NEWS RELEASE
|
Methanex Corporation 1800 200 Burrard St. Vancouver, BC Canada V6C 3M1 Investor Relations: (604) 661-2600 http://www.methanex.com |
1 | Adjusted EBITDA is a non-GAAP measure that does not have any standardized meaning
prescribed by Canadian generally accepted accounting principles (GAAP) and therefore is
unlikely to be comparable to similar measures presented by other companies. Refer to
Additional Information Supplemental Non-GAAP Measures in the attached Third Quarter 2009
Managements Discussion and Analysis for a description of each supplemental non-GAAP measure
and a reconciliation to the most comparable GAAP measure. |
3
Interim Report
For the Three Months Ended September 30, 2009
At October 27, 2009 the Company
had 92,108,242 common shares
issued and outstanding and stock
options exercisable for
2,680,636 additional common
shares.
|
Share Information Methanex Corporations common shares are listed for trading on the Toronto Stock Exchange under the symbol MX, on the Nasdaq Global Market under the symbol MEOH and on the foreign securities market of the Santiago Stock Exchange in Chile under the trading symbol Methanex. Transfer Agents & Registrars CIBC Mellon Trust Company 320 Bay Street Toronto, Ontario, Canada M5H 4A6 Toll free in North America: 1-800-387-0825 |
Investor Information All financial reports, news releases and corporate information can be accessed on our website at www.methanex.com. Contact Information Methanex Investor Relations 1800 200 Burrard Street Vancouver, BC Canada V6C 3M1 E-mail: invest@methanex.com Methanex Toll-Free: 1-800-661-8851 |
Three Months Ended | Nine Months Ended | |||||||||||||||||||
Sep 30 | Jun 30 | Sep 30 | Sep 30 | Sep 30 | ||||||||||||||||
($ millions, except where noted) | 2009 | 2009 | 2008 | 2009 | 2008 | |||||||||||||||
Sales volumes (thousands of tonnes) |
||||||||||||||||||||
Produced methanol |
943 | 941 | 946 | 2,884 | 2,534 | |||||||||||||||
Purchased methanol |
480 | 329 | 429 | 1,079 | 1,639 | |||||||||||||||
Commission sales 1 |
194 | 161 | 172 | 486 | 483 | |||||||||||||||
Total sales volumes |
1,617 | 1,431 | 1,547 | 4,449 | 4,656 | |||||||||||||||
Methanex average non-discounted posted price ($ per tonne) 2 |
251 | 211 | 499 | 227 | 564 | |||||||||||||||
Average realized price ($ per tonne) 3 |
222 | 192 | 413 | 205 | 455 | |||||||||||||||
Adjusted EBITDA 4 |
31.0 | 24.8 | 139.5 | 68.9 | 343.7 | |||||||||||||||
Cash flows from operating activities |
1.4 | 14.0 | 127.6 | 83.3 | 269.5 | |||||||||||||||
Cash flows from operating activities before changes
in non-cash working capital 4 |
36.3 | 17.7 | 103.5 | 58.8 | 271.4 | |||||||||||||||
Operating income (loss) 4 |
3.1 | (4.0 | ) | 108.3 | (16.7 | ) | 263.0 | |||||||||||||
Net income (loss) |
(0.8 | ) | (5.7 | ) | 70.0 | (25.0 | ) | 172.7 | ||||||||||||
Basic net income (loss) per common share |
(0.01 | ) | (0.06 | ) | 0.75 | (0.27 | ) | 1.81 | ||||||||||||
Diluted net income (loss) per common share |
(0.01 | ) | (0.06 | ) | 0.74 | (0.27 | ) | 1.81 | ||||||||||||
Common share information (millions of shares): |
||||||||||||||||||||
Weighted average number of common shares |
92.1 | 92.0 | 93.9 | 92.0 | 95.2 | |||||||||||||||
Diluted weighted average number of common shares |
92.1 | 92.0 | 94.3 | 92.0 | 95.7 | |||||||||||||||
Number of common shares outstanding, end of period |
92.1 | 92.0 | 93.4 | 92.1 | 93.4 |
1 | Commission sales represent volumes marketed on a commission basis. Commission income is included in revenue when earned. |
|
2 | Methanex average non-discounted posted price represents the average of our non-discounted posted prices in North America, Europe and Asia
Pacific weighted by sales volume. Current and historical pricing information is available at www.methanex.com. |
|
3 | Average realized price is calculated as revenue, net of commissions earned, divided by the total sales volumes of produced and purchased
methanol. |
|
4 | These items are non-GAAP measures that do not have any standardized meaning prescribed by Canadian generally accepted accounting principles
(GAAP) and therefore are unlikely to be comparable to similar measures presented by other companies. Refer to Additional Information Supplemental Non-GAAP
Measures for a description of each non-GAAP measure and a reconciliation to the most comparable GAAP measure. |
METHANEX CORPORATION 2009 THIRD QUARTER REPORT MANAGEMENTS DISCUSSION AND ANALYSIS |
PAGE 1 |
Q3 2009 | Q2 2009 | Q3 2008 | YTD Q3 2009 | YTD Q3 2008 | ||||||||||||||||||||
(thousands of tonnes) | Capacity1 | Production | Production | Production | Production | Production | ||||||||||||||||||
Chile I, II, III and IV |
960 | 197 | 252 | 246 | 677 | 816 | ||||||||||||||||||
Titan |
213 | 188 | 165 | 200 | 576 | 646 | ||||||||||||||||||
Atlas (63.1% interest) |
268 | 257 | 275 | 284 | 736 | 865 | ||||||||||||||||||
New Zealand 2 |
350 | 202 | 203 | 126 | 599 | 370 | ||||||||||||||||||
1,791 | 844 | 895 | 856 | 2,588 | 2,697 | |||||||||||||||||||
1 | The production capacities for our Trinidad plants are stated at original nameplate
capacity. These facilities are able to operate above original nameplate capacity as a result
of efficiencies gained through improvements and experience at these plants. The production
capacity for our facilities in Chile and New Zealand may be higher than original nameplate
capacity as, over time, these figures have been adjusted to reflect ongoing operating
efficiencies at these facilities. |
|
2 | In October 2008, we restarted one of our two idled 900,000 tonne per year facilities
at our Motunui site in New Zealand and we idled our 530,000 tonne per year Waitara Valley
facility. We have the flexibility to operate the Motunui plant or the Waitara Valley plant or
both depending on methanol supply and demand dynamics and the availability of natural gas on
commercially acceptable terms and accordingly, we have included both of these facilities in
the production capacity for New Zealand. We have excluded the second Motunui facility from
production capacity in New Zealand as we currently do not intend to restart this facility. |
METHANEX CORPORATION 2009 THIRD QUARTER REPORT MANAGEMENTS DISCUSSION AND ANALYSIS |
PAGE 2 |
METHANEX CORPORATION 2009 THIRD QUARTER REPORT MANAGEMENTS DISCUSSION AND ANALYSIS |
PAGE 3 |
Q3 2009 | Q3 2009 | YTD Q3 2009 | ||||||||||
