METHANEX CORPORATION |
||||
Date: January 27, 2010 | By: | /s/ RANDY MILNER | ||
Name: | Randy Milner | |||
Title: | Senior Vice President,
General Counsel
& Corporate Secretary |
|||
1 | Adjusted EBITDA is a non-GAAP measure that does not have any standardized meaning
prescribed by Canadian generally accepted accounting principles (GAAP) and therefore is
unlikely to be comparable to similar measures presented by other companies. Refer to
Additional Information Supplemental Non-GAAP Measures in the attached Fourth Quarter 2009
Managements Discussion and Analysis for a description of each supplemental non-GAAP measure
and a reconciliation to the most comparable GAAP measure. |
4 Interim Report For the Three Months Ended December 31, 2009 |
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 | Years Ended | |||||||||||||||||||
Dec 31 | Sep 30 | Dec 31 | Dec 31 | Dec 31 | ||||||||||||||||
($ millions, except where noted) | 2009 | 2009 | 2008 | 2009 | 2008 | |||||||||||||||
Sales volumes (thousands of tonnes) |
||||||||||||||||||||
Produced methanol |
880 | 943 | 829 | 3,764 | 3,363 | |||||||||||||||
Purchased methanol |
467 | 480 | 435 | 1,546 | 2,074 | |||||||||||||||
Commission sales 1 |
152 | 194 | 134 | 638 | 617 | |||||||||||||||
Total sales volumes |
1,499 | 1,617 | 1,398 | 5,948 | 6,054 | |||||||||||||||
Methanex average non-discounted posted price ($ per tonne) 2 |
327 | 251 | 388 | 252 | 526 | |||||||||||||||
Average realized price ($ per tonne) 3 |
282 | 222 | 321 | 225 | 424 | |||||||||||||||
Adjusted EBITDA 4 |
72.9 | 31.0 | (13.3 | ) | 141.8 | 330.4 | ||||||||||||||
Cash flows from operating activities |
35.7 | 0.2 | 49.5 | 115.5 | 317.4 | |||||||||||||||
Cash flows from operating activities before changes
in non-cash working capital 4 |
74.2 | 36.3 | (34.1 | ) | 133.7 | 239.0 | ||||||||||||||
Operating income (loss) 4 |
40.9 | 3.1 | (39.7 | ) | 24.2 | 223.3 | ||||||||||||||
Net income (loss) |
25.7 | (0.8 | ) | (3.9 | ) | 0.7 | 168.8 | |||||||||||||
Basic net income (loss) per common share |
0.28 | (0.01 | ) | (0.04 | ) | 0.01 | 1.79 | |||||||||||||
Diluted net income (loss) per common share |
0.28 | (0.01 | ) | (0.04 | ) | 0.01 | 1.78 | |||||||||||||
Common share information (millions of shares): |
||||||||||||||||||||
Weighted average number of common shares |
92.1 | 92.1 | 92.6 | 92.1 | 94.5 | |||||||||||||||
Diluted weighted average number of common shares |
93.1 | 92.1 | 92.6 | 92.7 | 94.9 | |||||||||||||||
Number of common shares outstanding, end of period |
92.1 | 92.1 | 92.0 | 92.1 | 92.0 |
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 FOURTH QUARTER REPORT | PAGE 1 | |
MANAGEMENTS DISCUSSION AND ANALYSIS |
Annual | 2009 | 2008 | Q4 2009 | Q3 2009 | Q4 2008 | |||||||||||||||||||
(thousands of tonnes) | Capacity 1 | Production | Production | Production | Production | Production | ||||||||||||||||||
Chile I, II, III and IV |
3,840 | 942 | 1,088 | 265 | 197 | 272 | ||||||||||||||||||
Titan |
850 | 764 | 871 | 188 | 188 | 225 | ||||||||||||||||||
Atlas (63.1% interest) |
1,073 | 1,015 | 1,134 | 279 | 257 | 269 | ||||||||||||||||||
New Zealand 2 |
900 | 822 | 570 | 223 | 202 | 200 | ||||||||||||||||||
6,663 | 3,543 | 3,663 | 955 | 844 | 966 | |||||||||||||||||||
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 operating 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. Our second Motunui plant and our Waitara Valley plant in New Zealand provide the
flexibility to increase production in New Zealand depending on methanol supply and demand
dynamics and the availability of natural gas on commercially acceptable terms. |
METHANEX CORPORATION 2009 FOURTH QUARTER REPORT | PAGE 2 | |
MANAGEMENTS DISCUSSION AND ANALYSIS |
METHANEX CORPORATION 2009 FOURTH QUARTER REPORT | PAGE 3 | |
MANAGEMENTS DISCUSSION AND ANALYSIS |
Q4 2009 | Q4 2009 | Year Ended 2009 | ||||||||||
compared with | compared with | compared with | ||||||||||
($ millions) | Q3 2009 | Q4 2008 | Year Ended 2008 | |||||||||
Average realized price |
$ | 82 | $ | (53 | ) | $ | (1,063 | ) | ||||
Sales volumes |
(4 | ) | 1 | (11 | ) | |||||||
Total cash costs |
(36 | ) | 138 | 885 | ||||||||
$ | 42 | $ | 86 | $ | (189 | ) | ||||||
Three Months Ended | Years Ended | |||||||||||||||||||
Dec 31 | Sep 30 | Dec 31 | Dec 31 | Dec 31 | ||||||||||||||||
($ per tonne, except where noted) | 2009 | 2009 | 2008 | 2009 | 2008 | |||||||||||||||
Methanex average non-discounted posted price 1 |
327 | 251 | 388 | 252 | 526 | |||||||||||||||
Methanex average realized price |
282 | 222 | 321 | 225 | 424 | |||||||||||||||
Average discount |
14 | % | 12 | % | 17 | % | 11 | % | 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 FOURTH QUARTER REPORT | PAGE 4 | |
MANAGEMENTS DISCUSSION AND ANALYSIS |
METHANEX CORPORATION 2009 FOURTH QUARTER REPORT | PAGE 5 | |
MANAGEMENTS DISCUSSION AND ANALYSIS |
