|
Net Book |
|
|
|
Cost |
|
|
Depreciation |
|
|
Value |
|
|
December 31, 2010 |
|
|
|
|
|
|
|
|
|
|
|
|
Plant and equipment |
|
$ |
2,618,802 |
|
|
$ |
1,475,323 |
|
|
$ |
1,143,479 |
|
Egypt plant under construction |
|
|
942,045 |
|
|
|
|
|
|
|
942,045 |
|
Oil and gas assets |
|
|
92,634 |
|
|
|
20,092 |
|
|
|
72,542 |
|
Other |
|
|
116,203 |
|
|
|
60,433 |
|
|
|
55,770 |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
3,769,684 |
|
|
$ |
1,555,848 |
|
|
$ |
2,213,836 |
|
|
|
|
|
|
|
|
|
|
|
December 31, 2009 |
|
|
|
|
|
|
|
|
|
|
|
|
Plant and equipment |
|
$ |
2,591,480 |
|
|
$ |
1,384,939 |
|
|
$ |
1,206,541 |
|
Egypt plant under construction |
|
|
854,164 |
|
|
|
|
|
|
|
854,164 |
|
Oil and gas assets |
|
|
68,402 |
|
|
|
4,560 |
|
|
|
63,842 |
|
Other |
|
|
127,623 |
|
|
|
68,383 |
|
|
|
59,240 |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
3,641,669 |
|
|
$ |
1,457,882 |
|
|
$ |
2,183,787 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
METHANEX CORPORATION 2010 FOURTH QUARTER REPORT
|
|
PAGE 26 |
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS |
|
|
4. |
|
Interest in Atlas joint venture: |
|
|
|
The Company has a 63.1% joint venture interest in Atlas Methanol Company (Atlas). Atlas owns a
1.7 million tonne per year methanol production facility in Trinidad. Included in the
consolidated financial statements are the following amounts representing the Companys
proportionate interest in Atlas: |
|
|
|
|
|
|
|
|
|
|
|
Dec 31 |
|
|
Dec 31 |
|
Consolidated Balance Sheets |
|
2010 |
|
|
2009 |
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
10,675 |
|
|
$ |
8,252 |
|
Other current assets |
|
|
80,493 |
|
|
|
72,667 |
|
Property, plant and equipment |
|
|
231,978 |
|
|
|
240,290 |
|
Other assets |
|
|
12,548 |
|
|
|
12,920 |
|
Accounts payable and accrued liabilities |
|
|
24,049 |
|
|
|
22,380 |
|
Long-term debt, including current maturities (note 5) |
|
|
79,577 |
|
|
|
93,155 |
|
Future income tax liabilities |
|
|
20,571 |
|
|
|
18,660 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Years Ended |
|
|
|
Dec 31 |
|
|
Dec 31 |
|
|
Dec 31 |
|
|
Dec 31 |
|
Consolidated Statements of Income |
|
2010 |
|
|
2009 |
|
|
2010 |
|
|
2009 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue |
|
$ |
56,008 |
|
|
$ |
55,305 |
|
|
$ |
180,314 |
|
|
$ |
194,314 |
|
Expenses |
|
|
(48,662 |
) |
|
|
(44,337 |
) |
|
|
(165,282 |
) |
|
|
(158,611 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes |
|
|
7,346 |
|
|
|
10,968 |
|
|
|
15,032 |
|
|
|
35,703 |
|
Income tax expense |
|
|
(1,679 |
) |
|
|
(3,204 |
) |
|
|
(3,469 |
) |
|
|
(6,127 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
5,667 |
|
|
$ |
7,764 |
|
|
$ |
11,563 |
|
|
$ |
29,576 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Years Ended |
|
|
|
Dec 31 |
|
|
Dec 31 |
|
|
Dec 31 |
|
|
Dec 31 |
|
Consolidated Statements of Cash Flows |
|
2010 |
|
|
2009 |
|
|
2010 |
|
|
2009 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash inflows from operating activities |
|
$ |
16,397 |
|
|
$ |
(1,950 |
) |
|
$ |
25,080 |
|
|
$ |
36,166 |
|
Cash outflows from financing activities |
|
|
(7,016 |
) |
|
|
(7,016 |
) |
|
|
(14,032 |
) |
|
|
(14,032 |
) |
Cash inflows (outflows) from investing activities |
|
|
(1,881 |
) |
|
|
185 |
|
|
|
(8,625 |
) |
|
|
(3,568 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dec 31 |
|
|
Dec 31 |
|
|
|
2010 |
|
|
2009 |
|
|
Unsecured notes |
|
|
|
|
|
|
|
|
8.75% due August 15, 2012 |
|
$ |
199,112 |
|
|
$ |
198,627 |
|
6.00% due August 15, 2015 |
|
|
148,908 |
|
|
|
148,705 |
|
|
|
|
|
|
|
|
|
|
|
348,020 |
|
|
|
347,332 |
|
Atlas limited recourse debt facilities |
|
|
79,577 |
|
|
|
93,155 |
|
Egypt limited recourse debt facilities |
|
|
499,706 |
|
|
|
461,570 |
|
Other limited recourse debt facilities |
|
|
19,638 |
|
|
|
12,187 |
|
|
|
|
|
|
|
|
|
|
|
946,941 |
|
|
|
914,244 |
|
Less current maturities |
|
|
(49,965 |
) |
|
|
(29,330 |
) |
|
|
|
|
|
|
|
|
|
$ |
896,976 |
|
|
$ |
884,914 |
|
|
|
|
|
|
|
|
|
|
The Company has limited recourse debt of $530 million for its joint venture project to
construct a 1.3 million tonne per year methanol facility in Egypt. At December 31, 2010, the
Company has fully drawn on the Egypt limited recourse debt facilities and on September 30,
