These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
[X]
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 | |
|
|
For the quarterly period ended September 30, 2010 | |
|
|
or
|
|
|
[
]
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 | |
|
|
For the transition period from to |
| The Netherlands | 98-0646235 | |
| (State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) |
| Page | ||||
|
|
||||
|
|
||||
|
Part I Financial Information
|
3 | |||
|
|
||||
|
Item 1. Financial Statements
|
3 | |||
|
Consolidated Income Statement
|
3 | |||
|
Consolidated Balance Sheet
|
4 | |||
|
Consolidated Statement of Cash Flows
|
6 | |||
|
Consolidated Statements of Stockholders Equity (Deficit)
|
8 | |||
|
Notes to Consolidated Financial Statements
|
9 | |||
|
Item 2. Managements Discussion and Analysis of Financial
Condition and Results of Operations
|
59 | |||
|
|
||||
|
Item 3. Quantitative and Qualitative Disclosures About Market Risk
|
86 | |||
|
Item 4. Controls and Procedures
|
86 | |||
|
|
||||
|
Part II Other Information
|
87 | |||
|
|
||||
|
Item 1. Legal Proceedings
|
87 | |||
|
|
||||
|
Item 1A. Risk Factors
|
88 | |||
|
|
||||
|
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
|
88 | |||
|
|
||||
|
Item 6. Exhibits
|
89 | |||
|
|
||||
|
Signature
|
90 | |||
|
|
||||
2
| Successor | Predecessor | ||||||||||||||||||||
| Three | Three | ||||||||||||||||||||
| months | May 1 | January 1 | months | Nine months | |||||||||||||||||
| ended | through | through | ended | ended | |||||||||||||||||
| September 30, | September 30, | April 30, | September 30, | September 30, | |||||||||||||||||
| Millions of dollars, except earnings per share | 2010 | 2010 | 2010 | 2009 | 2009 | ||||||||||||||||
|
Sales and other operating revenues:
|
|||||||||||||||||||||
|
Trade
|
$ | 10,116 | $ | 16,771 | $ | 13,260 | $ | 8,488 | $ | 21,691 | |||||||||||
|
Related parties
|
186 | 303 | 207 | 124 | 320 | ||||||||||||||||
|
|
|||||||||||||||||||||
|
|
10,302 | 17,074 | 13,467 | 8,612 | 22,011 | ||||||||||||||||
|
Operating costs and expenses:
|
|||||||||||||||||||||
|
Cost of sales
|
9,075 | 15,273 | 12,414 | 7,956 | 20,906 | ||||||||||||||||
|
Selling,
general and administrative
expenses |
204 | 333 | 308 | 199 | 633 | ||||||||||||||||
|
Research and development expenses
|
35 | 58 | 55 | 38 | 105 | ||||||||||||||||
|
|
|||||||||||||||||||||
|
|
9,314 | 15,664 | 12,777 | 8,193 | 21,644 | ||||||||||||||||
|
|
|||||||||||||||||||||
|
Operating income
|
988 | 1,410 | 690 | 419 | 367 | ||||||||||||||||
|
Interest expense
|
(182 | ) | (314 | ) | (713 | ) | (445 | ) | (1,379 | ) | |||||||||||
|
Interest income
|
(4 | ) | 8 | 5 | 4 | 15 | |||||||||||||||
|
Other income (expense), net
|
(97 | ) | (43 | ) | (265 | ) | 135 | 291 | |||||||||||||
|
|
|||||||||||||||||||||
|
Income (loss) before equity investments,
reorganization items and income taxes
|
705 | 1,061 | (283 | ) | 113 | (706 | ) | ||||||||||||||
|
Income (loss) from equity investments
|
29 | 56 | 84 | (168 | ) | (166 | ) | ||||||||||||||
|
Reorganization items
|
(13 | ) | (21 | ) | 8,010 | (928 | ) | (2,000 | ) | ||||||||||||
|
|
|||||||||||||||||||||
|
Income (loss) before income taxes
|
721 | 1,096 | 7,811 | (983 | ) | (2,872 | ) | ||||||||||||||
|
Provision for (benefit from) income taxes
|
254 | 282 | (693 | ) | (332 | ) | (851 | ) | |||||||||||||
|
|
|||||||||||||||||||||
|
Net income (loss)
|
467 | 814 | 8,504 | (651 | ) | (2,021 | ) | ||||||||||||||
|
Less: net
loss attributable to
non-controlling interests |
7 | 2 | 60 | 1 | 4 | ||||||||||||||||
|
|
|||||||||||||||||||||
|
Net income (loss) attributable to the Company
|
$ | 474 | $ | 816 | $ | 8,564 | $ | (650 | ) | $ | (2,017 | ) | |||||||||
|
|
|||||||||||||||||||||
|
Earnings per share:
|
|||||||||||||||||||||
|
Net income (loss):
|
|||||||||||||||||||||
|
Basic
|
$ | 0.84 | $ | 1.45 | |||||||||||||||||
|
|
|||||||||||||||||||||
|
Diluted
|
$ | 0.84 | $ | 1.45 | |||||||||||||||||
|
|
|||||||||||||||||||||
|
Pro forma earnings per share:
|
|||||||||||||||||||||
|
Net income (loss):
|
|||||||||||||||||||||
|
Basic
|
$ | 15.19 | $ | (1.15 | ) | $ | (3.58 | ) | |||||||||||||
|
|
|||||||||||||||||||||
|
Diluted
|
$ | 15.14 | $ | (1.15 | ) | $ | (3.58 | ) | |||||||||||||
|
|
|||||||||||||||||||||
3
| Successor | Predecessor | ||||||||
| September 30, | December 31, | ||||||||
| Millions, except shares and par value data | 2010 | 2009 | |||||||
|
|
|||||||||
|
ASSETS
|
|||||||||
|
Current assets:
|
|||||||||
|
Cash and cash equivalents
|
$ | 4,832 | $ | 558 | |||||
|
Short-term investments
|
- - | 11 | |||||||
|
Accounts receivable:
|
|||||||||
|
Trade, net
|
3,568 | 3,092 | |||||||
|
Related parties
|
232 | 195 | |||||||
|
Inventories
|
4,412 | 3,277 | |||||||
|
Prepaid expenses and other current assets
|
899 | 1,133 | |||||||
|
|
|||||||||
|
Total current assets
|
13,943 | 8,266 | |||||||
|
Property, plant and equipment, net
|
7,216 | 15,152 | |||||||
|
Investments and long-term receivables:
|
|||||||||
|
Investment in PO joint ventures
|
447 | 922 | |||||||
|
Equity investments
|
1,582 | 1,085 | |||||||
|
Other investments and long-term receivables
|
54 | 112 | |||||||
|
Goodwill
|
1,105 | - - | |||||||
|
Intangible assets, net
|
1,411 | 1,861 | |||||||
|
Other assets
|
272 | 363 | |||||||
|
|
|||||||||
|
Total assets
|
$ | 26,030 | $ | 27,761 | |||||
|
|
|||||||||
4
| Successor | Predecessor | ||||||||
| September 30, | December 31, | ||||||||
| Millions, except shares and par value data | 2010 | 2009 | |||||||
|
|
|||||||||
|
LIABILITIES AND EQUITY (DEFICIT)
|
|||||||||
|
Current liabilities:
|
|||||||||
|
Current maturities of long-term debt
|
$ | 8 | $ | 497 | |||||
|
Short-term debt
|
518 | 6,182 | |||||||
|
Accounts payable:
|
|||||||||
|
Trade
|
1,832 | 1,627 | |||||||
|
Related parties
|
730 | 501 | |||||||
|
Accrued liabilities
|
1,513 | 1,390 | |||||||
|
Deferred income taxes
|
446 | 170 | |||||||
|
|
|||||||||
|
Total current liabilities
|
5,047 | 10,367 | |||||||
|
Long-term debt
|
6,799 | 305 | |||||||
|
Other liabilities
|
2,086 | 1,361 | |||||||
|
Deferred income taxes
|
1,155 | 2,081 | |||||||
|
Commitments and contingencies
|
|||||||||
|
Liabilities subject to compromise
|
- - | 22,494 | |||||||
|
Stockholders equity (deficit):
|
|||||||||
|
Class A
ordinary shares, 0.04 par value, 1,000 million shares
authorized and
332,326,676 shares issued at September 30, 2010 |
18 | - - | |||||||
|
Class B
ordinary shares, 0.04 par value, 275 million shares
authorized and
233,347,097 shares issued at September 30, 2010 |
12 | - - | |||||||
|
Predecessor
common stock, 124 par value, 403,226 shares authorized and
issued at December 31, 2009 |
- - | 60 | |||||||
|
Additional paid-in capital
|
9,829 | 563 | |||||||
|
Retained earnings (deficit)
|
816 | (9,313 | ) | ||||||
|
Accumulated other comprehensive income (loss)
|
207 | (286 | ) | ||||||
|
Treasury
stock, at cost, 1,125,000 class A ordinary shares at
September 30, 2010 |
- - | - - | |||||||
|
|
|||||||||
|
Total Company share of stockholders equity (deficit)
|
10,882 | (8,976 | ) | ||||||
|
Non-controlling interests
|
61 | 129 | |||||||
|
|
|||||||||
|
Total equity (deficit)
|
10,943 | (8,847 | ) | ||||||
|
|
|||||||||
|
Total liabilities and equity (deficit)
|
$ | 26,030 | $ | 27,761 | |||||
|
|
|||||||||
5
| Successor | Predecessor | ||||||||||||
| January 1 | Nine months | ||||||||||||
| May 1 through | through | ended | |||||||||||
| September 30, | April 30, | September 30, | |||||||||||
|
Millions of dollars
|
2010 | 2010 | 2009 | ||||||||||
|
Cash flows from operating activities:
|
|||||||||||||
|
Net income (loss)
|
$ | 814 | $ | 8,504 | $ | (2,021 | ) | ||||||
|
Adjustments to reconcile net income (loss) to net cash
provided by (used in) operating activities: |
|||||||||||||
|
Depreciation and amortization
|
351 | 565 | 1,338 | ||||||||||
|
Amortization of debt-related costs
|
15 | 307 | 378 | ||||||||||
|
Inventory valuation adjustment
|
365 | - - | 109 | ||||||||||
|
Equity
investments
|
|||||||||||||
|
Equity income
|
(56 | ) | (84 | ) | 166 | ||||||||
|
Distributions of earnings
|
28 | 18 | 21 | ||||||||||
|
Deferred income taxes
|
185 | (610 | ) | (894 | ) | ||||||||
|
Reorganization and fresh-start accounting adjustments, net
|
21 | (8,010 | ) | 2,000 | |||||||||
|
Reorganization-related payments, net
|
(137 | ) | (147 | ) | (183 | ) | |||||||
|
Payment of claims under Plan of Reorganization
|
(197 | ) | (260 | ) | - - | ||||||||
|
Unrealized foreign currency exchange loss (gains)
|
21 | 264 | (254 | ) | |||||||||
|
Changes in assets and liabilities that provided (used) cash:
|
|||||||||||||
|
Accounts receivable
|
34 | (650 | ) | (217 | ) | ||||||||
|
Inventories
|
131 | (368 | ) | 239 | |||||||||
|
Accounts payable
|
167 | 249 | (122 | ) | |||||||||
|
Repayment of accounts receivable securitization facility
|
- - | - - | (503 | ) | |||||||||
|
Prepaid expenses and other current assets
|
150 | 47 | (242 | ) | |||||||||
|
Other, net
|
337 | (761 | ) | (514 | ) | ||||||||
|
|
|||||||||||||
|
Net cash provided by (used in)
operating activities |
2,229 | (936 | ) | (699 | ) | ||||||||
|
|
|||||||||||||
6
| Successor | Predecessor | |||||||||||||
| January 1 | Nine months | |||||||||||||
| May 1 through | through | ended | ||||||||||||
| September 30, | April 30, | September 30, | ||||||||||||
|
Millions
of dollars
|
2010 | 2010 | 2009 | |||||||||||
|
Cash flows from investing activities:
|
||||||||||||||
|
Expenditures for property, plant and equipment
|
(266 | ) | (226 | ) | (498 | ) | ||||||||
|
Proceeds from insurance claims
|
- - | - - | 72 | |||||||||||
|
Advances and contributions to affiliates
|
- - | - - | (2 | ) | ||||||||||
|
Proceeds from disposal of assets
|
- - | 1 | 15 | |||||||||||
|
Short-term investments
|
- - | 12 | 13 | |||||||||||
|
Other
|
- - | - - | (6 | ) | ||||||||||
|
|
||||||||||||||
|
Net cash used in investing activities
|
(266 | ) | (213 | ) | (406 | ) | ||||||||
|
|
||||||||||||||
|
Cash flows from financing activities:
|
||||||||||||||
|
Issuance of class B ordinary shares
|
- - | 2,800 | - - | |||||||||||
|
Proceeds from note payable
|
- - | - - | 100 | |||||||||||
|
Repayment of note payable
|
- - | - - | (100 | ) | ||||||||||
|
Net proceeds from (repayments of) debtor-in-possession
term loan facility |
- - | (2,170 | ) | 2,013 | ||||||||||
|
Net borrowings (repayments) under debtor-in-possession
revolving credit facility |
- - | (325 | ) | 160 | ||||||||||
|
Net repayments under pre-petition revolving credit facilities
|
- - | - - | (766 | ) | ||||||||||
|
Net borrowings (repayments) on revolving credit facilities
|
52 | 38 | (378 | ) | ||||||||||
|
Proceeds from short-term debt
|
7 | 8 | 18 | |||||||||||
|
Repayments of short-term debt
|
(8 | ) | (14 | ) | - - | |||||||||
|
Issuance of long-term debt
|
- - | 3,242 | - - | |||||||||||
|
Repayments of long-term debt
|
- - | (9 | ) | (63 | ) | |||||||||
|
Payments of equity and debt issuance costs
|
(2 | ) | (253 | ) | (93 | ) | ||||||||
|
Other, net
|
(4 | ) | (2 | ) | (25 | ) | ||||||||
|
|
||||||||||||||
|
Net cash provided by financing activities
|
45 | 3,315 | 866 | |||||||||||
|
|
||||||||||||||
|
Effect of exchange rate changes on cash
|
113 | (13 | ) | - - | ||||||||||
|
|
||||||||||||||
|
Increase (decrease) in cash and cash equivalents
|
2,121 | 2,153 | (239 | ) | ||||||||||
|
Cash and cash equivalents at beginning of period
|
2,711 | 558 | 858 | |||||||||||
|
|
||||||||||||||
|
Cash and cash equivalents at end of period
|
$ | 4,832 | $ | 2,711 | $ | 619 | ||||||||
|
|
||||||||||||||
|
|
||||||||||||||
|
Interest paid
|
$ | 129 | $ | 360 | $ | 859 | ||||||||
|
|
||||||||||||||
|
Net income taxes paid
|
$ | 50 | $ | 12 | $ | 46 | ||||||||
|
|
||||||||||||||
7
| Accumulated | Total | |||||||||||||||||||||||||||||||
| Additional | Retained | Other | Stockholders | Non- | ||||||||||||||||||||||||||||
| Common Stock | Paid-In | Earnings | Comprehensive | Equity | Controlling | Comprehensive | ||||||||||||||||||||||||||
|
Millions, except shares
|
Issued | Treasury | Capital | (Deficit) | Income (Loss) | (Deficit) | Interests | Income (Loss) | ||||||||||||||||||||||||
|
Predecessor
|
||||||||||||||||||||||||||||||||
|
Balance, December 31, 2009
|
$ | 60 | $ | - - | $ | 563 | $ | (9,313 | ) | $ | (286 | ) | $ | (8,976 | ) | $ | 129 | |||||||||||||||
|
Net income (loss)
|
- - | - - | - - | 8,564 | - - | 8,564 | (60 | ) | $ | 8,504 | ||||||||||||||||||||||
|
Net distributions to
non-controlling interests |
- - | - - | - - | - - | - - | - - | (15 | ) | - - | |||||||||||||||||||||||
|
Financial derivatives,
net of tax of $51 million |
- - | - - | - - | - - | 90 | 90 | - - | 90 | ||||||||||||||||||||||||
|
Unrealized gain on held-for-sale
securities held by equity investees |
- - | - - | - - | - - | (13 | ) | (13 | ) | - - | (13 | ) | |||||||||||||||||||||
|
Changes in unrecognized employee
benefits gains and losses, net of tax of $3 million |