compared with | compared with | compared with | ||||||||||
($ millions) | Q2 2009 | Q3 2008 | YTD Q3 2008 | |||||||||
Average realized price |
$ | 42 | $ | (272 | ) | $ | (993 | ) | ||||
Sales volumes |
7 | 6 | (21 | ) | ||||||||
Total cash costs |
(43 | ) | 157 | 739 | ||||||||
$ | 6 | $ | (109 | ) | $ | (275 | ) | |||||
Three Months Ended | Nine Months Ended | |||||||||||||||||||
Sep 30 | Jun 30 | Sep 30 | Sep 30 | Sep 30 | ||||||||||||||||
($ per tonne, except where noted) | 2009 | 2009 | 2008 | 2009 | 2008 | |||||||||||||||
Methanex average non-discounted posted price 1 |
251 | 211 | 499 | 227 | 564 | |||||||||||||||
Methanex average realized price |
222 | 192 | 413 | 205 | 455 | |||||||||||||||
Average discount |
12 | % | 9 | % | 17 | % | 10 | % | 19 | % |
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. |
METHANEX CORPORATION 2009 THIRD QUARTER REPORT MANAGEMENTS DISCUSSION AND ANALYSIS |
PAGE 4 |
Three Months Ended | Nine Months Ended | |||||||||||||||||||
Sep 30 | Jun 30 | Sep 30 | Sep 30 | Sep 30 | ||||||||||||||||
($ millions) | 2009 | 2009 | 2008 | 2009 | 2008 | |||||||||||||||
Interest expense before capitalized interest |
$ | 13 | $ | 12 | $ | 13 | $ | 39 | $ | 40 | ||||||||||
Less capitalized interest |
(6 | ) | (5 | ) | (4 | ) | (18 | ) | (10 | ) | ||||||||||
Interest expense |
$ | 7 | $ | 7 | $ | 9 | $ | 21 | $ | 30 | ||||||||||
METHANEX CORPORATION 2009 THIRD QUARTER REPORT MANAGEMENTS DISCUSSION AND ANALYSIS |
PAGE 5 |
Three Months Ended | Nine Months Ended | |||||||||||||||||||
Sep 30 | Jun 30 | Sep 30 | Sep 30 | Sep 30 | ||||||||||||||||
($ millions) | 2009 | 2009 | 2008 | 2009 | 2008 | |||||||||||||||
Interest and other income |
$ | 1 | $ | 2 | $ | 1 | $ | | $ | 12 | ||||||||||
Oct | Sep | Aug | Jul | |||||||||||||
(US$ per tonne) | 2009 | 2009 | 2009 | 2009 | ||||||||||||
United States |
316 | 279 | 239 | 226 | ||||||||||||
Europe 2 |
328 | 224 | 224 | 224 | ||||||||||||
Asia |
300 | 280 | 265 | 250 |
1 | Discounts from our posted prices are offered to customers based on various factors. |
|
2 | 223 for Q4 2009 (Q3 2009
159) converted to United States dollars. |
METHANEX CORPORATION 2009 THIRD QUARTER REPORT MANAGEMENTS DISCUSSION AND ANALYSIS |
PAGE 6 |
METHANEX CORPORATION 2009 THIRD QUARTER REPORT MANAGEMENTS DISCUSSION AND ANALYSIS |
PAGE 7 |
Standard & Poors Rating Services |
BBB- (negative) | |
Moodys Investor Services |
Ba1 (stable) | |
Fitch Ratings |
BBB- (stable) |
METHANEX CORPORATION 2009 THIRD QUARTER REPORT MANAGEMENTS DISCUSSION AND ANALYSIS |
PAGE 8 |
METHANEX CORPORATION 2009 THIRD QUARTER REPORT MANAGEMENTS DISCUSSION AND ANALYSIS | PAGE 9 |
Three Months Ended | Nine Months Ended | |||||||||||||||||||
Sep 30 | Jun 30 | Sep 30 | Sep 30 | Sep 30 | ||||||||||||||||
($ thousands) | 2009 | 2009 | 2008 | 2009 | 2008 | |||||||||||||||
Cash flows from operating activities |
$ | 1,434 | $ | 14,037 | $ | 127,645 | $ | 83,324 | $ | 269,544 | ||||||||||
Add (deduct): |
||||||||||||||||||||
Changes in non-cash working capital |
34,825 | 3,685 | (24,183 | ) | (24,526 | ) | 1,844 | |||||||||||||
Other cash payments |
(16 | ) | 4,477 | 435 | 5,751 | 2,556 | ||||||||||||||
Stock-based compensation expense |
(4,602 | ) | (1,453 | ) | 5,870 | (7,929 | ) | (3,965 | ) | |||||||||||
Other non-cash items |
(1,226 | ) | (2,169 | ) | (117 | ) | (5,544 | ) | (4,030 | ) | ||||||||||
Interest expense |
6,622 | 6,972 | 9,444 | 21,153 | 29,764 | |||||||||||||||
Interest and other income (expense) |
(1,256 | ) | (1,903 | ) | (615 | ) | 422 | (12,449 | ) | |||||||||||
Current income taxes |
(4,751 | ) | 1,135 | 21,050 | (3,711 | ) | 60,451 | |||||||||||||
Adjusted EBITDA |
$ | 31,030 | $ | 24,781 | $ | 139,529 | $ | 68,940 | $ | 343,715 | ||||||||||
METHANEX CORPORATION 2009 THIRD QUARTER REPORT MANAGEMENTS DISCUSSION AND ANALYSIS | PAGE 10 |
Three Months Ended | ||||||||||||||||
Sep 30 | Jun 30 | Mar 31 | Dec 31 | |||||||||||||
($ thousands, except per share amounts) | 2009 | 2009 | 2009 | 2008 | ||||||||||||
Revenue |
$ | 316,932 | $ | 245,501 | $ | 254,007 | $ | 408,384 | ||||||||
Net income (loss) |
(831 | ) | (5,743 | ) | (18,406 | ) | (3,949 | ) | ||||||||
Basic net income (loss) per common share |
(0.01 | ) | (0.06 | ) | (0.20 | ) | (0.04 | ) | ||||||||
Diluted net income (loss) per common share |
(0.01 | ) | (0.06 | ) | (0.20 | ) | (0.04 | ) | ||||||||
Three Months Ended | ||||||||||||||||
Sep 30 | Jun 30 | Mar 31 | Dec 31 | |||||||||||||
($ thousands, except per share amounts) | 2008 | 2008 | 2008 | 2007 | ||||||||||||
Revenue |
$ | 569,876 | $ | 600,025 | $ | 735,934 | $ | 731,057 | ||||||||
Net income |
70,045 | 38,059 | 64,598 | 171,697 | ||||||||||||
Basic net income per common share |
0.75 | 0.40 | 0.66 | 1.74 | ||||||||||||
Diluted net income per common share |
0.74 | 0.40 | 0.66 | 1.72 | ||||||||||||
METHANEX CORPORATION 2009 THIRD QUARTER REPORT MANAGEMENTS DISCUSSION AND ANALYSIS | PAGE 11 |
| expected demand for methanol and its derivatives, |
| expected new methanol supply and timing for start-up of same, |
| expected shut downs (either temporary or permanent) or re-starts of existing methanol
supply (including our own facilities), including, without limitation, timing of planned
maintenance outages, |
| expected prices of methanol, |
| anticipated production rates of our plants, including timing of the start-up of a second
plant in Chile, |
| expected levels of natural gas supply to our plants, |
| capital committed by third parties towards future natural gas exploration in Chile,
anticipated results of natural gas exploration in Chile and timing of same, |
| expected operating costs, including natural gas feedstock costs and logistics costs, |
| expected capital expenditures and future sources of funding for such capital expenditures, |
| expected tax rates, |
| expected cash flows and earnings capability, |
| anticipated completion date of, and cost to complete, our methanol project in Egypt, |
| availability of committed credit facilities and other financing, |
| shareholder distribution strategy and anticipated distributions to shareholders, |
| commercial viability of, or ability to execute, future projects or capacity expansions, |
| financial strength and ability to meet future financial commitments, |
| expected global or regional economic activity (including industrial production levels) and