Three Months Ended | Years Ended | |||||||||||||||||||
Dec 31 | Sep 30 | Dec 31 | Dec 31 | Dec 31 | ||||||||||||||||
($ millions) | 2009 | 2009 | 2008 | 2009 | 2008 | |||||||||||||||
Interest expense before capitalized interest |
$ | 14 | $ | 14 | $ | 15 | $ | 56 | $ | 55 | ||||||||||
Less capitalized interest |
(8 | ) | (7 | ) | (6 | ) | (29 | ) | (17 | ) | ||||||||||
Interest expense |
$ | 6 | $ | 7 | $ | 9 | $ | 27 | $ | 38 | ||||||||||
Three Months Ended | Years Ended | |||||||||||||||||||
Dec 31 | Sep 30 | Dec 31 | Dec 31 | Dec 31 | ||||||||||||||||
($ millions) | 2009 | 2009 | 2008 | 2009 | 2008 | |||||||||||||||
Interest and other income |
$ | | $ | 1 | $ | (2 | ) | $ | | $ | 11 |
METHANEX CORPORATION 2009 FOURTH QUARTER REPORT | PAGE 6 | |
MANAGEMENTS DISCUSSION AND ANALYSIS |
Jan | Dec | Nov | Oct | |||||||||||||
(US$ per tonne) | 2010 | 2009 | 2009 | 2009 | ||||||||||||
United States |
366 | 366 | 333 | 316 | ||||||||||||
Europe 2 |
338 | 328 | 328 | 328 | ||||||||||||
Asia |
350 | 330 | 300 | 300 |
1 | Discounts from our posted prices are offered to customers based on various factors. |
|
2 | 235 for Q1 2010 (Q4 2009 223) converted to United States dollars. |
METHANEX CORPORATION 2009 FOURTH QUARTER REPORT | PAGE 7 | |
MANAGEMENTS DISCUSSION AND ANALYSIS |
Standard & Poors Rating Services
|
BBB- (negative) | |
Moodys Investor Services
|
Ba1 (stable) | |
Credit ratings are not recommendations to purchase,
hold or sell securities and do not comment on market
price or suitability for a particular investor. There
is no assurance that any rating will remain in effect
for any given period of time or that any rating will
not be revised or withdrawn entirely by a rating
agency in the future. |
METHANEX CORPORATION 2009 FOURTH QUARTER REPORT | PAGE 8 | |
MANAGEMENTS DISCUSSION AND ANALYSIS |
METHANEX CORPORATION 2009 FOURTH QUARTER REPORT | PAGE 9 | |
MANAGEMENTS DISCUSSION AND ANALYSIS |
METHANEX CORPORATION 2009 FOURTH QUARTER REPORT | PAGE 10 | |
MANAGEMENTS DISCUSSION AND ANALYSIS |
Three Months Ended | Years Ended | |||||||||||||||||||
Dec 31 | Sep 30 | Dec 31 | Dec 31 | Dec 31 | ||||||||||||||||
($ thousands) | 2009 | 2009 | 2008 | 2009 | 2008 | |||||||||||||||
Cash flows from operating activities |
$ | 35,737 | $ | 247 | $ | 49,484 | $ | 115,481 | $ | 317,359 | ||||||||||
Add (deduct): |
||||||||||||||||||||
Changes in non-cash working capital |
38,433 | 36,008 | (83,600 | ) | 18,253 | (78,383 | ) | |||||||||||||
Other cash payments |
327 | (16 | ) | 545 | 6,078 | 3,101 | ||||||||||||||
Stock-based compensation expense |
(4,598 | ) | (4,602 | ) | 1,155 | (12,527 | ) | (2,811 | ) | |||||||||||
Other non-cash items |
(1,329 | ) | (1,222 | ) | 2,937 | (7,639 | ) | (2,797 | ) | |||||||||||
Interest expense |
6,217 | 6,622 | 8,675 | 27,370 | 38,439 | |||||||||||||||
Interest and other income (expense) |
(18 | ) | (1,256 | ) | 1,823 | 403 | (10,626 | ) | ||||||||||||
Current income taxes |
(1,880 | ) | (4,751 | ) | 5,697 | (5,592 | ) | 66,148 | ||||||||||||
Adjusted EBITDA |
$ | 72,889 | $ | 31,030 | $ | (13,284 | ) | $ | 141,827 | $ | 330,430 | |||||||||
Three Months Ended | ||||||||||||||||
Dec 31 | Sep 30 | Jun 30 | Mar 31 | |||||||||||||
($ thousands, except per share amounts) | 2009 | 2009 | 2009 | 2009 | ||||||||||||
Revenue |
$ | 381,729 | $ | 316,932 | $ | 245,501 | $ | 254,007 | ||||||||
Net income (loss) |
25,718 | (831 | ) | (5,743 | ) | (18,406 | ) | |||||||||
Basic net income (loss) per common share |
0.28 | (0.01 | ) | (0.06 | ) | (0.20 | ) | |||||||||
Diluted net income (loss) per common share |
0.28 | (0.01 | ) | (0.06 | ) | (0.20 | ) |
Three Months Ended | ||||||||||||||||
Dec 31 | Sep 30 | Jun 30 | Mar 31 | |||||||||||||
($ thousands, except per share amounts) | 2008 | 2008 | 2008 | 2008 | ||||||||||||
Revenue |
$ | 408,384 | $ | 569,876 | $ | 600,025 | $ | 735,934 | ||||||||
Net income (loss) |
(3,949 | ) | 70,045 | 38,059 | 64,598 | |||||||||||
Basic net income (loss) per common share |
(0.04 | ) | 0.75 | 0.40 | 0.66 | |||||||||||
Diluted net income (loss) per common share |
(0.04 | ) | 0.74 | 0.40 | 0.66 |
METHANEX CORPORATION 2009 FOURTH QUARTER REPORT | PAGE 11 | |
MANAGEMENTS DISCUSSION AND ANALYSIS |
| 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 methanol and energy prices, |
| anticipated production rates of our plants, |
| expected levels of natural gas supply to our plants, |
| capital committed by third parties towards future natural gas exploration in Chile and New
Zealand, anticipated results of natural gas exploration in Chile and New Zealand 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,
including capital expenditures to support natural gas exploration and development in Chile and
New Zealand, |
| 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 governments, gas suppliers, courts and tribunals, or other third