- - | - - | - - | - - | (48 | ) | (48 | ) | - - | (48 | ) | |||||||||||||||||||||
|
Foreign currency translation
|
- - | - - | - - | - - | (25 | ) | (25 | ) | - - | (25 | ) | |||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
|
Comprehensive loss
|
$ | 8,508 | ||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
|
Balance, April 30, 2010,
Predecessor |
60 | - - | 563 | (749 | ) | (282 | ) | (408 | ) | 54 | ||||||||||||||||||||||
|
Fresh-start reporting adjustments:
|
||||||||||||||||||||||||||||||||
|
Elimination of predecessor
common stock, capital surplus and accumulated earnings, 403,226 shares |
(60 | ) | - - | (563 | ) | 749 | - - | 126 | - - | |||||||||||||||||||||||
|
Elimination of predecessor
accumulated other comprehensive loss |
- - | - - | - - | - - | 282 | 282 | - - | |||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
|
Balance, May 1, 2010,
Successor |
$ | - - | $ | - - | $ | - - | $ | - - | $ | - - | $ | - - | $ | 54 | ||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
|
Successor
|
||||||||||||||||||||||||||||||||
|
Balance May 1, 2010
|
$ | - - | $ | - - | $ | - - | $ | - - | $ | - - | $ | - - | $ | 54 | ||||||||||||||||||
|
Issuance of class A and class B
ordinary shares, 563,901,979 shares |
30 | - - | 9,815 | - - | - - | 9,845 | - - | |||||||||||||||||||||||||
|
Purchase of 1,125,000
treasury shares |
- - | - - | - - | - - | - - | - - | - - | |||||||||||||||||||||||||
|
Share-based compensation,
1,771,794 shares |
- - | - - | 14 | - - | - - | 14 | - - | |||||||||||||||||||||||||
|
Net income
|
- - | - - | - - | 816 | - - | 816 | (2 | ) | $ | 814 | ||||||||||||||||||||||
|
Contributions from
non-controlling interests |
- - | - - | - - | - - | - - | - - | 9 | - - | ||||||||||||||||||||||||
|
Foreign currency translation
|
- - | - - | - - | - - | 207 | 207 | - - | 207 | ||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
|
Comprehensive income (loss)
|
$ | 1,021 | ||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
|
Balance, September 30, 2010
|
$ | 30 | $ | - - | $ | 9,829 | $ | 816 | $ | 207 | $ | 10,882 | $ | 61 | ||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
8
| Page | ||||||||
|
|
||||||||
| 1. |
Basis of Presentation
|
10 | ||||||
|
|
||||||||
| 2. |
Accounting Policies
|
11 | ||||||
|
|
||||||||
| 3. |
Emergence from Chapter 11 Proceedings
|
12 | ||||||
|
|
||||||||
| 4. |
Fresh-Start Accounting
|
15 | ||||||
|
|
||||||||
| 5. |
Accounts Receivable
|
25 | ||||||
|
|
||||||||
| 6. |
Inventories
|
25 | ||||||
|
|
||||||||
| 7. |
Property, Plant and Equipment, Goodwill, Intangibles and Other Assets
|
25 | ||||||
|
|
||||||||
| 8. |
Investment in PO Joint Ventures
|
27 | ||||||
|
|
||||||||
| 9. |
Equity Investments
|
29 | ||||||
|
|
||||||||
| 10. |
Accounts Payable
|
31 | ||||||
|
|
||||||||
| 11. |
Debt
|
32 | ||||||
|
|
||||||||
| 12. |
Financial Instruments and Derivatives
|
36 | ||||||
|
|
||||||||
| 13. |
Pension and Other Postretirement Benefits
|
41 | ||||||
|
|
||||||||
| 14. |
Incentive and Share-Based Compensation
|
43 | ||||||
|
|
||||||||
| 15. |
Income Taxes
|
47 | ||||||
|
|
||||||||
| 16. |
Commitments and Contingencies
|
50 | ||||||
|
|
||||||||
| 17. |
Stockholders Equity and Non-Controlling Interests
|
53 | ||||||
|
|
||||||||
| 18. |
Per Share Data
|
54 | ||||||
|
|
||||||||
| 19. |
Segment and Related Information
|
55 | ||||||
|
|
||||||||
| 20. |
Subsequent Events
|
58 | ||||||
9
10
11
12
13
| Predecessor | ||||||||
| April 30, | December 31, | |||||||
|
Millions of dollars
|
2010 | 2009 | ||||||
|
Accounts payable
|
$ | 473 | $ | 602 | ||||
|
Employee benefits
|
994 | 997 | ||||||
|
Accrued interest
|
295 | 277 | ||||||
|
Conversion fee Interim Loan
|
161 | 161 | ||||||
|
Estimated claims
|
1,392 | 1,726 | ||||||
|
Interest rate swap obligations
|
218 | 201 | ||||||
|
Related party payable
|
- - | 82 | ||||||
|
Other accrued liabilities
|
102 | 78 | ||||||
|
Long-term debt
|
18,310 | 18,370 | ||||||
|
|
||||||||
|
Total liabilities subject to compromise
|
$ | 21,945 | $ | 22,494 | ||||
|
|
||||||||
14
| 3. | Emergence from Chapter 11 Proceedings (Continued) |
| Successor | Predecessor | ||||||||||||||||||||
| Three | Three | Nine | |||||||||||||||||||
| months | May 1 | January 1 | months | months | |||||||||||||||||
| ended | through | through | ended | ended | |||||||||||||||||
| September 30, | September 30, | April 30, | September 30, | September 30, | |||||||||||||||||
| Millions of dollars | 2010 | 2010 | 2010 | 2009 | 2009 | ||||||||||||||||
|
Change in
net assets resulting from
the application of fresh-start accounting |
$ | - - | $ | - - | $ | 5,656 | $ | - - | $ | - - | |||||||||||
|
Gain on discharge of liabilities
subject to compromise
|
- - | - - | (13,617 | ) | - - | - - | |||||||||||||||
|
Asset
write-offs and rejected
contracts |
- - | - - | 25 | 7 | 687 | ||||||||||||||||
|
Estimated claims
|
- - | - - | (262 | ) | 611 | 676 | |||||||||||||||
|
Accelerated amortization of debt
issuance costs
|
- - | - - | - - | 192 | 227 | ||||||||||||||||
|
Professional fees
|
12 | 16 | 172 | 73 | 167 | ||||||||||||||||
|
Employee severance costs
|
- - | - - | - - | 20 | 182 | ||||||||||||||||
|
Plant closures costs
|
- - | - - | 12 | 14 | 50 | ||||||||||||||||
|
Other
|
1 | 5 | 4 | 11 | 11 | ||||||||||||||||
|
|
|||||||||||||||||||||
|
Total
|
$ | 13 | $ | 21 | $ | (8,010 | ) | $ | 928 | $ | 2,000 | ||||||||||
|
|
|||||||||||||||||||||
| 4. | Fresh-Start Accounting |
15
| 4. |
Fresh-Start Accounting
(Continued)
|
| |
The peer group trading analysis methodology, which calculates the total reorganization
value of LyondellBasell N.V. by applying valuation metrics derived from an analysis of
publicly traded peer companies to LyondellBasell N.V.s estimated earnings before interest,
tax, depreciation and amortization (EBITDA):
|
| |
Valuation metrics consist of implied market trading multiples and are
calculated by dividing the publicly traded peer companys market capitalization by its
respective EBITDA;
|
||
| |
The peer group trading analysis was performed on both a consolidated and
reported segment basis; and
|
||
| |
Public peer companies were selected based on their comparability to
LyondellBasell N.V.s reportable operating segments, with those comparable companies
primarily operating in the diversified commodity chemicals, refining and technology
businesses.
|
| |
Discounted cash flow valuation methodology, which calculates the reorganization value of
LyondellBasell N.V. as the sum of the present value of its projected unlevered, after-tax
free cash flows. The resulting reorganization valuation is representative of LyondellBasell
N.V. on a cash-free, debt-free basis:
|
| |
Financial projections beginning May 1, 2010 were estimated based on a 4-year
and 8-month detailed forecast followed with a higher level 10-year forecast. These
projections reflected certain economic and industry information relevant to the
operating businesses of LyondellBasell N.V. and estimated cyclical trends where
appropriate. Various time periods within the approximately 15-year forecast period were
evaluated including the entire period itself. To the extent that such cycles are, or
commodity price volatility within any cycle is, greater or smaller than estimated, the
estimate of the reorganization value could vary significantly;
|
||
| |
The projected cash flows associated with the projections were discounted at a
range of rates that reflected the estimated range of weighted average cost of capital
(WACC);
|
||
| |
The imputed discounted cash flow value comprises the sum of (i) the present
value of the projected unlevered free cash flows over the projection period; and (ii)
the present value of a terminal value, which represents the estimate of value
attributable to performance beyond the projection period. Cash flows and associated
imputed values were calculated on both a consolidated and reportable segment basis;
|
||
| |
WACCs utilized in the consolidated discounted cash flow analysis ranged from
11% to 12%. The range of WACCs utilized were developed from an analysis of the yields
associated with LyondellBasell N.V.s own debt financings and the equity costs of peer
companies as well as the anticipated mix of LyondellBasell N.V.s debt and equity;
|
16
| 4. |
Fresh-Start Accounting
(Continued)
|
| |
A range of terminal value EBITDA multiples were selected which, where
appropriate, represented estimated industry cycle average market capitalization/EBITDA
multiples; and
|
||
| |
Additional discounted cash flow analysis was performed for LyondellBasell
N.V.s unconsolidated joint ventures.
|
| Predecessor | Successor | |||||||||||||||
| LyondellBasell | Reorganization | Fresh Start | LyondellBasell | |||||||||||||
| Millions of dollars | AF | Adjustments | Adjustments | N.V. | ||||||||||||
|
ASSETS
|
||||||||||||||||
|
Current assets:
|
||||||||||||||||
|
Cash and cash equivalents
|
$ | 817 | $ | 1,894 | a | $ | - - | $ | 2,711 | |||||||
|
Accounts receivable
|
3,771 | 1 | - - | 3,772 | ||||||||||||
|
Inventories
|
3,552 | - - | 1,297 | h | 4,849 | |||||||||||
|
Prepaid expenses and other current assets
|
1,098 | (20 | ) | (30 | ) | 1,048 | ||||||||||
|
|
||||||||||||||||
|
Total current assets
|
9,238 | 1,875 | 1,267 | 12,380 | ||||||||||||
|
Property, plant and equipment, net
|
14,554 | - - | (7,474 | ) | i | 7,080 | ||||||||||
|
Investments and long-term receivables:
|
||||||||||||||||
|
Investments in PO joint ventures
|
867 | - - | (415 | ) | j | 452 | ||||||||||
|
Equity investments
|
1,173 | - - | 351 | k | 1,524 | |||||||||||
|
Other investments and long-term
receivables
|
97 | - - | (46 | ) | k | 51 | ||||||||||
|
Goodwill
|
- - | - - | 1,098 | l | 1,098 | |||||||||||
|
Intangible assets, net
|
1,689 | - - | (215 | ) | m | 1,474 | ||||||||||
|
Other assets
|
340 | 154 | b | (241 | ) | n | 253 | |||||||||
|
|
||||||||||||||||
|
Total assets
|
$ | 27,958 | $ | 2,029 | $ | (5,675 | ) | $ | 24,312 | |||||||
|
|
||||||||||||||||
17
| 4. | Fresh-Start Accounting (Continued) |
| Predecessor | Successor | |||||||||||||||
| LyondellBasell | Reorganization | Fresh Start | LyondellBasell | |||||||||||||
| Millions of dollars | AF | Adjustments | Adjustments | N.V. | ||||||||||||
|
Liabilities not subject to compromise
|
||||||||||||||||
|
Current liabilities:
|
||||||||||||||||
|
Current maturities of long-term debt
|
$ | 485 | $ | (480 | ) | c | $ | - - | $ | 5 | ||||||
|
Short-term debt
|
6,842 | (6,392 | ) | c | - - | 450 | ||||||||||
|
Accounts payable
|
2,351 | 1 | - - | 2,352 | ||||||||||||
|
Accrued liabilities
|
1,373 | 46 | d | (18 | ) | 1,401 | ||||||||||
|
Deferred income taxes
|
162 | (4 | ) | 285 | o | 443 | ||||||||||
|
|
||||||||||||||||
|
Total current liabilities
|
11,213 | (6,829 | ) | 267 | 4,651 | |||||||||||
|
Long-term debt
|
304 | 6,477 | c | - - | 6,781 | |||||||||||
|
Other liabilities
|
1,416 | 808 | e | (163 | ) | p | 2,061 | |||||||||
|
Deferred income taxes
|
2,009 | 1,408 | o | (2,497 | ) | o | 920 | |||||||||
|
Commitments and contingencies
|
||||||||||||||||
|
Liabilities subject to compromise
|
21,945 | (21,945 | ) | f | - - | - - | ||||||||||
|
Stockholders equity:
|
||||||||||||||||
|
Class A,
0.04 par value,
1,000 million shares authorized and 301,771,794 shares issued at May 1, 2010 |
- - | 16 | g | - - | 16 | |||||||||||
|
Class B, 0.04 par value,
275 million shares authorized and 263,901,979 shares issued at May 1, 2010 |
- - | 14 | g | - - | 14 | |||||||||||
|
Additional paid-in capital
|
- - | 9,815 | g | - - | 9,815 | |||||||||||
|
Predecessor common stock,
124 par value, 403,226 shares authorized and issued at April 30, 2010 |
60 | (60 | ) | - - | - - | |||||||||||
|
Predecessor additional paid-in capital
|
563 | (563 | ) | - - | - - | |||||||||||
|
Predecessor retained earnings (deficit)
|
(9,452 | ) | 12,958 | f | (3,506 | ) | q | - - | ||||||||
|
Predecessor accumulated other
comprehensive income (loss) |
(212 | ) | (70 | ) | 282 | q | - - | |||||||||
|
|
||||||||||||||||
|
Total stockholders equity (deficit)
|
(9,041 | ) | 22,110 | (3,224 | ) | 9,845 | ||||||||||
|
Non-controlling interests
|
112 | - - | (58 | ) | r | 54 | ||||||||||
|
|
||||||||||||||||
|
Total equity (deficit)
|
(8,929 | ) | 22,110 | (3,282 | ) | 9,899 | ||||||||||
|
|
||||||||||||||||
|
Total liabilities and equity (deficit)
|
$ | 27,958 | $ | 2,029 | $ | (5,675 | ) | $ | 24,312 | |||||||
|
|
||||||||||||||||
18
| 4. | Fresh-Start Accounting (Continued) |
| a. |
Cash and cash equivalents
The adjustments to cash and cash equivalents represent net cash
inflows, after giving effect to transactions pursuant to the Plan of Reorganization, including
proceeds from the issuance of new notes, borrowings under the new Senior Term Loan Facility,
receipt of proceeds from the rights offering; payments relating to the discharge of debts and
other liabilities subject to compromise; and the funding of the custodial and litigation
trusts.