expected timing for recovery from the current economic recession, and |
| expected actions of third parties, including governments, gas suppliers, courts and
tribunals. |
| supply of, demand for, and price of, methanol, methanol derivatives, natural
gas, oil and oil derivatives, |
| production rates of our facilities, |
| success of natural gas exploration in Chile and New Zealand, |
| receipt of third party consents or approvals, including without limitation, governmental
approvals related to natural gas exploration rights, rights to purchase natural gas, and other
rights and projects, |
| operating costs including natural gas feedstock and logistics costs, capital costs, tax
rates, cash flows, foreign exchange rates and interest rates, |
| completion date and cost of our methanol project in Egypt, |
| availability of committed credit facilities and other financing, |
| global and regional economic activity (including industrial production levels), |
| absence of a material negative impact from major natural disasters or global pandemics, |
| absence of a material negative impact from changes in laws or regulations, and |
| performance of contractual obligations by customers, suppliers and other third parties. |
METHANEX CORPORATION 2009 THIRD QUARTER REPORT MANAGEMENTS DISCUSSION AND ANALYSIS | PAGE 12 |
| conditions in the methanol and other industries, including fluctuations in
supply, demand and price for methanol and its derivatives, including demand for methanol for
energy uses, |
| the price of natural gas, oil and oil derivatives, |
| the success of natural gas exploration and development activities in southern Chile and New
Zealand and our ability to obtain any additional gas in those regions or other regions on
commercially acceptable terms, |
| the timing of start-up and cost to complete our new methanol joint venture project in
Egypt, |
| the ability to successfully carry out corporate initiatives and strategies, |
| actions of competitors and suppliers, |
| actions of governments and governmental authorities including implementation of policies or
other measures by the Chinese government or other governments that could impact the demand for
methanol, |
| changes in laws or regulations, |
| import or export restrictions, anti-dumping measures, increases in duties, taxes and
government royalties, and other actions by governments that may adversely affect our
operations, |
| world-wide economic conditions, and |
| other risks described in our 2008 Managements Discussion and Analysis and this Third
Quarter 2009 Managements Discussion and Analysis. |
METHANEX CORPORATION 2009 THIRD QUARTER REPORT MANAGEMENTS DISCUSSION AND ANALYSIS | PAGE 13 |
PRICE | The change in Adjusted EBITDA as a result of changes
in average realized price is calculated as the difference
from period to period in the selling price of methanol
multiplied by the current period total methanol sales
volume excluding commission sales volume plus the
difference from period to period in commission revenue. |
|
COST | The change in our Adjusted EBITDA as a result of
changes in cash costs is calculated as the difference
from period to period in cash costs per tonne multiplied
by the current period total methanol sales volume
excluding commission sales volume in the current period
plus the change in unabsorbed fixed cash costs, the
change in consolidated selling, general and
administrative expenses and the change in fixed storage
and handling costs. |
|
VOLUME | The change in Adjusted EBITDA as a result of
changes in sales volumes is calculated as the difference
from period to period in total methanol sales volume
excluding commission sales volume multiplied by the
margin per tonne for the prior period. The margin per
tonne is calculated as the selling price per tonne of
methanol less absorbed fixed cash costs per tonne and
variable cash costs per tonne. |
METHANEX CORPORATION 2009 THIRD QUARTER REPORT MANAGEMENTS DISCUSSION AND ANALYSIS | PAGE 14 |
Three Months Ended | Nine Months Ended | |||||||||||||||
Sep 30 | Sep 30 | Sep 30 | Sep 30 | |||||||||||||
2009 | 2008 | 2009 | 2008 | |||||||||||||
(As adjusted | (As adjusted | |||||||||||||||
- note 2) | - note 2) | |||||||||||||||
Revenue |
$ | 316,932 | $ | 569,876 | $ | 816,440 | $ | 1,905,836 | ||||||||
Cost of sales and operating expenses |
285,902 | 430,347 | 747,500 | 1,562,121 | ||||||||||||
Depreciation and amortization |
27,924 | 31,251 | 85,597 | 80,760 | ||||||||||||
Operating income (loss) before undernoted items |
3,106 | 108,278 | (16,657 | ) | 262,955 | |||||||||||
Interest expense (note 7) |
(6,622 | ) | (9,444 | ) | (21,153 | ) | (29,764 | ) | ||||||||
Interest and other income (expense) |
1,256 | 615 | (422 | ) | 12,449 | |||||||||||
Income (loss) before income taxes |
(2,260 | ) | 99,449 | (38,232 | ) | 245,640 | ||||||||||
Income tax (expense) recovery: |
||||||||||||||||
Current |
4,751 | (21,050 | ) | 3,711 | (60,451 | ) | ||||||||||
Future |
(3,322 | ) | (8,354 | ) | 9,541 | (12,487 | ) | |||||||||
1,429 | (29,404 | ) | 13,252 | (72,938 | ) | |||||||||||
Net income (loss) |
$ | (831 | ) | $ | 70,045 | $ | (24,980 | ) | $ | 172,702 | ||||||
Net income (loss) per common share: |
||||||||||||||||
Basic |
$ | (0.01 | ) | $ | 0.75 | $ | (0.27 | ) | $ | 1.81 | ||||||
Diluted |
$ | (0.01 | ) | $ | 0.74 | $ | (0.27 | ) | $ | 1.81 | ||||||
Weighted average number of common shares outstanding: |
||||||||||||||||
Basic |
92,069,764 | 93,870,876 | 92,048,250 | 95,177,219 | ||||||||||||
Diluted |
92,069,764 | 94,328,208 | 92,048,250 | 95,665,831 | ||||||||||||
Number of common shares outstanding at period end |
92,108,242 | 93,396,142 | 92,108,242 | 93,396,142 |
METHANEX CORPORATION 2009 THIRD QUARTER REPORT CONSOLIDATED FINANCIAL STATEMENTS |
PAGE 15 |
Sep 30 | Dec 31 | |||||||
2009 | 2008 | |||||||
(As adjusted | ||||||||
- note 2) | ||||||||
ASSETS |
||||||||
Current assets: |
||||||||
Cash and cash equivalents |
$ | 197,436 | $ | 328,430 | ||||
Receivables |
242,758 | 213,419 | ||||||
Inventories |
116,617 | 177,637 | ||||||
Prepaid expenses |
22,263 | 16,840 | ||||||
579,074 | 736,326 | |||||||
Property, plant and equipment (note 4) |
2,155,632 | 1,899,059 | ||||||
Other assets |
116,931 | 168,988 | ||||||
$ | 2,851,637 | $ | 2,804,373 | |||||
LIABILITIES AND SHAREHOLDERS EQUITY |