parties, including establishment by the Chinese government of new fuel blending standards. |
| 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 or issuance of third party consents or approvals, including without limitation,
governmental approvals related to natural gas exploration rights, rights to purchase natural
gas or the establishment of new fuel standards, |
| operating costs including natural gas feedstock and logistics costs, capital costs, tax
rates, cash flows, foreign exchange rates and interest rates, |
| timing of completion and cost of our methanol project in Egypt, |
| 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 FOURTH QUARTER REPORT | PAGE 12 | |
MANAGEMENTS DISCUSSION AND ANALYSIS |
| 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 or its derivatives, |
| changes in laws or regulations, |
| import or export restrictions, anti-dumping measures, increases in duties, taxes and
government royalties, and other actions by governments that may adversely affect our
operations, |
| world-wide economic conditions, and |
| other risks described in our 2008 Managements Discussion and Analysis and this Fourth
Quarter 2009 Managements Discussion and Analysis. |
METHANEX CORPORATION 2009 FOURTH QUARTER REPORT | PAGE 13 | |
MANAGEMENTS DISCUSSION AND ANALYSIS |
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 FOURTH QUARTER REPORT | PAGE 14 | |
MANAGEMENTS DISCUSSION AND ANALYSIS |
Three Months Ended | Years Ended | |||||||||||||||
Dec 31 | Dec 31 | Dec 31 | Dec 31 | |||||||||||||
2009 | 2008 | 2009 | 2008 | |||||||||||||
(As adjusted | (As adjusted | |||||||||||||||
- note 2) | - note 2) | |||||||||||||||
Revenue |
$ | 381,729 | $ | 408,384 | $ | 1,198,169 | $ | 2,314,219 | ||||||||
Cost of sales and operating expenses |
308,840 | 388,295 | 1,056,342 | 1,950,416 | ||||||||||||
Inventory write-down |
| 33,373 | | 33,373 | ||||||||||||
Depreciation and amortization |
31,993 | 26,366 | 117,590 | 107,126 | ||||||||||||
Operating income (loss) before undernoted items |
40,896 | (39,650 | ) | 24,237 | 223,304 | |||||||||||
Interest expense (note 7) |
(6,217 | ) | (8,675 | ) | (27,370 | ) | (38,439 | ) | ||||||||
Interest and other income (expense) |
18 | (1,823 | ) | (403 | ) | 10,626 | ||||||||||
Income (loss) before income taxes |
34,697 | (50,148 | ) | (3,536 | ) | 195,491 | ||||||||||
Income tax (expense) recovery: |
||||||||||||||||
Current |
1,880 | (5,697 | ) | 5,592 | (66,148 | ) | ||||||||||
Future |
(10,859 | ) | 51,896 | (1,318 | ) | 39,410 | ||||||||||
(8,979 | ) | 46,199 | 4,274 | (26,738 | ) | |||||||||||
Net income (loss) |
$ | 25,718 | $ | (3,949 | ) | $ | 738 | $ | 168,753 | |||||||
Net income (loss) per common share: |
||||||||||||||||
Basic |
$ | 0.28 | $ | (0.04 | ) | $ | 0.01 | $ | 1.79 | |||||||
Diluted |
$ | 0.28 | $ | (0.04 | ) | $ | 0.01 | $ | 1.78 | |||||||
Weighted average number of common shares outstanding: |
||||||||||||||||
Basic |
92,108,242 | 92,566,393 | 92,063,371 | 94,520,945 | ||||||||||||
Diluted |
93,069,657 | 92,566,393 | 92,688,510 | 94,913,956 | ||||||||||||
Number of common shares outstanding at period end |
92,108,242 | 92,031,392 | 92,108,242 | 92,031,392 |
METHANEX CORPORATION 2009 FOURTH QUARTER REPORT | PAGE 15 | |
MANAGEMENTS DISCUSSION AND ANALYSIS |
Dec 31 | Dec 31 | |||||||
2009 | 2008 | |||||||
(As adjusted | ||||||||
- note 2) | ||||||||
ASSETS |
||||||||
Current assets: |
||||||||
Cash and cash equivalents |
$ | 169,788 | $ | 328,430 | ||||
Receivables |
257,418 | 213,419 | ||||||
Inventories |
171,554 | 177,637 | ||||||
Prepaid expenses |
23,893 | 16,840 | ||||||
622,653 | 736,326 | |||||||
Property, plant and equipment (note 4) |
2,183,787 | 1,899,059 | ||||||
Other assets |
116,977 | 168,988 | ||||||
$ | 2,923,417 | $ | 2,804,373 | |||||
LIABILITIES AND SHAREHOLDERS EQUITY |
||||||||
Current liabilities: |
||||||||
Accounts payable and accrued liabilities |
$ | 232,924 | $ | 235,369 | ||||
Current maturities on long-term debt (note 6) |
29,330 | 15,282 | ||||||
Current maturities on other long-term liabilities |
9,350 | 8,048 | ||||||
271,604 | 258,699 | |||||||
Long-term debt (note 6) |
884,914 | 772,021 | ||||||
Other long-term liabilities |
97,185 | 97,441 | ||||||
Future income tax liabilities |
300,510 | 299,192 | ||||||
Non-controlling interest |
133,118 | 88,604 | ||||||
Shareholders equity: |
||||||||
Capital stock |
427,792 | 427,265 | ||||||
Contributed surplus |
27,007 | 22,669 | ||||||
Retained earnings |
806,158 | 862,507 | ||||||
Accumulated other comprehensive loss |
(24,871 | ) | (24,025 | ) | ||||
1,236,086 | 1,288,416 | |||||||
$ | 2,923,417 | $ | 2,804,373 | |||||
METHANEX CORPORATION 2009 FOURTH QUARTER REPORT | PAGE 16 | |
CONSOLIDATED FINANCIAL STATEMENTS |
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 |