|
| Millions of dollars | ||||
|
Sources of funds:
|
||||
|
Senior Secured Notes due 2017, $2,250 million, 8.0%
|
$ | 2,250 | ||
|
Senior Secured Notes due 2017, 375 million, 8.0%
|
497 | |||
|
Senior Term Loan Facility due 2016 ($5 million of discount)
|
495 | |||
|
Issuance of class B ordinary shares
|
2,714 | |||
|
|
||||
|
|
5,956 | |||
|
Use of funds:
|
||||
|
Debtor-in-Possession Credit Agreements
|
||||
|
Term Loan facility due 2010:
|
||||
|
New Money Loans
|
(2,167 | ) | ||
|
ABL Facility
|
(985 | ) | ||
|
Settlement with unsecured creditors
|
(260 | ) | ||
|
DIP exit fees
|
(195 | ) | ||
|
Funding of Millennium and environmental custodial trusts
|
(270 | ) | ||
|
Deferred financing costs
|
(156 | ) | ||
|
Other
|
(29 | ) | ||
|
|
||||
|
|
(4,062 | ) | ||
|
|
||||
|
|
||||
|
Net cash proceeds from reorganization
|
$ | 1,894 | ||
|
|
||||
| b. | Other assets Changes to other assets primarily comprise capitalized debt issuance costs resulting from the incurrence of new debt. |
19
| 4. |
Fresh-Start Accounting (Continued)
|
|
| c. |
Debt
The changes in debt are summarized below:
|
| Millions of dollars | ||||
|
Current maturities of senior secured credit facility settled with class A ordinary shares
|
||||
|
Senior secured credit facility:
|
||||
|
Term Loan A due 2013, Dutch tranche
|
$ | (322 | ) | |
|
$1,000 million revolving credit facility
|
(163 | ) | ||
|
|
||||
|
|
(485 | ) | ||
|
Current maturities New Senior Term Loan Facility due 2016
|
5 | |||
|
|
||||
|
|
$ | (480 | ) | |
|
|
||||
|
|
||||
|
Debtor-in-Possession Credit Agreements
|
||||
|
Term Loan facility due 2010:
|
||||
|
New Money Loans
|
$ | (2,167 | ) | |
|
Roll-up Loans Senior Secured Credit Facility
|
(3,240 | ) | ||
|
ABL Facility
|
(985 | ) | ||
|
|
||||
|
|
$ | (6,392 | ) | |
|
|
||||
|
|
||||
|
New long-term debt:
|
||||
|
Senior Secured Notes due 2017, $2,250 million, 8.0%
|
$ | 2,250 | ||
|
Senior Secured Notes due 2017,
375 million, 8.0%
|
497 | |||
|
Senior Term Loan Facility due 2016 ($5 million of discount)
|
495 | |||
|
Senior Secured Notes due 2018, $3,240 million, 11.0%
|
3,240 | |||
|
|
||||
|
|
6,482 | |||
|
Less: Current maturities
|
(5 | ) | ||
|
|
||||
|
Additional longterm debt
|
$ | 6,477 | ||
|
|
||||
| d. |
Accrued liabilities
The net of payments and accruals related to the Plan of Reorganization,
including the issuance of warrants to purchase class A ordinary shares with a fair value of
$101 million.
|
|
| e. |
Other liabilities
The adjustments to Other liabilities primarily reflect the Companys
agreement to continue sponsoring the pension plans previously reported as Liabilities subject
to compromise.
|
20
| 4. |
Fresh-Start Accounting (Continued)
|
|
| f. |
Liabilities subject to compromise
The adjustment to Liabilities subject to compromise
reflects the discharge of Liabilities subject to compromise through a series of transactions
involving liabilities, equity and cash. The table below summarizes the discharge of debt:
|
| Millions of dollars | ||||
|
Liabilities subject to compromise
|
$ | 21,945 | ||
|
Current maturities of senior secured credit facility settled with class A ordinary shares
|
485 | |||
|
|
||||
|
|
22,430 | |||
|
Issuance of class A ordinary shares
|
(7,131 | ) | ||
|
Warrants
|
(101 | ) | ||
|
Assumption of pension plan liabilities
|
(854 | ) | ||
|
Settlement unsecured creditors
|
(300 | ) | ||
|
Loss of receivables from deconsolidated companies
|
(75 | ) | ||
|
Other
|
(352 | ) | ||
|
|
||||
|
Gain on discharge of liabilities subject to compromise before tax
|
$ | 13,617 | ||
|
|
||||
| Millions of dollars | ||||
|
Gain on discharge of liabilities subject to compromise before tax
|
$ | 13,617 | ||
|
Provision for income taxes
|
(1,413 | ) | ||
|
|
||||
|
Gain on discharge of liabilities subject to compromise after tax
|
12,204 | |||
|
Elimination of Predecessors retained earnings
|
754 | |||
|
|
||||
|
Retained earnings adjustment
|
$ | 12,958 | ||
|
|
||||
| g. |
Equity
The changes to Equity reflect LyondellBasell N.V.s issuance of common stock.
|
| h. |
Inventory
We recorded Inventory at its fair value of $4,849 million, which was determined as
follows:
|
| |
Finished goods were valued based on the estimated selling price of finished goods on
hand less costs to sell, including disposal and holding period costs, and a reasonable
profit margin on the selling and disposal effort for each specific category of finished
goods being evaluated;
|
21
| 4. |
Fresh-Start Accounting (Continued)
|
| |
Work in process was valued based on the estimated selling price once completed less
total costs to complete the manufacturing process, costs to sell including disposal and
holding period costs, a reasonable profit margin on the remaining manufacturing, selling,
and disposal effort; and
|
||
| |
Raw materials were valued based on current replacement cost.
|
|
Compared to amounts recorded by LyondellBasell AF, finished goods increased by $888 million,
work in process increased by $65 million, raw materials increased by $313 million and other
inventories increased by $31 million.
|
||
| i. |
Property, Plant and Equipment
We recorded Property, plant and equipment, which includes land,
buildings and equipment, furniture and fixtures and construction in progress, at its fair
value. Fair value was based on the highest and best use of the assets. We considered and
applied two approaches to determine fair value:
|
| |
The market, sales comparison or trended cost approach was utilized for land, buildings
and land improvements. This approach relies upon recent sales, offerings of similar assets
or a specific inflationary adjustment to original purchase price to arrive at a probable
selling price. Certain adjustments were made to reconcile differences in attributes
between the comparable sales and the appraised assets.
|
||
| |
The cost approach was utilized for certain assets primarily consisting of our machinery
and equipment. This approach considers the amount required to construct or purchase a new
asset of equal utility at current prices, with adjustments in value for physical
deterioration, and functional and economic obsolescence. The machinery and equipment
amounts determined under the cost approach were adjusted for functional obsolescence, which
represents a loss in value due to unfavorable external conditions such as the facilities
locality, comparative inherent technology and comparative energy efficiency. Physical
deterioration is an adjustment made in the cost approach to reflect the real operating age
of any individual asset. LyondellBasell N.V.s estimated economic obsolescence is the
difference between the discounted cash flows (income approach) expected to be realized from
utilization of the assets as a group, compared to the initial estimate of value from the
cost approach method. In the analysis, the lower of the income approach and cost approach
was used to determine the fair value of machinery and equipment in each reporting segment.
Where the value per reportable segment, using the income approach, exceeded the value of
machinery and equipment plus separately identifiable intangible assets, goodwill was
generated.
|
|
The following table summarizes the components of Property, plant and equipment, net, at April
30, 2010, and reflects the application of fresh-start accounting at May 1, 2010:
|
| Successor | Predecessor | ||||||||
| Millions of dollars | May 1, 2010 | April 30, 2010 | |||||||
|
Land
|
$ | 290 | $ | 280 | |||||
|
Manufacturing facilities and equipment
|
6,176 | 13,219 | |||||||
|
Construction in progress
|
614 | 1,055 | |||||||
|
|
|||||||||
|
Total property, plant and equipment, net
|
$ | 7,080 | $ | 14,554 | |||||
|
|
|||||||||
22
| 4. |
Fresh-Start Accounting
(Continued)
|
|
| j. |
Investments in Propylene Oxide (PO) Joint Ventures
Investments in PO Joint Ventures were
valued using the techniques described above to value Property, plant and equipment. The equity
ownership reflects our direct proportional share of the property, plant and equipment of the
PO Joint Ventures. The fair value of the Companys equity interests in PO Joint Ventures is
$452 million.
|
|
| k. |
Equity Investments and Other Investments and Long-term Receivables
Our equity in the net
assets of our nonconsolidated affiliates was recorded at fair value of $1,575 million
determined using discounted cash flow analyses, and included the following assumptions and
estimates:
|
| |
Forecasted cash flows, which incorporate projections of sales volumes, revenues,
variable costs, fixed costs, other income and costs, and capital expenditures, after
considering potential changes in unconsolidated affiliates portfolio and local market
conditions;
|
||
| |
A terminal value calculated for investments and long-term receivables with forecasted
cash flows, not limited by contractual terms or the estimated life of the main investment
asset, by assuming a maintainable level of after-tax debt-free cash flow multiplied by a
capitalization factor reflecting the investors WACC adjusted for the estimated long-term
perpetual growth rate; and
|
||
| |
A discount rate ranging from 11% to 15% that considered various factors, including
market and country risk premiums and tax rates to determine the investors WACC given the
assumed capital structure of comparable companies.
|
|
The aggregate fair value of equity in net assets of nonconsolidated affiliates accounted for
using the equity method was $1,524 million.
|
||
| l. |
Goodwill
We recorded Goodwill of $1,098 million, primarily resulting from the requirement to
record the tax effect of the differences for the tax and book basis of the Companys assets
and liabilities.
|
|
| m. |
Intangible Assets
We recorded Intangible assets at their fair values of $1,474 million. The
following is a summary of the approaches used to determine the fair value of significant
intangible assets:
|
| |
We recorded the fair value of developed proprietary technology licensing and catalyst
contracts of $210 million using an excess earnings methodology. Significant assumptions
used in the calculation included:
|
| |
Forecasted contractual income (fees generated) for each license technology
category less directly attributable marketing as well as research and development
costs;
|
||
| |
Discount rates of 17% based on LyondellBasell N.V.s WACC adjusted for
perceived business risks related to the developed technologies; and
|
||
| |
Economic lives estimated from 4 to 9 years.
|
| |
We recorded the fair value of favorable utility contracts of $355 million using
discounted cash flows. Significant assumptions used in this calculation included:
|
| |
The forward price of natural gas;
|
23
| 4. |
Fresh-Start Accounting
(Continued)
|
| |
The projected market settlement price of electricity;
|
||
| |
Discount rates of 17% based on LyondellBasell N.Vs WACC adjusted for perceived
business risks; and
|
||
| |
Economic lives estimated from 11 to 16 years.
|
| |
We recorded the fair value of $132 million for in-process research and development at
the cost incurred to date adjusted for the probability of future marketability.
|
||
| |
We recorded the fair value of emission allowances of $731 million. Observed market
activity for emission allowance trades is primarily generated only by legislation changes.