||||||||
Current liabilities: |
||||||||
Accounts payable and accrued liabilities |
$ | 194,645 | $ | 235,369 | ||||
Current maturities on long-term debt (note 6) |
28,333 | 15,282 | ||||||
Current maturities on other long-term liabilities |
8,707 | 8,048 | ||||||
231,685 | 258,699 | |||||||
Long-term debt (note 6) |
889,321 | 772,021 | ||||||
Other long-term liabilities |
90,665 | 97,441 | ||||||
Future income tax liabilities |
289,651 | 299,192 | ||||||
Non-controlling interest |
126,728 | 88,604 | ||||||
Shareholders equity: |
||||||||
Capital stock |
427,792 | 427,265 | ||||||
Contributed surplus |
26,296 | 22,669 | ||||||
Retained earnings |
794,717 | 862,507 | ||||||
Accumulated other comprehensive loss |
(25,218 | ) | (24,025 | ) | ||||
1,223,587 | 1,288,416 | |||||||
$ | 2,851,637 | $ | 2,804,373 | |||||
METHANEX CORPORATION 2009 THIRD QUARTER REPORT CONSOLIDATED FINANCIAL STATEMENTS |
PAGE 16 |
Accumulated | ||||||||||||||||||||||||
Number of | Other | Total | ||||||||||||||||||||||
Common | Capital | Contributed | Retained | Comprehensive | Shareholders | |||||||||||||||||||
Shares | Stock | Surplus | Earnings | Loss | Equity | |||||||||||||||||||
Balance, December 31, 2007,
as previously reported |
98,310,254 | $ | 451,640 | $ | 16,021 | $ | 876,348 | $ | (8,655 | ) | $ | 1,335,354 | ||||||||||||
Adjustments for retroactive
adoption of new
accounting policies: |
||||||||||||||||||||||||
Goodwill and intangibles
3064 (note 2) |
| | | (7,790 | ) | | (7,790 | ) | ||||||||||||||||
Non-controlling interest
proportionate share (note 2) |
| | | 1,858 | 3,462 | 5,320 | ||||||||||||||||||
Balance, December 31, 2007,
as adjusted |
98,310,254 | 451,640 | 16,021 | 870,416 | (5,193 | ) | 1,332,884 | |||||||||||||||||
Net income and other comprehensive
loss, as previously reported |
| | | 172,298 | (31,363 | ) | 140,935 | |||||||||||||||||
Adjustments for retroactive
adoption of new
accounting policies: |
||||||||||||||||||||||||
Goodwill and intangibles
3064 (note 2) |
| | | (5,818 | ) | | (5,818 | ) | ||||||||||||||||
Non-controlling interest
proportionate share (note 2) |
| | | 2,273 | 12,531 | 14,804 | ||||||||||||||||||
Net income and other comprehensive
loss, as adjusted |
168,753 | (18,832 | ) | 149,921 | ||||||||||||||||||||
Compensation expense recorded
for stock options |
| | 8,225 | | | 8,225 | ||||||||||||||||||
Issue of shares on exercise of
stock options |
224,016 | 4,075 | | | | 4,075 | ||||||||||||||||||
Reclassification of grant date
fair value on exercise of
stock options |
| 1,577 | (1,577 | ) | | | | |||||||||||||||||
Payments for shares repurchased |
(6,502,878 | ) | (30,027 | ) | | (119,829 | ) | | (149,856 | ) | ||||||||||||||
Dividend payments |
| | | (56,833 | ) | | (56,833 | ) | ||||||||||||||||
Balance, December 31, 2008 |
92,031,392 | 427,265 | 22,669 | 862,507 | (24,025 | ) | 1,288,416 | |||||||||||||||||
Net loss |
| | | (24,149 | ) | | (24,149 | ) | ||||||||||||||||
Compensation expense recorded
for stock options |
| | 3,018 | | | 3,018 | ||||||||||||||||||
Issue of shares on exercise of
stock options |
9,850 | 54 | | | | 54 | ||||||||||||||||||
Reclassification of grant date
fair value on exercise of
stock options |
| 47 | (47 | ) | | | | |||||||||||||||||
Dividend payments |
| | | (28,533 | ) | | (28,533 | ) | ||||||||||||||||
Other comprehensive income |
| | | | 3,930 | 3,930 | ||||||||||||||||||
Balance, June 30, 2009 |
92,041,242 | 427,366 | 25,640 | 809,825 | (20,095 | ) | 1,242,736 | |||||||||||||||||
Net loss |
| | | (831 | ) | | (831 | ) | ||||||||||||||||
Compensation expense recorded
for stock options |
| | 711 | | | 711 | ||||||||||||||||||
Issue of shares on exercise of
stock options |
67,000 | 371 | | | | 371 | ||||||||||||||||||
Reclassification of grant date
fair value on exercise of
stock options |
| 55 | (55 | ) | | | | |||||||||||||||||
Dividend payments |
| | | (14,277 | ) | | (14,277 | ) | ||||||||||||||||
Other comprehensive loss |
| | | | (5,123 | ) | (5,123 | ) | ||||||||||||||||
Balance, September 30, 2009 |
92,108,242 | $ | 427,792 | $ | 26,296 | $ | 794,717 | $ | (25,218 | ) | $ | 1,223,587 | ||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||
Sep 30 | Sep 30 | Sep 30 | Sep 30 | |||||||||||||
2009 | 2008 | 2009 | 2008 | |||||||||||||
Net income (loss) |
$ | (831 | ) | $ | 70,045 | $ | (24,980 | ) | $ | 172,702 | ||||||
Other comprehensive income (loss), net of tax: |
||||||||||||||||
Change in fair value of forward exchange contracts (note 13) |
96 | (16 | ) | (82 | ) | 44 | ||||||||||
Change in fair value of interest rate
swap contracts (note 13) |
(5,219 | ) | (5,231 | ) | (1,111 | ) | (5,155 | ) | ||||||||
(5,123 | ) | (5,247 | ) | (1,193 | ) | (5,111 | ) | |||||||||
Comprehensive income (loss) |
$ | (5,954 | ) | $ | 64,798 | $ | (26,173 | ) | $ | 167,591 | ||||||
METHANEX CORPORATION 2009 THIRD QUARTER REPORT CONSOLIDATED FINANCIAL STATEMENTS |
PAGE 17 |
Three Months Ended | Nine Months Ended | |||||||||||||||
Sep 30 | Sep 30 | Sep 30 | Sep 30 | |||||||||||||
2009 | 2008 | 2009 | 2008 | |||||||||||||
(As adjusted | (As adjusted | |||||||||||||||
- note 2) | - note 2) | |||||||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES |
||||||||||||||||
Net income (loss) |
$ | (831 | ) | $ | 70,045 | $ | (24,980 | ) | $ | 172,702 | ||||||
Add (deduct) non-cash items: |
||||||||||||||||
Depreciation and amortization |
27,924 | 31,251 | 85,597 | 80,760 | ||||||||||||
Future income taxes |
3,322 | 8,354 | (9,541 | ) | 12,487 | |||||||||||
Stock-based compensation expense (recovery) |
4,602 | (5,870 | ) | 7,929 | 3,965 | |||||||||||
Other |
1,226 | 117 | 5,544 | 4,030 | ||||||||||||
Other cash payments, including stock-based compensation |
16 | (435 | ) | (5,751 | ) | (2,556 | ) | |||||||||
Cash flows from operating activities before undernoted |
36,259 | 103,462 | 58,798 | 271,388 | ||||||||||||
Changes in non-cash working capital (note 11) |
(34,825 | ) | 24,183 | 24,526 | (1,844 | ) | ||||||||||
1,434 | 127,645 | 83,324 | 269,544 | |||||||||||||
CASH FLOWS FROM FINANCING ACTIVITIES |
||||||||||||||||
Dividend payments |
(14,277 | ) | (14,521 | ) | (42,810 | ) | (42,568 | ) | ||||||||
Proceeds from limited recourse debt (note 6) |
32,378 | 48,000 | 137,378 | 136,000 | ||||||||||||
Financing costs |
(1,732 | ) | | (1,732 | ) | | ||||||||||