| | | (24,980 | ) | | (24,980 | ) | ||||||||||||||||
Compensation expense recorded
for stock options |
| | 3,729 | | | 3,729 | ||||||||||||||||||
Issue of shares on exercise of
stock options |
76,850 | 425 | | | | 425 | ||||||||||||||||||
Reclassification of grant date
fair value on exercise of
stock options |
| 102 | (102 | ) | | | | |||||||||||||||||
Dividend payments |
| | | (42,810 | ) | | (42,810 | ) | ||||||||||||||||
Other comprehensive loss |
| | | | (1,193 | ) | (1,193 | ) | ||||||||||||||||
Balance, September 30, 2009 |
92,108,242 | 427,792 | 26,296 | 794,717 | (25,218 | ) | 1,223,587 | |||||||||||||||||
Net income |
| | | 25,718 | | 25,718 | ||||||||||||||||||
Compensation expense recorded
for stock options |
| | 711 | | | 711 | ||||||||||||||||||
Issue of shares on exercise of
stock options |
| | | | | | ||||||||||||||||||
Reclassification of grant date
fair value on exercise of
stock options |
| | | | | | ||||||||||||||||||
Dividend payments |
| | | (14,277 | ) | | (14,277 | ) | ||||||||||||||||
Other comprehensive income |
| | | | 347 | 347 | ||||||||||||||||||
Balance, December 31, 2009 |
92,108,242 | $ | 427,792 | $ | 27,007 | $ | 806,158 | $ | (24,871 | ) | $ | 1,236,086 | ||||||||||||
Three Months Ended | Years Ended | |||||||||||||||
Dec 31 | Dec 31 | Dec 31 | Dec 31 | |||||||||||||
2009 | 2008 | 2009 | 2008 | |||||||||||||
Net income (loss) |
$ | 25,718 | $ | (3,949 | ) | $ | 738 | $ | 168,753 | |||||||
Other comprehensive income (loss), net of tax: |
||||||||||||||||
Change in fair value of forward exchange contracts (note 13) |
118 | (35 | ) | 36 | 9 | |||||||||||
Change in fair value of interest rate swap contracts (note 13) |
229 | (15,730 | ) | (882 | ) | (18,841 | ) | |||||||||
347 | (15,765 | ) | (846 | ) | (18,832 | ) | ||||||||||
Comprehensive income (loss) |
$ | 26,065 | $ | (19,714 | ) | $ | (108 | ) | $ | 149,921 | ||||||
METHANEX CORPORATION 2009 FOURTH QUARTER REPORT | PAGE 17 | |
CONSOLIDATED FINANCIAL STATEMENTS |
Three Months Ended | Years Ended | |||||||||||||||
Dec 31 | Dec 31 | Dec 31 | Dec 31 | |||||||||||||
2009 | 2008 | 2009 | 2008 | |||||||||||||
(As adjusted | (As adjusted | |||||||||||||||
- note 2) | - note 2) | |||||||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES |
||||||||||||||||
Net income (loss) |
$ | 25,718 | $ | (3,949 | ) | $ | 738 | $ | 168,753 | |||||||
Add (deduct) non-cash items: |
||||||||||||||||
Depreciation and amortization |
31,993 | 26,366 | 117,590 | 107,126 | ||||||||||||
Future income taxes |
10,859 | (51,896 | ) | 1,318 | (39,410 | ) | ||||||||||
Stock-based compensation expense |
4,598 | (1,155 | ) | 12,527 | 2,811 | |||||||||||
Other |
1,329 | (2,937 | ) | 7,639 | 2,797 | |||||||||||
Other cash payments, including stock-based compensation |
(327 | ) | (545 | ) | (6,078 | ) | (3,101 | ) | ||||||||
Cash flows from operating activities before undernoted |
74,170 | (34,116 | ) | 133,734 | 238,976 | |||||||||||
Changes in non-cash working capital (note 11) |
(38,433 | ) | 83,600 | (18,253 | ) | 78,383 | ||||||||||
35,737 | 49,484 | 115,481 | 317,359 | |||||||||||||
CASH FLOWS FROM FINANCING ACTIVITIES |
||||||||||||||||
Dividend payments |
(14,277 | ) | (14,265 | ) | (57,087 | ) | (56,833 | ) | ||||||||
Proceeds from limited recourse debt (note 6) |
14,000 | 68,000 | 151,378 | 204,000 | ||||||||||||
Financing costs |
(217 | ) | | (1,949 | ) | | ||||||||||
Equity contribution by non-controlling interest |
6,234 | 18,036 | 45,103 | 65,198 | ||||||||||||
Repayment of limited recourse debt |
(7,330 | ) | (7,330 | ) | (15,282 | ) | (15,282 | ) | ||||||||
Payments for shares repurchased |
| (16,976 | ) | | (149,856 | ) | ||||||||||
Proceeds on issue of shares on exercise of stock options |
| 93 | 425 | 4,075 | ||||||||||||
Repayment of other long-term liabilities |
(1,189 | ) | (1,340 | ) | (16,381 | ) | (10,454 | ) | ||||||||
(2,779 | ) | 46,218 | 106,207 | 40,848 | ||||||||||||
CASH FLOWS FROM INVESTING ACTIVITIES |
||||||||||||||||
Property, plant and equipment |
(9,940 | ) | (18,654 | ) | (60,134 | ) | (96,956 | ) | ||||||||
Egypt plant under construction |
(38,890 | ) | (107,553 | ) | (261,646 | ) | (382,184 | ) | ||||||||
Oil and gas assets |
(6,057 | ) | (3,453 | ) | (23,612 | ) | (41,781 | ) | ||||||||
GeoPark financing |
(13,582 | ) | (6,300 | ) | (9,285 | ) | (22,319 | ) | ||||||||
Changes in project debt reserve accounts |
185 | 175 | 5,229 | (1,820 | ) | |||||||||||
Other assets |
| 32 | (2,454 | ) | 161 | |||||||||||
Changes in non-cash working capital (note 11) |
7,678 | 10,480 | (28,428 | ) | 26,898 | |||||||||||
(60,606 | ) | (125,273 | ) | (380,330 | ) | (518,001 | ) | |||||||||
Decrease in cash and cash equivalents |
(27,648 | ) | (29,571 | ) | (158,642 | ) | (159,794 | ) | ||||||||
Cash and cash equivalents, beginning of period |
197,436 | 358,001 | 328,430 | 488,224 | ||||||||||||