As participants react to legislation, market trades occur as companies pursue their
individual lowest cost compliance strategies. Trading, in the absence of an additional
significant market participant, generally ceases once compliance is attained. As such, we
could not identify any objective inputs based on market activity and an avoided cost of
replacement methodology was used to determine estimated fair value. The significant
assumptions used in valuing emission allowances include:
|
| |
Business demand for utilization of the allowances held;
|
||
| |
Engineering and construction costs required to reduce each marginal emission denomination; and
|
||
| |
Development of new technologies to aid in the cost and effectiveness of compliance.
|
| |
In addition we recorded other intangible assets, including capitalized software and
software licenses, at its fair value of $46 million.
|
| n. |
Other Assets
The adjustment primarily relates to the current deferred taxes and the change in
the classification of precious metals from Other assets to Property, plant and equipment.
|
|
| o. |
Deferred Income Taxes, Current and Non-current
The application of fresh-start accounting on
May 1, 2010 resulted in the remeasurement of deferred income tax liabilities associated with
the revaluation of the companys assets and liabilities pursuant to ASC 852. Deferred income
taxes were recorded at amounts determined in accordance with ASC 740.
|
|
| p. |
Other Liabilities
The adjustment in accrued liabilities is primarily a result of the
revaluation of deferred revenues based on discounted net cash outflows.
|
|
| q. |
Retained Deficit
The changes to retained deficit reflect our revaluation of the assets and
liabilities of $5,598 million recorded in Reorganization items in the Consolidated Statement
of Income, net of $2,092 million related tax adjustments.
|
|
| r. |
Non-controlling Interests
We recorded the fair value of non-controlling interests which
resulted in a decrease of $58 million.
|
24
| 5. |
Accounts Receivable
|
| 6. |
Inventories
|
| Successor | Predecessor | ||||||||
| September 30, | December 31, | ||||||||
| Millions of dollars | 2010 | 2009 | |||||||
|
Finished goods
|
$ | 2,816 | $ | 2,073 | |||||
|
Work-in-process
|
270 | 164 | |||||||
|
Raw materials and supplies
|
1,326 | 1,040 | |||||||
|
|
|||||||||
|
Total inventories
|
$ | 4,412 | $ | 3,277 | |||||
|
|
|||||||||
| 7. |
Property, Plant and Equipment, Goodwill, Intangibles and Other Assets
|
| Successor | Predecessor | ||||||||
| September 30, | December 31, | ||||||||
| Millions of dollars | 2010 | 2009 | |||||||
|
Land
|
$ | 296 | $ | 297 | |||||
|
Manufacturing facilities and equipment
|
6,363 | 17,665 | |||||||
|
Construction in progress
|
819 | 1,029 | |||||||
|
|
|||||||||
|
Total property, plant and equipment
|
7,478 | 18,991 | |||||||
|
Less accumulated depreciation
|
(262 | ) | (3,839 | ) | |||||
|
|
|||||||||
|
Property, plant and equipment, net
|
$ | 7,216 | $ | 15,152 | |||||
|
|
|||||||||
25
| 7. |
Property, Plant and
Equipment, Goodwill, Intangibles and Other Assets (Continued)
|
| Successor | Predecessor | ||||||||||||||||||||
| Three months | May 1 | January 1 | Three months | Nine months | |||||||||||||||||
| ended | through | through | ended | ended | |||||||||||||||||
| September 30, | September 30, | April 30, | September 30, | September 30, | |||||||||||||||||
| Millions of dollars | 2010 | 2010 | 2010 | 2009 | 2009 | ||||||||||||||||
|
Property, plant and equipment
|
$ | 165 | $ | 259 | $ | 499 | $ | 367 | $ | 1,145 | |||||||||||
|
Investment in PO joint ventures
|
- - | 9 | 19 | 14 | 42 | ||||||||||||||||
|
Emission allowances
|
18 | 30 | - - | - - | - - | ||||||||||||||||
|
Various contracts
|
39 | 52 | - - | - - | - - | ||||||||||||||||
|
Technology, patent and license costs
|
- - | - - | 25 | 26 | 75 | ||||||||||||||||
|
Software costs
|
- - | 1 | 12 | 5 | 12 | ||||||||||||||||
|
Other
|
- - | - - | 10 | 31 | 64 | ||||||||||||||||
|
|
|||||||||||||||||||||
|
Total depreciation and
amortization
|
$ | 222 | $ | 351 | $ | 565 | $ | 443 | $ | 1,338 | |||||||||||
|
|
|||||||||||||||||||||
26
| 7. | Property, Plant and Equipment, Goodwill, Intangibles and Other Assets (Continued) |
| Successor | Predecessor | ||||||||||||||||||||||||
| September 30, 2010 | December 31, 2009 | ||||||||||||||||||||||||
| Accumulated | Accumulated | ||||||||||||||||||||||||
| Millions of dollars | Cost | Amortization | Net | Cost | Amortization | Net | |||||||||||||||||||
|
In-process research and
development costs |
$ | 136 | $ | - - | $ | 136 | $ | - - | $ | - - | $ | - - | |||||||||||||
|
Technology, patent and
license costs |
- - | - - | - - | 1,021 | (338 | ) | 683 | ||||||||||||||||||
|
Emission allowances
|
731 | (30 | ) | 701 | 733 | (62 | ) | 671 | |||||||||||||||||
|
Various contracts
|
580 | (56 | ) | 524 | 350 | (118 | ) | 232 | |||||||||||||||||
|
Debt issuance costs
|
- - | - - | - - | 598 | (477 | ) | 121 | ||||||||||||||||||
|
Software costs
|
51 | (1 | ) | 50 | 71 | (6 | ) | 65 | |||||||||||||||||
|
Catalyst costs
|
- - | - - | - - | 127 | (89 | ) | 38 | ||||||||||||||||||
|
Other
|
- - | - - | - - | 111 | (60 | ) | 51 | ||||||||||||||||||
|
|
|||||||||||||||||||||||||
|
Total intangible assets
|
$ | 1,498 | $ | (87 | ) | $ | 1,411 | $ | 3,011 | $ | (1,150 | ) | $ | 1,861 | |||||||||||
|
|
|||||||||||||||||||||||||
| Successor | Predecessor | ||||||||
| September 30, | December 31, | ||||||||
| Millions of dollars | 2010 | 2009 | |||||||
|
Precious metals
|
$ | - - | $ | 90 | |||||
|
Debt issuance costs
|
149 | - - | |||||||
|
Company-owned life insurance
|
60 | 52 | |||||||
|
Pension assets
|
- - | 19 | |||||||
|
Deferred tax assets
|
19 | 115 | |||||||
|
Other
|
44 | 87 | |||||||
|
|
|||||||||
|
Total other assets
|
$ | 272 | $ | 363 | |||||
|
|
|||||||||
| 8. | Investments in PO Joint Ventures |
27
| 8. | Investment in PO Joint Ventures (Continued) |
| U.S. PO Joint | European PO | Total PO Joint | ||||||||||
| Millions of dollars | Venture | Joint Venture | Ventures | |||||||||
|
Successor
|
||||||||||||
|
Investments
in PO joint ventures May 1, 2010
|
$ | 303 | $ | 149 | $ | 452 | ||||||
|
Cash contributions (return of investment)
|
- - | - - | - - | |||||||||
|
Depreciation and amortization
|
(8 | ) | (1 | ) | (9 | ) | ||||||
|
Effect of exchange rate changes
|
- - | 4 | 4 | |||||||||
|
|
||||||||||||
|
Investments
in PO joint ventures September 30, 2010
|
$ | 295 | $ | 152 | $ | 447 | ||||||
|
|
||||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
Predecessor
|
||||||||||||
|
Investments
in PO joint ventures January 1, 2010
|
$ | 533 | $ | 389 | $ | 922 | ||||||
|
Cash contributions (return of investment)
|
- - | (5 | ) | (5 | ) | |||||||
|
Depreciation and amortization
|
(14 | ) | (5 | ) | (19 | ) | ||||||
|
Effect of exchange rate changes
|
- - | (31 | ) | (31 | ) | |||||||
|
|
||||||||||||
|
Investments
in PO joint ventures April 30, 2010
|
$ | 519 | $ | 348 | $ | 867 | ||||||
|
|
||||||||||||
|
|
||||||||||||
|
Investments
in PO joint ventures January 1, 2009
|
$ | 562 | $ | 392 | $ | 954 | ||||||
|
Cash contributions
|
12 | 1 | 13 | |||||||||
|
Depreciation and amortization
|
(31 | ) | (11 | ) | (42 | ) | ||||||
|
Effect of exchange rate changes
|
- - | 18 | 18 | |||||||||
|
|
||||||||||||
|
Investments
in PO joint ventures September 30, 2009
|
$ | 543 | $ | 400 | $ | 943 | ||||||
|
|
||||||||||||
28
| 9. | Equity Investments |
| Successor | Predecessor | ||||||||||||
| May 1 | January 1 | Nine months | |||||||||||
| through | through | ended | |||||||||||
| September 30, | April 30, | September 30, | |||||||||||
| Millions of dollars | 2010 | 2010 | 2009 | ||||||||||
|
Beginning balance
|
$ | 1,524 | $ | 1,085 | $ | 1,215 | |||||||
|
|
|||||||||||||
|
Investee net income
|
56 | 84 | 49 | ||||||||||
|
Impairment recognized by investor
|
- - | - - | (215 | ) | |||||||||
|
|
|||||||||||||
|
Income (loss) from equity investments
|
56 | 84 | (166 | ) | |||||||||
|
|
|||||||||||||
|
Dividends received
|
(28 | ) | (18 | ) | (21 | ) | |||||||
|
Contributions to joint venture
|
7 | 20 | 8 | ||||||||||
|
Currency exchange effects
|
8 | (8 | ) | 34 | |||||||||
|
Other
|
15 | 10 | 2 | ||||||||||
|
|
|||||||||||||
|
Ending balance
|
$ | 1,582 | $ | 1,173 | $ | 1,072 | |||||||
|
|
|||||||||||||
| Successor | Predecessor | ||||||||||||||||
| September 30, 2010 | December 31, 2009 | ||||||||||||||||
| Company | Company | ||||||||||||||||
| Millions of dollars | 100% | Share | 100% | Share | |||||||||||||
|
Current assets
|
$ | 3,861 | $ | 1,355 | $ | 2,760 | $ | 1,016 | |||||||||
|
Noncurrent assets
|
6,868 | 2,238 | 6,887 | 2,172 | |||||||||||||
|
|
|||||||||||||||||
|
Total assets
|
10,729 | 3,593 | 9,647 | 3,188 | |||||||||||||
|
Current liabilities
|
2,492 | 905 | 1,881 | 695 | |||||||||||||
|
Noncurrent liabilities
|
4,227 | 1,183 | 4,207 | 1,180 | |||||||||||||
|
|
|||||||||||||||||
|
Net assets
|
$ | 4,010 | $ | 1,505 | $ | 3,559 | $ | 1,313 | |||||||||
|
|
|||||||||||||||||
29
| 9. | Equity Investments (Continued) |
| Successor | Predecessor | ||||||||||||||||
| Three months | Three months | ||||||||||||||||
| ended | ended | ||||||||||||||||
| September 30, 2010 | September 30, 2009 | ||||||||||||||||
| Company | Company | ||||||||||||||||
| Millions of dollars | 100% | Share | 100% | Share | |||||||||||||
|
Revenues
|
$ | 1,995 | $ | 745 | $ | 1,375 | $ | 614 | |||||||||
|
Cost of sales
|
(1,717 | ) | (672 | ) | (1,354 | ) | (526 | ) | |||||||||
|
|
|||||||||||||||||
|
Gross profit
|
278 | 73 | 21 | 88 | |||||||||||||
|
Net operating expenses
|
(55 | ) | (18 | ) | (61 | ) | (25 | ) | |||||||||
|
|
|||||||||||||||||
|
Operating income (loss)
|
223 | 55 | (40 | ) | 63 | ||||||||||||
|
Interest income
|
- - | - - | 1 | 1 | |||||||||||||
|
Interest expense
|
(63 | ) | (18 | ) | (32 | ) | (11 | ) | |||||||||
|
Foreign currency translation
|
(66 | ) | (13 | ) | 13 | 5 | |||||||||||
|
Income from equity
investments
|
55 | 13 | 3 | 1 | |||||||||||||
|
|
|||||||||||||||||
|
Income (loss) before
income taxes
|
149 | 37 | (55 | ) | 59 | ||||||||||||
|
Provision for income taxes
|
19 | 8 | 38 | 12 | |||||||||||||
|
|
|||||||||||||||||
|
Net income (loss)
|
$ | 130 | $ | 29 | $ | (93 | ) | $ | 47 | ||||||||
|
|
|||||||||||||||||
30
| 9. | Equity Investments (Continued) |
| Successor | Predecessor | ||||||||||||||||||||||||
| May 1 | January 1 | Nine months | |||||||||||||||||||||||
| through | through | ended | |||||||||||||||||||||||
| September 30, 2010 | April 30, 2010 | September 30, 2009 | |||||||||||||||||||||||
| Company | Company | Company | |||||||||||||||||||||||
| Millions of dollars | 100% | Share | 100% | Share | 100% | Share | |||||||||||||||||||
|
Revenues
|
$ | 3,377 | $ | 1,298 | $ | 3,127 | $ | 989 | $ | 4,021 | $ | 1,463 | |||||||||||||
|
Cost of sales
|
(2,939 | ) | (1,157 | ) | (2,699 | ) | (869 | ) | (3,860 | ) | (1,312 | ) | |||||||||||||
|
|
|||||||||||||||||||||||||
|
Gross profit
|
438 | 141 | 428 | 120 | 161 | 151 | |||||||||||||||||||
|
Net operating expenses
|
(118 | ) | (40 | ) | (82 | ) | (29 | ) | (202 | ) | (51 | ) | |||||||||||||
|
|
|||||||||||||||||||||||||
|
Operating income (loss)
|
320 | 101 | 346 | 91 | (41 | ) | 100 | ||||||||||||||||||
|
Interest income
|
2 | - - | 2 | 1 | 5 | 1 | |||||||||||||||||||
|
Interest expense
|
(84 | ) | (24 | ) | (43 | ) | (13 | ) | (66 | ) | (24 | ) | |||||||||||||
|
Foreign currency translation
|
(24 | ) | (7 | ) | 83 | 24 | (15 | ) | (9 | ) | |||||||||||||||
|
Income from equity
investments |
(4 | ) | (4 | ) | 3 | 2 | 9 | 1 | |||||||||||||||||
|
|
|||||||||||||||||||||||||
|
Income (loss) before
income taxes
|
210 | 66 | 391 | 105 | (108 | ) | 69 | ||||||||||||||||||
|
Provision for income taxes
|
18 | 10 | 67 | 21 | 65 | 20 | |||||||||||||||||||
|
|
|||||||||||||||||||||||||
|
Net income (loss)
|
$ | 192 | $ | 56 | $ | 324 | $ | 84 | $ | (173 | ) | $ | 49 | ||||||||||||
|
|