Equity contribution by non-controlling interest |
10,575 | 19,369 | 41,038 | 48,866 | ||||||||||||
Repayment of limited recourse debt |
(312 | ) | (312 | ) | (7,953 | ) | (7,952 | ) | ||||||||
Payments for shares repurchased |
| (15,314 | ) | | (132,879 | ) | ||||||||||
Proceeds on issue of shares on exercise of stock options |
371 | 82 | 425 | 3,982 | ||||||||||||
Repayment of other long-term liabilities |
(6,280 | ) | (3,028 | ) | (15,192 | ) | (9,115 | ) | ||||||||
20,723 | 34,276 | 111,154 | (3,666 | ) | ||||||||||||
CASH FLOWS FROM INVESTING ACTIVITIES |
||||||||||||||||
Property, plant and equipment |
(18,766 | ) | (40,048 | ) | (50,193 | ) | (78,302 | ) | ||||||||
Egypt plant under construction |
(47,346 | ) | (97,189 | ) | (224,205 | ) | (274,632 | ) | ||||||||
Oil and gas assets (note 14) |
(6,358 | ) | (5,478 | ) | (17,558 | ) | (38,328 | ) | ||||||||
GeoPark financing |
| (8,000 | ) | | (19,390 | ) | ||||||||||
Changes in project debt reserve accounts |
| | 5,044 | (1,995 | ) | |||||||||||
Other assets |
| (13 | ) | (2,454 | ) | 129 | ||||||||||
Changes in non-cash working capital (note 11) |
(29,851 | ) | 2,283 | (36,106 | ) | 16,417 | ||||||||||
(102,321 | ) | (148,445 | ) | (325,472 | ) | (396,101 | ) | |||||||||
Increase (decrease) in cash and cash equivalents |
(80,164 | ) | 13,476 | (130,994 | ) | (130,223 | ) | |||||||||
Cash and cash equivalents, beginning of period |
277,600 | 344,525 | 328,430 | 488,224 | ||||||||||||
Cash and cash equivalents, end of period |
$ | 197,436 | $ | 358,001 | $ | 197,436 | $ | 358,001 | ||||||||
SUPPLEMENTARY CASH FLOW INFORMATION |
||||||||||||||||
Interest paid |
$ | 18,418 | $ | 16,665 | $ | 43,081 | $ | 40,567 | ||||||||
Income taxes paid, net of amounts refunded |
$ | 1,369 | $ | 9,309 | $ | 9,088 | $ | 72,392 |
METHANEX CORPORATION 2009 THIRD QUARTER REPORT |
||
CONSOLIDATED FINANCIAL STATEMENTS
|
PAGE 18 |
1. | Basis of presentation: |
2. | Changes to Canadian generally accepted accounting principles and reclassifications: |
3. | Inventories: |
4. | Property, plant and equipment: |
Accumulated | Net Book | |||||||||||
Cost | Depreciation | Value | ||||||||||
September 30, 2009 |
||||||||||||
Plant and equipment |
$ | 2,578,956 | $ | 1,359,038 | $ | 1,219,918 | ||||||
Egypt plant under construction |
814,790 | | 814,790 | |||||||||
Oil and gas assets (note 14) |
59,724 | 1,014 | 58,710 | |||||||||
Other |
128,320 | 66,106 | 62,214 | |||||||||
$ | 3,581,790 | $ | 1,426,158 | $ | 2,155,632 | |||||||
December 31, 2008 |
||||||||||||
Plant and equipment |
$ | 2,544,163 | $ | 1,299,296 | $ | 1,244,867 | ||||||
Egypt plant under construction |
590,585 | | 590,585 | |||||||||
Other |
127,731 | 64,124 | 63,607 | |||||||||
$ | 3,262,479 | $ | 1,363,420 | $ | 1,899,059 | |||||||
METHANEX CORPORATION 2009 THIRD QUARTER REPORT |
||
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
PAGE 19 |
5. | Interest in Atlas joint venture: |
Sep 30 | Dec 31 | |||||||
Consolidated Balance Sheets | 2009 | 2008 | ||||||
Cash and cash equivalents |
$ | 17,033 | $ | 35,749 | ||||
Other current assets |
57,366 | 57,374 | ||||||
Property, plant and equipment |
244,682 | 249,609 | ||||||
Other assets |
13,105 | 18,149 | ||||||
Accounts payable and accrued liabilities |
24,826 | 19,927 | ||||||
Long-term debt, including current maturities (note 6) |
100,033 | 106,592 | ||||||
Future income tax liabilities |
15,158 | 17,942 | ||||||
Three Months Ended | Nine Months Ended | |||||||||||||||
Sep 30 | Sep 30 | Sep 30 | Sep 30 | |||||||||||||
Consolidated Statements of Income | 2009 | 2008 | 2009 | 2008 | ||||||||||||
Revenue |
$ | 57,909 | $ | 75,017 | $ | 139,009 | $ | 233,549 | ||||||||
Expenses |
(42,239 | ) | (69,958 | ) | (114,274 | ) | (216,693 | ) | ||||||||
Income before income taxes |
15,670 | 5,059 | 24,735 | 16,856 | ||||||||||||
Income tax expense |
(1,433 | ) | (1,183 | ) | (2,923 | ) | (4,134 | ) | ||||||||
Net income |
$ | 14,237 | $ | 3,876 | $ | 21,812 | $ | 12,722 | ||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||
Sep 30 | Sep 30 | Sep 30 | Sep 30 | |||||||||||||
Consolidated Statements of Cash Flows | 2009 | 2008 | 2009 | 2008 | ||||||||||||
Cash inflows from operating activities |
$ | 5,949 | $ | 8,524 | $ | 38,116 | $ | 22,612 | ||||||||
Cash outflows from financing activities |
| | (7,016 | ) | (9,010 | ) | ||||||||||
Cash outflows from investing activities |
(473 | ) | (446 | ) | (3,753 | ) | (1,056 | ) | ||||||||
6. | Long-term debt: |
Sep 30 | Dec 31 | |||||||
2009 | 2008 | |||||||
Unsecured notes |
||||||||
8.75% due August 15, 2012 |
$ | 198,512 | $ | 198,182 | ||||
6.00% due August 15, 2015 |
148,657 | 148,518 | ||||||
347,169 | 346,700 | |||||||
Atlas limited recourse debt facilities |
100,033 | 106,592 | ||||||
Egypt limited recourse debt facilities |
457,952 | 320,574 | ||||||
Other limited recourse debt facilities |
12,500 | 13,437 | ||||||
917,654 | 787,303 | |||||||
Less current maturities |
(28,333 | ) | (15,282 | ) | ||||
$ | 889,321 | $ | 772,021 | |||||
METHANEX CORPORATION 2009 THIRD QUARTER REPORT |
||
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
PAGE 20 |
7. | Interest expense: |
Three Months Ended | Nine Months Ended | |||||||||||||||
Sep 30 | Sep 30 | Sep 30 | Sep 30 | |||||||||||||
2009 | 2008 | 2009 | 2008 | |||||||||||||
Interest expense before capitalized interest |
$ | 12,595 | $ | 13,393 | $ | 38,712 | $ | 39,695 | ||||||||
Less: capitalized interest related to Egypt project |
(5,973 | ) | (3,949 | ) | (17,559 | ) | (9,931 | ) | ||||||||
Interest expense |
$ | 6,622 | $ | 9,444 | $ | 21,153 | $ | 29,764 | ||||||||
8. | Net income (loss) per common share: |
Three Months Ended | Nine Months Ended | |||||||||||||||
Sep 30 | Sep 30 | Sep 30 | Sep 30 | |||||||||||||
2009 | 2008 | 2009 | 2008 | |||||||||||||
Denominator for basic net income per common share |
92,069,764 | 93,870,876 | 92,048,250 | 95,177,219 | ||||||||||||
Effect of dilutive stock options |
| 457,332 | | 488,612 | ||||||||||||
Denominator for diluted net income per common share |
92,069,764 | 94,328,208 | 92,048,250 | 95,665,831 | ||||||||||||
9. | Stock-based compensation: |
a) | Stock options: |
(i) | Incentive stock options: |
Options Denominated in CAD | Options Denominated in USD | |||||||||||||||
Number of Stock | Weighted Average | Number of Stock | Weighted Average | |||||||||||||