Cash and cash equivalents, end of period |
$ | 169,788 | $ | 328,430 | $ | 169,788 | $ | 328,430 | ||||||||
SUPPLEMENTARY CASH FLOW INFORMATION |
||||||||||||||||
Interest paid for debt |
$ | 4,669 | $ | 4,834 | $ | 46,381 | $ | 45,401 | ||||||||
Income taxes paid, net of amounts refunded |
$ | (2,723 | ) | $ | 6,198 | $ | 6,363 | $ | 78,591 |
METHANEX CORPORATION 2009 FOURTH QUARTER REPORT | PAGE 18 | |
CONSOLIDATED FINANCIAL STATEMENTS |
1. | Basis of presentation: |
2. | New accounting standards adopted in 2009: |
a) | Adoption of CICA Section 3064, Goodwill and Intangible Assets: |
b) | Adoption of CICA guidelines for oil and gas accounting: |
METHANEX CORPORATION 2009 FOURTH QUARTER REPORT | PAGE 19 | |
CONSOLIDATED FINANCIAL STATEMENTS |
2. | New accounting standards adopted in 2009 (continued): |
3. | Inventories: |
4. | Property, plant and equipment: |
Accumulated | Net Book | |||||||||||
Cost | Depreciation | Value | ||||||||||
December 31, 2009 |
||||||||||||
Plant and equipment |
$ | 2,586,920 | $ | 1,380,379 | $ | 1,206,541 | ||||||
Egypt plant under construction |
854,164 | | 854,164 | |||||||||
Oil and gas assets (note 2) |
68,402 | 4,560 | 63,842 | |||||||||
Other |
127,623 | 68,383 | 59,240 | |||||||||
$ | 3,637,109 | $ | 1,453,322 | $ | 2,183,787 | |||||||
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 FOURTH QUARTER REPORT | PAGE 20 | |
CONSOLIDATED FINANCIAL STATEMENTS |
5. | Interest in Atlas joint venture: |
Dec 31 | Dec 31 | |||||||
Consolidated Balance Sheets | 2009 | 2008 | ||||||
Cash and cash equivalents |
$ | 8,252 | $ | 35,749 | ||||
Other current assets |
72,667 | 57,374 | ||||||
Property, plant and equipment |
240,290 | 249,609 | ||||||
Other assets |
12,920 | 18,149 | ||||||
Accounts payable and accrued liabilities |
20,909 | 19,927 | ||||||
Long-term debt, including current maturities (note 6) |
93,155 | 106,592 | ||||||
Future income tax liabilities |
20,131 | 17,942 |
Three Months Ended | Years Ended | |||||||||||||||
Dec 31 | Dec 31 | Dec 31 | Dec 31 | |||||||||||||
Consolidated Statements of Income (Loss) | 2009 | 2008 | 2009 | 2008 | ||||||||||||
Revenue |
$ | 55,305 | $ | 53,357 | $ | 194,314 | $ | 286,906 | ||||||||
Expenses |
44,337 | 54,799 | 158,611 | 271,493 | ||||||||||||
Income (loss) before income taxes |
10,968 | (1,442 | ) | 35,703 | 15,413 | |||||||||||
Income tax expense |
(3,204 | ) | (354 | ) | (6,127 | ) | (4,488 | ) | ||||||||
Net income (loss) |
$ | 7,764 | $ | (1,796 | ) | $ | 29,576 | $ | 10,925 | |||||||
Three Months Ended | Years Ended | |||||||||||||||
Dec 31 | Dec 31 | Dec 31 | Dec 31 | |||||||||||||
Consolidated Statements of Cash Flows | 2009 | 2008 | 2009 | 2008 | ||||||||||||
Cash inflows (outflows) from operating
activities |
$ | (1,950 | ) | $ | 22,249 | $ | 36,166 | $ | 44,681 | |||||||
Cash outflows from financing activities |
(7,016 | ) | (6,842 | ) | (14,032 | ) | (15,852 | ) | ||||||||
Cash inflows (outflows) from investing
activities |
185 | (1,921 | ) | (3,568 | ) | (2,977 | ) |
6. | Long-term debt: |
Dec 31 | Dec 31 | |||||||
2009 | 2008 | |||||||
Unsecured notes |
||||||||
8.75% due August 15, 2012 |
$ | 198,627 | $ | 198,182 | ||||
6.00% due August 15, 2015 |
148,705 | 148,518 | ||||||
347,332 | 346,700 | |||||||
Atlas limited recourse debt facilities |
93,155 | 106,592 | ||||||
Egypt limited recourse debt facilities |
461,570 | 320,574 | ||||||
Other limited recourse debt facilities |
12,187 | 13,437 | ||||||
914,244 | 787,303 | |||||||
Less current maturities |
(29,330 | ) | (15,282 | ) | ||||
$ | 884,914 | $ | 772,021 | |||||
METHANEX CORPORATION 2009 FOURTH QUARTER REPORT | PAGE 21 | |
CONSOLIDATED FINANCIAL STATEMENTS |
7. | Interest expense: |
Three Months Ended | Years Ended | |||||||||||||||
Dec 31 | Dec 31 | Dec 31 | Dec 31 | |||||||||||||
2009 | 2008 | 2009 | 2008 | |||||||||||||
Interest expense before capitalized interest |
$ | 13,861 | $ | 14,489 | $ | 56,310 | $ | 55,311 | ||||||||
Less: capitalized interest related to Egypt project |
(7,644 | ) | (5,814 | ) | (28,940 | ) | (16,872 | ) | ||||||||
Interest expense |
$ | 6,217 | $ | 8,675 | $ | 27,370 | $ | 38,439 | ||||||||
8. | Net income (loss) per common share: |
Three Months Ended | Years Ended | |||||||||||||||
Dec 31 | Dec 31 | Dec 31 | Dec 31 | |||||||||||||
2009 | 2008 | 2009 | 2008 | |||||||||||||
Denominator for basic net income per common share |
92,108,242 | 92,566,393 | 92,063,371 | 94,520,945 | ||||||||||||
Effect of dilutive stock options |
961,415 | | 625,139 | 393,011 | ||||||||||||
Denominator for diluted net income per common share |
93,069,657 | 92,566,393 | 92,688,510 | 94,913,956 | ||||||||||||
9. | Stock-based compensation: |
a) | Stock options: |
(i) | Incentive stock options: |
||
Common shares reserved for outstanding incentive stock options at December 31, 2009: |