|||||||||||||||||||||||||
| 10. | Accounts Payable |
31
| 11. |
|
| Successor | Predecessor | ||||||||
| September 30, | December 31, | ||||||||
| Millions of dollars | 2010 | 2009 | |||||||
|
Bank credit facilities:
|
|||||||||
|
Senior Term Loan Facility due 2016 ($5 million of discount)
|
$ | 494 | $ | - - | |||||
|
Senior secured credit facility:
|
|||||||||
|
Term Loan A
due 2013 Dutch tranche
|
- - | 331 | |||||||
|
$1,000 million revolving credit facility
|
- - | 164 | |||||||
|
Senior Secured Notes due 2017, $2,250 million, 8.0%
|
2,250 | - - | |||||||
|
Senior Secured Notes due 2017, 375 million, 8.0%
|
512 | - - | |||||||
|
Senior Secured Notes due 2018, $3,240 million, 11.0%
|
3,240 | - - | |||||||
|
Guaranteed Notes, due 2027
|
300 | 300 | |||||||
|
Other
|
11 | 7 | |||||||
|
|
|||||||||
|
Total
|
6,807 | 802 | |||||||
|
Less current maturities
|
(8 | ) | (497 | ) | |||||
|
|
|||||||||
|
Long-term debt
|
$ | 6,799 | $ | 305 | |||||
|
|
|||||||||
| Successor | Predecessor | ||||||||
| September 30, | December 31, | ||||||||
| Millions of dollars | 2010 | 2009 | |||||||
|
Bank credit facilities:
|
|||||||||
|
$1,750 million Senior Secured Asset-Based Revolving Credit Agreement
|
$ | - - | $ | - - | |||||
|
Debtor-in-Possession Credit Agreements:
|
|||||||||
|
Term Loan facility due 2010:
|
|||||||||
|
New Money Loans
|
- - | 2,167 | |||||||
|
Roll-up Loans Senior Secured Credit Facility:
|
|||||||||
|
Term Loan A
due 2013 U.S. tranche
|
- - | 385 | |||||||
|
Term Loan A
due 2013 Dutch tranche
|
- - | 122 | |||||||
|
Term Loan B
due 2014 U.S. tranche
|
- - | 2,012 | |||||||
|
Term Loan B
due 2014 German tranche
|
- - | 465 | |||||||
|
Revolving
Credit Facility U.S. tranche
|
- - | 202 | |||||||
|
Revolving
Credit Facility Dutch tranche
|
- - | 54 | |||||||
|
ABL Facility
|
- - | 325 | |||||||
|
Receivables securitization program
|
465 | 377 | |||||||
|
Accounts receivable factoring facility
|
6 | 24 | |||||||
|
Financial payables to equity investees
|
10 | 12 | |||||||
|
Other
|
37 | 37 | |||||||
|
|
|||||||||
|
Total short-term debt
|
$ | 518 | $ | 6,182 | |||||
|
|
|||||||||
32
| 11. | Debt (Continued) |
33
| 11. | Debt (Continued) |
| | a first priority lien on substantially all of Lyondell Chemicals and the Subsidiary Guarantors existing and future property and assets other than the assets securing the U.S. ABL Facility; | ||
| | a first priority lien on the capital stock of Lyondell Chemical and all Subsidiary Guarantors (other than any such subsidiary that is a subsidiary of a non-U.S. subsidiary); | ||
| | a first priority lien on 65% of the capital stock and 100% of the non-voting capital stock of the first-tier non-U.S. subsidiaries of Lyondell Chemical or of LyondellBasell N.V.; | ||
| | a second priority lien on the accounts receivables, inventory, related contracts and other rights and assets related to the foregoing and proceeds thereof that secure the U.S. ABL Facility on a first priority basis; | ||
| | subject, in each case, to certain exceptions permitted liens and releases under certain circumstances. |
34
| 11. | Debt (Continued) |
35
| 11. | Debt (Continued) |
| 12. | Financial Instruments and Derivatives |
36
| 12. | Financial Instruments and Derivatives (Continued) |
37
| 12. | Financial Instruments and Derivatives (Continued) |
| Quoted Prices | ||||||||||||||||||||
| in Active | Significant | |||||||||||||||||||
| Markets for | Other | Significant | ||||||||||||||||||
| Identical | Observable | Unobservable | ||||||||||||||||||
| Notional | Assets | Inputs | Inputs | |||||||||||||||||
|
Millions of dollars
|
Amount | Total | (Level 1) | (Level 2) | (Level 3) | |||||||||||||||
|
Successor
|
||||||||||||||||||||
|
September 30, 2010:
|
||||||||||||||||||||
|
Assets at fair value:
|
||||||||||||||||||||
|
Derivatives:
|
||||||||||||||||||||
|
Gasoline and heating oil
|
$ | 118 | $ | - - | $ | - - | $ | - - | $ | - - | ||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
Liabilities at fair value:
|
||||||||||||||||||||
|
Derivatives:
|
||||||||||||||||||||
|
Warrants
|
$ | 183 | $ | 160 | $ | 160 | $ | - - | $ | - - | ||||||||||
|
Foreign currency
|
87 | - - | - - | - - | - - | |||||||||||||||
|
|
||||||||||||||||||||
|
|
$ | 270 | $ | 160 | $ | 160 | $ | - - | $ | - - | ||||||||||
|
|
||||||||||||||||||||
|
Predecessor
|
||||||||||||||||||||
|
December 31, 2009:
|
||||||||||||||||||||
|
Liabilities at fair value:
|
||||||||||||||||||||
|
Derivatives:
|
||||||||||||||||||||
|
Gasoline, heating oil and
crude oil
|
$ | 38 | $ | 2 | $ | - - | $ | 2 | $ | - - | ||||||||||
|
Foreign currency
|
234 | 20 | - - | 20 | - - | |||||||||||||||
|
|
||||||||||||||||||||
|
|
$ | 272 | $ | 22 | $ | - - | $ | 22 | $ | - - | ||||||||||
|
|
||||||||||||||||||||
38
| 12. | Financial Instruments and Derivatives (Continued) |
|
Millions of Dollars
|
Balance Sheet Classification | |||||||
|
Successor
|
||||||||
|
Fair Value of Derivative Instruments
|
||||||||
|
Asset Derivatives
|
||||||||
|
Not designated as hedges:
|
||||||||
|
Commodities
|
Prepaid expenses and other current assets | $ | - - | |||||
|
|
||||||||
|
Liability Derivatives
|
||||||||
|
Not designated as hedges:
|
||||||||
|
Warrants
|
Other liabilities | $ | 160 | |||||
|
Foreign currency
|
Accrued liabilities | - - | ||||||
|
|
||||||||
|
|
||||||||
|
|
$ | 160 | ||||||
|
|
||||||||
| Effect of Financial Instruments | ||||||||||
| Gain (Loss) | Additional | |||||||||
| Gain (Loss) | Reclassified | Gain (Loss) | ||||||||
| Recognized | from AOCI | Recognized | Income Statement | |||||||
|
Millions of dollars
|
in AOCI | to Income | in Income | Classification | ||||||
|
Successor
|
||||||||||
|
For the period May 1 through
|
||||||||||
|
September 30, 2010:
|
||||||||||
|
Derivatives not designated as hedges:
|
||||||||||
|
Warrants
|
$ - - | $ - - | $ | (59) |
Other income
(expense), net |
|||||
|
Commodities
|
- - | - - | (4) | Cost of sales | ||||||
|
Foreign currency
|
- - | - - | (1) |
Other income
(expense), net |
||||||
|
|
||||||||||
|
|
$ - - | $ - - | $ | (64) | ||||||
|
|
||||||||||
39
| 12. | Financial Instruments and Derivatives (Continued) |
| Successor | Predecessor | ||||||||||||||||
| September 30, 2010 | December 31, 2009 | ||||||||||||||||
| Carrying | Fair | Carrying | Fair | ||||||||||||||
| Millions of dollars | Value | Value | Value | Value | |||||||||||||
|
Short and long-term debt, including
current maturities and debt classified as liabilities subject to compromise |
$ | 7,325 | $ | 7,891 | $ | 25,354 | $ | 13,986 | |||||||||
|
|
|||||||||||||||||
| Successor | Fair Value Measurement | |||||||||||||||||||
| Quoted prices | ||||||||||||||||||||
| in active | Significant | |||||||||||||||||||
| Carrying | markets for | other | Significant | |||||||||||||||||
| Value | Fair Value | identical | observable | unobservable | ||||||||||||||||
| September 30, | September 30, | assets | inputs | inputs | ||||||||||||||||
| Millions of dollars | 2010 | 2010 | (Level 1) | (Level 2) | (Level 3) | |||||||||||||||
|
Short and long-term debt,
including current maturities |
$ | 7,325 | $ | 7,891 | $ | - - | $ | 7,362 | $ | 529 | ||||||||||
|
|
||||||||||||||||||||
| Fair Value | Fair Value | |||||||||||
| Measurement | Measurement | Fair Value | ||||||||||
| Using Quoted | Using | Measurement | ||||||||||
| prices in active | Significant | Using | ||||||||||
| markets for | Other | Significant | ||||||||||
| identical assets | Observable | Unobservable | ||||||||||
| Millions of dollars | (Level 1) | Inputs (Level 2) | Inputs (Level 3) | |||||||||
|
Debt
and warrants
|
||||||||||||
|
Balance at May 1, 2010
|
$ | - - | $ | 6,758 | $ | 558 | ||||||
|
Purchases, sales, issuances, and settlements (net)
|
- - | (1 | ) | 64 | ||||||||
|
Transfers in and/or out of Level 3
|
84 | - - | (84 | ) | ||||||||
|
Total gains or losses (realized/unrealized)
|
76 | 605 | (9 | ) | ||||||||
|
|
||||||||||||
|
Balance at September 30, 2010
|
$ | 160 | $ | 7,362 | $ | 529 | ||||||
|
|
||||||||||||
40
| 12. | Financial Instruments and Derivatives (Continued) |
| 13. | Pension and Other Postretirement Benefits |
| U.S. Plans | ||||||||||||||||||||||||
| Successor | Predecessor | |||||||||||||||||||||||
| Three months | May 1 | January 1 | Three months | Nine months | ||||||||||||||||||||
| ended | through | through | ended | ended | ||||||||||||||||||||
| September 30, | September 30, | April 30, | September 30, | September 30, | ||||||||||||||||||||
| Millions of dollars | 2010 | 2010 | 2010 | 2009 | 2009 | |||||||||||||||||||
|
Service cost
|
$ | 11 | $ | 18 | $ | 15 | $ | 12 | $ | 38 | ||||||||||||||
|
Interest cost
|
23 | 39 | 31 | 21 | 67 | |||||||||||||||||||
|
Expected return on plan assets
|
(22 | ) | (37 | ) | (31 | ) | (22 | ) | (68 | ) | ||||||||||||||
|
Amortization
|
- - | - - | 3 | 4 | 10 | |||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Net periodic pension benefit cost
|
$ | 12 | $ | 20 | $ | 18 | $ | 15 | $ | 47 | ||||||||||||||
|
|
||||||||||||||||||||||||
| Non-U.S. Plans | ||||||||||||||||||||||||
| Successor | Predecessor | |||||||||||||||||||||||
| Three months | May 1 | Three months | Nine months | |||||||||||||||||||||
| ended | through | January 1 | ended | ended | ||||||||||||||||||||
| September 30, | September 30, | through | September 30, | September 30, | ||||||||||||||||||||
| Millions of dollars | 2010 | 2010 | April 30, 2010 | 2009 | 2009 | |||||||||||||||||||
|
Service cost
|
$ | 8 | $ | 12 | $ | 9 | $ | 9 | $ | 26 | ||||||||||||||
|
Interest cost
|
13 | 22 | 17 | 15 | 46 | |||||||||||||||||||
|
Expected return on plan assets
|
(8 | ) | (13 | ) | (10 | ) | 2 | (19 | ) | |||||||||||||||
|
Amortization
|
- - | - - | 1 | 1 | 1 | |||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Net periodic pension benefit cost
|
$ | 13 | $ | 21 | $ | 17 | $ | 27 | $ | 54 | ||||||||||||||
|
|
||||||||||||||||||||||||
41
| 13. | Pension and Other Postretirement Benefits (Continued) |
| U.S. Plans | |||||||||||||||||||||
| Successor | Predecessor | ||||||||||||||||||||
| Three months | May 1 | Three months | Nine months | ||||||||||||||||||
| ended | through | January 1 | ended | ended | |||||||||||||||||
| September 30, | September 30, | through | September 30, | September 30, | |||||||||||||||||
| Millions of dollars | 2010 | 2010 | April 30, 2010 | 2009 | 2009 | ||||||||||||||||
|
Service cost
|
$ | 1 | $ | 2 | $ | 2 | $ | 1 | $ | 4 | |||||||||||
|
Interest cost
|
4 | 7 | 5 | 5 | 14 | ||||||||||||||||
|
Amortization
|
- - | - - | (3 | ) | (2 | ) | (7 | ) | |||||||||||||
|
|
|||||||||||||||||||||
|
Net periodic benefit cost
|
$ | 5 | $ | 9 | $ | 4 | $ | 4 | $ | 11 | |||||||||||
|
|
|||||||||||||||||||||
| Non-U.S. Plans | |||||||||||||||||||||
| Successor | Predecessor | ||||||||||||||||||||
| Three months | May 1 | Three months | Nine months | ||||||||||||||||||
| ended | through | January 1 | ended | ended | |||||||||||||||||
| September 30, | September 30, | through | September 30, | September 30, | |||||||||||||||||
| Millions of dollars | 2010 | 2010 | April 30, 2010 | 2009 | 2009 | ||||||||||||||||
|
Service cost
|
$ | - - | $ | - - | $ | - - | $ | 2 | $ | 6 | |||||||||||
|
Interest cost
|
1 | 1 | 1 | - - | 1 | ||||||||||||||||
|
|
|||||||||||||||||||||
|
Net periodic benefit cost
|
$ | 1 | $ | 1 | $ | 1 | $ | 2 | $ | 7 | |||||||||||
|
|
|||||||||||||||||||||
42
| 14. | Incentive and Share-Based Compensation |
| Number of | Weighted- | |||||||
| Units | average price | |||||||
|
Outstanding at May 1, 2010
|
- - | $ | - - | |||||
|
Granted
|
2,024 | 17.60 | ||||||
|
Paid
|
- - | |||||||
|
Forfeited
|
(13 | ) | ||||||
|
|
||||||||
|
Outstanding at September 30, 2010
|
2,011 | $ | 17.60 | |||||
|
|
||||||||
43
| 14. | Incentive and Share-Based Compensation (Continued) |
|
Weighted-average Fair Value per share of options granted
|
$ 7.81 | |||
|
Fair value assumptions:
|
||||
|
Dividend yield
|
0.00 | % | ||
|
Expected volatility