2010, commenced repayment of the facilities by making the first of 24 semi-annual principal
repayments. |
|
|
|
|
|
|
METHANEX CORPORATION 2010 FOURTH QUARTER REPORT
|
|
PAGE 27 |
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Years Ended |
|
|
|
Dec 31 |
|
|
Dec 31 |
|
|
Dec 31 |
|
|
Dec 31 |
|
|
|
2010 |
|
|
2009 |
|
|
2010 |
|
|
2009 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense before capitalized interest |
|
$ |
15,684 |
|
|
$ |
15,378 |
|
|
$ |
62,313 |
|
|
$ |
59,800 |
|
Less: capitalized interest related to Egypt project |
|
|
(9,809 |
) |
|
|
(9,161 |
) |
|
|
(38,075 |
) |
|
|
(32,430 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
$ |
5,875 |
|
|
$ |
6,217 |
|
|
$ |
24,238 |
|
|
$ |
27,370 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest during construction of the Egypt methanol facility is capitalized until the plant is
substantially complete and ready for productive use. The Company has secured limited recourse
debt of $530 million for its joint venture project to construct a 1.3 million tonne per year
methanol facility in Egypt. The Company has entered into 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. For the three months and year ended December 31, 2010, interest costs related to this
project of $9.8 million (2009 $9.2 million) and $38.1 million (2009 $32.4 million) related
to this project were capitalized, inclusive of interest rate swaps.
7. |
|
Net income per common share: |
A reconciliation of the weighted average number of common shares outstanding is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Years Ended |
|
|
|
Dec 31 |
|
|
Dec 31 |
|
|
Dec 31 |
|
|
Dec 31 |
|
|
|
2010 |
|
|
2009 |
|
|
2010 |
|
|
2009 |
|
|
Denominator for basic net income per common share |
|
|
92,347,561 |
|
|
|
92,108,242 |
|
|
|
92,218,320 |
|
|
|
92,063,371 |
|
Effect of dilutive stock options |
|
|
1,603,975 |
|
|
|
961,415 |
|
|
|
1,285,248 |
|
|
|
625,139 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Denominator for diluted net income per common share |
|
|
93,951,536 |
|
|
|
93,069,657 |
|
|
|
93,503,568 |
|
|
|
92,688,510 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8. |
|
Stock-based compensation: |
|
(i) |
|
Outstanding stock options: |
|
|
|
|
Common shares reserved for outstanding stock options at December 31, 2010: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Options Denominated in CAD |
|
|
Options Denominated in USD |
|
|
|
Number of |
|
|
Weighted Average |
|
|
Number of Stock |
|
|
Weighted Average |
|
|
|
Stock Options |
|
|
Exercise Price |
|
|
Options |
|
|
Exercise Price |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding at December 31, 2009 |
|
|
55,350 |
|
|
$ |
7.58 |
|
|
|
4,998,242 |
|
|
$ |
18.77 |
|
Granted |
|
|
|
|
|
|
|
|
|
|
89,250 |
|
|
|
25.22 |
|
Exercised |
|
|
(10,000 |
) |
|
|
3.29 |
|
|
|
(114,975 |
) |
|
|
11.89 |
|
Cancelled |
|
|
(7,500 |
) |
|
|
3.29 |
|
|
|
(32,155 |
) |
|
|
15.52 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding at September 30, 2010 |
|
|
37,850 |
|
|
$ |
9.56 |
|
|
|
4,940,362 |
|
|
$ |
19.07 |
|
Granted |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercised |
|
|
(35,600 |
) |
|
|
9.56 |
|
|
|
(363,205 |
) |
|
|
20.65 |
|
Cancelled |
|
|
|
|
|
|
|
|
|
|
(2,900 |
) |
|
|
13.19 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding at December 31, 2010 |
|
|
2,250 |
|
|
$ |
9.56 |
|
|
|
4,574,257 |
|
|
$ |
18.95 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
METHANEX CORPORATION 2010 FOURTH QUARTER REPORT
|
|
PAGE 28 |
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS |
|
|
8. |
|
Stock-based compensation (continued): |
Information regarding the stock options outstanding at December 31, 2010 is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Options Outstanding at |
|
|
Options Exercisable at |
|
|
|
December 31, 2010 |
|
|
December 31, 2010 |
|
|
|
Weighted |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average |
|
|
Number of |
|
|
|
|
|
|
Number of |
|
|
Weighted |
|
|
|
Remaining |
|
|
Stock |
|
|
Weighted |
|
|
Stock |
|
|
Average |
|
|
|
Contractual |
|
|
Options |
|
|
Average |
|
|
Options |
|
|
Exercise |
|
Range of Exercise Prices |
|
Life (Years) |
|
|
Outstanding |
|