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 |
(20,100 | ) | 5.26 | (21,750 | ) | 8.72 | ||||||||||
Cancelled |
(1,000 | ) | 5.85 | (71,430 | ) | 21.34 | ||||||||||
Outstanding at September 30, 2009 |
55,350 | $ | 7.58 | 5,011,067 | $ | 18.76 | ||||||||||
Granted |
| | | | ||||||||||||
Exercised |
| | | | ||||||||||||
Cancelled |
| | (12,825 | ) | 15.61 | |||||||||||
Outstanding at December 31, 2009 |
55,350 | $ | 7.58 | 4,998,242 | $ | 18.77 | ||||||||||
METHANEX CORPORATION 2009 FOURTH QUARTER REPORT | PAGE 22 | |
CONSOLIDATED FINANCIAL STATEMENTS |
Information regarding the incentive stock options outstanding at December 31, 2009 is as
follows: |
Options Outstanding at | Options Exercisable at | |||||||||||||||||||
December 31, 2009 | December 31, 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 |
0.8 | 55,350 | $ | 7.58 | 55,350 | $ | 7.58 | |||||||||||||
Options denominated in USD |
||||||||||||||||||||
$6.33 to 11.56 |
5.8 | 1,505,030 | $ | 6.58 | 165,800 | $ | 8.55 | |||||||||||||
$17.85 to 22.52 |
3.0 | 1,457,150 | 20.26 | 1,457,150 | 20.26 | |||||||||||||||
$23.92 to 28.43 |
4.7 | 2,036,062 | 26.72 | 1,002,336 | 26.15 | |||||||||||||||
4.5 | 4,998,242 | $ | 18.77 | 2,625,286 | $ | 21.77 | ||||||||||||||
(ii) | Performance stock options: |
As at December 31, 2009, there were no shares (December 31, 2008 35,000 shares)
reserved for performance stock options. |
(iii) | Compensation expense related to stock options: |
For the three months and year ended December 31, 2009, compensation expense related to
stock options included in cost of sales and operating expenses was $0.7 million (2008
$1.8 million) and $4.4 million (2008 $8.2 million), respectively. The fair value of
the 2009 stock option grant was estimated on the date of grant using the Black-Scholes
option pricing model with the following assumptions: |
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 FOURTH QUARTER REPORT | PAGE 23 | |
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS |
9. | Stock-based compensation (continued): |
b) | Deferred, restricted and performance share units: |
Deferred, restricted and performance share units outstanding at December 31, 2009 are as
follows: |
Number of | Number of | Number of | ||||||||||
Deferred Share | Restricted Share | Performance Share | ||||||||||
Units | Units | Units | ||||||||||
Outstanding at December 31, 2008 |
411,395 | 12,523 | 1,057,648 | |||||||||
Granted |
121,781 | 15,200 | 396,470 | |||||||||
Granted in-lieu of dividends |
20,620 | 1,180 | 44,410 | |||||||||
Redeemed |
(56,620 | ) | | (395,420 | ) | |||||||
Cancelled |
| | (26,628 | ) | ||||||||
Outstanding at September 30, 2009 |
497,176 | 28,903 | 1,076,480 | |||||||||
Granted |
4,077 | | | |||||||||
Granted in-lieu of dividends |
3,923 | 174 | 8,379 | |||||||||
Redeemed |
| (6,599 | ) | | ||||||||
Cancelled |
| | (6,047 | ) | ||||||||
Outstanding at December 31, 2009 |
505,176 | 22,478 | 1,078,812 | |||||||||
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, 2009 was $26.7
million compared with the recorded liability of $21.6 million. The difference between the
fair value and the recorded liability of $5.1 million will be recognized over the weighted
average remaining service period of approximately 1.8 years. |
For the three months and year ended December 31, 2009, compensation expense related to
deferred, restricted and performance share units included in cost of sales and operating
expenses was $3.9 million (2008 recovery of $3.0 million) and $8.2 million (2008
recovery of $5.4 million), respectively. This included an expense of $2.4 million (2008
recovery of $6.2 million) and $0.9 million (2008 recovery of $17.4 million), for the
three months and year ended December 31, 2009, respectively, related to the effect of the
change in the Companys share price. |
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, 2009 was $2.5 million (2008 $2.5
million) and $10.0 million (2008 $8.0 million), respectively. |
METHANEX CORPORATION 2009 FOURTH QUARTER REPORT | PAGE 24 | |
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS |
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, 2009 were as follows: |
Three Months Ended | Years Ended | |||||||||||||||
Dec 31 | Dec 31 | Dec 31 | Dec 31 | |||||||||||||
2009 | 2008 | 2009 | 2008 | |||||||||||||
Decrease (increase) in non-cash working capital: |
||||||||||||||||
Receivables |
$ | (14,660 | ) | $ | 77,898 | $ | (43,999 | ) | $ | 188,424 | ||||||
Inventories |
(54,937 | ) | 68,625 | 6,083 | 134,506 | |||||||||||
Prepaid expenses |
(1,630 | ) | 16,260 | (7,053 | ) | 4,049 | ||||||||||
Accounts payable and accrued liabilities |
38,279 | (70,190 | ) | (2,445 | ) | (230,651 | ) | |||||||||
(32,948 | ) | 92,593 | (47,414 | ) | 96,328 | |||||||||||
Adjustments for items not having a cash effect |
2,193 | 1,487 | 733 | 8,953 | ||||||||||||