Options | Exercise Price | Options | Exercise Price | |||||||||||||
Outstanding at December 31, 2008 |
76,450 | $ | 6.95 | 3,743,117 | $ | 23.27 | ||||||||||
Granted |
| | 1,361,130 | 6.33 | ||||||||||||
Exercised |
(8,100 | ) | 5.85 | (1,750 | ) | 9.23 | ||||||||||
Cancelled |
(1,000 | ) | 5.85 | (31,430 | ) | 22.77 | ||||||||||
Outstanding at June 30, 2009 |
67,350 | $ | 7.09 | 5,071,067 | $ | 18.73 | ||||||||||
Granted |
| | | | ||||||||||||
Exercised |
(12,000 | ) | 4.86 | (20,000 | ) | 8.67 | ||||||||||
Cancelled |
| | (40,000 | ) | 20.21 | |||||||||||
Outstanding at September 30,
2009 |
55,350 | $ | 7.58 | 5,011,067 | $ | 18.76 | ||||||||||
METHANEX CORPORATION 2009 THIRD QUARTER REPORT |
||
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
PAGE 21 |
9. | Stock-based compensation (continued): |
Options Outstanding at | Options Exercisable at | |||||||||||||||||||
September 30, 2009 | September 30, 2009 | |||||||||||||||||||
Weighted | ||||||||||||||||||||
Average | ||||||||||||||||||||
Remaining | Number of Stock | Weighted | Number of Stock | Weighted | ||||||||||||||||
Contractual Life | Options | Average | Options | Average | ||||||||||||||||
Range of Exercise Prices | (Years) | Outstanding | Exercise Price | Exercisable | Exercise Price | |||||||||||||||
Options denominated in CAD |
||||||||||||||||||||
$3.29 to 9.56 |
1.1 | 55,350 | $ | 7.58 | 55,350 | $ | 7.58 | |||||||||||||
Options denominated in USD |
||||||||||||||||||||
$6.33 to 11.56 |
6.1 | 1,511,630 | $ | 6.57 | 165,800 | $ | 8.55 | |||||||||||||
$17.85 to 22.52 |
3.2 | 1,458,650 | 20.27 | 1,458,650 | 20.27 | |||||||||||||||
$23.92 to 28.43 |
4.9 | 2,040,787 | 26.72 | 1,004,586 | 26.15 | |||||||||||||||
4.8 | 5,011,067 | $ | 18.76 | 2,629,036 | $ | 21.77 | ||||||||||||||
(ii) | Performance stock options: |
(iii) | Compensation expense related to stock options: |
2009 | ||||
Risk-free interest rate |
1.8 | % | ||
Dividend yield |
2 | % | ||
Expected life |
5 years | |||
Volatility |
44 | % | ||
Forfeiture rate |
5 | % | ||
Weighted average fair value of options granted (USD per share) |
$ | 2.06 | ||
METHANEX CORPORATION 2009 THIRD QUARTER REPORT |
||
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
PAGE 22 |
9. | Stock-based compensation (continued): |
b) | Deferred, restricted and performance share units: |
Number of | Number of | Number of | ||||||||||
Deferred | Restricted | Performance | ||||||||||
Share Units | Share Units | Share Units | ||||||||||
Outstanding at December 31, 2008 |
411,395 | 12,523 | 1,057,648 | |||||||||
Granted |
116,860 | 15,200 | 396,470 | |||||||||
Granted in-lieu of dividends |
16,280 | 945 | 35,691 | |||||||||
Redeemed |
(56,620 | ) | | (395,420 | ) | |||||||
Cancelled |
| | (13,671 | ) | ||||||||
Outstanding at June 30, 2009 |
487,915 | 28,668 | 1,080,718 | |||||||||
Granted |
4,921 | | | |||||||||
Granted in-lieu of dividends |
4,340 | 235 | 8,719 | |||||||||
Redeemed |
| | | |||||||||
Cancelled |
| | (12,957 | ) | ||||||||
Outstanding at September 30, 2009 |
497,176 | 28,903 | 1,076,480 | |||||||||
10. | Retirement plans: |
METHANEX CORPORATION 2009 THIRD QUARTER REPORT |
||
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
PAGE 23 |
11. | Changes in non-cash working capital: |
Three Months Ended | Nine Months Ended | |||||||||||||||
Sep 30 | Sep 30 | Sep 30 | Sep 30 | |||||||||||||
2009 | 2008 | 2009 | 2008 | |||||||||||||
Decrease (increase) in non-cash working capital: |
||||||||||||||||
Receivables |
$ | (60,200 | ) | $ | 11,228 | $ | (29,339 | ) | $ | 110,526 | ||||||
Inventories |
(13,664 | ) | 505 | 61,020 | 65,881 | |||||||||||
Prepaid expenses |
1,977 | 2,258 | (5,423 | ) | (12,211 | ) | ||||||||||
Accounts payable and accrued liabilities |
3,057 | 10,487 | (40,724 | ) | (160,461 | ) | ||||||||||
(68,830 | ) | 24,478 | (14,466 | ) | 3,735 | |||||||||||
Adjustments for items not having a cash effect |
4,154 | 1,988 | 2,886 | 10,838 | ||||||||||||
Changes in non-cash working capital having a cash effect |
$ | (64,676 | ) | $ | 26,466 | $ | (11,580 | ) | $ | 14,573 | ||||||
These changes relate to the following activities: |
||||||||||||||||
Operating |
$ | (34,825 | ) | $ | 24,183 | $ | 24,526 | $ | (1,844 | ) | ||||||
Investing |
(29,851 | ) | 2,283 | (36,106 | ) | 16,417 | ||||||||||
Changes in non-cash working capital |
$ | (64,676 | ) | $ | 26,466 | $ | (11,580 | ) | $ | 14,573 | ||||||
12. | Capital disclosures: |
13. | Financial instruments: |
Sep 30 | Dec 31 | |||||||
2009 | 2008 | |||||||
Financial assets: |
||||||||
Held for trading financial assets: |
||||||||
Cash and cash equivalents |
$ | 197,436 | $ | 328,430 | ||||
Project debt reserve accounts included in other assets |
13,105 | 18,149 | ||||||
Loans and receivables: |
||||||||
Receivables |
235,688 | 207,419 | ||||||
Dorado Riquelme investment (note 14) |
| 42,123 | ||||||
GeoPark financing, including current portion |
32,463 | 36,616 | ||||||
$ | 478,692 | $ | 632,737 | |||||
Financial liabilities: |
||||||||
Other financial liabilities: |
||||||||
Accounts payable and accrued liabilities |
$ | 194,645 | $ | 235,369 | ||||
Long-term debt, including current portion |
917,654 | 787,303 | ||||||
Capital lease obligation included in other long-term
liabilities, including current portion |
17,170 | 20,742 | ||||||
Held for trading financial liabilities: |
||||||||
Derivative instruments designated as cash flow hedges |
33,862 | 38,100 | ||||||
Derivative instruments |
379 | 1,771 | ||||||
$ | 1,163,710 | $ | 1,083,285 | |||||
METHANEX CORPORATION 2009 THIRD QUARTER REPORT |
||
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
PAGE 24 |
13. | Financial instruments (continued): |
|
At September 30, 2009, all of the Companys financial instruments are recorded on the balance
sheet at amortized cost with the exception of cash and cash equivalents, derivative financial
instruments and reserve accounts included in other assets which are recorded at fair value. |
||
The Egypt limited recourse debt facilities bear interest at LIBOR plus a spread. The Company has
entered into interest rate swap contracts to swap the LIBOR-based interest payments for an
average aggregated fixed rate of 4.8% plus a spread on approximately 75% of the Egypt limited
recourse debt facilities for the period September 28, 2007 to March 31, 2015. |
||
The Company has designated as cash flow hedges these interest rate swap contracts to swap the
variable-based interest payments for a fixed rate. These interest rate swaps had outstanding
notional amounts of $351 million as at September 30, 2009. Under the interest rate swap
contracts the maximum notional amount during the term is $368 million. The notional amount
increases over the period of expected draw-downs on the Egypt limited recourse debt and
decreases over the expected repayment period. At September 30, 2009, these interest rate swap
contracts had a negative fair value of $33.6 million (December 31, 2008 negative $38.1
million) recorded in other long-term liabilities. The fair value of these interest rate swap
contracts will fluctuate until maturity. The Company also designates as cash flow hedges forward
exchange contracts to sell euro at a fixed USD exchange rate. At September 30, 2009, the Company
had outstanding forward exchange contracts designated as cash flow hedges to sell a notional
amount of 4.4 million euro in exchange for US dollars and these euro contracts had a negative
fair value of $0.3 million (December 31, 2008 fair value of nil). Changes in fair value of
derivative financial instruments designated as cash flow hedges have been recorded in other
comprehensive income. |
||
At September 30, 2009, the Companys derivative financial instruments that have not been
designated as cash flow hedges include a floating-for-fixed interest rate swap contract with a
negative fair value of $0.4 million (December 31, 2008 $0.6 million) recorded in other
long-term liabilities. For the three and nine month periods ended September 30, 2009, the total
change in fair value of this derivative financial instrument was nil (2008 nil) and a
positive $0.3 million (2008 positive $0.1 million), respectively. |
||
14. | Dorado Riquelme investment: |
|
On August 24, 2009, the Company received final government approval of the agreement signed on
May 5, 2008 with Empresa Nacional del Petroleo (ENAP), the Chilean state-owned oil and gas
company. The agreement with ENAP is to accelerate gas exploration and development in the Dorado
Riquelme exploration block and supply new Chilean-sourced natural gas to the Companys
production facilities in Chile. Under the arrangement we fund a 50% participation in the block
and as at September 30, 2009 we had contributed approximately $59.7 million to date. |
||
Upon receiving final government approval of the agreement, the Company adopted the full cost
methodology for accounting for oil and gas exploration and development costs and reclassified
the cumulative oil and gas expenditures of $58.7 million from other assets to property, plant
and equipment. As of September 30, 2009 we have contributed $59.7 million (December 31, 2008 -
$42.1 million) for the Dorado Riquelme investment and this amount has been recorded in property,
plant and equipment net of depletion charges of $1.0 million that are recorded in inventory. |
METHANEX CORPORATION 2009 THIRD QUARTER REPORT | ||
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS | PAGE 25 |
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 (loss) for the three and nine month periods ended September
30, 2009 and 2008 are as follows: |
Three Months Ended | Nine Months Ended | |||||||||||||||
Sep 30 | Sep 30 | Sep 30 | Sep 30 | |||||||||||||
2009 | 2008 | 2009 | 2008 | |||||||||||||
Net income (loss) in accordance with Canadian GAAP |
$ | (831 | ) | $ | 70,045 | $ | (24,980 | ) | $ | 172,702 | ||||||
Add (deduct) adjustments for: |
||||||||||||||||
Depreciation and amortization a |
(478 | ) | (478 | ) | (1,433 | ) | (1,433 | ) | ||||||||
Stock-based compensation b |
(70 | ) | 175 | (93 | ) | 147 | ||||||||||
Uncertainty in income taxes c |
(1,189 | ) | (2,582 | ) | (1,795 | ) | (3,346 | ) | ||||||||
Income tax effect of above adjustments d |
167 | 167 | 501 | 501 | ||||||||||||
Net income (loss) in accordance with U.S. GAAP |
$ | (2,401 | ) | $ | 67,327 | $ | (27,800 | ) | $ | 168,571 | ||||||
Per share information in accordance with U.S. GAAP: |
||||||||||||||||
Basic net income (loss) per share |
$ | (0.03 | ) | $ | 0.72 | $ | (0.30 | ) | $ | 1.77 | ||||||
Diluted net income (loss) per share |
$ | (0.03 | ) | $ | 0.71 | $ | (0.30 | ) | $ | 1.76 | ||||||
Three Months Ended | ||||||||||||||||
September 30, 2009 | Sep 30, 2008 | |||||||||||||||
Canadian GAAP | Adjustments | U.S. GAAP | U.S. GAAP | |||||||||||||
Net income (loss) |
$ | (831 | ) | $ | (1,570 | ) | $ | (2,401 | ) | $ | 67,327 | |||||
Change in fair value of forward exchange contracts,
net of tax |
96 | | 96 | (16 | ) | |||||||||||
Change in fair value of interest rate swap, net of tax |
(5,219 | ) | | (5,219 | ) | (5,231 | ) | |||||||||
Change related to pension, net of tax e |
| 399 | 399 | 236 | ||||||||||||
Comprehensive income (loss) |
$ | (5,954 | ) | $ | (1,171 | ) | $ | (7,125 | ) | $ | 62,316 | |||||
Nine Months Ended | ||||||||||||||||
September 30, 2009 | Sep 30, 2008 | |||||||||||||||
Canadian GAAP | Adjustments | U.S. GAAP | U.S. GAAP | |||||||||||||
Net income (loss) |
$ | (24,980 | ) | $ | (2,820 | ) | $ | (27,800 | ) | $ | 168,571 | |||||
Change in fair value of forward exchange contracts,
net of tax |
(82 | ) | | (82 | ) | 44 | ||||||||||
Change in fair value of interest rate swap, net of tax |
(1,111 | ) | | (1,111 | ) | (5,155 | ) | |||||||||
Change related to pension, net of tax e |
| 1,129 | 1,129 | 477 | ||||||||||||
Comprehensive income (loss) |
$ | (26,173 | ) | $ | (1,691 | ) | (27,864 | ) | $ | 163,937 | ||||||
METHANEX CORPORATION 2009 THIRD QUARTER REPORT | ||
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS | PAGE 26 |
15. | United States generally accepted accounting principles (continued): |
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. In accordance with U.S. GAAP, an increase to depreciation expense by $0.5 million
(2008 $0.5 million) and $1.4 million (2008 $1.4 million), was recorded for the three
and nine month periods ended September 30, 2009, respectively. |
|||
b) | Stock-based compensation: |
||
The Company has 19,350 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. |
|||
c) | Accounting for uncertainty in income taxes: |
||
Effective 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), as codified in FASB ASC topic 740, Income Taxes (ASC 740).