|
Exercise Price |
|
|
Exercisable |
|
|
Price |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Options denominated in CAD |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$9.56 |
|
|
0.2 |
|
|
|
2,250 |
|
|
$ |
9.56 |
|
|
|
2,250 |
|
|
$ |
9.56 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Options denominated in USD |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$6.33 to 11.56 |
|
|
4.9 |
|
|
|
1,356,780 |
|
|
$ |
6.53 |
|
|
|
479,570 |
|
|
$ |
6.90 |
|
$17.85 to 22.52 |
|
|
2.0 |
|
|
|
1,256,000 |
|
|
|
20.27 |
|
|
|
1,256,000 |
|
|
|
20.27 |
|
$23.92 to 28.43 |
|
|
3.8 |
|
|
|
1,961,477 |
|
|
|
26.69 |
|
|
|
1,529,168 |
|
|
|
26.39 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.6 |
|
|
|
4,574,257 |
|
|
$ |
18.95 |
|
|
|
3,264,738 |
|
|
$ |
21.17 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(ii) |
|
Compensation expense related to stock options: |
|
|
|
|
For the three months and year ended December 31, 2010, compensation expense related to
stock options included in cost of sales and operating expenses was $0.6 million (2009
$0.7 million) and $2.4 million (2009 $4.4 million), respectively. |
|
b) |
|
Stock appreciation rights and tandem stock appreciation rights: |
|
|
|
|
During 2010, the Companys stock option plan was amended to include tandem stock
appreciation rights (TSARs) and a new plan was introduced for stock appreciation rights
(SARs). A SAR gives the holder a right to receive a cash payment equal to the amount the
market price of the Companys common shares exceeds the exercise price. A TSAR gives the
holder the choice between exercising a regular stock option or surrendering the option for
a cash payment equal to the amount the market price of the Companys common shares exceeds
the exercise price. All SARs and TSARs granted have a maximum term of seven years with
one-third vesting each year after the date of grant. |
|
(i) |
|
Outstanding SARs and TSARs: |
|
|
|
|
SARs and TSARs outstanding at December 31, 2010: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SARs Denominated in USD |
|
|
TSARs Denominated in USD |
|
|
|
Number of Units |
|
|
Exercise Price |
|
|
Number of Units |
|
|
Exercise Price |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding at December 31, 2009 |
|
|
|
|
|
$ |
|
|
|
|
|
|
|
$ |
|
|
Granted |
|
|
394,065 |
|
|
|
25.22 |
|
|
|
735,505 |
|
|
|
25.19 |
|
Exercised |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cancelled |
|
|
(3,000 |
) |
|
|
25.22 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding at September 30, 2010 |
|
|
391,065 |
|
|
$ |
25.22 |
|
|
|
735,505 |
|
|
$ |
25.19 |
|
Granted |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercised |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cancelled |
|
|
(2,100 |
) |
|
|
25.22 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding at December 31, 20101 |
|
|
388,965 |
|
|
$ |
25.22 |
|
|
|
735,505 |
|
|
$ |
25.19 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
|
As at December 31, 2010 no SARs or TSARs outstanding are exerciseable. The
Company has common shares reserved for outstanding TSARs. |
|
|
|
|
|
|
METHANEX CORPORATION 2010 FOURTH QUARTER REPORT
|
|
PAGE 29 |
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS |
|
|
8. |
|
Stock-based compensation (continued): |
|
(ii) |
|
Compensation expense related to SARs and TSARs: |
Compensation expense for SARs and TSARs is initially measured based on their intrinsic
value and is recognized over the related service period. The intrinsic value is
measured by the amount the market price of the Companys common shares exceeds the
exercise price of a unit. Changes in intrinsic value are recognized in earnings for the
proportion of the service that has been rendered at each reporting date. The intrinsic
value at December 31, 2010 was $5.8 million compared with the recorded liability of
$3.4 million. The difference between the intrinsic value and the recorded liability of
$2.4 million will be recognized over the weighted average remaining service period of
approximately 2.2 years. For the three months and year ended December 31, 2010,
compensation expense related to SARs and TSARs included in cost of sales and operating
expenses was $3.4 million (2009 nil).
|
c) |
|
Deferred, restricted and performance share units: |
Deferred, restricted and performance share units outstanding at December 31, 2010 are as
follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of |
|
|
Number of |
|
|
Number of |
|
|
|
Deferred Share |
|
|
Restricted Share |
|
|
Performance |
|
|
|
Units |
|
|
Units |
|
|
Share Units |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding at December 31, 2009 |
|
|
505,176 |
|
|
|
22,478 |
|
|
|
1,078,812 |
|
Granted |
|
|
47,902 |
|
|
|
29,500 |
|
|
|
404,630 |
|
Granted in-lieu of dividends |
|
|
11,313 |
|
|
|
1,032 |
|
|
|
23,067 |
|
Redeemed |
|
|
(10,722 |
) |
|
|
|
|
|
|
(326,840 |
) |
Cancelled |
|
|
|
|
|
|
|
|
|
|
(10,099 |
) |
|
|
|
|
|
|
|
|
|
|
Outstanding at September 30, 2010 |
|
|
553,669 |
|
|
|
53,010 |
|
|
|
1,169,570 |
|
Granted |
|
|
699 |
|
|
|
|
|
|
|
|
|
Granted in-lieu of dividends |
|
|
2,819 |
|
|
|
233 |
|
|
|
5,848 |
|
Redeemed |
|
|
|
|
|
|
(6,639 |
) |
|
|
|
|
Cancelled |
|
|
|
|
|
|
|
|
|
|
(5,801 |
) |
|
|
|
|
|
|
|
|
|
|
Outstanding at December 31, 2010 |
|
|
557,187 |
|
|
|
46,604 |
|
|
|
1,169,617 |
|
|
|
|
|
|
|
|
|
|
|
Compensation expense for deferred, restricted and performance share units is initially
measured at fair value based on the market value of the Companys common shares and is
recognized over the related service period. Changes in fair value are recognized in
earnings 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 December 31, 2010 was
$53.8 million compared with the recorded liability of $43.8 million. The difference between
the fair value and the recorded liability of $10.0 million will be recognized over the
weighted average remaining service period of approximately 1.5 years.
For the three months and year ended December 31, 2010, compensation expense related to
deferred, restricted and performance share units included in cost of sales and operating
expenses was $13.5 million (2009 $3.9 million) and $25.7 million (2009 $8.2 million),
respectively. This included an expense of $11.7 million (2009 $2.4 million) and $16.3
million (2009 $0.9 million) related to the effect of the change in the Companys share
price for the three months and year ended December 31, 2010, respectively.
Total net pension expense for the Companys defined benefit and defined contribution pension
plans during the three months and year ended December 31, 2010 was $2.4 million (2009 $2.7
million) and $9.3 million (2009 $10.7 million), respectively.
|
|
|
|
|
|
METHANEX CORPORATION 2010 FOURTH QUARTER REPORT
|
|
PAGE 30 |
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS |
|
|
10. |
|
Changes in non-cash working capital: |
The change in cash flows related to changes in non-cash working capital for the three months
and year ended December 31, 2010 were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Years Ended |
|
|
|
Dec 31 |
|
|
Dec 31 |
|
|
Dec 31 |
|
|
Dec 31 |
|
|
|
2010 |
|
|
2009 |
|
|
2010 |
|
|
2009 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Decrease (increase) in non-cash working capital: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Receivables |
|
$ |
(1,952 |
) |
|
$ |
(14,660 |
) |
|
$ |
(62,609 |
) |
|
$ |
(43,999 |
) |
Inventories |
|
|
(44,608 |
) |
|
|
(54,937 |
) |
|
|
(58,768 |
) |
|
|
6,083 |
|
Prepaid expenses |
|
|
(6,540 |
) |
|
|
(1,630 |
) |
|
|
(2,984 |
) |
|
|
(7,053 |
) |
Accounts payable and accrued liabilities |
|
|
14,331 |
|
|
|
38,279 |
|
|
|
17,806 |
|
|
|
(2,445 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(38,769 |
) |
|
|
(32,948 |
) |
|
|
(106,555 |
) |
|
|
(47,414 |
) |
Adjustments for items not having a cash effect |
|
|
(26,033 |
) |
|
|
2,144 |
|
|
|
5,499 |
|
|
|
733 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Changes in non-cash working capital having a cash effect |
|
$ |
(64,802 |
) |
|
$ |
(30,804 |
) |
|
$ |
(101,056 |
) |
|
$ |
(46,681 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
These changes relate to the following activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating |
|
$ |
(66,614 |
) |
|
$ |
(38,482 |
) |
|
$ |
(98,706 |
) |
|
$ |
(18,253 |
) |
Investing |
|
|
1,812 |
|
|
|
7,678 |
|
|
|
(2,350 |
) |
|
|
(28,428 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Changes in non-cash working capital |
|
$ |
(64,802 |
) |
|
$ |
(30,804 |
) |
|
$ |
(101,056 |
) |
|
$ |
(46,681 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
11. |
|
Financial instruments: |
The following table provides the carrying value of each category of financial assets and
liabilities and the related balance sheet item:
|
|
|
|
|
|
|
|
|
|
|
Dec 31 |
|
|
Dec 31 |
|
|
|
2010 |
|
|
2009 |
|
|
|
|
|
|
|
|
|
|
Financial assets: |
|
|
|
|
|
|
|
|
Held for trading financial assets: |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
193,794 |
|
|
$ |
169,788 |
|
Project debt reserve accounts included in other assets |
|
|
12,548 |
|
|
|
12,920 |
|
|
|
|
|
|
|
|
|
|
Loans and receivables: |
|
|
|
|
|
|
|
|
Receivables, excluding current portion of GeoPark financing |
|
|
316,070 |
|
|
|
249,332 |
|
GeoPark financing, including current portion |
|
|
25,868 |
|
|
|
46,055 |
|
|
|
|
|
|
|
|
|
|
$ |
548,280 |
|
|
$ |
478,095 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial liabilities: |
|
|
|
|
|
|
|
|
Other financial liabilities: |
|
|
|
|
|
|
|
|
Accounts payable and accrued liabilities |
|
$ |
250,730 |
|
|
$ |
232,924 |
|
Long-term debt, including current portion |
|
|
946,941 |
|
|
|
914,244 |
|
|
|
|
|
|
|
|
|
|
Held for trading financial liabilities: |
|
|
|
|
|
|
|
|
Derivative instruments designated as cash flow hedges |
|
|
43,488 |
|
|
|
33,185 |
|
Derivative instruments |
|
|
|
|
|
|
99 |
|
|
|
|
|
|
|
|
|
|
$ |
1,241,159 |
|
|
$ |
1,180,452 |
|
|
|
|
|
|
|
|
At December 31, 2010, all of the Companys financial instruments are recorded on the
balance sheet at amortized cost with the exception of cash and cash equivalents,
derivative financial instruments and project debt reserve accounts included in other
assets which are recorded at fair value.
The Egypt limited recourse debt facilities bear interest at LIBOR plus a spread. The Company
has entered into 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 September 28, 2007 to March 31, 2015. The Company has
designated these interest rate swaps as cash flow hedges.
|
|
|
|
|
|
METHANEX CORPORATION 2010
FOURTH QUARTER REPORT
|
|
PAGE 31 |
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS |
|
|
11. |
|
Financial instruments (continued): |
These interest rate swaps had outstanding notional amounts of $368 million as at December 31,
2010. The notional amounts decrease over the expected repayment period. At December 31, 2010,
these interest rate swap contracts had a negative fair value of $43.5 million (December 31,
2009 $33.2 million) recorded in other long-term liabilities. The fair value of these interest
rate swap contracts will fluctuate until maturity and changes in their fair values have been
recorded in other comprehensive income.
12. |
|
Contingent liability: |
The Board of Inland Revenue of Trinidad and Tobago (BIR) issued an assessment in 2009 against
our wholly owned subsidiary, Methanex Trinidad (Titan) Unlimited, in respect of the 2003
financial year. The assessment relates to the deferral of tax depreciation deductions during
the five year tax holiday which ended in 2005. The impact of the amount in dispute as at
December 31, 2010 is approximately $26 million in current taxes and $23 million in future
taxes, exclusive of any interest charges.
The Company has lodged an objection to the assessment. Based on the merits of the case and
legal interpretation, management believes its position should be sustained and accordingly, no
provision has been recorded in the financial statements.
13. |
|
United States generally accepted accounting principles: |
The Company follows generally accepted accounting principles in Canada (Canadian GAAP) which
are different in some respects from those applicable in the United States and from practices
prescribed by the United States Securities and Exchange Commission (U.S. GAAP).
The significant differences between Canadian GAAP and U.S. GAAP with respect to the Companys
consolidated statements of income (loss) for the three months and year ended December 31, 2010
and 2009 are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Years Ended |
|
|
|
Dec 31 |
|
|
Dec 31 |
|
|
Dec 31 |
|
|
Dec 31 |
|
|
|
2010 |
|
|
2009 |
|
|
2010 |
|
|
2009 |
|
|
Net income in accordance with Canadian GAAP |
|
$ |
27,867 |
|
|
$ |
25,718 |
|
|
$ |
101,733 |
|
|
$ |
738 |
|
Add (deduct) adjustments for: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization a |
|
|
(478 |
) |
|
|
(478 |
) |
|
|
(1,911 |
) |
|
|
(1,911 |
) |
Stock-based compensation b |
|
|
(307 |
) |
|
|
(37 |
) |
|
|
(4,202 |
) |
|
|
(130 |
) |
Uncertainty in income taxes c |
|
|
(857 |
) |
|
|
(341 |
) |
|
|
(1,929 |
) |
|
|
(2,136 |
) |
Income tax effect of above adjustments d |
|
|
167 |
|
|
|
167 |
|
|
|
669 |
|
|
|
669 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) in accordance with U.S. GAAP |
|
$ |
26,392 |
|
|
$ |
25,029 |
|
|
$ |
94,360 |
|
|
$ |
(2,770 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Per share information in accordance with U.S. GAAP: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic net income (loss) per share |
|
$ |
0.29 |
|
|
$ |
0.27 |
|
|
$ |
1.02 |
|
|
$ |
(0.03 |
) |
Diluted net income (loss) per share |
|
$ |
0.28 |
|
|
$ |
0.27 |
|
|
$ |
1.01 |
|
|
$ |
(0.03 |
) |
The significant differences between Canadian GAAP and U.S. GAAP with respect to the Companys
consolidated statements of comprehensive income (loss) for the three months and year ended
December 31, 2010 and 2009 are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
|
December 31, 2010 |
|
|
Dec 31, 2009 |
|
|
|
Canadian GAAP |
|
|
Adjustments |
|
|
U.S. GAAP |
|
|
U.S. GAAP |
|
|
Net income |
|
$ |
27,867 |
|
|
$ |
(1,475 |
) |
|
$ |
26,392 |
|
|
$ |
25,029 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in fair value of forward exchange contracts, net of tax |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
118 |
|
Change in fair value of interest rate swap, net of tax |
|
|
2,372 |
|
|
|
|
|
|
|
2,372 |
|
|
|
229 |
|
Change related to pension, net of tax e |
|
|
|
|
|
|
(1,344 |
) |
|
|
(1,344 |
) |
|
|
124 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income |
|
$ |
30,239 |
|
|
$ |
(2,819 |
) |
|
$ |
27,420 |
|
|
$ |
25,500 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
METHANEX CORPORATION 2010
FOURTH QUARTER REPORT
|
|
PAGE 32 |
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS |
|
|
13. |
|
United States generally accepted accounting principles (continued): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years Ended |
|
|
|
December 31, 2010 |
|
|
Dec 31, 2009 |
|
|
|
Canadian GAAP |
|
|
Adjustments |
|
|
U.S. GAAP |
|
|
U.S. GAAP |
|
|
Net income (loss) |
|
$ |
101,733 |
|
|
$ |
(7,373 |
) |
|
$ |
94,360 |
|
|
$ |
(2,770 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in fair value of forward exchange contracts, net of tax |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
36 |
|
Change in fair value of interest rate swap, net of tax |
|
|
(15,593 |
) |
|
|
|
|
|
|
(15,593 |
) |
|
|
(882 |
) |
Change related to pension, net of tax e |
|
|
|
|
|
|
(296 |
) |
|
|
(296 |
) |
|
|
1,253 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income (loss) |
|
$ |
86,140 |
|
|
$ |
(7,669 |
) |
|
$ |
78,471 |
|
|
$ |
(2,363 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Effective January 1, 1993, the Company combined its business with a methanol business
located in New Zealand and Chile. Under Canadian GAAP, the business combination was
accounted for using the pooling-of-interest method. Under U.S. GAAP, the business
combination would have been accounted for as a purchase with the Company identified as the
acquirer. In accordance with U.S. GAAP, an increase to depreciation expense by $0.5 million
(2009 $0.5 million) and $1.9 million (2009 $1.9 million) was recorded for the three
months and year ended December 31, 2010, respectively.
|
b) |
|
Stock-based compensation: |
During 2010, the Company granted 394,065 stock appreciation rights (SARs) and 735,505
tandem stock appreciation rights (TSARs). A SAR gives the holder a right to receive a
cash payment equal to the amount the market price of the Companys common shares exceeds
the exercise price of a unit. A TSAR gives the holder the choice between exercising a
regular stock option or surrendering the option for a cash payment equal to the difference
between the market price of a common share and the exercise price. Refer to Note 8 for
further details regarding SARs and TSARs.
Under Canadian GAAP, both SARs and TSARs are accounted for using the intrinsic value
method. The intrinsic value is measured by the amount the market price of the Companys
common shares exceeds the exercise price of a unit. At December 31, 2010, compensation
expense related to SARs and TSARs for Canadian GAAP was $3.4 million as the market price
was higher than the exercise price. Under U.S. GAAP, SARs and TSARs are required to be
accounted for using a fair value method. Changes in fair value are recognized in earnings
for the proportion of the service that has been rendered at each reporting date. The
Company used the Black-Scholes option pricing model to determine the fair value of the SARs
and TSARs and this has resulted in an increase in cost of sales and operating expenses of
$0.3 million and $4.2 million, for the three months and year ended December 31, 2010,
respectively.
|
c) |
|
Accounting for uncertainty in income taxes: |
U.S. GAAP for recording uncertainties in income taxes prescribes a recognition threshold
and measurement attribute for the financial statement recognition and measurement of a tax
position taken or expected to be taken in a tax return. In accordance with U.S. GAAP, an
income tax expense of $0.9 million (2009 $0.3 million) and $1.9 million (2009 $2.1
million) was recorded for the three months and year ended December 31, 2010, respectively.
|
d) |
|
Income tax accounting: |
The income tax differences include the income tax effect of the adjustments related to
accounting differences between Canadian and U.S. GAAP. In accordance with U.S. GAAP, an
increase to net income of $0.2 million (2009 $0.2 million) and $0.7 million (2009 $0.7
million) was recorded for the three months and year ended December 31, 2010.
|
|
|
|
|
|
METHANEX CORPORATION 2010
FOURTH QUARTER REPORT
|
|
PAGE 33 |
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS |
|
|
13. |
|
United States generally accepted accounting principles (continued): |
|
e) |
|
Defined benefit pension plans: |
Effective January 1, 2006, U.S. GAAP requires the Company to measure the funded status of a
defined benefit pension plan at its balance sheet reporting date and recognize the
unrecorded overfunded or underfunded status as an asset or liability with the change in
that unrecorded funded status recorded to other comprehensive income. Under U.S. GAAP, all
deferred pension amounts from Canadian GAAP are reclassified to accumulated other
comprehensive income. In accordance with U.S. GAAP, a decrease to other comprehensive
income of $1.3 million (2009 increase of $0.1 million) and $0.3 million (2009
increase of $1.3 million) was recorded for the three months and year ended December 31,
2010.
|
f) |
|
Interest in Atlas joint venture: |
U.S. GAAP requires interests in joint ventures to be accounted for using the equity method.
Canadian GAAP requires proportionate consolidation of interests in joint ventures. The
Company has not made an adjustment in this reconciliation for this difference in accounting
principles because the impact of applying the equity method of accounting does not result
in any change to net income or shareholders equity. This departure from U.S. GAAP is
acceptable for foreign private issuers under the practices prescribed by the United States
Securities and Exchange Commission.
|
g) |
|
Non-controlling interests: |
U.S. GAAP requires the ownership interests in subsidiaries held by parties other than the
parent be clearly identified, labelled, and presented in the consolidated statement of
financial position within equity, but separate from the parents equity. Under this
standard, the Company would be required to reclassify non-controlling interest on the
consolidated balance sheet into shareholders equity. The Company has not made an
adjustment in this reconciliation for this difference in accounting principles because it
results in a balance sheet reclassification and does not impact net income or comprehensive
income as disclosed in the reconciliation.
|
|
|
|
|
|
METHANEX CORPORATION 2010
FOURTH QUARTER REPORT
|
|
PAGE 34 |
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS |
|
|
Methanex Corporation
Quarterly History (unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
YTD |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2010 |
|
|
Q4 |
|
|
Q3 |
|
|
Q2 |
|
|
Q1 |
|
|
2009 |
|
|
Q4 |
|
|
Q3 |
|
|
Q2 |
|
|
Q1 |
|
|
METHANOL SALES VOLUMES
(thousands of tonnes) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Company produced |
|
|
3,540 |
|
|
|
831 |
|
|
|
885 |
|
|
|
900 |
|
|
|
924 |
|
|
|
3,764 |
|
|
|
880 |
|
|
|
943 |
|
|
|
941 |
|
|
|
1,000 |
|
Purchased methanol |
|
|
2,880 |
|
|
|
806 |
|
|
|
792 |
|
|
|
678 |
|
|
|
604 |
|
|
|
1,546 |
|
|
|
467 |
|
|
|
480 |
|
|
|
329 |
|
|
|
270 |
|
Commission sales 1 |
|
|
509 |
|
|
|
151 |
|
|
|
101 |
|
|
|
107 |
|
|
|
150 |
|
|
|
638 |
|
|
|
152 |
|
|
|
194 |
|
|
|
161 |
|
|
|
131 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6,929 |
|
|
|
1,788 |
|
|
|
1,778 |
|
|
|
1,685 |
|
|
|
1,678 |
|
|
|
5,948 |
|
|
|
1,499 |
|
|
|
1,617 |
|
|
|
1,431 |
|
|
|
1,401 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
METHANOL PRODUCTION
(thousands of tonnes) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Chile |
|
|
935 |
|
|
|
208 |
|
|
|
194 |
|
|
|
229 |
|
|
|
304 |
|
|
|
942 |
|
|
|
265 |
|
|
|
197 |
|
|
|
252 |
|
|
|
228 |
|
Titan, Trinidad |
|
|
891 |
|
|
|
233 |
|
|
|
217 |
|
|
|
224 |
|
|
|
217 |
|
|
|
764 |
|
|
|
188 |
|
|
|
188 |
|
|
|
165 |
|
|
|
223 |
|
Atlas, Trinidad (63.1%) |
|
|
884 |
|
|
|
266 |
|
|
|
284 |
|
|
|
96 |
|
|
|
238 |
|
|
|
1,015 |
|
|
|
279 |
|
|
|
257 |
|
|
|
275 |
|
|
|
204 |
|
New Zealand |
|
|
830 |
|
|
|
206 |
|
|
|
200 |
|
|
|
216 |
|
|
|
208 |
|
|
|
822 |
|
|
|
223 |
|
|
|
202 |
|
|
|
203 |
|
|
|
194 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,540 |
|
|
|
913 |
|
|
|
895 |
|
|
|
765 |
|
|
|
967 |
|
|
|
3,543 |
|
|
|
955 |
|
|
|
844 |
|
|
|
895 |
|
|
|
849 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
AVERAGE REALIZED METHANOL PRICE 2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
($/tonne) |
|
|
306 |
|
|
|
348 |
|
|
|
286 |
|
|
|
284 |
|
|
|
305 |
|
|
|
225 |
|
|
|
282 |
|
|
|
222 |
|
|
|
192 |
|
|
|
199 |
|
($/gallon) |
|
|
0.92 |
|
|
|
1.05 |
|
|
|
0.86 |
|
|
|
0.85 |
|
|
|
0.92 |
|
|
|
0.68 |
|
|
|
0.85 |
|
|
|
0.67 |
|
|
|
0.58 |
|
|
|
0.60 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PER SHARE INFORMATION ($ per share) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic net income (loss) |
|
$ |
1.10 |
|
|
|
0.30 |
|
|
|
0.36 |
|
|
|
0.13 |
|
|
|
0.32 |
|
|
|
0.01 |
|
|
|
0.28 |
|
|
|
(0.01 |
) |
|
|
(0.06 |
) |
|
|
(0.20 |
) |
Diluted net income (loss) |
|
$ |
1.09 |
|
|
|
0.30 |
|
|
|
0.35 |
|
|
|
0.13 |
|
|
|
0.31 |
|
|
|
0.01 |
|
|
|
0.28 |
|
|
|
(0.01 |
) |
|
|
(0.06 |
) |
|
|
(0.20 |
) |
|
|
|
1 |
|
Commission sales represent volumes marketed on a commission basis. Commission income
is included in revenue when earned. |
|
2 |
|
Average realized price is calculated as revenue, net of commissions earned, divided
by the total sales volumes of produced and
purchased methanol. |
|
|
|
|
|
|
METHANEX CORPORATION 2010
FOURTH QUARTER REPORT
|
|
PAGE 35 |
QUARTERLY HISTORY |
|
|