Changes in non-cash working capital having a cash effect |
$ | (30,755 | ) | $ | 94,080 | $ | (46,681 | ) | $ | 105,281 | ||||||
These changes relate to the following activities: |
||||||||||||||||
Operating |
$ | (38,433 | ) | $ | 83,600 | $ | (18,253 | ) | $ | 78,383 | ||||||
Investing |
7,678 | 10,480 | (28,428 | ) | 26,898 | |||||||||||
Changes in non-cash working capital |
$ | (30,755 | ) | $ | 94,080 | $ | (46,681 | ) | $ | 105,281 | ||||||
12. | Capital disclosures: |
In August 2009, the Company entered into a $200 million unsecured revolving credit facility
expiring in May 2012, to replace its $250 million credit facility that was set to expire in
mid-2010. The undrawn credit facility is provided by highly rated financial institutions and is
subject to certain financial covenants including an EBITDA to interest coverage ratio and a debt
to capitalization ratio. |
13. | Financial instruments: |
The following table provides the carrying value of each category of financial assets and
liabilities and the related balance sheet item: |
Dec 31 | Dec 31 | |||||||
2009 | 2008 | |||||||
Financial assets: |
||||||||
Held for trading financial assets: |
||||||||
Cash and cash equivalents |
$ | 169,788 | $ | 328,430 | ||||
Project debt reserve accounts included in other assets |
12,920 | 18,149 | ||||||
Loans and receivables: |
||||||||
Receivables |
249,332 | 207,419 | ||||||
Dorado Riquelme investment (note 2) |
| 42,123 | ||||||
GeoPark financing, including current portion |
46,055 | 36,616 | ||||||
$ | 478,095 | $ | 632,737 | |||||
Financial liabilities: |
||||||||
Other financial liabilities: |
||||||||
Accounts payable and accrued liabilities |
$ | 232,924 | $ | 235,369 | ||||
Long-term debt, including current portion |
914,244 | 787,303 | ||||||
Capital lease obligation included in other long-term liabilities, including current portion |
15,921 | 20,742 | ||||||
Held for trading financial liabilities: |
||||||||
Derivative instruments designated as cash flow hedges |
33,185 | 38,100 | ||||||
Derivative instruments |
99 | 1,771 | ||||||
$ | 1,196,373 | $ | 1,083,285 | |||||
METHANEX CORPORATION 2009 FOURTH QUARTER REPORT | PAGE 25 | |
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS |
13. | Financial instruments (continued): |
At December 31, 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 December 31, 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 December 31, 2009, these interest rate swap contracts had a
negative fair value of $33.2 million (December 31, 2008 $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. Changes in fair value of derivative financial instruments
designated as cash flow hedges have been recorded in other comprehensive income. |
At December 31, 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 $0.1 million (December 31, 2008 $0.6 million) recorded in other
long-term liabilities. For the three months and year ended December 31, 2009, the total change
in fair value of this derivative financial instrument was $0.3 million (2008 $0.2 million)
and $0.5 million (2008 $0.3 million), respectively. |
14. | Contingent liability: |
The Board of Inland Revenue of Trinidad and Tobago (BIR) issued an assessment in 2009
against our wholly owned subsidiary, Methanex Trinidad (Titan) Unlimited, in respect of the 2003
financial year. The assessment relates to the deferral of tax depreciation deductions during the
five year tax holiday which ended in 2005. The impact of the amount in dispute as at December
31, 2009 is approximately US$23 million in current taxes and US$26 million in future taxes,
exclusive of any interest charges. |
The Company has lodged an objection to the assessment. Based on advice from legal counsel,
management believes its position should be sustained. |
METHANEX CORPORATION 2009 FOURTH QUARTER REPORT | PAGE 26 | |
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS |
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 months and year ended December 31, 2009
and 2008 are as follows: |
Three Months Ended | Years Ended | |||||||||||||||
Dec 31 | Dec 31 | Dec 31 | Dec 31 | |||||||||||||
2009 | 2008 | 2009 | 2008 | |||||||||||||
Net income (loss) in accordance with Canadian GAAP |
$ | 25,718 | $ | (3,949 | ) | $ | 738 | $ | 168,753 | |||||||
Add (deduct) adjustments for: |
||||||||||||||||
Depreciation and amortization a |
(478 | ) | (478 | ) | (1,911 | ) | (1,911 | ) | ||||||||
Stock-based compensation b |
(37 | ) | 200 | (130 | ) | 347 | ||||||||||
Uncertainty in income taxes c |
(341 | ) | 454 | (2,136 | ) | (2,892 | ) | |||||||||
Income tax effect of above adjustments d |
167 | 167 | 669 | 669 | ||||||||||||
Net income (loss) in accordance with U.S. GAAP |
$ | 25,029 | $ | (3,606 | ) | $ | (2,770 | ) | $ | 164,966 | ||||||
Per share information in accordance with U.S. GAAP: |