ASC 740 prescribes a recognition threshold and measurement attribute for the financial
statement recognition and measurement of a tax position taken or expected to be taken in a
tax return. In accordance with ASC 740, an income tax expense of $1.2 million (2008 $2.6
million) and $1.8 million (2008 $3.3 million) was recorded for the three and nine month
periods ended September 30, 2009, respectively. |
|||
d) | Income tax accounting: |
||
The income tax differences include the income tax effect of the adjustments related to
accounting differences between Canadian and U.S. GAAP. In accordance with U.S. GAAP, an
increase to net income of $0.2 million (2008 $0.2 million) and $0.5 million (2008 $0.5
million) was recorded for the three and nine month periods ended September 30, 2009,
respectively. |
|||
e) | Defined benefit pension plans: |
||
Effective January 1, 2006, U.S. GAAP requires the Company to measure the funded status of a
defined benefit pension plan at its balance sheet reporting date and recognize the
unrecorded overfunded or underfunded status as an asset or liability with the change in that
unrecorded funded status recorded to other comprehensive income. Under U.S. GAAP, all
deferred pension amounts from Canadian GAAP are reclassified to accumulated other
comprehensive income. In accordance with U.S. GAAP, an increase to other comprehensive
income of $0.4 million (2008 $0.2 million) and $1.1 million (2008 $0.5 million) was
recorded for the three and nine month periods ended September 30, 2009, respectively. |
|||
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 2009 THIRD QUARTER REPORT | ||
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS | PAGE 27 |
15. | United States generally accepted accounting principles (continued): |
g) | Non-controlling interests: |
||
Effective January 1, 2009, the FASB issued FAS No. 160, Non-controlling Interests in
Consolidated Financial Statementsan amendment of ARB No. 51, as codified in FASB ASC topic
810, Consolidation (ASC 810). FAS No. 160 requires the ownership interests in subsidiaries
held by parties other than the parent be clearly identified, labelled, and presented in the
consolidated statement of financial position within equity, but separate from the parents
equity. Under this standard, the Company would be required to reclassify non-controlling
interest on the consolidated balance sheet into shareholders equity. The Company has not
made an adjustment in this reconciliation for this difference in accounting principles
because it results in a balance sheet reclassification and does not impact net income or
comprehensive income as disclosed in the reconciliation. |
METHANEX CORPORATION 2009 THIRD QUARTER REPORT | ||
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS | PAGE 28 |
YTD | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2009 | Q3 | Q2 | Q1 | 2008 | Q4 | Q3 | Q2 | Q1 | 2007 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||||||||||||||||||||||||||||||
METHANOL SALES VOLUMES (thousands of tonnes) |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Company produced |
2,884 | 943 | 941 | 1,000 | 3,363 | 829 | 946 | 910 | 678 | 4,569 | 997 | 1,073 | 1,360 | 1,139 | ||||||||||||||||||||||||||||||||||||||||||
Purchased methanol |
1,079 | 480 | 329 | 270 | 2,074 | 435 | 429 | 541 | 669 | 1,453 | 421 | 387 | 269 | 376 | ||||||||||||||||||||||||||||||||||||||||||
Commission sales 1 |
486 | 194 | 161 | 131 | 617 | 134 | 172 | 168 | 143 | 590 | 195 | 168 | 89 | 138 | ||||||||||||||||||||||||||||||||||||||||||
4,449 | 1,617 | 1,431 | 1,401 | 6,054 | 1,398 | 1,547 | 1,619 | 1,490 | 6,612 | 1,613 | 1,628 | 1,718 | 1,653 | |||||||||||||||||||||||||||||||||||||||||||
METHANOL PRODUCTION (thousands of tonnes) |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Chile |
677 | 197 | 252 | 228 | 1,088 | 272 | 246 | 261 | 309 | 1,841 | 288 | 233 | 569 | 751 | ||||||||||||||||||||||||||||||||||||||||||
Titan, Trinidad |
576 | 188 | 165 | 223 | 871 | 225 | 200 | 229 | 217 | 861 | 220 | 191 | 225 | 225 | ||||||||||||||||||||||||||||||||||||||||||
Atlas, Trinidad (63.1%) |
736 | 257 | 275 | 204 | 1,134 | 269 | 284 | 288 | 293 | 982 | 278 | 290 | 234 | 180 | ||||||||||||||||||||||||||||||||||||||||||
New Zealand |
599 | 202 | 203 | 194 | 570 | 200 | 126 | 124 | 120 | 435 | 75 | 122 | 120 | 118 | ||||||||||||||||||||||||||||||||||||||||||
2,588 | 844 | 895 | 849 | 3,663 | 966 | 856 | 902 | 939 | 4,119 | 861 | 836 | 1,148 | 1,274 | |||||||||||||||||||||||||||||||||||||||||||
AVERAGE REALIZED METHANOL PRICE 2 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
($/tonne) |
205 | 222 | 192 | 199 | 424 | 321 | 413 | 412 | 545 | 375 | 514 | 270 | 286 | 444 | ||||||||||||||||||||||||||||||||||||||||||
($/gallon) |
0.62 | 0.67 | 0.58 | 0.60 | 1.28 | 0.97 | 1.24 | 1.24 | 1.64 | 1.13 | 1.55 | 0.81 | 0.86 | 1.34 | ||||||||||||||||||||||||||||||||||||||||||
PER SHARE INFORMATION ($ per share) |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Basic net income (loss) |
$ | (0.27 | ) | (0.01 | ) | (0.06 | ) | (0.20 | ) | 1.79 | (0.04 | ) | 0.75 | 0.40 | 0.66 | 3.69 | 1.74 | 0.24 | 0.35 | 1.38 | ||||||||||||||||||||||||||||||||||||
Diluted net income (loss) |
$ | (0.27 | ) | (0.01 | ) | (0.06 | ) | (0.20 | ) | 1.78 | (0.04 | ) | 0.74 | 0.40 | 0.66 | 3.68 | 1.72 | 0.24 | 0.35 | 1.37 |
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 2009 THIRD QUARTER REPORT | ||
QUARTERLY HISTORY | PAGE 29 |
METHANEX CORPORATION |
||||
Date: October 27, 2009 | By: | /s/ RANDY MILNER | ||
Name: | Randy Milner | |||
Title: | Senior Vice President, General Counsel & Corporate Secretary |