|
47.0 | % | ||
|
Risk-free interest rate
|
1.82-2.94 | % | ||
|
Weighted-average expected term, in years
|
5.2 |
44
| 14. | Incentive and Share-Based Compensation (Continued) |
| Weighted- | ||||||||||||||||
| Weighted- | Average | Aggregate | ||||||||||||||
| Average | Remaining | Intrinsic | ||||||||||||||
| Predecessor | Shares | Price | Term | Value | ||||||||||||
|
Outstanding at January 1, 2010
|
- - | $ | - - | |||||||||||||
|
Granted
|
5,639 | 17.61 | 7.0 years | |||||||||||||
|
Exercised
|
- - | - - | ||||||||||||||
|
|
||||||||||||||||
|
Outstanding at April 30, 2010
|
5,639 | $ | 17.61 | 7.0 years | $ | - - | ||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Exercisable at April 30, 2010
|
- - | $ | - - | $ | - - | |||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Successor
|
||||||||||||||||
|
Outstanding at May 1, 2010
|
5,639 | $ | 17.61 | 7.0 years | ||||||||||||
|
Granted
|
3,064 | 17.60 | 9.6 years | |||||||||||||
|
Exercised
|
- - | |||||||||||||||
|
|
||||||||||||||||
|
Outstanding at September 30, 2010
|
8,703 | $ | 17.60 | 7.7 years | $ | 55 | ||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Exercisable at September 30, 2010
|
1,128 | $ | 17.61 | 6.6 years | $ | 7 | ||||||||||
|
|
||||||||||||||||
45
| 14. | Incentive and Share-Based Compensation (Continued) |
| Weighted- | ||||||||
| Number of | average grant | |||||||
| Predecessor | Shares | date fair value | ||||||
|
Outstanding at January 1, 2010
|
- - | $ | - - | |||||
|
Granted
|
1,772 | 17.61 | ||||||
|
Paid
|
- - | - - | ||||||
|
Forfeited
|
- - | - - | ||||||
|
|
||||||||
|
Outstanding at April 30, 2010
|
1,772 | $ | 17.61 | |||||
|
|
||||||||
|
|
||||||||
|
Successor
|
||||||||
|
Outstanding at May 1, 2010
|
1,772 | $ | 17.61 | |||||
|
Granted
|
- - | - - | ||||||
|
Paid
|
- - | - - | ||||||
|
Forfeited
|
- - | - - | ||||||
|
|
||||||||
|
Outstanding at September 30, 2010
|
1,772 | $ | 17.61 | |||||
|
|
||||||||
46
| 15. | Income Taxes |
| Predecessor | ||||
| January 1 | ||||
| through | ||||
| April 30, | ||||
| Millions of dollars | 2010 | |||
|
Theoretical income tax at U.S. statutory rate
|
$ | 2,733 | ||
|
Increase (reduction) resulting from:
|
||||
|
Discharge of debt and other reorganization related items
|
(3,339 | ) | ||
|
Non-deductible professional fees
|
46 | |||
|
State income taxes, net of federal benefit
|
54 | |||
|
Changes in valuation allowances
|
37 | |||
|
Uncertain tax positions
|
23 | |||
|
Notional royalties
|
(11 | ) | ||
|
Other income taxes, net of federal benefit
|
(34 | ) | ||
|
Non-U.S. income taxed at lower statutory rates
|
(173 | ) | ||
|
Other, net
|
(29 | ) | ||
|
|
||||
|
Income tax benefit
|
$ | (693 | ) | |
|
|
||||
47
| 15. | Income Taxes (Continued) |
48
| 15. | Income Taxes (Continued) |
| Successor | Predecessor | |||||||
| May 1, | December 31, | |||||||
| Millions of dollars | 2010 | 2009 | ||||||
|
Deferred tax liabilities:
|
||||||||
|
Accelerated tax depreciation
|
$ | 1,469 | $ | 3,251 | ||||
|
Investments in joint venture partnerships
|
363 | 482 | ||||||
|
Accrued interest
|
- - | 341 | ||||||
|
Other intangible assets
|
26 | 142 | ||||||
|
Inventory
|
693 | 238 | ||||||
|
Deferred charges and revenues
|
241 | 307 | ||||||
|
Other
|
20 | 17 | ||||||
|
|
||||||||
|
Total deferred tax liabilities
|
2,812 | 4,778 | ||||||
|
|
||||||||
|
Deferred tax assets:
|
||||||||
|
Net operating loss carryforwards
|
719 | 1,031 | ||||||
|
Employee benefit plans
|
426 | 543 | ||||||
|
Deferred interest carryforwards
|
847 | 638 | ||||||
|
AMT credits
|
- - | 214 | ||||||
|
Goodwill
|
- - | 44 | ||||||
|
State and foreign income taxes, net of federal tax benefit
|
85 | 107 | ||||||
|
Deferred charges and revenues
|
10 | 19 | ||||||
|
Environmental reserves
|
4 | 549 | ||||||
|
Other
|
190 | 167 | ||||||
|
|
||||||||
|
Total deferred tax assets
|
2,281 | 3,312 | ||||||
|
Deferred tax asset valuation allowances
|
(831 | ) | (666 | ) | ||||
|
|
||||||||
|
Net deferred tax assets
|
1,450 | 2,646 | ||||||
|
|
||||||||
|
Net deferred tax liabilities
|
$ | 1,362 | $ | 2,132 | ||||
|
|
||||||||
|
|
||||||||
|
Balance sheet classifications:
|
||||||||
|
Deferred tax
assets - current
|
$ | 1 | $ | 4 | ||||
|
Deferred tax
assets long term
|
- - | 115 | ||||||
|
Deferred income liability current
|
443 | 170 | ||||||
|
Deferred income liability long term
|
920 | 2,081 | ||||||
|
|
||||||||
|
Net deferred tax liabilities
|
$ | 1,362 | $ | 2,132 | ||||
|
|
||||||||
49
| 15. | Income Taxes (Continued) |
| 16. | Commitments and Contingencies |
| Successor | Predecessor | ||||||||||||
| May 1 | January 1 | Nine months | |||||||||||
| through | through | ended | |||||||||||
| September 30, | April 30, | September 30, | |||||||||||
| Millions of dollars | 2010 | 2010 | 2009 | ||||||||||
|
Balance at beginning of period
|
$ | 93 | $ | 89 | $ | 256 | |||||||
|
Additional provisions
|
3 | 11 | 1 | ||||||||||
|
Amounts paid
|
(2 | ) | (2 | ) | (5 | ) | |||||||
|
Reclassification to Liabilities subject to compromise
|
- - | - - | (133 | ) | |||||||||
|
Foreign exchange effects
|
1 | (5 | ) | 3 | |||||||||
|
|
|||||||||||||
|
Balance at end of period
|
$ | 95 | $ | 93 | $ | 122 | |||||||
|
|
|||||||||||||
50
| 16. | Commitments and Contingencies (Continued) |
51
| 16. | Commitments and Contingencies (Continued) |
52
| 17. | Stockholders Equity and Non-Controlling Interests |
| Successor | Predecessor | ||||||||||||||||||||
| Three months | May 1 | January 1 | Three months | Nine months | |||||||||||||||||
| ended | through | through | ended | ended | |||||||||||||||||
| September 30, | September 30, | April 30, | September 30, | September 30, | |||||||||||||||||
| Millions of dollars | 2010 | 2010 | 2010 | 2009 | 2009 | ||||||||||||||||
|
Comprehensive income (loss):
|
|||||||||||||||||||||
|
Net income
(loss) attributable
to non-controlling interests |
$ | (2 | ) | $ | 7 | $ | (53 | ) | $ | 4 | $ | 11 | |||||||||
|
Fixed
operating fees paid to
Lyondell Chemical by the PO/SM II partnership |
(5 | ) | (9 | ) | (7 | ) | (5 | ) | (15 | ) | |||||||||||
|
|
|||||||||||||||||||||
|
|
$ | (7 | ) | $ | (2 | ) | $ | (60 | ) | $ | (1 | ) | $ | (4 | ) | ||||||
|
|
|||||||||||||||||||||
53
| 18. |
Per Share Data
|
| Successor | ||||||||
| Three months | May 1 | |||||||
| ended | through | |||||||
| September 30, | September 30, | |||||||
| Millions of dollars | 2010 | 2010 | ||||||
|
Net income
|
$ | 467 | $ | 814 | ||||
|
Less: net loss attributable to non-controlling interests
|
7 | 2 | ||||||
|
|
||||||||
|
Net income attributable to LyondellBasell N.V.
|
$ | 474 | $ | 816 | ||||
|
|
||||||||
|
|
||||||||
|
Millions of shares
|
||||||||
|
Basic weighted average class A and class B ordinary shares issued and outstanding
|
564 | 564 | ||||||
|
Effect of dilutive securities:
|
||||||||
|
Restricted stock shares/units
|
1 | 2 | ||||||
|
|
||||||||
|
Dilutive potential shares
|
565 | 566 | ||||||
|
|
||||||||
|
|
||||||||
|
Earnings per share:
|
||||||||
|
Basic
|
$ | 0.84 | $ | 1.45 | ||||
|
Diluted
|
$ | 0.84 | $ | 1.45 | ||||
|
|
||||||||
|
Anti-dilutive stock options and warrants in millions
|
20.2 | 20.2 | ||||||
|
|
||||||||
|
Dividends declared per share of common stock
|
$ | - - | $ | - - | ||||
54
| 19. |
Segment and Related Information
|
| |
Olefins and PolyolefinsAmericas, primarily manufacturing and marketing of olefins,
including ethylene; its co-products, primarily propylene, butadiene, and aromatics, which
include benzene and toluene; as well as ethanol; and polyolefins, including polyethylene,
comprising HDPE, LDPE and linear low density polyethylene (LLDPE), and polypropylene; and
Catalloy
process resins;
|
||
| |
Olefins and PolyolefinsEurope, Asia, International, primarily manufacturing and
marketing of olefins, including ethylene and its co-products, primarily propylene and
butadiene; polyolefins, including polyethylene, comprising HDPE, LDPE and polypropylene;
polypropylene-based compounds, materials and alloys (PP Compounds),
Catalloy
process
resins and polybutene-1 polymers;
|
||
| |
Intermediates and Derivatives, primarily manufacturing and marketing of PO; PO
co-products, including styrene and the TBA intermediates tertiary butyl alcohol (TBA),
isobutylene and tertiary butyl hydroperoxide; PO derivatives, including propylene glycol,
propylene glycol ethers and butanediol; ethylene derivatives, including ethylene glycol,
ethylene oxide (EO), and other EO derivatives; acetyls, including vinyl acetate monomer,
acetic acid and methanol and fragrance and flavor chemicals;
|
||
| |
Refining and Oxyfuels, primarily manufacturing and marketing of refined petroleum
products, including gasoline, ultra-low sulfur diesel, jet fuel, lubricants (lube oils),
alkylate, and oxygenated fuels, or oxyfuels, such as methyl tertiary butyl ether (MTBE)
and ethyl tertiary butyl ether (ETBE); and
|
||
| |
Technology, primarily licensing of polyolefin process technologies and supply of
polyolefin catalysts and advanced catalysts.
|
| Successor | ||||||||||||||||||||||||||||
| Olefins and | ||||||||||||||||||||||||||||
| Polyolefins | ||||||||||||||||||||||||||||
| Olefins and | Europe, | Refining | ||||||||||||||||||||||||||
| Polyolefins | Asia & | Intermediates & | and | |||||||||||||||||||||||||
| Millions of dollars | Americas | International | Derivatives | Oxyfuels | Technology | Other | Total | |||||||||||||||||||||
|
Three months ended
September 30, 2010:
|
||||||||||||||||||||||||||||
|
Sales and other
operating revenues: |
||||||||||||||||||||||||||||
|
Customers
|
$ | 2,223 | $ | 3,148 | $ | 1,367 | $ | 3,448 | $ | 131 | $ | (15 | ) | $ | 10,302 | |||||||||||||
|
Intersegment
|
1,024 | 99 | 86 | 419 | 26 | (1,654 | ) | - - | ||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
|
3,247 | 3,247 | 1,453 | 3,867 | 157 | (1,669 | ) | 10,302 | ||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
Operating
income (loss) |
448 | 231 | 207 | 83 | 38 | (19 | ) | 988 | ||||||||||||||||||||
|
Income from
equity investments |
6 | 20 | 3 | - - | - - | - - | 29 | |||||||||||||||||||||
55
| 19. |
Segment and Related Information (Continued)
|
| Olefins and | ||||||||||||||||||||||||||||
| Polyolefins | ||||||||||||||||||||||||||||
| Olefins and | Europe, | Refining | ||||||||||||||||||||||||||
| Polyolefins | Asia & | Intermediates | and | |||||||||||||||||||||||||
| Millions of dollars | Americas | International | & Derivatives | Oxyfuels | Technology | Other | Total | |||||||||||||||||||||
|
May 1 through
September 30, 2010:
|
||||||||||||||||||||||||||||
|
Sales and other
operating revenues: |
||||||||||||||||||||||||||||
|
Customers
|
$ | 3,723 | $ | 5,246 | $ | 2,307 | $ | 5,626 | $ | 183 | $ | (11 | ) | $ | 17,074 | |||||||||||||
|
Intersegment
|
1,528 | 141 | 86 | 644 | 49 | (2,448 | ) | - - | ||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
|
5,251 | 5,387 | 2,393 | 6,270 | 232 | (2,459 | ) | 17,074 | ||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
Operating
income (loss) |
597 | 345 | 316 | 97 | 61 | (6 | ) | 1,410 | ||||||||||||||||||||
|
Income from
equity investments |
9 | 45 | 2 | - - | - - | - - | 56 | |||||||||||||||||||||
| Predecessor | ||||||||||||||||||||||||||||
| Olefins and | ||||||||||||||||||||||||||||
| Polyolefins | ||||||||||||||||||||||||||||
| Olefins and | Europe, | Refining | ||||||||||||||||||||||||||
| Polyolefins | Asia & | Intermediates | and | |||||||||||||||||||||||||
| Millions of dollars | Americas | International | & Derivatives | Oxyfuels | Technology | Other | Total | |||||||||||||||||||||
|
January 1 through
April 30, 2010: |
||||||||||||||||||||||||||||
|
Sales and other
operating revenues: |
||||||||||||||||||||||||||||
|
Customers
|
$ | 3,220 | $ | 4,018 | $ | 1,820 | $ | 4,293 | $ | 104 | $ | 12 | $ | 13,467 | ||||||||||||||
|
Intersegment
|
963 | 87 | - - | 455 | 41 | (1,546 | ) | - - | ||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
|