||||||||||||||||
Basic net income (loss) per share |
$ | 0.27 | $ | (0.04 | ) | $ | (0.03 | ) | $ | 1.75 | ||||||
Diluted net income (loss) per share |
$ | 0.27 | $ | (0.04 | ) | $ | (0.03 | ) | $ | 1.74 |
The significant differences between Canadian GAAP and U.S. GAAP with respect to the
Companys consolidated statements of comprehensive income (loss) for the three months and year
ended December 31, 2009 and 2008 are as follows: |
Three Months Ended | ||||||||||||||||
December 31, 2009 | Dec 31, 2008 | |||||||||||||||
Canadian GAAP | Adjustments | U.S. GAAP | U.S. GAAP | |||||||||||||
Net income (loss) |
$ | 25,718 | $ | (689 | ) | $ | 25,029 | $ | (3,606 | ) | ||||||
Change in fair value of forward exchange contracts, net of tax |
118 | | 118 | (35 | ) | |||||||||||
Change in fair value of interest rate swap, net of tax |
229 | | 229 | (15,730 | ) | |||||||||||
Change related to pension, net of tax e |
| 1,629 | 1,629 | (2,437 | ) | |||||||||||
Comprehensive income (loss) |
$ | 26,065 | $ | 940 | $ | 27,005 | $ | (21,808 | ) | |||||||
Years Ended | ||||||||||||||||
December 31, 2009 | Dec 31, 2008 | |||||||||||||||
Canadian GAAP | Adjustments | U.S. GAAP | U.S. GAAP | |||||||||||||
Net income (loss) |
$ | 738 | $ | (3,508 | ) | $ | (2,770 | ) | $ | 164,966 | ||||||
Change in fair value of forward exchange contracts, net of tax |
36 | | 36 | 9 | ||||||||||||
Change in fair value of interest rate swap, net of tax |
(882 | ) | | (882 | ) | (18,841 | ) | |||||||||
Change related to pension, net of tax e |
| 2,758 | 2,758 | (1,960 | ) | |||||||||||
Comprehensive income (loss) |
$ | (108 | ) | $ | (750 | ) | $ | (858 | ) | $ | 144,174 | |||||
METHANEX CORPORATION 2009 FOURTH QUARTER REPORT | PAGE 27 | |
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS |
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 $1.9 million (2008 $1.9 million), was recorded for the three
months and year ended December 31, 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 $0.3 million (2008
recovery of $0.5 million) and $2.1 million (2008 $2.9 million) was recorded for the three
months and year ended December 31, 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 $0.7 million (2008 $0.7
million) was recorded for the three months and year ended December 31, 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 $1.6 million (2008 decrease of $2.4 million) and $2.8 million (2008 decrease
of $2.0 million) was recorded for the three months and year ended December 31, 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 FOURTH QUARTER REPORT | PAGE 28 | |
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS |
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 FOURTH QUARTER REPORT | PAGE 29 | |
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS |
2009 | Q4 | Q3 | Q2 | Q1 | 2008 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||||||||||||||||||
METHANOL SALES VOLUMES (thousands of tonnes) |
||||||||||||||||||||||||||||||||||||||||
Company produced |
3,764 | 880 | 943 | 941 | 1,000 | 3,363 | 829 | 946 | 910 | 678 | ||||||||||||||||||||||||||||||
Purchased methanol |
1,546 | 467 | 480 | 329 | 270 | 2,074 | 435 | 429 | 541 | 669 | ||||||||||||||||||||||||||||||
Commission sales 1 |
638 | 152 | 194 | 161 | 131 | 617 | 134 | 172 | 168 | 143 | ||||||||||||||||||||||||||||||
5,948 | 1,499 | 1,617 | 1,431 | 1,401 | 6,054 | 1,398 | 1,547 | 1,619 | 1,490 | |||||||||||||||||||||||||||||||
METHANOL PRODUCTION (thousands of tonnes) |
||||||||||||||||||||||||||||||||||||||||
Chile |
942 | 265 | 197 | 252 | 228 | 1,088 | 272 | 246 | 261 | 309 | ||||||||||||||||||||||||||||||
Titan, Trinidad |
764 | 188 | 188 | 165 | 223 | 871 | 225 | 200 | 229 | 217 | ||||||||||||||||||||||||||||||
Atlas, Trinidad (63.1%) |
1,015 | 279 | 257 | 275 | 204 | 1,134 | 269 | 284 | 288 | 293 | ||||||||||||||||||||||||||||||
New Zealand |
822 | 223 | 202 | 203 | 194 | 570 | 200 | 126 | 124 | 120 | ||||||||||||||||||||||||||||||
3,543 | 955 | 844 | 895 | 849 | 3,663 | 966 | 856 | 902 | 939 | |||||||||||||||||||||||||||||||
AVERAGE REALIZED METHANOL PRICE 2 |
||||||||||||||||||||||||||||||||||||||||
($/tonne) |
225 | 282 | 222 | 192 | 199 | 424 | 321 | 413 | 412 | 545 | ||||||||||||||||||||||||||||||
($/gallon) |
0.68 | 0.85 | 0.67 | 0.58 | 0.60 | 1.28 | 0.97 | 1.24 | 1.24 | 1.64 | ||||||||||||||||||||||||||||||
PER SHARE INFORMATION ($ per share) |
||||||||||||||||||||||||||||||||||||||||
Basic net income (loss) |
$ | 0.01 | 0.28 | (0.01 | ) | (0.06 | ) | (0.20 | ) | 1.79 | (0.04 | ) | 0.75 | 0.40 | 0.66 | |||||||||||||||||||||||||
Diluted net income (loss) |
$ | 0.01 | 0.28 | (0.01 | ) | (0.06 | ) | (0.20 | ) | 1.78 | (0.04 | ) | 0.74 | 0.40 | 0.66 |
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 FOURTH QUARTER REPORT | PAGE 30 | |
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS |