News Release dated January 24, 2008
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 2008
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.
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.
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 24, 2008 |
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 ANNOUNCES RECORD EARNINGS IN THE FOURTH QUARTER AND COMPLETES ANOTHER EXCELLENT YEAR
January 23, 2008
For the fourth quarter of 2007, Methanex achieved record earnings of $1.72 per share (on a diluted
basis), net income of $171.7 million and Adjusted EBITDA1 of $270.3 million. This
compares to earnings of $0.24 per share (on a diluted basis), net income of $23.6 million and
Adjusted EBITDA of $68.6 million for the third quarter of 2007. For the year ended December 31,
2007, Methanex reported Adjusted EBITDA1 of $652.3 million and net income of $375.7
million ($3.68 per share on a diluted basis).
Bruce Aitken, President and CEO of Methanex commented, We are delighted to have produced record
quarterly earnings per share and another excellent year for our shareholders. Methanol markets
were tight during the fourth quarter as several planned and unplanned outages continued to impact
global methanol supply. In addition, despite the high methanol price environment, methanol demand
remained strong in both traditional chemical derivatives and new energy applications which
benefited from record high energy prices. As a result, methanol prices reached all-time highs and
we realized an average selling price of $514 per tonne in Q4 2007, an increase of $244 per tonne
over our realization of $270 per tonne in Q3 2007.
Mr. Aitken added, As we enter the first quarter of 2008, we have seen some downward pressure on
methanol prices, however prices remain at high levels. Global methanol supply has improved
recently, including production in China where there is an incentive to produce at higher operating
rates and export more methanol in the current high methanol price environment. However, we believe
that industry inventories globally continue to be at low levels.
Mr. Aitken concluded, Our excellent cash generation in the fourth quarter leaves us in a strong
financial position. With US$488 million cash on hand at the end of the year, a strong balance
sheet and a US$250 million undrawn credit facility, we are well positioned to meet our financial
requirements related to our methanol project in Egypt, pursue opportunities to accelerate natural
gas development in southern Chile, pursue opportunities to sponsor methanol demand in new energy
applications, pursue other strategic growth initiatives, and continue to deliver on our commitment
to return excess cash to shareholders.
A conference call is scheduled for Thursday, January 24, 2008 at 11:00 am EST (8:00 am PST) to
review these fourth quarter results. To access the call, dial the Telus Conferencing operator ten
minutes prior to the start of the call at (416) 883-0139, or toll free at (888) 458-1598. The
passcode for the call is 45654. A playback version of the conference call will be available for
fourteen days at (877) 653-0545. The reservation number for the playback version is 518971. There
will be a simultaneous audio-only webcast of the conference call, which can be accessed from our
website at www.methanex.com. In addition, an audio recording of the conference call can be
downloaded from our website for three weeks after the call.
Methanex is a Vancouver based, publicly traded company engaged in the worldwide production,
distribution and marketing of methanol. 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 STATEMENTS
Information contained in this press release and the attached Fourth Quarter 2007 Managements
Discussion and Analysis contains forward-looking statements. 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. Methanex believes that it has a reasonable basis for
making such forward-looking statements. 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 include those attendant
with producing and marketing methanol and successfully carrying out major capital expenditure
projects in various jurisdictions, the ability to successfully carry out corporate initiatives and
strategies, conditions in the methanol and other industries including the supply and demand balance
for methanol, the success of natural gas exploration and development activities in southern Chile
and our ability to obtain any additional gas in that region on commercially acceptable terms,
actions of competitors and suppliers, actions of governments and governmental authorities, changes
in laws or regulations in foreign jurisdictions, world-wide economic conditions and other risks
described in our 2006 Managements Discussion & Analysis and the attached Fourth Quarter 2007
Managements Discussion and Analysis. Undue reliance should not be placed 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. These materials also contain certain non-GAAP financial measures.
Non-GAAP financial measures do not have any standardized meaning and therefore are unlikely to be
comparable to similar measures used by other companies. For more information regarding these
non-GAAP measures, please see our 2006 Managements Discussion & Analysis and the attached Fourth
Quarter 2007 Managements Discussion and Analysis.
|
|
|
1 |
|
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 Supplemental Non-GAAP
Measures in the attached Fourth Quarter 2007 Managements Discussion and Analysis for a
description of each Supplemental Non-GAAP Measure and a reconciliation to the most comparable
GAAP measure. |
For further information, contact:
Jason Chesko
Director, Investor Relations
Tel: 604.661.2600
- end -
|
|
|
|
|
|
|
Share Information
|
|
Investor Information |
4
Interim Report
For the
Year Ended
December 31, 2007
At January 23, 2008 the Company
had 97,770,254 common shares
issued and outstanding and stock
options exercisable for 802,416
additional common shares.
|
|
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
|
|
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 |
|
|
|
CIBC Mellon Trust Company
320 Bay Street
Toronto, Ontario, Canada M5H 4A6
Toll free in North America:
1-800-387-0825
|
|
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 2007 Managements Discussion and Analysis should be read in conjunction with
the 2006 Annual Consolidated Financial Statements and the Managements Discussion and Analysis
included in the Methanex 2006 Annual Report. The Methanex 2006 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) |
|
2007 |
|
|
2007 |
|
|
2006 |
|
|
2007 |
|
|
2006 |
|
|
|
|
Sales volumes (thousands of tonnes) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Company produced |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Chile and Trinidad |
|
|
913 |
|
|
|
933 |
|
|
|
1,077 |
|
|
|
4,082 |
|
|
|
4,990 |
|
New Zealand |
|
|
84 |
|
|
|
140 |
|
|
|
83 |
|
|
|
487 |
|
|
|
320 |
|
|
|
|
|
|
|
997 |
|
|
|
1,073 |
|
|
|
1,160 |
|
|
|
4,569 |
|
|
|
5,310 |
|
Purchased methanol |
|
|
421 |
|
|
|
387 |
|
|
|
288 |
|
|
|
1,453 |
|
|
|
1,101 |
|
Commission sales 1 |
|
|
195 |
|
|
|
168 |
|
|
|
134 |
|
|
|
590 |
|
|
|
584 |
|
|
|
|
Total sales volumes |
|
|
1,613 |
|
|
|
1,628 |
|
|
|
1,582 |
|
|
|
6,612 |
|
|
|
6,995 |
|
Methanex average non-discounted posted price ($ per tonne) 2 |
|
|
637 |
|
|
|
303 |
|
|
|
558 |
|
|
|
451 |
|
|
|
396 |
|
Average realized price ($ per tonne) 3 |
|
|
514 |
|
|
|
270 |
|
|
|
460 |
|
|
|
375 |
|
|
|
328 |
|
Adjusted EBITDA 4 |
|
|
270.3 |
|
|
|
68.6 |
|
|
|
279.2 |
|
|
|
652.3 |
|
|
|
800.1 |
|
Operating income 4 |
|
|
241.3 |
|
|
|
37.4 |
|
|
|
251.5 |
|
|
|
539.9 |
|
|
|
693.2 |
|
Net income |
|
|
171.7 |
|
|
|
23.6 |
|
|
|
172.4 |
|
|
|
375.7 |
|
|
|
482.9 |
|
Income before unusual items (after-tax) 4 |
|
|
171.7 |
|
|
|
23.6 |
|
|
|
172.4 |
|
|
|
375.7 |
|
|
|
457.2 |
|
Cash flows from operating activities 4 5 |
|
|
187.8 |
|
|
|
59.9 |
|
|
|
218.5 |
|
|
|
493.9 |
|
|
|
622.9 |
|
Basic net income per common share |
|
|
1.74 |
|
|
|
0.24 |
|
|
|
1.62 |
|
|
|
3.69 |
|
|
|
4.43 |
|
Diluted net income per common share |
|
|
1.72 |
|
|
|
0.24 |
|
|
|
1.61 |
|
|
|
3.68 |
|
|
|
4.41 |
|
Diluted income before unusual items (after-tax) per share 4 |
|
|
1.72 |
|
|
|
0.24 |
|
|
|
1.61 |
|
|
|
3.68 |
|
|
|
4.18 |
|
Common share information (millions of shares): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of common shares |
|
|
98.9 |
|
|
|
100.2 |
|
|
|
106.5 |
|
|
|
101.7 |
|
|
|
109.1 |
|
Diluted weighted average number of common shares |
|
|
99.6 |
|
|
|
100.4 |
|
|
|
106.9 |
|
|
|
102.1 |
|
|
|
109.4 |
|
Number of common shares outstanding, end of period |
|
|
98.3 |
|
|
|
99.4 |
|
|
|
105.8 |
|
|
|
98.3 |
|
|
|
105.8 |
|
|
|
|
|
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 Supplemental Non-GAAP Measures for a description of each non-GAAP measure and a reconciliation to the most comparable GAAP
measure. |
|
5 |
|
Cash flows from operating activities in the above table represents cash flows from operating activities before changes in non-cash working capital. |
|
|
|
|
|
|
METHANEX CORPORATION 2007 FOURTH QUARTER REPORT
MANAGEMENTS DISCUSSION AND ANALYSIS
|
|
PAGE 1 |
PRODUCTION SUMMARY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Annual |
|
|
2007 |
|
|
2006 |
|
|
|
Q4 2007 |
|
|
Q3 2007 |
|
|
Q4 2006 |
|
(thousands of tonnes) |
|
Capacity |
|
|
Production |
|
|
Production |
|
|
|
Production |
|
|
Production |
|
|
Production |
|
|
|
|
|
Chile I, II, III and IV |
|
|
3,840 |
|
|
|
1,841 |
|
|
|
3,186 |
|
|
|
|
288 |
|
|
|
233 |
|
|
|
766 |
|
Titan |
|
|
850 |
|
|
|
861 |
|
|
|
864 |
|
|
|
|
220 |
|
|
|
191 |
|
|
|
229 |
|
Atlas (63.1% interest) |
|
|
1,073 |
|
|
|
982 |
|
|
|
1,057 |
|
|
|
|
278 |
|
|
|
290 |
|
|
|
267 |
|
New Zealand |
|
|
530 |
|
|
|
435 |
|
|
|
404 |
|
|
|
|
75 |
|
|
|
122 |
|
|
|
111 |
|
|
|
|
|
|
|
|
6,293 |
|
|
|
4,119 |
|
|
|
5,511 |
|
|
|
|
861 |
|
|
|
836 |
|
|
|
1,373 |
|
|
|
|
|
Our methanol facilities in Chile produced 288,000 tonnes compared with a quarterly capacity of
960,000 tonnes during the fourth quarter of 2007. When operating at capacity, we source
approximately 60% of our natural gas requirements for our production facilities in Chile from
natural gas suppliers in Argentina that are affiliates of international oil and gas companies.
Since June, we have not received any of our natural gas supply from Argentina and this resulted in
approximately 600,000 tonnes of lost production during the fourth quarter of 2007. We believe that
there currently is sufficient natural gas production capability in the region to meet our full
contracted supply from Argentina and that all pipeline capacity to transport natural gas from
southern Argentina to the more populated areas in northern Argentina is full. However, natural gas
supply has not been restored.
Effective July 25, 2006, the government of Argentina increased the duty on exports of natural gas
from Argentina to Chile, which have been in place since May 2004, from approximately $0.30 per
mmbtu to approximately $2.25 per mmbtu. This duty is reviewed quarterly and is adjusted with
reference to a basket of international energy prices. While our natural gas contracts provide that
natural gas suppliers are to pay any duties levied by the government of Argentina, we were
contributing towards the cost of these duties when we were receiving natural gas from Argentina
during the first half of 2007. We are in continuing discussions with our Argentinean natural gas
suppliers regarding the impact of the increased export duty.
We cannot provide assurance as to when and to what extent our natural gas supply from Argentina
will be restored or that we will be able to reach continuing arrangements with our natural gas
suppliers, or that the impact of these issues will not continue to have an adverse effect on our
results of operations and financial condition.
When operating at capacity, we source approximately 40% of our natural gas requirements for our
production facilities in Chile from natural gas suppliers in Chile, primarily from Empresa Nacional
del Petroleo (ENAP), the Chilean state-owned energy company, and from GeoPark Chile Limited
(GeoPark). As a result of our Argentinean natural gas supply issues, all of the methanol
production at our Chile facilities during the fourth quarter of 2007 was produced with natural gas
from Chile. We received less than our full natural gas supply from ENAP as a result of ongoing
deliverability and production issues. However, both ENAP and GeoPark increased natural gas supply
to our Chile facilities during the fourth quarter of 2007 which allowed us to increase our methanol
production compared with the third quarter of 2007.
We continue to work on sourcing additional natural gas supply for our Chile facilities from
alternative sources in Chile. We are pursuing investment opportunities with ENAP and GeoPark to
help accelerate the development of natural gas in southern Chile. Both parties are undertaking gas
exploration and development programs in areas of southern Chile that are relatively close to our
production facilities and their exploration and development efforts continue to be encouraging.
ENAP and GeoPark recently announced discoveries of commercial gas in this area and as a result,
Geopark has increased deliveries to our plants. On November 26, 2007, we announced that we signed
a natural gas prepayment agreement with GeoPark Chile Limited under which we will provide US$40
million in financing to support and accelerate GeoParks natural gas exploration and development
activities in the Fell Block in Southern Chile. Under the arrangement, GeoPark will also provide us with natural gas supply sourced from the Fell Block under
a ten year supply agreement. If these activities are successful we expect our natural gas supply
from GeoPark to increase over time. In November 2007, the government of Chile completed its first
international bidding round to assign natural gas exploration areas which lie close to our
production facilities and announced the participation of five international oil and gas companies.
Exploration and development activities in these areas in Southern Chile are expected to commence
during the first half of 2008.
|
|
|
|
|
|
METHANEX CORPORATION 2007 FOURTH QUARTER REPORT
MANAGEMENTS DISCUSSION AND ANALYSIS
|
|
PAGE 2 |
We cannot provide assurance that ENAP, GeoPark or others will be successful in the exploration and
development of natural gas or that we would obtain any additional natural gas on commercially
acceptable terms.
Our methanol facilities in Trinidad represent over 1.9 million tonnes of low cost annual capacity.
These methanol facilities continue to operate well and operated above design capacity during the
fourth quarter of 2007. Our Atlas methanol facility produced 278,000 tonnes, or 104% of design
capacity, and our Titan facility produced 220,000 tonnes, or 104% of design capacity.
We are currently operating our 530,000 tonne per year Waitara Valley facility in New Zealand. We
produced 75,000 tonnes, or 57% of total capacity, at our Waitara Valley facility in New Zealand
during the fourth quarter of 2007. Production was lower than capacity at this facility as a result
of planned maintenance activities that were completed at the end of November 2007. We have
sufficient contracted natural gas supply to allow us to produce at this facility until at least
mid-2008. We are currently in discussions to secure natural gas to extend production from this
facility or possibly commence operations at one of our larger 900,000 tonne per year facilities at
our Motunui location. The future of our New Zealand operations continues to be dependent upon
methanol industry supply and demand and the ability to secure natural gas on commercially
acceptable terms.
EARNINGS ANALYSIS
The operating results for our production facilities in Chile, Trinidad and New Zealand represent a
substantial proportion of our Adjusted EBITDA and, accordingly, we separately discuss changes in
average realized price, sales volumes and total cash costs related to these facilities. Our core
production facilities in Chile and Trinidad have an annual production capacity of 5.8 million
tonnes and represent over 90% of our current annual production capacity. Our New Zealand assets
represent flexible capacity and we are currently operating our 530,000 tonne per year Waitara
Valley facility in New Zealand.
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 2007 we recorded Adjusted EBITDA of $270.3 million and net income of
$171.7 million ($1.72 per share on a diluted basis). This compares with Adjusted EBITDA of $68.6
million and net income of $23.6 million ($0.24 per share on a diluted basis) for the third quarter
of 2007 and Adjusted EBITDA of $279.2 million, net income of $172.4 million ($1.61 per share on a
diluted basis) for the fourth quarter of 2006.
For the year ended December 31, 2007, we recorded Adjusted EBITDA of $652.3 million, net income of
$375.7 million ($3.68 per share on a diluted basis) compared with Adjusted EBITDA of $800.1
million, net income of $482.9 million ($4.41 per share on a diluted basis) and income before
unusual items (after-tax) of $457.2 million ($4.18 per share on a diluted basis) during the same
period in 2006.
|
|
|
|
|
|
METHANEX CORPORATION 2007 FOURTH QUARTER REPORT
MANAGEMENTS DISCUSSION AND ANALYSIS
|
|
PAGE 3 |
The following is a reconciliation of net income to income before unusual items (after-tax):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Years Ended |
|
|
|
Dec 31 |
|
|
Sep 30 |
|
|
Dec 31 |
|
|
Dec 31 |
|
|
Dec 31 |
|
($ millions) |
|
2007 |
|
|
2007 |
|
|
2006 |
|
|
2007 |
|
|
2006 |
|
|
|
|
Net income |
|
$ |
171.7 |
|
|
$ |
23.6 |
|
|
$ |
172.4 |
|
|
$ |
375.7 |
|
|
$ |
482.9 |
|
Add/(deduct) unusual items: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Future income taxes related to a change in tax legislation |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(25.7 |
) |
|
|
|
Income before unusual items (after-tax) |
|
$ |
171.7 |
|
|
$ |
23.6 |
|
|
$ |
172.4 |
|
|
$ |
375.7 |
|
|
$ |
457.2 |
|
|
Refer to page 6 of this Managements Discussion and Analysis and note 7 to our fourth quarter of
2007 interim consolidated financial statements for further information regarding future income
taxes related to a change in tax legislation.
ADJUSTED EBITDA
The increase (decrease) in Adjusted EBITDA resulted from changes in the following:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Q4 2007 |
|
|
Q4 2007 |
|
|
2007 |
|
|
|
compared with |
|
|
compared with |
|
|
compared with |
|
($ millions) |
|
Q3 2007 |
|
|
Q4 2006 |
|
|
2006 |
|
|
Average realized price |
|
$ |
231 |
|
|
$ |
48 |
|
|
$ |
181 |
|
Sales volumes |
|
|
(9 |
) |
|
|
(46 |
) |
|
|
(136 |
) |
Total cash costs1 |
|
|
(56 |
) |
|
|
(33 |
) |
|
|
(212 |
) |
Margin on sale of purchased methanol |
|
|
36 |
|
|
|
22 |
|
|
|
19 |
|
|
|
|
$ |
202 |
|
|
$ |
(9 |
) |
|
$ |
(148 |
) |
|
|
|
|
1 |
|
For the definitions and calculations in our Adjusted EBITDA analysis, refer to HOW WE
ANALYZE OUR BUSINESS on page 12. |
Average realized price
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Years Ended |
|
|
|
Dec 31 |
|
|
Sep 30 |
|
|
Dec 31 |
|
|
Dec 31 |
|
|
Dec 31 |
|
($ per tonne, except where noted) |
|
2007 |
|
|
2007 |
|
|
2006 |
|
|
2007 |
|
|
2006 |
|
|
|
|
Methanex average non-discounted posted price 1 |
|
|
637 |
|
|
|
303 |
|
|
|
558 |
|
|
|
451 |
|
|
|
396 |
|
Methanex average realized price 2 |
|
|
514 |
|
|
|
270 |
|
|
|
460 |
|
|
|
375 |
|
|
|
328 |
|
Average discount |
|
|
19 |
% |
|
|
11 |
% |
|
|
18 |
% |
|
|
17 |
% |
|
|
17 |
% |
|
|
|
|
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. |
|
2 |
|
Average realized price disclosed above is calculated as revenue, net of commissions
earned, divided by the total sales volumes of produced and purchased methanol. For the
purposes of our Adjusted EBITDA analysis, we compare our average realized price for sales of
our produced methanol. The average realized price for sales of our produced methanol will
differ from the price disclosed above as sales under long-term contracts, where the prices are
either fixed or linked to our costs plus a margin, are included as sales of produced methanol. |
As we entered the fourth quarter of 2007, there was a sharp increase in contract methanol pricing
as a result of tight market conditions and low global inventories brought on by significant planned
and unplanned production outages across the methanol industry, including our own facilities in
Chile. Our average non- discounted posted price for the fourth quarter of 2007 was $637 per tonne compared with $303 per
tonne for the third quarter of 2007 and $558 per tonne for the fourth quarter of 2006. Our average
realized price for the fourth quarter of 2007 was $514 per tonne compared with $270 per tonne for
the third quarter of 2007 and $460 per tonne for the fourth quarter of 2006. Higher average
realized prices for the fourth quarter of 2007 increased our Adjusted EBITDA by $231 million
compared with the third quarter of 2007 and by $48 million compared with the fourth quarter of
2006. Our average realized price for the year ended December 31, 2007 was $375 per tonne compared
with $328 per tonne during 2006 and this increased our Adjusted EBITDA by $181 million.
The methanol industry is highly competitive and prices are affected by supply/demand fundamentals.
We publish non-discounted prices for each major methanol market and offer discounts to customers
based on various factors. For the fourth quarter of 2007 our average realized price was
approximately 19% lower than our average non-discounted posted price. This compares with
approximately 11% lower for the third quarter of 2007 and 18% lower for the fourth quarter of 2006.
|
|
|
|
|
|
METHANEX CORPORATION 2007 FOURTH QUARTER REPORT
MANAGEMENTS DISCUSSION AND ANALYSIS
|
|
PAGE 4 |
To reduce the impact of cyclical pricing on our earnings, we have entered into long-term contracts
for a portion of our production volume with certain global customers where prices are either fixed
or linked to our costs plus a margin. For the year ended December 31, 2007, these sales have
represented 22% of our total sales volumes. The discount from our average non-discounted posted
pricing widened during the fourth quarter of 2007 compared with the third quarter of 2007 primarily
as a result of the significant increase in methanol prices. We expect the discount from our
non-discounted posted prices will narrow during periods of lower pricing.
Sales volumes
Sales volumes of produced methanol for the fourth quarter of 2007 were lower by 76,000 tonnes
compared with the third quarter of 2007 and lower by 163,000 tonnes compared with the fourth
quarter of 2006 and this decreased Adjusted EBITDA by $9 million and $46 million, respectively.
Sales volumes of produced methanol for year ended December 31, 2007 were lower than 2006 by 741,000
tonnes primarily as a result of lower Chile production and this decreased Adjusted EBITDA by $136
million.
Total cash costs
Our production facilities in Chile and Trinidad are underpinned by natural gas purchase agreements
with pricing terms that include base and variable price components. The variable component is
adjusted at the time of production in relation to changes in methanol prices above pre-determined
prices. As a result of these pricing terms, our natural gas costs are based on methanol prices at
the time of production which may differ from methanol prices at the time of sale.
Our total cash costs for the fourth quarter of 2007 compared with the third quarter of 2007 were
higher by $56 million. Our natural gas costs and other costs related to our Chile and Trinidad
inventory sold during the fourth quarter of 2007 were higher compared with the third quarter of
2007 by $42 million primarily due to the impact of higher methanol pricing. Our ocean freight
costs during the fourth quarter of 2007 were higher compared with the third quarter of 2007 by $9
million as a result of changes to our supply chain and higher fuel costs. Our selling, general and
administrative costs were also higher by $5 million during the fourth quarter of 2007 compared with
the third quarter of 2007 primarily due to the timing of expenditures.
Total cash costs for the fourth quarter of 2007 compared with the same period in 2006 were higher
by $33 million. Our natural gas costs and other costs related to our Chile and Trinidad inventory
sold during the fourth quarter of 2007 were higher compared with the third quarter of 2007 by $18
million primarily due to the impact of higher methanol pricing. Our ocean freight costs during the
fourth quarter of 2007 were higher compared with the fourth quarter of 2006 by $8 million primarily
as a result of changes to our supply chain and higher fuel costs. The remaining increase in our
cash costs during the fourth quarter of 2007 compared with the fourth quarter of 2006 of $7 million
primarily relates to higher unabsorbed fixed costs as a result of lower production rates at our
Chile facilities in 2007.
Total cash costs for the year ended December 31, 2007 compared with 2006 were higher by $212
million. Cash costs related to sharing Argentina export duties increased by $53 million to $61
million in 2007 from $8 million in 2006. For the year ended December 31, 2007 compared with 2006,
our natural gas costs and other costs related to our produced product sold were higher by $132
million primarily due to impact of higher methanol pricing during 2007. Our ocean freight costs
were higher by $9 million for the year ended December 31, 2007 compared with 2006 primarily due to
higher fuel costs. Our in-market distribution costs were higher by $11 million for the year ended
December 31, 2007 compared with 2006. These higher in-market distribution costs have been
substantially recovered from customers and this recovery has been included in revenue. Our selling,
general and administrative expenses were lower by $7 million for the year ended December 31, 2007
compared with 2006 primarily as a result of impact of changes in our share price on our stock-based
compensation expense. The remaining increase in cash costs of $14 million for the year ended
December 31, 2007 compared with the same period in 2006 is primarily related to higher unabsorbed
fixed costs as a result of lower production rates at our Chile facilities.
|
|
|
|
|
|
METHANEX CORPORATION 2007 FOURTH QUARTER REPORT
MANAGEMENTS DISCUSSION AND ANALYSIS
|
|
PAGE 5 |
Margin on sale of purchased methanol
We purchase additional methanol produced by others through long-term and short-term offtake
contracts or on the spot market to meet customer needs and support our marketing efforts.
Consequently, we realize holding gains or losses on the resale of this product depending on the
methanol price at the time of resale. During the fourth quarter of 2007, we had a positive cash
margin of $35 million on the resale of 0.4 million tonnes of purchased methanol compared with a
negative cash margin of $1 million on the resale of 0.4 million tonnes for the third quarter of
2007 and a positive cash margin of $13 million on the resale of 0.3 million tonnes for the fourth
quarter of 2006. There was a sharp increase in contract methanol pricing as we entered the fourth
quarter of 2007 and there were further increases during the quarter. As a result of this increased
pricing, we realized holding gains from selling methanol that was purchased at lower pricing in the
third quarter and early in the fourth quarter of 2007.
For the year ended December 31, 2007, we had a cash margin of $39 million on the resale of 1.5
million tonnes compared with a cash margin of $20 million on the resale of 1.1 million tonnes in
2006.
Depreciation and Amortization
Depreciation and amortization was $29 million for the fourth quarter of 2007 compared with $31
million for the third quarter of 2007. For the fourth quarter of 2007 and year ended December 31,
2007 depreciation and amortization was $29 million and $112 million, respectively, compared with
$28 million and $107 million for the same periods in 2006. The increase in depreciation and
amortization in 2007 compared with the same periods in 2006 is primarily as a result of a draw down
of our produced inventories in 2007 which includes depreciation charges.
Interest Expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Years Ended |
|
|
|
Dec 31 |
|
|
Sep 30 |
|
|
Dec 31 |
|
|
Dec 31 |
|
|
Dec 31 |
|
($ millions) |
|
2007 |
|
|
2007 |
|
|
2006 |
|
|
2007 |
|
|
2006 |
|
|
|
|
Interest expense before capitalized interest |
|
$ |
13 |
|
|
$ |
13 |
|
|
$ |
11 |
|
|
$ |
48 |
|
|
$ |
45 |
|
Less capitalized interest |
|
|
(2 |
) |
|
|
(2 |
) |
|
|
|
|
|
|
(4 |
) |
|
|
|
|
|
|
|
Interest expense |
|
$ |
11 |
|
|
$ |
11 |
|
|
$ |
11 |
|
|
$ |
44 |
|
|
$ |
45 |
|
|
|
|
In May 2007, we reached financial close and secured limited recourse debt of $530 million for our
joint venture project to construct a 1.3 million tonne per year methanol facility in Egypt. During
the fourth quarter of 2007, interest costs related to this project were capitalized.
Interest and Other Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Years Ended |
|
|
|
Dec 31 |
|
|
Sep 30 |
|
|
Dec 31 |
|
|
Dec 31 |
|
|
Dec 31 |
|
($ millions) |
|
2007 |
|
|
2007 |
|
|
2006 |
|
|
2007 |
|
|
2006 |
|
|
|
|
Interest and other income |
|
$ |
3 |
|
|
$ |
7 |
|
|
$ |
|
|
|
$ |
27 |
|
|
$ |
10 |
|
|
Interest and other income was $3 million for the fourth quarter of 2007 compared with $7 million
for the third quarter of 2007. Interest and other income for the fourth quarter of 2007 and the
year ended December 31, 2007 was $3 million and $27 million, respectively, compared with nil and
$10 million for the same periods in 2006. The increase in interest and other income is primarily
due to higher interest income earned in 2007.
Income Taxes
The effective tax rate for the fourth quarter of 2007 was 26% compared with 29% for the third
quarter of 2007 and 28% for the fourth quarter of 2006. For the year ended December 31, 2007 was
28%. Excluding the unusual item related to the Trinidad tax adjustment, the effective tax rate was
31% in 2006. 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.
|
|
|
|
|
|
METHANEX CORPORATION 2007 FOURTH QUARTER REPORT
MANAGEMENTS DISCUSSION AND ANALYSIS
|
|
PAGE 6 |
In Chile the tax rate consists of a first category tax that is payable when income is earned and a
second category tax that is due when earnings are distributed from Chile. The second category tax
is initially recorded as future income tax expense and is subsequently reclassified to current
income tax expense when earnings are distributed. Accordingly, the ratio of current income tax
expense to total income tax expense is highly dependent on the level of cash distributed from
Chile.
During 2005, the Government of Trinidad and Tobago introduced new tax legislation retroactive to
January 1, 2004. As a result, during 2005 we recorded a $17 million charge to increase future
income tax expense to reflect the retroactive impact for the period January 1, 2004 to December 31,
2004. In February 2006, the Government of Trinidad and Tobago passed an amendment to this
legislation that changed the retroactive effective date to January 1, 2005. As a result of this
amendment we recorded an adjustment to decrease future income tax expense by a total of $26 million
during the first quarter of 2006. The adjustment includes a reversal of the previous charge to 2005
earnings and an additional adjustment to recognize the benefit of tax deductions that were
reinstated as a result of the change in the retroactive effective date.
SUPPLY/DEMAND FUNDAMENTALS
As we entered the fourth quarter of 2007, market conditions were tight and global inventories were
low as a result of significant planned and unplanned production outages across the methanol
industry, including our own facilities in Chile. As a result, there was a sharp increase in spot
methanol pricing in September and contract methanol pricing in October. During the fourth quarter,
global inventories remained low and market conditions remained tight which resulted in methanol
prices increasing further in November and December and prices remaining at high levels into 2008.
Global industry operating rates have increased recently and this has resulted in a reduction in
spot methanol prices globally.
During 2008, we expect additions of approximately 1.7 million tonnes of methanol capacity outside
of China. The next increment of world-scale capacity is a 1.7 million tonne per year plant under
construction in Saudi Arabia and we expect product from this plant should be available to the
market in the second half of 2008. We also believe that global methanol demand growth combined
with the potential shutdown of high cost capacity as a result of high feedstock prices could offset
this new industry supply during 2008.
Methanex Non-Discounted Regional Posted Prices 1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Jan |
|
|
Dec |
|
|
Nov |
|
|
Oct |
|
(US$ per tonne) |
|
2008 |
|
|
2007 |
|
|
2007 |
|
|
2007 |
|
|
United States |
|
|
832 |
|
|
|
832 |
|
|
|
665 |
|
|
|
565 |
|
Europe 2 |
|
|
772 |
|
|
|
555 |
|
|
|
555 |
|
|
|
555 |
|
Asia |
|
|
720 |
|
|
|
720 |
|
|
|
620 |
|
|
|
520 |
|
|
|
|
1 |
|
Discounts from our posted prices are offered to customers based on various factors. |
|
2 |
|
525 at January 2008 (October 2007 390) converted to United States dollars at the date of settlement. |
We believe global demand for methanol for traditional uses remains healthy and is underpinned by
high growth rates in China and high energy prices. We believe that high energy prices are positive
for and are currently supporting healthy demand for energy related derivatives such as dimethyl
ether (DME) and fuel blending, biodiesel, and MTBE.
We believe methanol demand in China will continue to grow at high rates as a result of very strong
traditional demand driven by high industrial production growth rates and additional demand related
to non-traditional uses for methanol such as gasoline blending and DME. We also believe that there is
increasing pressure on the cost structure of the Chinese methanol industry and the cost to export
as a result of escalating feedstock costs in China, the continued appreciation of the Chinese
currency and a decision by the government of China to reduce tax rebates offered to Chinese
exporters of methanol during 2007. At the beginning of the fourth quarter of 2007, China was a net
importer of methanol. However, in the current environment of very high methanol prices, we believe
China has the incentive to operate at higher production rates and export methanol and that towards
the end of the fourth quarter, we believe that imports have been reduced and exports have
increased. We believe in a lower price environment substantially all domestic methanol production
in China will be consumed within the local market and that imports of methanol into China will grow
over time.
|
|
|
|
|
|
METHANEX CORPORATION 2007 FOURTH QUARTER REPORT
MANAGEMENTS DISCUSSION AND ANALYSIS
|
|
PAGE 7 |
LIQUIDITY AND CAPITAL RESOURCES
Cash flows from operating activities before changes in non-cash working capital in the fourth
quarter of 2007 were $188 million compared with $218 million for the same period in 2006. For the
year ended December 31, 2007, our cash flows from operating activities before changes in non-cash
working capital were $494 million compared with $623 million for the same period in 2006. During
the fourth quarter of 2007, our non-cash working capital increased by $108 million primarily as a
result of the impact of higher methanol pricing on our working capital balances.
During the fourth quarter of 2007, we repurchased 1.4 million common shares at an average price of
US$27.94 per share, totaling $40 million, under a normal course issuer bid that expires May 16,
2008. At December 31, 2007, we have repurchased a total of 4.3 million common shares of the maximum
allowable repurchase under this bid of 8.7 million common shares. For the year ended December 31,
2007, we repurchased a total of 8.0 million common shares at an average price of US$25.45 per
share, totaling $205 million, inclusive of 3.7 million common shares repurchased in 2007 under a
normal course issuer bid that expired May 16, 2007.
During the fourth quarter of 2007, we paid a quarterly dividend of US$0.14 per share, or $14
million. For the year ended December 31, 2007 we paid total dividends of US$0.545 per share, or $55
million.
In May 2007, we reached financial close for our project to construct a 1.3 million tonne per year
methanol facility at Damietta on the Mediterranean Sea in Egypt. We are developing the project
through a joint venture in which we have a 60% interest. The joint venture has secured limited
recourse debt of $530 million. We expect commercial operations from the methanol facility to begin
in early 2010 and we will purchase and sell 100% of the methanol from the facility. The total
estimated future costs to complete the project over the next three years, excluding financing costs
and working capital, are expected to be approximately $665 million. Our 60% share of future equity
contributions, excluding financing costs and working capital, over the next three years is
estimated to be approximately $175 million and we expect to fund these expenditures from cash
generated from operations and cash on hand.
We have excellent financial capacity and flexibility. Our cash balance at December 31, 2007 was
$488 million and we have a strong balance sheet with an undrawn $250 million credit facility. 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 is
currently estimated to total approximately $95 million for the period to the end of 2010.
We are well positioned to meet our financial requirements related to the methanol project in Egypt,
complete our capital maintenance spending program, pursue new opportunities to enhance our
leadership position in the methanol industry, pursue opportunities to invest to accelerate the
development of natural gas in Southern Chile, investigate opportunities related to new methanol
demand for energy applications and continue to deliver on our commitment to return excess cash to
shareholders.
The credit ratings for our unsecured notes at December 31, 2007 were as follows:
|
|
|
Standard & Poors Rating Services
|
|
BBB- (stable) |
Moodys Investor Services
|
|
Ba1 (stable) |
Fitch Ratings
|
|
BBB (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
We are entering 2008 in an environment of strong pricing, although recently spot prices have
declined. We have historically low inventories, but at higher costs due to the high methanol price
environment. During 2008, we expect to see new non-traditional demand growth for methanol for
energy related uses such as di-methyl ether (DME) and fuel blending. It is our view that
traditional and non-traditional growth, along with closures of high cost capacity, will
substantially offset the new supply that is scheduled to start up over the coming year. We believe
that supply/demand fundamentals will be balanced to tight during 2008 and that methanol prices will
be underpinned by strong demand in China and global energy prices.
The methanol price will ultimately depend on industry operating rates, global energy prices, the
rate of industry restructuring and the strength of global demand. We believe that our excellent
financial position and financial flexibility, outstanding global supply network and low cost
position will provide a sound basis for Methanex continuing to be the leader in the methanol
industry.
|
|
|
|
|
|
METHANEX CORPORATION 2007 FOURTH QUARTER REPORT
MANAGEMENTS DISCUSSION AND ANALYSIS
|
|
PAGE 8 |
CRITICAL ACCOUNTING POLICIES AND ESTIMATES
These interim consolidated financial statements are prepared in accordance with Canadian generally
accepted accounting principles (Canadian GAAP) on a basis consistent with those followed in the
most recent annual consolidated financial statements, except as described in Note 2 to our interim
consolidated financial statements. Certain of our accounting policies are recognized as critical
because they require management to make subjective or complex judgments about matters that are
inherently uncertain. Our critical accounting policies and estimates relate to property, plant and
equipment, asset retirement obligations, and income taxes. For further details, refer to pages 29
to 30 of our 2006 Annual Report.
CHANGES IN ACCOUNTING POLICIES OR ESTIMATES
On January 1, 2007, we adopted, on a prospective basis, the Canadian Institute of Chartered
Accountants (CICA) Handbook Section 1530, Comprehensive Income, Section 3251, Equity, Section
3855, Financial Instruments - Recognition and Measurement, Section 3861, Financial Instruments -
Disclosure and Presentation, and Section 3865, Hedges. These standards, and the impact on our
financial statements, are discussed in Note 2 to our interim consolidated financial statements.
CONTROLS AND PROCEDURES
For the three months ended December 31, 2007, no changes were made that have materially affected,
or are reasonably likely to materially affect, our internal control over financial reporting.
ADDITIONAL INFORMATION SUPPLEMENTAL NON-GAAP MEASURES
In addition to providing measures prepared in accordance with Canadian generally accepted
accounting principles (Canadian GAAP), we present certain supplemental non-GAAP measures. These are
Adjusted EBITDA, income before unusual items (after-tax), diluted income before unusual items
(after-tax) per share, operating income and cash flows from operating activities before changes in
non-cash working capital. 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 2007 FOURTH QUARTER REPORT
MANAGEMENTS DISCUSSION AND ANALYSIS
|
|
PAGE 9 |
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, 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) |
|
2007 |
|
|
2007 |
|
|
2006 |
|
|
2007 |
|
|
2006 |
|
|
|
|
Cash flows from operating activities |
|
$ |
79,911 |
|
|
$ |
132,497 |
|
|
$ |
149,731 |
|
|
$ |
527,335 |
|
|
$ |
468,837 |
|
Add (deduct): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Changes in non-cash working capital |
|
|
107,923 |
|
|
|
(72,609 |
) |
|
|
68,761 |
|
|
|
(33,396 |
) |
|
|
154,083 |
|
Other cash payments |
|
|
11,938 |
|
|
|
598 |
|
|
|
15,612 |
|
|
|
16,824 |
|
|
|
27,322 |
|
Stock-based compensation expense |
|
|
(6,755 |
) |
|
|
(5,386 |
) |
|
|
(8,702 |
) |
|
|
(22,410 |
) |
|
|
(31,199 |
) |
Other non-cash items |
|
|
(3,105 |
) |
|
|
(4,282 |
) |
|
|
(2,854 |
) |
|
|
(13,574 |
) |
|
|
(8,422 |
) |
Interest expense |
|
|
10,878 |
|
|
|
10,807 |
|
|
|
11,096 |
|
|
|
43,911 |
|
|
|
44,586 |
|
Interest and other income |
|
|
(2,583 |
) |
|
|
(6,601 |
) |
|
|
316 |
|
|
|
(26,862 |
) |
|
|
(9,598 |
) |
Current income taxes |
|
|
72,139 |
|
|
|
13,571 |
|
|
|
45,252 |
|
|
|
160,514 |
|
|
|
154,466 |
|
|
|
|
Adjusted EBITDA |
|
$ |
270,346 |
|
|
$ |
68,595 |
|
|
$ |
279,212 |
|
|
$ |
652,342 |
|
|
$ |
800,075 |
|
|
Income before Unusual Items (after-tax) and Diluted Income before Unusual Items (after-tax) Per
Share
These supplemental non-GAAP measures are provided to assist readers in comparing earnings from one
period to another without the impact of unusual items that management considers to be
non-operational and/or non-recurring. Diluted income before unusual items (after-tax) per share has been calculated
by dividing income before unusual items (after-tax) by the diluted weighted average number of
common shares outstanding.
The following table shows a reconciliation of net income to income before unusual items (after-tax)
and the calculation of diluted income before unusual items (after-tax) per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Years Ended |
|
|
|
Dec 31 |
|
|
Sep 30 |
|
|
Dec 31 |
|
|
Dec 31 |
|
|
Dec 31 |
|
($ thousands, except number of shares and per share amounts) |
|
2007 |
|
|
2007 |
|
|
2006 |
|
|
2007 |
|
|
2006 |
|
|
|
|
Net income |
|
$ |
171,697 |
|
|
$ |
23,610 |
|
|
$ |
172,445 |
|
|
$ |
375,667 |
|
|
$ |
482,949 |
|
Add (deduct) unusual items: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Future income taxes related to a change in tax legislation |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(25,753 |
) |
|
|
|
Income before unusual items (after-tax) |
|
$ |
171,697 |
|
|
$ |
23,610 |
|
|
$ |
172,445 |
|
|
$ |
375,667 |
|
|
$ |
457,196 |
|
|
Diluted weighted average number of common shares |
|
|
99,616,275 |
|
|
|
100,417,273 |
|
|
|
106,890,909 |
|
|
|
102,129,929 |
|
|
|
109,441,404 |
|
Diluted income before unusual items (after-tax) per share |
|
$ |
1.72 |
|
|
$ |
0.24 |
|
|
$ |
1.61 |
|
|
$ |
3.68 |
|
|
$ |
4.18 |
|
|
|
|
|
|
|
|
METHANEX CORPORATION 2007 FOURTH QUARTER REPORT
MANAGEMENTS DISCUSSION AND ANALYSIS
|
|
PAGE 10 |
Operating Income and Cash Flows from Operating Activities before 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.
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) |
|
2007 |
|
|
2007 |
|
|
2007 |
|
|
2007 |
|
|
Revenue |
|
$ |
731,057 |
|
|
$ |
395,118 |
|
|
$ |
466,414 |
|
|
$ |
673,932 |
|
Net income |
|
|
171,697 |
|
|
|
23,610 |
|
|
|
35,654 |
|
|
|
144,706 |
|
Basic net income per common share |
|
|
1.74 |
|
|
|
0.24 |
|
|
|
0.35 |
|
|
|
1.38 |
|
Diluted net income per common share |
|
|
1.72 |
|
|
|
0.24 |
|
|
|
0.35 |
|
|
|
1.37 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
|
Dec 31 |
|
|
Sep 30 |
|
|
Jun 30 |
|
|
Mar 31 |
|
($ thousands, except per share amounts) |
|
2006 |
|
|
2006 |
|
|
2006 |
|
|
2006 |
|
|
Revenue |
|
$ |
668,159 |
|
|
$ |
519,586 |
|
|
$ |
460,915 |
|
|
$ |
459,590 |
|
Net income |
|
|
172,445 |
|
|
|
113,230 |
|
|
|
82,097 |
|
|
|
115,177 |
|
Basic net income per common share |
|
|
1.62 |
|
|
|
1.05 |
|
|
|
0.75 |
|
|
|
1.02 |
|
Diluted net income per common share |
|
|
1.61 |
|
|
|
1.05 |
|
|
|
0.75 |
|
|
|
1.02 |
|
|
|
|
|
|
|
|
METHANEX CORPORATION 2007 FOURTH QUARTER REPORT
MANAGEMENTS DISCUSSION AND ANALYSIS
|
|
PAGE 11 |
HOW WE ANALYZE OUR BUSINESS
We review our results of operations by analyzing changes in the components of our Adjusted EBITDA
(refer to Supplemental Non-GAAP Measures for a reconciliation to the most comparable GAAP measure),
depreciation and amortization, interest expense, interest and other income, unusual items and
income taxes. In addition to the methanol that we produce at our facilities, we also purchase and
re-sell methanol produced by others. We analyze the results of produced methanol sales separately
from purchased methanol sales as the margin characteristics of each are very different.
Produced Methanol
Our production facilities generate the substantial proportion of our Adjusted EBITDA, and
accordingly, the key drivers of changes in our Adjusted EBITDA for produced methanol are analyzed
separately. The key drivers of changes in our Adjusted EBITDA for produced methanol are average
realized price, sales volume and cash costs. Changes in Adjusted EBITDA related to our produced
methanol include our sales of methanol from our facilities in Chile, Trinidad and New Zealand.
The price, cash cost and volume variances included in our Adjusted EBITDA analysis for produced
methanol are defined and calculated as follows:
|
|
|
PRICE
|
|
The change in our 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 produced methanol
multiplied by the current period sales volume of produced methanol.
Sales under long-term contracts where the prices are either fixed
or linked to our costs plus a margin are included as sales of
produced methanol. Accordingly, the selling price of produced
methanol will differ from the selling price of purchased methanol. |
|
|
|
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 sales volume of produced methanol
in the current period plus the change in unabsorbed fixed cash
costs. The change in selling, general and administrative expenses
and fixed storage and handling costs are included in the analysis
of methanol produced at our Chile, Trinidad and New Zealand
facilities. |
|
|
|
VOLUME
|
|
The change in our Adjusted EBITDA as a result of changes in sales
volume is calculated as the difference from period-to-period in the
sales volume of produced methanol multiplied by the margin per
tonne for the prior period. The margin per tonne is calculated as
the selling price per tonne of produced methanol less absorbed
fixed cash costs per tonne and variable cash costs per tonne
(excluding Argentina natural gas export duties costs per tonne). |
Purchased Methanol
The cost of sales of purchased methanol consists principally of the cost of the methanol itself,
which is directly related to the price of methanol at the time of purchase. Accordingly, the
analysis of purchased methanol and its impact on our Adjusted EBITDA is discussed on a net margin
basis.
|
|
|
|
|
|
METHANEX CORPORATION 2007 FOURTH QUARTER REPORT
MANAGEMENTS DISCUSSION AND ANALYSIS
|
|
PAGE 12 |
FORWARD-LOOKING STATEMENTS
Information in this press release and the Fourth Quarter 2007 Managements Discussion and Analysis
contains forward-looking statements. 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. Methanex believes that it has a reasonable basis for making such
forward-looking statements. 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 include those attendant with producing and
marketing methanol and successfully carrying out major capital expenditure projects in various
jurisdictions, the ability to successfully carry out corporate initiatives and strategies,
conditions in the methanol and other industries including the supply and demand balance for
methanol, the success of natural gas exploration and development activities in southern Chile and
our ability to obtain any additional gas in that region on commercially acceptable terms, actions
of competitors and suppliers, actions of governments and governmental authorities, changes in laws
or regulations in foreign jurisdictions, world-wide economic conditions and other risks described
in our 2006 Managements Discussion & Analysis and the attached Fourth Quarter 2007 Managements
Discussion and Analysis. Undue reliance should not be placed 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. These materials also contain certain non-GAAP financial measures.
Non-GAAP financial measures do not have any standardized meaning and therefore are unlikely to be
comparable to similar measures used by other companies. For more information regarding these
non-GAAP measures, please see our 2006 Managements Discussion & Analysis and refer to Additional
Information Supplemental Non-Gaap Measures section on page 12 of the Fourth Quarter 2007
Managements Discussion and Analysis.
|
|
|
|
|
|
METHANEX CORPORATION 2007 FOURTH QUARTER REPORT
MANAGEMENTS DISCUSSION AND ANALYSIS
|
|
PAGE 13 |
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 |
|
|
|
2007 |
|
|
2006 |
|
|
2007 |
|
|
2006 |
|
|
Revenue |
|
$ |
731,057 |
|
|
$ |
668,159 |
|
|
$ |
2,266,521 |
|
|
$ |
2,108,250 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of sales and operating expenses |
|
|
460,711 |
|
|
|
388,947 |
|
|
|
1,614,179 |
|
|
|
1,308,175 |
|
Depreciation and amortization |
|
|
29,070 |
|
|
|
27,677 |
|
|
|
112,428 |
|
|
|
106,828 |
|
|
Operating income before undernoted items |
|
|
241,276 |
|
|
|
251,535 |
|
|
|
539,914 |
|
|
|
693,247 |
|
Interest expense (note 6) |
|
|
(10,878 |
) |
|
|
(11,096 |
) |
|
|
(43,911 |
) |
|
|
(44,586 |
) |
Interest and other income (expense) |
|
|
2,583 |
|
|
|
(316 |
) |
|
|
26,862 |
|
|
|
9,598 |
|
|
Income before income taxes |
|
|
232,981 |
|
|
|
240,123 |
|
|
|
522,865 |
|
|
|
658,259 |
|
Income taxes: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current |
|
|
(72,139 |
) |
|
|
(45,252 |
) |
|
|
(160,514 |
) |
|
|
(154,466 |
) |
Future |
|
|
10,855 |
|
|
|
(22,426 |
) |
|
|
13,316 |
|
|
|
(46,597 |
) |
Future income tax recovery related to change in
tax legislation (note 7) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
25,753 |
|
|
|
|
|
(61,284 |
) |
|
|
(67,678 |
) |
|
|
(147,198 |
) |
|
|
(175,310 |
) |
|
Net income |
|
$ |
171,697 |
|
|
$ |
172,445 |
|
|
$ |
375,667 |
|
|
$ |
482,949 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per common share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
1.74 |
|
|
$ |
1.62 |
|
|
$ |
3.69 |
|
|
$ |
4.43 |
|
Diluted |
|
$ |
1.72 |
|
|
$ |
1.61 |
|
|
$ |
3.68 |
|
|
$ |
4.41 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of common shares
outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
98,935,669 |
|
|
|
106,486,900 |
|
|
|
101,717,341 |
|
|
|
109,110,689 |
|
Diluted |
|
|
99,616,275 |
|
|
|
106,890,909 |
|
|
|
102,129,929 |
|
|
|
109,441,404 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of common shares outstanding at period end |
|
|
98,310,254 |
|
|
|
105,800,942 |
|
|
|
98,310,254 |
|
|
|
105,800,942 |
|
See accompanying notes to consolidated financial statements.
|
|
|
|
|
|
METHANEX CORPORATION 2007 FOURTH QUARTER REPORT
CONSOLIDATED FINANCIAL STATEMENTS
|
|
PAGE 14 |
Methanex Corporation
Consolidated Balance Sheets (unaudited)
(thousands of U.S. dollars)
|
|
|
|
|
|
|
|
|
|
|
Dec 31 |
|
|
Dec 31 |
|
|
|
2007 |
|
|
2006 |
|
|
ASSETS |
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
488,224 |
|
|
$ |
355,054 |
|
Receivables |
|
|
394,843 |
|
|
|
366,387 |
|
Inventories |
|
|
312,143 |
|
|
|
244,766 |
|
Prepaid expenses |
|
|
20,889 |
|
|
|
24,047 |
|
|
|
|
|
1,216,099 |
|
|
|
990,254 |
|
Property, plant and equipment (note 3) |
|
|
1,542,100 |
|
|
|
1,362,281 |
|
Other assets |
|
|
104,700 |
|
|
|
100,518 |
|
|
|
|
$ |
2,862,899 |
|
|
$ |
2,453,053 |
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS EQUITY |
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
Accounts payable and accrued liabilities |
|
$ |
459,020 |
|
|
$ |
309,979 |
|
Current maturities on long-term debt (note 5) |
|
|
15,282 |
|
|
|
14,032 |
|
Current maturities on other long-term liabilities |
|
|
16,965 |
|
|
|
17,022 |
|
|
|
|
|
491,267 |
|
|
|
341,033 |
|
Long-term debt (note 5) |
|
|
581,987 |
|
|
|
472,884 |
|
Other long-term liabilities |
|
|
74,431 |
|
|
|
68,818 |
|
Future income tax liabilities (note 7) |
|
|
338,602 |
|
|
|
351,918 |
|
Non-controlling interest |
|
|
41,258 |
|
|
|
9,149 |
|
Shareholders equity: |
|
|
|
|
|
|
|
|
Capital stock |
|
|
451,640 |
|
|
|
474,739 |
|
Contributed surplus |
|
|
16,021 |
|
|
|
10,346 |
|
Retained earnings |
|
|
876,348 |
|
|
|
724,166 |
|
Accumulated other comprehensive income (loss) |
|
|
(8,655 |
) |
|
|
|
|
|
|
|
|
1,335,354 |
|
|
|
1,209,251 |
|
|
|
|
$ |
2,862,899 |
|
|
$ |
2,453,053 |
|
|
See accompanying notes to consolidated financial statements.
|
|
|
|
|
|
METHANEX CORPORATION 2007 FOURTH QUARTER REPORT
CONSOLIDATED FINANCIAL STATEMENTS
|
|
PAGE 15 |
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 |
|
|
Income (Loss) |
|
|
|
Equity |
|
|
|
|
|
|
|
|
Balance, December 31,
2005 |
|
|
113,645,292 |
|
|
|
$ |
502,879 |
|
|
$ |
4,143 |
|
|
$ |
442,492 |
|
|
$ |
|
|
|
|
$ |
949,514 |
|
Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
482,949 |
|
|
|
|
|
|
|
|
482,949 |
|
Compensation expense
recorded
for stock options |
|
|
|
|
|
|
|
|
|
|
|
8,568 |
|
|
|
|
|
|
|
|
|
|
|
|
8,568 |
|
Issue of shares on
exercise of
stock options |
|
|
680,950 |
|
|
|
|
7,519 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7,519 |
|
Reclassification of
grant date
fair value on exercise of
stock options |
|
|
|
|
|
|
|
2,365 |
|
|
|
(2,365 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Payments for shares
repurchased |
|
|
(8,525,300 |
) |
|
|
|
(38,024 |
) |
|
|
|
|
|
|
(148,755 |
) |
|
|
|
|
|
|
|
(186,779 |
) |
Dividend payments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(52,520 |
) |
|
|
|
|
|
|
|
(52,520 |
) |
|
|
|
|
|
|
|
Balance, December 31,
2006 |
|
|
105,800,942 |
|
|
|
|
474,739 |
|
|
|
10,346 |
|
|
|
724,166 |
|
|
|
|
|
|
|
|
1,209,251 |
|
Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
203,970 |
|
|
|
|
|
|
|
|
203,970 |
|
Compensation expense
recorded
for stock options |
|
|
|
|
|
|
|
|
|
|
|
7,111 |
|
|
|
|
|
|
|
|
|
|
|
|
7,111 |
|
Issue of shares on
exercise of
stock options |
|
|
254,075 |
|
|
|
|
4,163 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,163 |
|
Reclassification of
grant date
fair value on exercise of
stock options |
|
|
|
|
|
|
|
1,640 |
|
|
|
(1,640 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Payments for shares
repurchased |
|
|
(6,612,763 |
) |
|
|
|
(29,805 |
) |
|
|
|
|
|
|
(134,967 |
) |
|
|
|
|
|
|
|
(164,772 |
) |
Dividend payments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(41,277 |
) |
|
|
|
|
|
|
|
(41,277 |
) |
Other comprehensive
income
(loss) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2,200 |
) |
|
|
|
(2,200 |
) |
|
|
|
|
|
|
|
Balance, September 30,
2007 |
|
|
99,442,254 |
|
|
|
|
450,737 |
|
|
|
15,817 |
|
|
|
751,892 |
|
|
|
(2,200 |
) |
|
|
|
1,216,246 |
|
Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
171,697 |
|
|
|
|
|
|
|
|
171,697 |
|
Compensation expense recorded
for stock options |
|
|
|
|
|
|
|
|
|
|
|
2,232 |
|
|
|
|
|
|
|
|
|
|
|
|
2,232 |
|
Issue of shares on
exercise of
stock options |
|
|
298,100 |
|
|
|
|
5,357 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5,357 |
|
Reclassification of
grant date
fair value on exercise of
stock options |
|
|
|
|
|
|
|
2,028 |
|
|
|
(2,028 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Payments for shares repurchased |
|
|
(1,430,100 |
) |
|
|
|
(6,482 |
) |
|
|
|
|
|
|
(33,473 |
) |
|
|
|
|
|
|
|
(39,955 |
) |
Dividend payments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(13,768 |
) |
|
|
|
|
|
|
|
(13,768 |
) |
Other comprehensive
income
(loss) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(6,455 |
) |
|
|
|
(6,455 |
) |
|
|
|
|
|
|
|
Balance, December 31,
2007 |
|
|
98,310,254 |
|
|
|
$ |
451,640 |
|
|
$ |
16,021 |
|
|
$ |
876,348 |
|
|
$ |
(8,655 |
) |
|
|
$ |
1,335,354 |
|
|
|
|
|
|
|
|
See accompanying notes to consolidated financial statements.
Consolidated
Statements of Comprehensive Income (unaudited)
(thousands of U.S. dollars)
|
|
|
|
|
|
|
|
|
|
|
Three months |
|
|
Year |
|
|
|
ended |
|
|
ended |
|
|
|
Dec 31 |
|
|
Dec 31 |
|
|
|
2007 |
|
|
2007 |
|
|
Net income |
|
$ |
171,697 |
|
|
$ |
375,667 |
|
Other comprehensive income (loss): |
|
|
|
|
|
|
|
|
Change in fair value of forward exchange contracts, net of tax (note 12) |
|
|
79 |
|
|
|
(45 |
) |
Change in fair value of interest rate swap contracts, net of tax (note 12) |
|
|
(6,534 |
) |
|
|
(8,610 |
) |
|
|
|
|
(6,455 |
) |
|
|
(8,655 |
) |
|
Comprehensive income |
|
$ |
165,242 |
|
|
$ |
367,012 |
|
|
See accompanying notes to consolidated financial statements.
|
|
|
|
|
|
METHANEX CORPORATION 2007 FOURTH QUARTER REPORT
CONSOLIDATED FINANCIAL STATEMENTS
|
|
PAGE 16 |
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 |
|
|
|
2007 |
|
|
2006 |
|
|
2007 |
|
|
2006 |
|
|
CASH FLOWS FROM OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
171,697 |
|
|
$ |
172,445 |
|
|
$ |
375,667 |
|
|
$ |
482,949 |
|
Add (deduct) non-cash items: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
29,070 |
|
|
|
27,677 |
|
|
|
112,428 |
|
|
|
106,828 |
|
Future income taxes |
|
|
(10,855 |
) |
|
|
22,426 |
|
|
|
(13,316 |
) |
|
|
20,844 |
|
Stock-based compensation expense |
|
|
6,755 |
|
|
|
8,702 |
|
|
|
22,410 |
|
|
|
31,199 |
|
Other |
|
|
3,105 |
|
|
|
2,854 |
|
|
|
13,574 |
|
|
|
8,422 |
|
Other cash payments |
|
|
(11,938 |
) |
|
|
(15,612 |
) |
|
|
(16,824 |
) |
|
|
(27,322 |
) |
|
Cash flows from operating activities before undernoted |
|
|
187,834 |
|
|
|
218,492 |
|
|
|
493,939 |
|
|
|
622,920 |
|
Changes in non-cash working capital (note 11) |
|
|
(107,923 |
) |
|
|
(68,761 |
) |
|
|
33,396 |
|
|
|
(154,083 |
) |
|
|
|
|
79,911 |
|
|
|
149,731 |
|
|
|
527,335 |
|
|
|
468,837 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM FINANCING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payments for shares repurchased |
|
|
(39,955 |
) |
|
|
(35,671 |
) |
|
|
(204,727 |
) |
|
|
(186,779 |
) |
Dividend payments |
|
|
(13,768 |
) |
|
|
(13,239 |
) |
|
|
(55,045 |
) |
|
|
(52,520 |
) |
Proceeds from limited recourse debt (note 5) |
|
|
35,000 |
|
|
|
|
|
|
|
131,574 |
|
|
|
|
|
Financing costs |
|
|
|
|
|
|
|
|
|
|
(8,725 |
) |
|
|
|
|
Equity contribution by non-controlling interest |
|
|
11,601 |
|
|
|
4,419 |
|
|
|
32,109 |
|
|
|
9,149 |
|
Repayment of limited recourse debt |
|
|
(7,328 |
) |
|
|
(7,016 |
) |
|
|
(14,344 |
) |
|
|
(14,032 |
) |
Proceeds on issue of shares on exercise of stock options |
|
|
5,357 |
|
|
|
1,857 |
|
|
|
9,520 |
|
|
|
7,519 |
|
Changes in debt service reserve accounts |
|
|
135 |
|
|
|
|
|
|
|
1,035 |
|
|
|
(2,301 |
) |
Repayment of other long-term liabilities |
|
|
(1,384 |
) |
|
|
(1,063 |
) |
|
|
(5,153 |
) |
|
|
(5,897 |
) |
|
|
|
|
(10,342 |
) |
|
|
(50,713 |
) |
|
|
(113,756 |
) |
|
|
(244,861 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property, plant and equipment |
|
|
(24,165 |
) |
|
|
(9,705 |
) |
|
|
(76,239 |
) |
|
|
(42,195 |
) |
Plant and equipment construction costs (note 14) |
|
|
(87,804 |
) |
|
|
(4,976 |
) |
|
|
(201,922 |
) |
|
|
(20,796 |
) |
Other assets |
|
|
(14,610 |
) |
|
|
486 |
|
|
|
(19,788 |
) |
|
|
355 |
|
Changes in non-cash working capital (note 11) |
|
|
12,027 |
|
|
|
5,689 |
|
|
|
17,540 |
|
|
|
34,959 |
|
|
|
|
|
(114,552 |
) |
|
|
(8,506 |
) |
|
|
(280,409 |
) |
|
|
(27,677 |
) |
|
Increase (decrease) in cash and cash equivalents |
|
|
(44,983 |
) |
|
|
90,512 |
|
|
|
133,170 |
|
|
|
196,299 |
|
Cash and cash equivalents, beginning of period |
|
|
533,207 |
|
|
|
264,542 |
|
|
|
355,054 |
|
|
|
158,755 |
|
|
Cash and cash equivalents, end of period |
|
$ |
488,224 |
|
|
$ |
355,054 |
|
|
$ |
488,224 |
|
|
$ |
355,054 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SUPPLEMENTARY CASH FLOW INFORMATION |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest paid |
|
$ |
5,641 |
|
|
$ |
5,938 |
|
|
$ |
38,454 |
|
|
$ |
38,577 |
|
Income taxes paid, net of amounts refunded |
|
$ |
41,176 |
|
|
$ |
12,246 |
|
|
$ |
144,169 |
|
|
$ |
110,275 |
|
See accompanying notes to consolidated financial statements.
|
|
|
|
|
|
METHANEX CORPORATION 2007 FOURTH QUARTER REPORT
CONSOLIDATED FINANCIAL STATEMENTS
|
|
PAGE 17 |
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, except as described in note 2 below. 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 15. 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 2006 Annual Report. |
|
2. |
|
Changes in accounting policies |
|
|
|
On January 1, 2007, the Company adopted the Canadian Institute of Chartered Accountants
(CICA) Handbook Section 1530, Comprehensive Income, Section 3251, Equity, Section 3855,
Financial Instruments Recognition and Measurement, Section 3861, Financial Instruments -
Disclosure and Presentation, and Section 3865, Hedges. These new accounting standards, which
apply to fiscal years beginning on or after October 1, 2006, provide comprehensive requirements
for the recognition and measurement of financial instruments, as well as standards on when and
how hedge accounting may be applied. Section 1530 establishes standards for reporting and
presenting comprehensive income, which is defined as the change in equity from transactions and
other events from non-owner sources. Other comprehensive income refers to items recognized in
comprehensive income that are excluded from net income calculated in accordance with generally
accepted accounting principles. |
|
|
|
Under these new standards, financial instruments must be classified into one of five categories
and, depending on the category, will either be measured at amortized cost or fair value.
Held-to-maturity, loans and receivables and other financial liabilities are measured at
amortized cost. Held for trading and available-for-sale financial assets are measured on the
balance sheet at fair value. Changes in fair value of held-for-trading financial assets are
recognized in earnings while changes in fair value of available-for-sale financial instruments
are recorded in other comprehensive income until the investment is derecognized or impaired at
which time the amounts would be recorded in earnings. Under adoption of these new standards,
the Company classified its cash as held-for-trading, which is measured at fair value. Accounts
receivable are classified as loans and receivables, which are measured at amortized cost.
Accounts payable and accrued liabilities, long-term debt, net of debt issuance costs, and other
long-term liabilities are classified as other financial liabilities, which are also measured at
amortized cost. |
|
|
|
Under these new standards, derivative financial instruments, including embedded derivatives,
are classified as held for trading and are recorded on the balance sheet at fair value unless
exempted as a normal purchase and sale arrangement. The Company records all changes in fair
value of derivative financial instruments in earnings unless the instruments are designated as
cash flow hedges. The Company enters into and designates as cash flow hedges certain forward
exchange sales contracts to hedge foreign exchange exposure on anticipated sales. The Company
also enters into and designates as cash flow hedges certain interest rate swap contracts to
hedge variable interest rate exposure on its limited recourse debt. The effective portion of
changes in fair value of these forward exchange sales contracts and interest rate swap
contracts is recognized in other comprehensive income. Any gain or loss in fair value relating
to the ineffective portion is recognized immediately in earnings. |
|
|
|
These standards have been adopted on a prospective basis beginning January 1, 2007. For additional
information, see note 12. |
|
|
|
|
|
|
METHANEX CORPORATION 2007 FOURTH QUARTER REPORT
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
|
PAGE 18 |
3. Property, plant and equipment
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated |
|
|
|
Net Book |
|
|
|
Cost |
|
|
Depreciation |
|
|
|
Value |
|
|
|
|
|
December 31, 2007 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Plant and equipment |
|
$ |
2,774,392 |
|
|
$ |
1,530,947 |
|
|
|
$ |
1,243,445 |
|
Plant and equipment under construction |
|
|
227,783 |
|
|
|
|
|
|
|
|
227,783 |
|
Other |
|
|
124,779 |
|
|
|
53,907 |
|
|
|
|
70,872 |
|
|
|
|
|
|
|
$ |
3,126,954 |
|
|
$ |
1,584,854 |
|
|
|
$ |
1,542,100 |
|
|
|
|
|
December 31, 2006 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Plant and equipment |
|
$ |
2,728,837 |
|
|
$ |
1,451,162 |
|
|
|
$ |
1,277,675 |
|
Plant and equipment under construction |
|
|
25,861 |
|
|
|
|
|
|
|
|
25,861 |
|
Other |
|
|
102,597 |
|
|
|
43,852 |
|
|
|
|
58,745 |
|
|
|
|
|
|
|
$ |
2,857,295 |
|
|
$ |
1,495,014 |
|
|
|
$ |
1,362,281 |
|
|
|
|
|
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 |
|
2007 |
|
|
2006 |
|
|
Cash and cash equivalents |
|
$ |
20,128 |
|
|
$ |
19,268 |
|
Other current assets |
|
|
88,524 |
|
|
|
62,420 |
|
Property, plant and equipment |
|
|
263,942 |
|
|
|
264,292 |
|
Other assets |
|
|
16,329 |
|
|
|
22,471 |
|
Accounts payable and accrued liabilities |
|
|
37,026 |
|
|
|
28,644 |
|
Long-term debt, including current maturities (note 5) |
|
|
119,891 |
|
|
|
136,916 |
|
Future income tax liabilities (note 7) |
|
|
16,099 |
|
|
|
10,866 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Years Ended |
|
|
|
Dec 31 |
|
|
Dec 31 |
|
|
Dec 31 |
|
|
Dec 31 |
|
Consolidated Statements of Income |
|
2007 |
|
|
2006 |
|
|
2007 |
|
|
2006 |
|
Revenue |
|
$ |
114,324 |
|
|
$ |
60,307 |
|
|
$ |
258,418 |
|
|
$ |
219,879 |
|
Expenses |
|
|
80,242 |
|
|
|
57,068 |
|
|
|
214,981 |
|
|
|
182,656 |
|
|
Income before income taxes |
|
|
34,082 |
|
|
|
3,239 |
|
|
|
43,437 |
|
|
|
37,223 |
|
Income taxes (note 7) |
|
|
(5,902 |
) |
|
|
(687 |
) |
|
|
(9,458 |
) |
|
|
9,997 |
|
|
Net income |
|
$ |
28,180 |
|
|
$ |
2,552 |
|
|
$ |
33,979 |
|
|
$ |
47,220 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Years Ended |
|
|
|
Dec 31 |
|
|
Dec 31 |
|
|
Dec 31 |
|
|
Dec 31 |
|
Consolidated Statements of Cash Flows |
|
2007 |
|
|
2006 |
|
|
2007 |
|
|
2006 |
|
Cash inflows (outflows) from operating activities |
|
$ |
(818 |
) |
|
$ |
(15,782 |
) |
|
$ |
40,317 |
|
|
$ |
23,465 |
|
Cash outflows from financing activities |
|
|
(6,881 |
) |
|
|
(7,016 |
) |
|
|
(12,997 |
) |
|
|
(14,032 |
) |
Cash outflows from investing activities |
|
|
(2,521 |
) |
|
|
(353 |
) |
|
|
(16,380 |
) |
|
|
(3,137 |
) |
|
|
|
|
|
|
|
METHANEX CORPORATION 2007 FOURTH QUARTER REPORT
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
|
PAGE 19 |
5. Long-term debt:
|
|
|
|
|
|
|
|
|
|
|
Dec 31 |
|
|
Dec 31 |
|
|
|
2007 |
|
|
2006 |
|
|
Unsecured notes |
|
|
|
|
|
|
|
|
8.75% due August 15, 2012 |
|
$ |
197,776 |
|
|
$ |
200,000 |
|
6.00% due August 15, 2015 |
|
|
148,340 |
|
|
|
150,000 |
|
|
|
|
|
346,116 |
|
|
|
350,000 |
|
Atlas
limited recourse debt facilities |
|
|
119,891 |
|
|
|
136,916 |
|
Egypt
limited recourse debt facilities |
|
|
116,574 |
|
|
|
|
|
Other limited recourse debt |
|
|
14,688 |
|
|
|
|
|
|
|
|
|
597,269 |
|
|
|
486,916 |
|
Less current maturities |
|
|
(15,282 |
) |
|
|
(14,032 |
) |
|
|
|
$ |
581,987 |
|
|
$ |
472,884 |
|
|
During the second quarter of 2007, the Company achieved financial close to construct a methanol
plant in Egypt (as described in note 14). The debt facilities are for an aggregate maximum of
$530 million with interest payable semi-annually based on rates of LIBOR plus approximately 1.1%
to 1.2% during construction and increasing to approximately 1.4% to 1.6% by the end of the loan
term. The LIBOR-based interest payments on approximately half of the projected outstanding debt
balance have been fixed at 5.1% through interest rate swap agreements for the period September
28, 2007 to March 31, 2015 as described in note 12(c). Principal is paid in 24 semi-annual
payments which will commence in September 2010. Under the terms of the Egypt limited recourse
debt facilities, the Egypt entity can make cash or other distributions after fulfilling certain
conditions.
The limited recourse debt facilities of Egypt and Atlas are described as limited recourse as
they are secured only by the assets of the Egypt entity and the Atlas joint venture,
respectively.
Other limited recourse debt is payable over 12 years in equal quarterly principal payments
beginning October 2007. Interest on this debt is payable quarterly at LIBOR plus 0.75%.
6. Interest expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Years Ended |
|
|
|
Dec 31 |
|
|
Dec 31 |
|
|
Dec 31 |
|
|
Dec 31 |
|
|
|
2007 |
|
|
2006 |
|
|
2007 |
|
|
2006 |
|
Interest expense before capitalized interest |
|
$ |
13,242 |
|
|
$ |
11,096 |
|
|
$ |
48,104 |
|
|
$ |
44,586 |
|
Less: capitalized interest related to Egypt project |
|
|
(2,364 |
) |
|
|
|
|
|
|
(4,193 |
) |
|
|
|
|
|
Interest expense |
|
$ |
10,878 |
|
|
$ |
11,096 |
|
|
$ |
43,911 |
|
|
$ |
44,586 |
|
|
In May 2007, the Company reached financial close and 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. For the three months and year ended December 31, 2007, interest costs
related to this project of $2 million and $4 million, respectively, were capitalized.
7. Future income taxes related to change in tax legislation:
During 2005, the Government of Trinidad and Tobago introduced new tax legislation retroactive to
January 1, 2004. As a result, during 2005 we recorded a $16.9 million charge to increase future
income tax expense to reflect the retroactive impact for the period January 1, 2004 to December
31, 2004. In February 2006, the Government of Trinidad and Tobago passed an amendment to this
legislation that changed the retroactive date to January 1, 2005. As a result of the amendment
we recorded an adjustment to decrease future income taxes by a total of $25.8 million. The
adjustment is made up of the reversal of the previous charge to 2005 earnings of $16.9 million
and an additional adjustment of $8.9 million to recognize the benefit of tax deductions that
were reinstated as a result of the change in the implementation date.
|
|
|
|
|
|
METHANEX CORPORATION 2007 FOURTH QUARTER REPORT
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
|
PAGE 20 |
8. 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 |
|
|
|
2007 |
|
|
2006 |
|
|
2007 |
|
|
2006 |
|
Denominator for basic net income per common share |
|
|
98,935,669 |
|
|
|
106,486,900 |
|
|
|
101,717,341 |
|
|
|
109,110,689 |
|
Effect of dilutive stock options |
|
|
680,606 |
|
|
|
404,009 |
|
|
|
412,588 |
|
|
|
330,715 |
|
|
Denominator for diluted net income per common share |
|
|
99,616,275 |
|
|
|
106,890,909 |
|
|
|
102,129,929 |
|
|
|
109,441,404 |
|
|
9. Stock-based compensation:
|
(i) |
|
Incentive stock options: |
|
Common shares reserved for outstanding incentive stock options at December 31, 2007: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Options Denominated in CAD $ |
|
|
Options Denominated in US $ |
|
|
|
Number of Stock |
|
|
Weighted Average |
|
|
Number of Stock |
|
|
Weighted Average |
|
|
|
Options |
|
|
Exercise Price |
|
|
Options |
|
|
Exercise Price |
|
Outstanding at December 31, 2006 |
|
|
162,250 |
|
|
$ |
8.40 |
|
|
|
2,404,925 |
|
|
$ |
18.76 |
|
Granted |
|
|
|
|
|
|
|
|
|
|
1,109,491 |
|
|
|
24.96 |
|
Exercised |
|
|
(16,300 |
) |
|
|
9.69 |
|
|
|
(237,775 |
) |
|
|
16.90 |
|
Cancelled |
|
|
(15,500 |
) |
|
|
11.28 |
|
|
|
(63,100 |
) |
|
|
19.79 |
|
|
Outstanding at September 30, 2007 |
|
|
130,450 |
|
|
$ |
7.90 |
|
|
|
3,213,541 |
|
|
$ |
21.01 |
|
Granted |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercised |
|
|
(26,000 |
) |
|
|
8.36 |
|
|
|
(272,100 |
) |
|
|
19.23 |
|
Cancelled |
|
|
|
|
|
|
|
|
|
|
(20,460 |
) |
|
|
21.98 |
|
|
Outstanding at December 31, 2007 |
|
|
104,450 |
|
|
$ |
7.79 |
|
|
|
2,920,981 |
|
|
$ |
21.17 |
|
|
|
|
|
Information regarding the incentive stock options outstanding at December 31, 2007 is as
follows: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Options Outstanding at |
|
Options Exercisable at |
|
|
December 31, 2007 |
|
December 31, 2007 |
|
|
Weighted |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Remaining |
|
|
Number of Stock |
|
|
Weighted |
|
|
Number of |
|
|
Weighted |
|
|
|
Contractual Life |
|
|
Options |
|
|
Average Exercise |
|
|
Stock Options |
|
|
Average |
|
Range of Exercise Prices |
|
(Years) |
|
|
Outstanding |
|
|
Price |
|
|
Exercisable |
|
|
Exercise Price |
|
Options denominated
in CAD |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$3.29 to 11.60 |
|
|
2.1 |
|
|
|
104,450 |
|
|
$ |
7.79 |
|
|
|
104,450 |
|
|
$ |
7.79 |
|
|
Options denominated in USD |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$6.45 to 9.23
|
|
|
4.9 |
|
|
|
185,200 |
|
|
$ |
8.34 |
|
|
|
185,200 |
|
|
$ |
8.34 |
|
$11.56 to 25.21
|
|
|
5.5 |
|
|
|
2,735,781 |
|
|
|
22.04 |
|
|
|
462,766 |
|
|
|
19.61 |
|
|
|
|
|
5.4 |
|
|
|
2,920,981 |
|
|
$ |
21.17 |
|
|
|
647,966 |
|
|
$ |
16.39 |
|
|
|
(ii) |
|
Performance stock options: |
|
As at December 31, 2007, there were 50,000 shares reserved for performance stock options
with an exercise price of CAD $4.47. All outstanding performance stock options have
vested and are exercisable. |
|
|
|
|
|
|
METHANEX CORPORATION 2007 FOURTH QUARTER REPORT
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
|
PAGE 21 |
9. |
|
Stock-based compensation (continued): |
|
(iii) |
|
Compensation expense related to stock options: |
|
|
|
|
For the three months and year ended December 31, 2007, compensation expense related to
stock options included in cost of sales and operating expenses was $2.2 million (2006 -
$2.7 million) and $9.3 million (2006 $8.6 million), respectively. The fair value of
each stock option grant was estimated on the date of grant using the Black-Scholes option
pricing model with the following assumptions: |
|
|
|
|
|
|
|
|
|
|
|
2007 |
|
|
2006 |
|
|
Risk-free interest rate |
|
|
4.5 |
% |
|
|
4.9 |
% |
Expected dividend yield |
|
|
2 |
% |
|
|
2 |
% |
Expected life |
|
5 |
years |
|
|
5 |
years |
Expected volatility |
|
|
31 |
% |
|
|
40 |
% |
Expected forfeitures |
|
|
5 |
% |
|
|
5 |
% |
Weighted average fair value of options granted (US$ per share) |
|
$ |
7.06 |
|
|
$ |
8.82 |
|
|
|
b) |
|
Deferred, restricted and performance share units: |
|
|
|
|
Deferred, restricted and performance share units outstanding at December 31, 2007 are as
follows: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of |
|
|
|
Number of |
|
|
|
Number of |
|
|
|
Deferred Share |
|
|
|
Restricted |
|
|
|
Performance |
|
|
|
Units |
|
|
|
Share Units |
|
|
|
Share Units |
|
|
|
|
|
|
|
|
Outstanding at December 31, 2006 |
|
|
318,746 |
|
|
|
|
518,757 |
|
|
|
|
406,082 |
|
Granted |
|
|
34,925 |
|
|
|
|
6,000 |
|
|
|
|
325,779 |
|
Granted in-lieu of dividends |
|
|
4,927 |
|
|
|
|
8,733 |
|
|
|
|
12,183 |
|
Redeemed |
|
|
(92,696 |
) |
|
|
|
(7,109 |
) |
|
|
|
|
|
Cancelled |
|
|
|
|
|
|
|
(5,978 |
) |
|
|
|
(18,774 |
) |
|
|
|
|
|
|
|
Outstanding at September 30, 2007 |
|
|
265,902 |
|
|
|
|
520,403 |
|
|
|
|
725,270 |
|
Granted |
|
|
92,434 |
|
|
|
|
|
|
|
|
|
|
|
Granted in-lieu of dividends |
|
|
1,348 |
|
|
|
|
70 |
|
|
|
|
3,489 |
|
Redeemed |
|
|
|
|
|
|
|
(494,852 |
) |
|
|
|
|
|
Cancelled |
|
|
|
|
|
|
|
(11,139 |
) |
|
|
|
(3,497 |
) |
|
|
|
|
|
|
|
Outstanding at December 31, 2007 |
|
|
359,684 |
|
|
|
|
14,482 |
|
|
|
|
725,262 |
|
|
|
|
|
|
|
|
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, 2007
was $29.8 million compared with the recorded liability of $21.7 million. The difference
between the fair value and the recorded liability of $8.1 million will be recognized over
the weighted average remaining service period of approximately 1.4 years.
For the three months and year ended December 31, 2007, compensation expense related to
deferred, restricted and performance share units included in cost of sales and operating
expenses was $4.5 million (2006 $6.0 million) and $13.1 million (2006 $22.6 million),
respectively. For the three months and year ended December 31, 2007, the compensation expense included $2.5
million (2006 $3.7 million) and $3.5 million (2006 $12.2 million), respectively,
related to the effect of the increase in the Companys share price. As at December 31,
2007, the Companys share price was US$27.60 per share.
10. |
|
Retirement plans: |
|
|
|
Total net pension expense for the Companys defined benefit and defined contribution pension
plans during the three months and year ended December 31, 2007 was $1.6 million (2006 $1.9
million) and $6.9 million (2006 $7.6 million), respectively. |
|
|
|
|
|
|
METHANEX CORPORATION 2007 FOURTH QUARTER REPORT
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
|
PAGE 22 |
11. |
|
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, 2007 were as follows: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Years Ended |
|
|
|
Dec 31 |
|
|
Dec 31 |
|
|
Dec 31 |
|
|
Dec 31 |
|
|
|
2007 |
|
|
2006 |
|
|
2007 |
|
|
2006 |
|
|
|
|
Decrease (increase) in non-cash working capital: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Receivables |
|
$ |
(183,066 |
) |
|
$ |
(47,654 |
) |
|
$ |
(28,456 |
) |
|
$ |
(69,865 |
) |
Inventories |
|
|
(163,339 |
) |
|
|
(81,123 |
) |
|
|
(67,377 |
) |
|
|
(104,662 |
) |
Prepaid expenses |
|
|
3,333 |
|
|
|
(4,426 |
) |
|
|
3,158 |
|
|
|
(10,492 |
) |
Accounts payable and accrued liabilities |
|
|
248,472 |
|
|
|
67,654 |
|
|
|
149,041 |
|
|
|
74,079 |
|
|
|
|
|
|
|
(94,600 |
) |
|
|
(65,549 |
) |
|
|
56,366 |
|
|
|
(110,940 |
) |
Adjustments for items not having a cash effect |
|
|
(1,296 |
) |
|
|
2,477 |
|
|
|
(5,430 |
) |
|
|
(8,184 |
) |
|
|
|
Changes in non-cash working capital having a cash effect |
|
$ |
(95,896 |
) |
|
$ |
(63,072 |
) |
|
$ |
50,936 |
|
|
$ |
(119,124 |
) |
|
|
|
|
These changes relate to the following activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating |
|
$ |
(107,923 |
) |
|
$ |
(68,761 |
) |
|
|
$33,396 |
|
|
$ |
(154,083 |
) |
Investing |
|
|
12,027 |
|
|
|
5,689 |
|
|
|
17,540 |
|
|
|
34,959 |
|
|
|
|
Changes in non-cash working capital |
|
$ |
(95,896 |
) |
|
$ |
(63,072 |
) |
|
$ |
50,936 |
|
|
$ |
(119,124 |
) |
|
|
|
12. |
|
Derivative financial instruments: |
|
a) |
|
Forward exchange contracts: |
|
|
|
|
As at December 31, 2007, the Company had forward exchange contracts to sell 4.0 million Euro
in exchange for US dollars at an average exchange rate of 1.4236 maturing in 2008. The fair
value of the forward exchange sales contracts was negative $0.1 million. The effective
portion of changes in fair value of these forward exchange sales contracts is recognized in
other comprehensive income. |
|
|
b) |
|
Interest rate swap contract: |
|
|
|
|
The Company has an interest rate swap contract recorded at its fair value of negative $1.0
million in other long-term liabilities. Changes in fair value of this interest rate swap
contract are recognized in earnings. |
|
|
c) |
|
Egypt debt interest rate swap contracts: |
|
|
|
|
On August 29, 2007, the Company entered interest rate swap contracts to hedge the
variability in LIBOR-based interest payments on its Egypt limited recourse debt facilities
described in note 5. The interest rate swap contracts are effective from September 28, 2007
to March 31, 2015. These contracts swap the LIBOR-based interest payments to a fixed rate
of 5.1% on approximately half of the projected outstanding debt for the period September 28,
2007 to March 31, 2015. The interest rate swap contracts are recorded at their fair value of
negative $8.6 million in other long-term liabilities with the effective portion of the
change in fair value recorded in other comprehensive income. |
|
|
|
|
|
|
METHANEX CORPORATION 2007 FOURTH QUARTER REPORT
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
|
PAGE 23 |
13. |
|
Argentina export duty costs: |
|
|
|
Effective July 25, 2006, the government of Argentina increased the duty on exports of natural
gas from Argentina to Chile, which have been in place since May 2004, from approximately $0.30
per mmbtu to approximately $2.25 per mmbtu. This duty is reviewed quarterly and is adjusted with
reference to a basket of international energy prices. While the Companys natural gas contracts
provide that natural gas suppliers are to pay any duties levied by the government of Argentina,
the Company was contributing towards the cost of these duties when it was receiving natural gas
from Argentina during the first half of 2007. The Company is in continuing discussions with its
Argentinean natural gas suppliers regarding the impact of the increased export duty.
During the fourth quarter, the Company did not produce any methanol from natural gas from
Argentina and there was no amount charged to earnings related to the cost of sharing export
duties. |
|
a) |
|
Egypt methanol project: |
|
|
|
|
During the second quarter of 2007, the Company reached financial close for its project to
construct a 1.3 million tonne per year methanol facility at Damietta on the Mediterranean
Sea in Egypt. The Company owns 60% of Egyptian Methanex Methanol Company S.A.E.
(EMethanex), which is the company that is developing the project. EMethanex has secured
limited recourse debt of $530 million. The Company expects commercial operations from the
methanol facility to begin in early 2010 and the Company will purchase and sell 100% of the
methanol from the facility. The total estimated future costs to complete the project over
the next three years, excluding financing costs and working capital, are expected to be
approximately $665 million. Our 60% share of future equity contributions, excluding
financing costs and working capital, over the next three years is estimated to be
approximately $175 million and the Company expects to fund these expenditures from cash
generated from operations and cash on hand. |
|
|
|
|
The Companys investment in EMethanex is accounted for using consolidation accounting. This
results in 100% of the assets and liabilities of the Egypt entity being included in our
balance sheet. The partners interest is presented as non-controlling interest on our
balance sheet. Certain comparative figures related to this investment have been adjusted to
conform with the accounting treatment in the current period. |
|
|
b) |
|
Natural gas prepayment agreement: |
|
|
|
|
During the fourth quarter of 2007, the Company entered into a natural gas prepayment
agreement with GeoPark Holdings Limited (GeoPark) under which the Company will provide up to
US$40 million in financing over the period to December 31, 2008 to support and accelerate
GeoParks natural gas exploration and development activities in the Fell Block in Southern
Chile. As at December 31, 2007, the amount outstanding under the prepayment agreement is $14
million which has been recorded in other assets. |
|
|
|
|
|
|
METHANEX CORPORATION 2007 FOURTH QUARTER REPORT
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
|
PAGE 24 |
15. |
|
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 for the three months and year ended December 31, 2007 and 2006
are as follows: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Years Ended |
|
|
|
Dec 31 |
|
|
Dec 31 |
|
|
Dec 31 |
|
|
Dec 31 |
|
|
|
2007 |
|
|
2006 |
|
|
2007 |
|
|
2006 |
|
|
|
|
Net income in accordance with Canadian GAAP |
|
$ |
171,697 |
|
|
$ |
172,445 |
|
|
$ |
375,667 |
|
|
$ |
482,949 |
|
Add (deduct) adjustments for: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization a |
|
|
(478 |
) |
|
|
(478 |
) |
|
|
(1,911 |
) |
|
|
(1,911 |
) |
Stock-based compensation b |
|
|
(44 |
) |
|
|
(113 |
) |
|
|
277 |
|
|
|
(482 |
) |
Uncertainty in income taxes c |
|
|
(1,648 |
) |
|
|
|
|
|
|
(5,455 |
) |
|
|
|
|
Income tax effect of above adjustments d |
|
|
167 |
|
|
|
167 |
|
|
|
669 |
|
|
|
669 |
|
|
|
|
Net income in accordance with U.S. GAAP |
|
$ |
169,694 |
|
|
$ |
172,021 |
|
|
$ |
369,247 |
|
|
$ |
481,225 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Per share information in accordance with U.S. GAAP: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic net income per share |
|
$ |
1.72 |
|
|
$ |
1.62 |
|
|
$ |
3.63 |
|
|
$ |
4.41 |
|
Diluted net income per share |
|
$ |
1.70 |
|
|
$ |
1.61 |
|
|
$ |
3.62 |
|
|
$ |
4.40 |
|
|
|
|
The significant differences between Canadian GAAP and U.S. GAAP with respect to the Companys
consolidated statements of comprehensive income for the three months and year ended December 31,
2007 and 2006 are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
|
December 31, 2007 |
|
|
December 31, 2006 |
|
|
|
Cdn GAAP |
|
|
Adjustments |
|
|
U.S. GAAP |
|
|
U.S. GAAP 1 |
|
|
|
|
|
Net income |
|
$ |
171,697 |
|
|
$ |
(2,003 |
) |
|
$ |
169,694 |
|
|
$ |
172,021 |
|
Change in fair value of forward exchange contracts, net of tax |
|
|
79 |
|
|
|
|
|
|
|
79 |
|
|
|
|
|
Change in fair value of interest rate swap, net of tax |
|
|
(6,534 |
) |
|
|
|
|
|
|
(6,534 |
) |
|
|
|
|
Change related to pension, net of tax e |
|
|
|
|
|
|
(1,018 |
) |
|
|
(1,018 |
) |
|
|
|
|
|
|
|
|
Comprehensive income |
|
$ |
165,242 |
|
|
$ |
(3,021 |
) |
|
$ |
162,221 |
|
|
$ |
172,021 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years Ended |
|
|
|
December 31, 2007 |
|
|
December 31, 2006 |
|
|
|
Cdn GAAP |
|
|
Adjustments |
|
|
U.S. GAAP |
|
|
U.S. GAAP 1 |
|
|
|
|
|
Net income |
|
$ |
375,667 |
|
|
$ |
(6,420 |
) |
|
$ |
369,247 |
|
|
$ |
481,225 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in fair value of forward exchange contracts, net of tax |
|
|
(45 |
) |
|
|
|
|
|
|
(45 |
) |
|
|
|
|
Change in fair value of interest rate swap, net of tax |
|
|
(8,610 |
) |
|
|
|
|
|
|
(8,610 |
) |
|
|
|
|
Change related to pension, net of tax e |
|
|
|
|
|
|
(346 |
) |
|
|
(346 |
) |
|
|
|
|
|
|
|
|
Comprehensive income |
|
$ |
367,012 |
|
|
$ |
(6,766 |
) |
|
$ |
360,246 |
|
|
$ |
481,225 |
|
|
|
|
|
|
|
|
1 |
|
A Consolidated Statement of Comprehensive Income was introduced under Canadian
GAAP upon the adoption of Section 1530 on January 1, 2007. Accordingly, there is no
reconciliation of Canadian GAAP to U.S. GAAP for the prior periods. |
(a) Business combination:
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. For the three months and year ended December
31, 2007, an increase to depreciation expense of $0.5 million (2006 $0.5 million) and $1.9
million (2006 $1.9 million) respectively, was recorded in accordance with U.S. GAAP.
|
|
|
|
|
|
METHANEX CORPORATION 2007 FOURTH QUARTER REPORT
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
|
PAGE 25 |
(b) Stock-based compensation:
The Company has 22,350 stock options that are accounted for as variable plan options under U.S.
GAAP because the exercise price of the stock options is denominated in a currency other than the
Companys functional currency or the currency in which the optionee is normally compensated. For
Canadian GAAP purposes, no compensation expense has been recorded as these options were granted in
2001 which is prior to the effective implementation date for fair value accounting under Canadian
GAAP. During the three months and year ended December 31, 2007, an increase to operating expense
of nil (2006 an increase of $0.1 million) and a decrease to operating expense of $0.3 million
(2006 increase of $0.5 million), respectively, was recorded in accordance with U.S. GAAP.
(c) Accounting for uncertainty in income taxes:
On January 1, 2007, the Company adopted Financial Accounting Standards Board (FASB) Interpretation
No. 48, Accounting for Uncertainty in Income Taxes an interpretation of FASB Statement No. 109
(FIN 48). FIN 48 clarifies the accounting for income taxes recognized in a Companys financial
statements in accordance with FASB Statement No. 109, Accounting for Income Taxes (SFAS 109). FIN
48 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. This
interpretation also provides guidance on derecognition, classification, interest and penalties, and
transition. In accordance with the interpretation, the Company has recorded the cumulative effect
adjustment as a $4.8 million increase to opening retained earnings, with no restatement of prior
periods. During the three months and year ended December 31, 2007, adjustments to increase income
tax expense by $1.6 million and $5.5 million, respectively, were recorded in accordance with U.S.
GAAP.
(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.
(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. For the three months and year
ending December 31, 2007, the amortization of these deferred pension amounts was reclassified from
comprehensive income to earnings.
(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.
|
|
|
|
|
|
METHANEX CORPORATION 2007 FOURTH QUARTER REPORT
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
|
PAGE 26 |
Methanex Corporation
Quarterly History (unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2007 |
|
|
|
Q4 |
|
|
Q3 |
|
|
Q2 |
|
|
Q1 |
|
|
2006 |
|
|
|
Q4 |
|
|
Q3 |
|
|
Q2 |
|
|
Q1 |
|
|
|
|
|
|
|
|
METHANOL SALES VOLUMES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(thousands of tonnes) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Company produced |
|
|
4,569 |
|
|
|
|
997 |
|
|
|
1,073 |
|
|
|
1,360 |
|
|
|
1,139 |
|
|
|
5,310 |
|
|
|
|
1,160 |
|
|
|
1,478 |
|
|
|
1,351 |
|
|
|
1,321 |
|
Purchased methanol |
|
|
1,453 |
|
|
|
|
421 |
|
|
|
387 |
|
|
|
269 |
|
|
|
376 |
|
|
|
1,101 |
|
|
|
|
288 |
|
|
|
222 |
|
|
|
294 |
|
|
|
297 |
|
Commission sales 1 |
|
|
590 |
|
|
|
|
195 |
|
|
|
168 |
|
|
|
89 |
|
|
|
138 |
|
|
|
584 |
|
|
|
|
134 |
|
|
|
176 |
|
|
|
133 |
|
|
|
141 |
|
|
|
|
|
|
|
|
|
|
|
6,612 |
|
|
|
|
1,613 |
|
|
|
1,628 |
|
|
|
1,718 |
|
|
|
1,653 |
|
|
|
6,995 |
|
|
|
|
1,582 |
|
|
|
1,876 |
|
|
|
1,778 |
|
|
|
1,759 |
|
|
|
|
|
|
|
|
METHANOL PRODUCTION |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(thousands of tonnes) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Chile |
|
|
1,841 |
|
|
|
|
288 |
|
|
|
233 |
|
|
|
569 |
|
|
|
751 |
|
|
|
3,186 |
|
|
|
|
766 |
|
|
|
666 |
|
|
|
872 |
|
|
|
882 |
|
Titan, Trinidad |
|
|
861 |
|
|
|
|
220 |
|
|
|
191 |
|
|
|
225 |
|
|
|
225 |
|
|
|
864 |
|
|
|
|
229 |
|
|
|
206 |
|
|
|
214 |
|
|
|
215 |
|
Atlas, Trinidad (63.1%) |
|
|
982 |
|
|
|
|
278 |
|
|
|
290 |
|
|
|
234 |
|
|
|
180 |
|
|
|
1,057 |
|
|
|
|
267 |
|
|
|
264 |
|
|
|
273 |
|
|
|
253 |
|
New Zealand |
|
|
435 |
|
|
|
|
75 |
|
|
|
122 |
|
|
|
120 |
|
|
|
118 |
|
|
|
404 |
|
|
|
|
111 |
|
|
|
71 |
|
|
|
118 |
|
|
|
104 |
|
|
|
|
4,119 |
|
|
|
|
861 |
|
|
|
836 |
|
|
|
1,148 |
|
|
|
1,274 |
|
|
|
5,511 |
|
|
|
|
1,373 |
|
|
|
1,207 |
|
|
|
1,477 |
|
|
|
1,454 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
AVERAGE REALIZED METHANOL PRICE 2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
($/tonne) |
|
|
375 |
|
|
|
|
514 |
|
|
|
270 |
|
|
|
286 |
|
|
|
444 |
|
|
|
328 |
|
|
|
|
460 |
|
|
|
305 |
|
|
|
279 |
|
|
|
283 |
|
($/gallon) |
|
|
1.13 |
|
|
|
|
1.55 |
|
|
|
0.81 |
|
|
|
0.86 |
|
|
|
1.34 |
|
|
|
0.99 |
|
|
|
|
1.38 |
|
|
|
0.92 |
|
|
|
0.84 |
|
|
|
0.85 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PER SHARE INFORMATION ($ per share) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic net income (loss) |
|
$ |
3.69 |
|
|
|
|
1.74 |
|
|
|
0.24 |
|
|
|
0.35 |
|
|
|
1.38 |
|
|
|
4.43 |
|
|
|
|
1.62 |
|
|
|
1.05 |
|
|
|
0.75 |
|
|
|
1.02 |
|
Diluted net income (loss) |
|
$ |
3.68 |
|
|
|
|
1.72 |
|
|
|
0.24 |
|
|
|
0.35 |
|
|
|
1.37 |
|
|
|
4.41 |
|
|
|
|
1.61 |
|
|
|
1.05 |
|
|
|
0.75 |
|
|
|
1.02 |
|
|
|
|
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 2007 FOURTH QUARTER REPORT
QUARTERLY HISTORY
|
|
PAGE 27 |