4,183 | 4,105 | 1,820 | 4,748 | 145 | (1,534 | ) | 13,467 | ||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
Segment operating
income (loss) |
320 | 115 | 157 | (99 | ) | 39 | (41 | ) | 491 | |||||||||||||||||||
|
Current cost
adjustment |
199 | |||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
Operating income
|
690 | |||||||||||||||||||||||||||
|
Income (loss) from
equity investments |
5 | 80 | (1 | ) | - - | - - | - - | 84 | ||||||||||||||||||||
56
| 19. |
Segment and Related Information (Continued)
|
| Olefins and | ||||||||||||||||||||||||||||
| Polyolefins | ||||||||||||||||||||||||||||
| Olefins and | Europe, | Refining | ||||||||||||||||||||||||||
| Polyolefins | Asia & | Intermediates | and | |||||||||||||||||||||||||
| Millions of dollars | Americas | International | & Derivatives | Oxyfuels | Technology | Other | Total | |||||||||||||||||||||
|
Three months ended
September 30, 2009: |
||||||||||||||||||||||||||||
|
Sales and other
operating revenues: |
||||||||||||||||||||||||||||
|
Customers
|
$ | 1,831 | $ | 2,524 | $ | 1,051 | $ | 3,105 | $ | 99 | $ | 2 | $ | 8,612 | ||||||||||||||
|
Intersegment
|
573 | 127 | - - | 401 | 36 | (1,137 | ) | - - | ||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
|
2,404 | 2,651 | 1,051 | 3,506 | 135 | (1,135 | ) | 8,612 | ||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
Segment operating
income (loss) |
132 | 118 | 72 | (33 | ) | 31 | 12 | 332 | ||||||||||||||||||||
|
Current cost
adjustment |
87 | |||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
Operating income
|
419 | |||||||||||||||||||||||||||
|
Income (loss) from
equity investments |
4 | (169 | ) | (3 | ) | - - | - - | - - | (168 | ) | ||||||||||||||||||
| Olefins and | ||||||||||||||||||||||||||||
| Polyolefins | ||||||||||||||||||||||||||||
| Olefins and | Europe, | Refining | ||||||||||||||||||||||||||
| Polyolefins | Asia & | Intermediates | and | |||||||||||||||||||||||||
| Millions of dollars | Americas | International | & Derivatives | Oxyfuels | Technology | Other | Total | |||||||||||||||||||||
|
Nine months ended
September 30, 2009: |
||||||||||||||||||||||||||||
|
Sales and other
operating revenues: |
||||||||||||||||||||||||||||
|
Customers
|
$ | 4,689 | $ | 6,310 | $ | 2,622 | $ | 8,068 | $ | 320 | $ | 2 | $ | 22,011 | ||||||||||||||
|
Intersegment
|
1,330 | 230 | - - | 870 | 81 | (2,511 | ) | - - | ||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
|
6,019 | 6,540 | 2,622 | 8,938 | 401 | (2,509 | ) | 22,011 | ||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
Segment operating
income (loss) |
100 | 46 | 191 | (157 | ) | 148 | (25 | ) | 303 | |||||||||||||||||||
|
Current cost
adjustment |
64 | |||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
Operating income
|
367 | |||||||||||||||||||||||||||
|
Income (loss) from
equity investments |
4 | (155 | ) | (15 | ) | - - | - - | - - | (166 | ) | ||||||||||||||||||
57
| 19. |
Segment and Related
Information (Continued)
|
| Olefins and | ||||||||||||||||||||||||||||
| Polyolefins | ||||||||||||||||||||||||||||
| Olefins and | Europe, | |||||||||||||||||||||||||||
| Polyolefins | Asia & | Intermediates | Refining and | |||||||||||||||||||||||||
| Millions of dollars | Americas | International | & Derivatives | Oxyfuels | Technology | Other | Total | |||||||||||||||||||||
|
Successor
|
||||||||||||||||||||||||||||
|
September 30, 2010:
|
||||||||||||||||||||||||||||
|
Property, plant and
equipment, net |
$ | 1,699 | $ | 2,449 | $ | 1,805 | $ | 859 | $ | 330 | $ | 74 | $ | 7,216 | ||||||||||||||
|
Investment in
PO Joint Ventures |
- - | - - | 447 | - - | - - | - - | 447 | |||||||||||||||||||||
|
Equity investments
|
156 | 1,314 | 112 | - - | - - | - - | 1,582 | |||||||||||||||||||||
|
Goodwill
|
557 | 182 | 356 | - - | 10 | - - | 1,105 | |||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
Predecessor
|
||||||||||||||||||||||||||||
|
April 30, 2010:
|
||||||||||||||||||||||||||||
|
Property, plant and
equipment, net |
$ | 4,103 | $ | 2,901 | $ | 2,485 | $ | 4,776 | $ | 231 | $ | 58 | $ | 14,554 | ||||||||||||||
|
Investment in
PO Joint Ventures |
- - | - - | 867 | - - | - - | - - | 867 | |||||||||||||||||||||
|
Equity investments
|
107 | 966 | 100 | - - | - - | - - | 1,173 | |||||||||||||||||||||
| 20. |
Subsequent Events
|
58
59
60
61
| Successor | Predecessor | Successor | Predecessor | |||||||||||||||||||
| Three | Three | Nine | ||||||||||||||||||||
| months | months | May 1 | January 1 | months | ||||||||||||||||||
| ended | ended | through | through | ended | ||||||||||||||||||
| September 30, | September 30, | September 30, | April 30, | September 30, | ||||||||||||||||||
|
Millions of dollars
|
2010 | 2009 | 2010 | 2010 | 2009 | |||||||||||||||||
|
Cost of sales:
|
||||||||||||||||||||||
|
Depreciation
|
$ | 163 | $ | 339 | $ | 255 | $ | 464 | $ | 1,060 | ||||||||||||
|
Amortization
|
47 | 97 | 80 | 75 | 257 | |||||||||||||||||
|
|
||||||||||||||||||||||
|
Research and development
expenses:
|
||||||||||||||||||||||
|
Depreciation
|
4 | 4 | 7 | 8 | 13 | |||||||||||||||||
|
|
||||||||||||||||||||||
|
Selling, general and
administrative expenses:
|
||||||||||||||||||||||
|
Depreciation
|
8 | 3 | 9 | 18 | 8 | |||||||||||||||||
|
|
||||||||||||||||||||||
|
|
$ | 222 | $ | 443 | $ | 351 | $ | 565 | $ | 1,338 | ||||||||||||
|
|
||||||||||||||||||||||
| Successor | Predecessor | Successor | Predecessor | |||||||||||||||||||
| Three | Three | Nine | ||||||||||||||||||||
| months | months | May 1 | January 1 | months | ||||||||||||||||||
| ended | ended | through | through | ended | ||||||||||||||||||
| September 30, | September 30, | September 30, | April 30, | September 30, | ||||||||||||||||||
|
Millions of dollars
|
2010 | 2009 | 2010 | 2010 | 2009 | |||||||||||||||||
|
Interest expense
|
$ | (182 | ) | $ | (445 | ) | $ | (314 | ) | $ | (713 | ) | $ | (1,379 | ) | |||||||
62
| Successor | Predecessor | ||||||||
| Three months | Three months | ||||||||
| ended | ended | ||||||||
| September 30, | September 30, | ||||||||
|
Millions of dollars
|
2010 | 2009 | |||||||
|
Sales and other operating revenues
|
$ | 10,302 | $ | 8,612 | |||||
|
Cost of sales
|
9,075 | 7,956 | |||||||
|
Selling, general and administrative expenses
|
204 | 199 | |||||||
|
Research and development expenses
|
35 | 38 | |||||||
|
|
|||||||||
|
Operating income
|
988 | 419 | |||||||
|
Interest expense
|
(182 | ) | (445 | ) | |||||
|
Interest income
|
(4 | ) | 4 | ||||||
|
Other income (expense), net
|
(97 | ) | 135 | ||||||
|
Income (loss) from equity investments
|
29 | (168 | ) | ||||||
|
Reorganization items
|
(13 | ) | (928 | ) | |||||
|
Provision for (benefit from) income taxes
|
254 | (332 | ) | ||||||
|
|
|||||||||
|
Net income (loss)
|
$ | 467 | $ | (651 | ) | ||||
|
|
|||||||||
| Successor | Predecessor | ||||||||||||
| May 1 | January 1 | Nine months | |||||||||||
| through | through | ended | |||||||||||
| September 30, | April 30, | September 30, | |||||||||||
|
Millions of dollars
|
2010 | 2010 | 2009 | ||||||||||
|
Sales and other operating revenues
|
$ | 17,074 | $ | 13,467 | $ | 22,011 | |||||||
|
Cost of sales
|
15,273 | 12,414 | 20,906 | ||||||||||
|
Selling, general and administrative
expenses
|
333 | 308 | 633 | ||||||||||
|
Research and development expenses
|
58 | 55 | 105 | ||||||||||
|
|
|||||||||||||
|
Operating income (loss)
|
1,410 | 690 | 367 | ||||||||||
|
Interest expense
|
(314 | ) | (713 | ) | (1,379 | ) | |||||||
|
Interest income
|
8 | 5 | 15 | ||||||||||
|
Other income (expense), net
|
(43 | ) | (265 | ) | 291 | ||||||||
|
Income (loss) from equity investments
|
56 | 84 | (166 | ) | |||||||||
|
Reorganization items
|
(21 | ) | 8,010 | (2,000 | ) | ||||||||
|
Provision for (benefit from) income
taxes
|
282 | (693 | ) | (851 | ) | ||||||||
|
|
|||||||||||||
|
Net income (loss)
|
$ | 814 | $ | 8,504 | $ | (2,021 | ) | ||||||
|
|
|||||||||||||
63
64
65
| Successor | Predecessor | ||||||||
| Three months | Three months | ||||||||
| ended | ended | ||||||||
| September 30, | September 30, | ||||||||
|
Millions of dollars
|
2010 | 2009 | |||||||
|
Operating income
|
$ | 988 | $ | 419 | |||||
|
Interest expense, net
|
(186 | ) | (441 | ) | |||||
|
Other income (expense), net
|
(97 | ) | 135 | ||||||
|
Income (loss) from equity investments
|
29 | (168 | ) | ||||||
|
Reorganization items
|
(13 | ) | (928 | ) | |||||
|
Provision for (benefit from) income taxes
|
254 | (332 | ) | ||||||
|
|
|||||||||
|
Net income (loss)
|
$ | 467 | $ | (651 | ) | ||||
|
|
|||||||||
66
| Successor | Predecessor | ||||||||||||
| May 1 | January 1 | Nine months | |||||||||||
| through | through | ended | |||||||||||
| September 30, | April 30, | September 30, | |||||||||||
|
Millions of dollars
|
2010 | 2010 | 2009 | ||||||||||
|
Operating income (loss)
|
$ | 1,410 | $ | 690 | $ | 367 | |||||||
|
Interest expense, net
|
(306 | ) | (708 | ) | (1,364 | ) | |||||||
|
Other income (expense), net
|
(43 | ) | (265 | ) | 291 | ||||||||
|
Income (loss) from equity investments
|
56 | 84 | (166 | ) | |||||||||
|
Reorganization items
|
(21 | ) | 8,010 | (2,000 | ) | ||||||||
|
Provision for (benefit from) income taxes
|
282 | (693 | ) | (851 | ) | ||||||||
|
|
|||||||||||||
|
Net income (loss)
|
$ | 814 | $ | 8,504 | $ | (2,021 | ) | ||||||
|
|
|||||||||||||
67
| Successor | Predecessor | Successor | Predecessor | |||||||||||||||||||
| Three | Three | Nine | ||||||||||||||||||||
| months | months | May 1 | January 1 | months | ||||||||||||||||||
| ended | ended | through | through | ended | ||||||||||||||||||
| September 30, | September 30, | September 30, | April 30, | September 30, | ||||||||||||||||||
| Millions of dollars | 2010 | 2009 | 2010 | 2010 | 2009 | |||||||||||||||||
|
Sales and other
operating revenues: |
||||||||||||||||||||||
|
O&PAmericas segment
|
$ | 3,247 | $ | 2,404 | $ | 5,251 | $ | 4,183 | $ | 6,019 | ||||||||||||
|
O&PEAI segment
|
3,247 | 2,651 | 5,387 | 4,105 | 6,540 | |||||||||||||||||
|
I&D segment
|
1,453 | 1,051 | 2,393 | 1,820 | 2,622 | |||||||||||||||||
|
Refining and Oxyfuels segment
|
3,867 | 3,506 | 6,270 | 4,748 | 8,938 | |||||||||||||||||
|
Technology segment
|
157 | 135 | 232 | 145 | 401 | |||||||||||||||||
|
Other, including
intersegment eliminations
|
(1,669 | ) | (1,135 | ) | (2,459 | ) | (1,534 | ) | (2,509 | ) | ||||||||||||
|
|
||||||||||||||||||||||
|
Total
|
$ | 10,302 | $ | 8,612 | $ | 17,074 | $ | 13,467 | $ | 22,011 | ||||||||||||
|
|
||||||||||||||||||||||
|
|
||||||||||||||||||||||
|
Operating income (loss):
|
||||||||||||||||||||||
|
O&PAmericas segment
|
$ | 448 | $ | 132 | $ | 597 | $ | 320 | $ | 100 | ||||||||||||
|
O&PEAI segment
|
231 | 118 | 345 | 115 | 46 | |||||||||||||||||
|
I&D segment
|
207 | 72 | 316 | 157 | 191 | |||||||||||||||||
|
Refining and Oxyfuels segment
|
83 | (33 | ) | 97 | (99 | ) | (157 | ) | ||||||||||||||
|
Technology segment
|
38 | 31 | 61 | 39 | 148 | |||||||||||||||||
|
Other, including intersegment
eliminations
|
(19 | ) | 12 | (6 | ) | (41 | ) | (25 | ) | |||||||||||||
|
Current cost adjustment
|
- - | 87 | - - | 199 | 64 | |||||||||||||||||
|
|
||||||||||||||||||||||
|
Total
|
$ | 988 | $ | 419 | $ | 1,410 | $ | 690 | $ | 367 | ||||||||||||
|
|
||||||||||||||||||||||
|
Income (loss) from equity
investments: |
||||||||||||||||||||||
|
O&PAmericas segment
|
$ | 6 | $ | 4 | $ | 9 | $ | 5 | $ | 4 | ||||||||||||
|
O&PEAI segment
|
20 | (169 | ) | 45 | 80 | (155 | ) | |||||||||||||||
|
I&D segment
|
3 | (3 | ) | 2 | (1 | ) | (15 | ) | ||||||||||||||
|
|
||||||||||||||||||||||
|
Total
|
$ | 29 | $ | (168 | ) | $ | 56 | $ | 84 | $ | (166 | ) | ||||||||||
|
|
||||||||||||||||||||||
68
| |
crude oil-based liquids (liquids or heavy liquids), including naphtha, condensates,
and gas oils, the prices of which are generally related to crude oil prices; and
|
||
| |
natural gas liquids (NGLs), principally ethane and propane, the prices of which are
generally affected by natural gas prices.
|
| Average Benchmark Price and | ||||||||||||||||||||||||
| Percent Change Versus Prior Year Period Average | ||||||||||||||||||||||||
| For the three months | For the nine months | |||||||||||||||||||||||
| ended | ended | |||||||||||||||||||||||
| September 30, | September 30, | |||||||||||||||||||||||
| 2010 | 2009 | Change | 2010 | 2009 | Change | |||||||||||||||||||
|
Crude oil dollars per barrel
|
76.09 | 68.24 | 12 | % | 77.65 | 57.32 | 35 | % | ||||||||||||||||
|
Natural gas dollars per million BTUs
|
4.35 | 3.32 | 31 | % | 4.58 | 3.66 | 25 | % | ||||||||||||||||
|
Weighted average cost of
ethylene production cents per pound |
25.36 | 23.79 | 7 | % | 28.81 | 24.08 | 20 | % | ||||||||||||||||
|
United States cents per pound:
|
||||||||||||||||||||||||
|
Polyethylene (high density)
|
77.67 | 69.33 | 12 | % | 81.67 | 64.67 | 26 | % | ||||||||||||||||
|
Ethylene
|
38.33 | 32.25 | 19 | % | 45.42 | 31.75 | 43 | % | ||||||||||||||||
|
Polypropylene
|
82.67 | 72.67 | 14 | % | 86.78 | 60.89 | 43 | % | ||||||||||||||||
|
Propylene polymer grade
|
56.17 | 46.17 | 22 | % | 60.33 | 34.33 | 76 | % | ||||||||||||||||
69
| Successor | Predecessor | Successor | Predecessor | |||||||||||||||||||
| Three | Three | Nine | ||||||||||||||||||||
| months | months | May 1 | January 1 | months | ||||||||||||||||||
| ended | ended | through | through | ended | ||||||||||||||||||
| September 30, | September 30, | September 30, | April 30, | September 30, | ||||||||||||||||||
| Millions of dollars | 2010 | 2009 | 2010 | 2010 | 2009 | |||||||||||||||||
|
Sales and other
operating revenues |
$ | 3,247 | $ | 2,404 | $ | 5,251 | $ | 4,183 | $ | 6,019 | ||||||||||||
|
Operating income
|
448 | 132 | 597 | 320 | 100 | |||||||||||||||||
|
Income from
equity investments |
6 | 4 | 9 | 5 | 4 | |||||||||||||||||
|
|
||||||||||||||||||||||
|
Production Volumes, in
millions of pounds |
||||||||||||||||||||||
|
Ethylene
|
2,184 | 2,037 | 3,433 | 2,768 | 6,119 | |||||||||||||||||
|
Propylene
|
790 | 799 | 1,303 | 1,019 | 2,206 | |||||||||||||||||
|
|
||||||||||||||||||||||
|
Sales Volumes, in
millions of pounds |
||||||||||||||||||||||
|
Polypropylene
|
672 | 606 | 1,121 | 836 | 1,803 | |||||||||||||||||
|
Polyethylene
|
1,517 | 1,505 | 2,367 | 1,754 | 4,083 | |||||||||||||||||
70
71
| Average Benchmark Price and Percent Change Versus | ||||||||||||||||||||||||
| Prior Year Period Average | ||||||||||||||||||||||||
|
For the three months
ended |
For the nine months
ended |
|||||||||||||||||||||||
| September 30, | September 30, | |||||||||||||||||||||||
| 2010 | 2009 | Change | 2010 | 2009 | Change | |||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Brent crude oil dollars per barrel
|
77.80 | 72.53 | 7 | % | 78.33 | 65.22 | 20 | % | ||||||||||||||||
|
Weighted average cost of ethylene
production 0.01 per pound |
26.52 | 22.82 | 16 | % | 27.49 | 22.72 | 21 | % | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
Western Europe
0.01 per pound
|
||||||||||||||||||||||||
|
Polyethylene (high density)
|
52.39 | 47.18 | 11 | % | 52.54 | 41.53 | 27 | % | ||||||||||||||||
|
Ethylene
|
43.06 | 37.12 | 16 | % | 42.78 | 31.78 | 35 | % | ||||||||||||||||
|
Polypropylene (homopolymer)
|
60.33 | 44.30 | 36 | % | 57.33 | 38.15 | 50 | % | ||||||||||||||||
|
Propylene
|
43.06 | 31.95 | 35 | % | 42.35 | 25.59 | 66 | % | ||||||||||||||||
|
Average Exchange Rate $US per
|
1.2893 | 1.4310 | (10 | )% | 1.3164 | 1.3656 | (4 | )% | ||||||||||||||||
| Successor | Predecessor | Successor | Predecessor | |||||||||||||||||||
| Three | Three | Nine | ||||||||||||||||||||
| months | months | May 1 | January 1 | months | ||||||||||||||||||
| ended | ended | through | through | ended | ||||||||||||||||||
| September 30, | September 30, | September 30, | April 30, | September 30, | ||||||||||||||||||
| Millions of dollars | 2010 | 2009 | 2010 | 2010 | 2009 | |||||||||||||||||
|
Sales and other
operating revenues
|
$ | 3,247 | $ | 2,651 | $ | 5,387 | $ | 4,105 | $ | 6,540 | ||||||||||||
|
Operating income
|
231 | 118 | 345 | 115 | 46 | |||||||||||||||||
|
Income (loss) from equity investments
|
20 | (169 | ) | 45 | 80 | (155 | ) | |||||||||||||||
|
|
||||||||||||||||||||||
|
Production Volumes,
in millions of pounds |
||||||||||||||||||||||
|
Ethylene
|
994 | 924 | 1,589 | 1,108 | 2,635 | |||||||||||||||||
|
Propylene
|
624 | 586 | 1,012 | 661 | 1,621 | |||||||||||||||||
|
|
||||||||||||||||||||||
|
Sales Volumes, in
millions of
pounds |
||||||||||||||||||||||
|
Polypropylene
|
1,889 | 1,505 | 3,072 | 2,170 | 4,845 | |||||||||||||||||
|
Polyethylene
|
1,316 | 1,260 | 2,127 | 1,783 | 3,611 | |||||||||||||||||
72
73
| Successor | Predecessor | Successor | Predecessor | |||||||||||||||||||
| Three | Three | Nine | ||||||||||||||||||||
| months | months | May 1 | January 1 | months | ||||||||||||||||||
| ended | ended | through | through | ended | ||||||||||||||||||
| September 30, | September 30, | September 30, | April 30, | September 30, | ||||||||||||||||||
| Millions of dollars | 2010 | 2009 | 2010 | 2010 | 2009 | |||||||||||||||||
|
Sales and other operating
revenues
|
$ | 1,453 | $ | 1,051 | $ | 2,393 | $ | 1,820 | $ | 2,622 | ||||||||||||
|
Operating income
|
207 | 72 | 316 | 157 | 191 | |||||||||||||||||
|
Income (loss) from equity investments
|
3 | (3 | ) | 2 | (1 | ) | (15 | ) | ||||||||||||||
|
|
||||||||||||||||||||||
|
Sales Volumes, in millions of
pounds
|
||||||||||||||||||||||
|
PO and derivatives
|
872 | 737 | 1,388 | 1,134 | 1,993 | |||||||||||||||||
|
EO and derivatives
|
206 | 299 | 363 | 358 | 798 | |||||||||||||||||
|
Styrene
|
827 | 666 | 1,338 | 858 | 1,574 | |||||||||||||||||
|
Acetyls
|
405 | 495 | 705 | 518 | 1,249 | |||||||||||||||||
|
TBA intermediates
|
454 | 386 | 783 | 613 | 950 | |||||||||||||||||
74
75
| Successor | Predecessor | Successor | Predecessor | |||||||||||||||||||
| Three | Three | Nine | ||||||||||||||||||||
| months | months | May 1 | January 1 | months | ||||||||||||||||||
| ended | ended | through | through | ended | ||||||||||||||||||
| September 30, | September 30, | September 30, | April 30, | September 30, | ||||||||||||||||||
| Millions of dollars | 2010 | 2009 | 2010 | 2010 | 2009 | |||||||||||||||||
|
Sales and other operating
revenues
|
$ | 3,867 | $ | 3,506 | $ | 6,270 | $ | 4,748 | $ | 8,938 | ||||||||||||
|
Operating income (loss)
|
83 | (33 | ) | 97 | (99 | ) | (157 | ) | ||||||||||||||
|
|
||||||||||||||||||||||
|
Sales Volumes, in millions
|
||||||||||||||||||||||
|
Gasoline
blending components
MTBE/ETBE (gallons)
|
248 | 243 | 407 | 266 | 668 | |||||||||||||||||
|
|
||||||||||||||||||||||
|
|
||||||||||||||||||||||
|
Crude processing rates
(thousands of barrels per day): |
||||||||||||||||||||||
|
Houston Refining
|
261 | 262 | 217 | 263 | 254 | |||||||||||||||||
|
|
||||||||||||||||||||||
|
Berre Refinery
|
99 | 84 | 102 | 75 | 88 | |||||||||||||||||
|
|
||||||||||||||||||||||
|
|
||||||||||||||||||||||
|
Market
margins $ per
barrel
|
||||||||||||||||||||||
|
WTI 2-1-1
|
7.60 | 6.25 | 8.96 | 7.50 | 7.76 | |||||||||||||||||
|
WTI Maya
|
8.54 | 5.03 | 8.63 | 9.46 | 4.69 | |||||||||||||||||
|
|
||||||||||||||||||||||
|
Total
|
16.14 | 11.28 | 17.59 | 16.96 | 12.45 | |||||||||||||||||
|
|
||||||||||||||||||||||
|
Urals 4-1-2-1
|
5.89 | 5.10 | 6.45 | 6.17 | 5.92 | |||||||||||||||||
|
|
||||||||||||||||||||||
|
|
||||||||||||||||||||||
|
Market
margins cents per
gallon
|
||||||||||||||||||||||
|
ETBE NWE
|
45.19 | 70.05 | 54.01 | 58.46 | 72.47 | |||||||||||||||||
|
|
||||||||||||||||||||||
76
77
| Successor | Predecessor | Successor | Predecessor | |||||||||||||||||||
| Three | Three | Nine | ||||||||||||||||||||
| months | months | May 1 | January 1 | months | ||||||||||||||||||
| ended | ended | through | through | ended | ||||||||||||||||||
| September 30, | September 30, | September 30, | April 30, | September 30, | ||||||||||||||||||
| Millions of dollars | 2010 | 2009 | 2010 | 2010 | 2009 | |||||||||||||||||
|
Sales and other operating
revenues
|
$ | 157 | $ | 135 | $ | 232 | $ | 145 | $ | 401 | ||||||||||||
|
Operating income
|
38 | 31 | 61 | 39 | 148 | |||||||||||||||||
78
| Successor | Predecessor | ||||||||||||
| January 1 | Nine months | ||||||||||||
| May 1 through | through | ended | |||||||||||
| September 30, | April 30, | September 30, | |||||||||||
| Millions of dollars | 2010 | 2010 | 2009 | ||||||||||
|
Source (use) of cash:
|
|||||||||||||
|
Operating activities
|
$ | 2,229 | $ | (936 | ) | $ | (699 | ) | |||||
|
Investing activities
|
(266 | ) | (213 | ) | (406 | ) | |||||||
|
Financing activities
|
45 | 3,315 | 866 | ||||||||||
79
| Successor | Predecessor | ||||||||||||
| May 1 | January 1 | Nine months | |||||||||||
| through | through | ended | |||||||||||
| September 30, | April 30, | September 30, | |||||||||||
| Millions of dollars | 2010 | 2010 | 2009 | ||||||||||
|
|
|||||||||||||
|
Capital expenditures by segment:
|
|||||||||||||
|
O&PAmericas
|
$ | 90 | $ | 52 | $ | 88 | |||||||
|
O&PEAI
|
63 | 102 | 275 | ||||||||||
|
I&D
|
44 | 8 | 10 | ||||||||||
|
Refining and Oxyfuels
|
56 | 49 | 94 | ||||||||||
|
Technology
|
10 | 12 | 26 | ||||||||||
|
Other
|
3 | 3 | 5 | ||||||||||
|
|
|||||||||||||
|
|
|||||||||||||
|
Total capital expenditures by
segment
|
266 | 226 | 498 | ||||||||||
|
|
|||||||||||||
|
Less:
|
|||||||||||||
|
|
|||||||||||||
|
Contributions to PO Joint Ventures
|
- - | 1 | - - | ||||||||||
|
|
|||||||||||||
|
|
|||||||||||||
|
Consolidated capital expenditures of
continuing operations
|
$ | 266 | $ | 225 | $ | 498 | |||||||
|
|
|||||||||||||
80
| |
$1,236 million under our $1,750 million U.S. ABL facility, which matures in 2014.
Availability under the U.S. ABL facility is subject to a borrowing base of $1,750 million
at September 30, 2010, and is reduced to the extent of outstanding borrowings and
outstanding letters of credit provided under the facility. At September 30, 2010, we had
$514 million of outstanding letters of credit and no outstanding borrowings under the
facility.
|
||
| |
The receivables securitization facility, described below, was utilized to the extent
permitted under the borrowing base in effect as of September 30, 2010. Borrowings of $465
million were outstanding under the facility at that date. However, in October 2010, the
outstanding amounts under the facility were repaid, thereby increasing availability under
the facility, subject to the borrowing base, to a maximum of
450 million.
|
81
| |
debt and lien incurrences;
|
||
| |
investments;
|
||
| |
certain restricted payments;
|
||
| |
sales of assets and mergers; and
|
||
| |
affiliate transactions.
|
82
83
| |
if we are unable to comply with the terms of our credit facilities and other financing
arrangements, those obligations could be accelerated, which we may not be able to repay;
|
||
| |
we may be unable to incur additional indebtedness or obtain financing on terms that we
deem acceptable, including for refinancing of our current obligations; higher interest
rates and costs of financing would increase our expenses;
|
||
| |
our ability to implement business strategies may be negatively affected or restricted
by, among other things, governmental regulations or policies;
|
||
| |
the cost of raw materials represent a substantial portion of our operating expenses,
and energy costs generally follow price trends of crude oil and natural gas; price volatility
can significantly affect our results of operations and we may be unable to pass raw
material and energy cost increases on to our customers;
|
||
| |
industry production capacities and operating rates may lead to periods of oversupply and
low profitability;
|
||
| |
uncertainties associated with worldwide economies create increased counterparty risks,
which could reduce liquidity or cause financial losses resulting from counterparty
exposure;
|
||
| |
the negative outcome of any legal, tax and environmental proceedings may increase our
costs;
|
||
| |
we may be required to reduce production or idle certain facilities because of the
cyclical and volatile nature of the supply-demand balance in the chemical and refining
industries, which would negatively affect our operating results;
|
||
| |
we may face operating interruptions due to events beyond our control at any of our
facilities, which would negatively impact our operating results, and because the Houston
refinery is our only North American refining operation, we would not have the ability to
increase production elsewhere to mitigate the impact of any outage at that facility;
|
||
| |
regulations may negatively impact our business by, among other things, restricting our
operations, increasing costs of operations or requiring significant capital expenditures;
|
||
| |
we face significant competition due to the commodity nature of many of our products and
may not be able to protect our market position or otherwise pass on cost increases to our
customers;
|
||
| |
we rely on continuing technological innovation, and an inability to protect our
technology, or others technological developments could negatively impact our competitive
position; and
|
84
| |
we are subject to the risks of doing business at a global level, including fluctuations
in exchange rates, wars, terrorist activities, political and economic instability and
disruptions and changes in governmental policies, which could cause increased expenses,
decreased demand or prices for our products and/or disruptions in operations, all of which
could reduce our operating results.
|
85
86
87
88
|
31.1
|
Certification of Chief Executive Officer pursuant to Rule 13a-14(a) under the Securities Exchange Act of 1934. | |
|
31.2
|
Certification of Chief Financial Officer pursuant to Rule 13a-14(a) under the Securities Exchange Act of 1934. | |
|
32
|
Certifications pursuant to 18 U.S.C. Section 1350. |
89
|
LYONDELLBASELL INDUSTRIES N.V. |
||||
| Date: November 9, 2010 | /s/ Wendy M. Johnson | |||
| Wendy M. Johnson | ||||
|
Chief Accounting Officer and Controller
( Chief Accounting and Duly Authorized Officer ) |
||||
90
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|