Form 6-K
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 6-K
REPORT OF FOREIGN PRIVATE ISSUER
PURSUANT TO RULE 13a-16 OR 15d-16
UNDER THE SECURITIES EXCHANGE ACT OF 1934
FOR THE MONTH OF OCTOBER 2010
METHANEX CORPORATION
(Registrants name)
SUITE 1800, 200 BURRARD STREET, VANCOUVER, BC V6C 3M1 CANADA
(Address of principal executive offices)
Indicate by check mark whether the registrant files or will file annual reports under cover Form
20-F or Form 40-F.
Form 20-F o Form 40-F þ
Indicate by check mark whether the registrant by furnishing the information contained in this Form
is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the
Securities Exchange Act of 1934.
Yes o No þ
If Yes is marked, indicate below the file number assigned to the registrant in connection with
Rule 12g3-2(b): 82_____.
|
|
|
NEWS RELEASE
|
|
Methanex Corporation
1800 200 Burrard St.
Vancouver, BC Canada V6C 3M1
Investor Relations: (604) 661-2600
http://www.methanex.com |
For immediate release
METHANEX REPORTS THIRD QUARTER RESULTS METHANOL PRICES INCREASE IN THE FOURTH QUARTER
October 27, 2010
For the third quarter of 2010, Methanex reported Adjusted EBITDA1 of $57.3 million and
net income of $32.8 million ($0.35 per share on a diluted basis). Net income for the third quarter
includes an after-tax gain of $22.2 million related to the sale of the Companys terminal
facilities in Kitimat, Canada. This compares with Adjusted EBITDA of $56.6 million and net income
of $11.7 million ($0.13 per share on a diluted basis) for the second quarter of 2010.
Bruce Aitken, President and CEO of Methanex commented, The methanol pricing environment was
relatively stable in the third quarter and we reported similar earnings compared to last quarter.
Entering the fourth quarter, methanol demand continues to be strong in both chemical and energy
uses and industry supply has been constrained by planned and unplanned plant outages. These factors
have contributed to tighter market conditions and substantially higher pricing in all major regions
into the fourth quarter.
Mr. Aitken added, With the addition of production from the Egypt Project as well as the restart of
our idled plant in Medicine Hat, Alberta, we are well positioned to capitalize on improving market
conditions and have significant upside potential to our production and earnings in 2011.
Mr. Aitken concluded, With US$192 million of cash on hand, no near term refinancing requirements,
and an undrawn credit facility, we are well positioned to continue to invest in value-adding
initiatives to increase production.
A conference call is scheduled for October 28, 2010 at 12:00 noon ET (9:00 am PT) to review these
third quarter results. To access the call, dial the Conferencing operator ten minutes prior to the
start of the call at (416) 695-6616, or toll free at (800) 769-8320. A playback version of the
conference call will be available for fourteen days at (416) 695-5800, or toll free at (800)
408-3053. The passcode for the playback version is 5182224. There will be a simultaneous audio-only
webcast of the conference call, which can be accessed from our website at www.methanex.com. The
webcast will be available on our website for three weeks following the call.
Methanex is a Vancouver-based, publicly traded company and is the worlds largest supplier of
methanol to major international markets. Methanex shares are listed for trading on the Toronto
Stock Exchange in Canada under the trading symbol MX, on the NASDAQ Global Market in the United
States under the trading symbol MEOH, and on the foreign securities market of the Santiago Stock
Exchange in Chile under the trading symbol Methanex. Methanex can be visited online at
www.methanex.com.
- more -
FORWARD-LOOKING INFORMATION WARNING
This Third Quarter 2010 press release contains forward-looking statements with respect to us
and the chemical industry. Refer to Forward-Looking Information Warning in the attached Third
Quarter 2010 Managements Discussion and Analysis for more information.
|
|
|
1 |
|
Adjusted EBITDA is a non-GAAP measure that does not have any standardized meaning
prescribed by Canadian generally accepted accounting principles (GAAP) and therefore is
unlikely to be comparable to similar measures presented by other companies. Refer to
Additional Information Supplemental Non-GAAP Measures in the attached Third Quarter 2010
Managements Discussion and Analysis for a description of each supplemental non-GAAP measure
and a reconciliation to the most comparable GAAP measure. |
-end-
For further information, contact:
Jason Chesko
Director, Investor Relations
Tel: 604.661.2600
|
|
|
3
|
|
Interim Report
For the
Three Months Ended
September 30, 2010 |
At October 27, 2010 the Company
had 92,255,112 common shares
issued and outstanding and stock
options exercisable for
3,643,898 additional common
shares.
Share Information
Methanex Corporations common
shares are listed for trading
on the Toronto Stock Exchange
under the symbol MX, on the
Nasdaq Global Market under the
symbol MEOH and on the foreign
securities market of the
Santiago Stock Exchange in
Chile under the trading symbol
Methanex.
Transfer Agents & Registrars
CIBC Mellon Trust Company
320 Bay Street
Toronto, Ontario, Canada M5H 4A6
Toll free in North America:
1-800-387-0825
Investor Information
All financial reports, news
releases and corporate
information can be accessed
on our website at
www.methanex.com.
Contact Information
Methanex Investor Relations
1800 200 Burrard Street
Vancouver, BC Canada V6C 3M1
E-mail: invest@methanex.com
Methanex Toll-Free:
1-800-661-8851
THIRD QUARTER MANAGEMENTS DISCUSSION AND ANALYSIS
Except where otherwise noted, all currency amounts are stated in United States dollars.
This Third Quarter 2010 Managements Discussion and Analysis dated October 27, 2010 should be
read in conjunction with the 2009 Annual Consolidated Financial Statements and the Managements
Discussion and Analysis included in the Methanex 2009 Annual Report. The Methanex 2009 Annual
Report and additional information relating to Methanex is available on SEDAR at www.sedar.com and on EDGAR at www.sec.gov.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
Sep 30 |
|
|
Jun 30 |
|
|
Sep 30 |
|
|
Sep 30 |
|
|
Sep 30 |
|
($ millions, except where noted) |
|
2010 |
|
|
2010 |
|
|
2009 |
|
|
2010 |
|
|
2009 |
|
Production (thousands of tonnes) |
|
|
895 |
|
|
|
765 |
|
|
|
844 |
|
|
|
2,627 |
|
|
|
2,588 |
|
|
|
Sales volumes (thousands of tonnes): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Produced methanol |
|
|
885 |
|
|
|
900 |
|
|
|
943 |
|
|
|
2,709 |
|
|
|
2,884 |
|
Purchased methanol |
|
|
792 |
|
|
|
678 |
|
|
|
480 |
|
|
|
2,074 |
|
|
|
1,079 |
|
Commission sales 1 |
|
|
101 |
|
|
|
107 |
|
|
|
194 |
|
|
|
358 |
|
|
|
486 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total sales volumes |
|
|
1,778 |
|
|
|
1,685 |
|
|
|
1,617 |
|
|
|
5,141 |
|
|
|
4,449 |
|
Methanex average non-discounted posted price ($ per tonne) 2 |
|
|
334 |
|
|
|
330 |
|
|
|
251 |
|
|
|
339 |
|
|
|
227 |
|
Average realized price ($ per tonne) 3 |
|
|
286 |
|
|
|
284 |
|
|
|
222 |
|
|
|
291 |
|
|
|
205 |
|
Adjusted EBITDA 4 |
|
|
57.3 |
|
|
|
56.6 |
|
|
|
31.0 |
|
|
|
195.4 |
|
|
|
68.9 |
|
Cash flows from operating activities |
|
|
48.0 |
|
|
|
37.8 |
|
|
|
|
|
|
|
142.5 |
|
|
|
74.5 |
|
Cash flows from operating activities before changes
in non-cash working capital 4 |
|
|
53.1 |
|
|
|
43.6 |
|
|
|
36.3 |
|
|
|
174.6 |
|
|
|
54.3 |
|
Operating income (loss) 4 |
|
|
45.9 |
|
|
|
22.7 |
|
|
|
3.1 |
|
|
|
116.4 |
|
|
|
(16.7 |
) |
Net income (loss) |
|
|
32.8 |
|
|
|
11.7 |
|
|
|
(0.8 |
) |
|
|
73.9 |
|
|
|
(25.0 |
) |
Net income (loss) before unusual item 4 |
|
|
10.6 |
|
|
|
11.7 |
|
|
|
(0.8 |
) |
|
|
51.7 |
|
|
|
(25.0 |
) |
Basic net income (loss) per common share |
|
|
0.36 |
|
|
|
0.13 |
|
|
|
(0.01 |
) |
|
|
0.80 |
|
|
|
(0.27 |
) |
Basic net income (loss) per common share before unusual item 4 |
|
|
0.11 |
|
|
|
0.13 |
|
|
|
(0.01 |
) |
|
|
0.56 |
|
|
|
(0.27 |
) |
Diluted net income (loss) per common share |
|
|
0.35 |
|
|
|
0.13 |
|
|
|
(0.01 |
) |
|
|
0.79 |
|
|
|
(0.27 |
) |
Diluted net income (loss) per common share before unusual item
4 |
|
|
0.11 |
|
|
|
0.13 |
|
|
|
(0.01 |
) |
|
|
0.55 |
|
|
|
(0.27 |
) |
Common share information (millions of shares): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of common shares |
|
|
92.2 |
|
|
|
92.2 |
|
|
|
92.1 |
|
|
|
92.2 |
|
|
|
92.0 |
|
Diluted weighted average number of common shares |
|
|
93.3 |
|
|
|
93.3 |
|
|
|
92.1 |
|
|
|
93.4 |
|
|
|
92.0 |
|
Number of common shares outstanding, end of period |
|
|
92.2 |
|
|
|
92.2 |
|
|
|
92.1 |
|
|
|
92.2 |
|
|
|
92.1 |
|
|
|
|
1 |
|
Commission sales represent volumes marketed on a commission basis. Commission income is included in revenue when earned. |
|
2 |
|
Methanex average non-discounted posted price represents the average of our non-discounted posted prices in North America, Europe and Asia
Pacific weighted by sales volume. Current and historical pricing information is available at www.methanex.com. |
|
3 |
|
Average realized price is calculated as revenue, net of commissions earned, divided by the total sales volumes of produced and purchased
methanol. |
|
4 |
|
These items are non-GAAP measures that do not have any standardized meaning prescribed by Canadian generally accepted accounting principles
(GAAP) and therefore are unlikely to be comparable to similar measures presented by other companies. Refer to Additional Information Supplemental Non-GAAP Measures
for a description of each non-GAAP measure and a reconciliation to the most comparable GAAP measure. |
|
|
|
|
|
|
METHANEX CORPORATION 2010 THIRD QUARTER REPORT
MANAGEMENTS DISCUSSION AND ANALYSIS
|
|
PAGE 1 |
PRODUCTION SUMMARY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Q3 2010 |
|
|
Q2 2010 |
|
|
Q3 2009 |
|
|
YTD Q3 2010 |
|
|
YTD Q3 2009 |
|
(thousands of tonnes) |
|
Capacity 1 |
|
|
Production |
|
|
Production |
|
|
Production |
|
|
Production |
|
|
Production |
|
Chile I, II, III and IV |
|
|
950 |
|
|
|
194 |
|
|
|
229 |
|
|
|
197 |
|
|
|
727 |
|
|
|
677 |
|
Titan |
|
|
225 |
|
|
|
217 |
|
|
|
224 |
|
|
|
188 |
|
|
|
658 |
|
|
|
576 |
|
Atlas (63.1% interest) |
|
|
288 |
|
|
|
284 |
|
|
|
96 |
|
|
|
257 |
|
|
|
618 |
|
|
|
736 |
|
New Zealand 2 |
|
|
225 |
|
|
|
200 |
|
|
|
216 |
|
|
|
202 |
|
|
|
624 |
|
|
|
599 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,688 |
|
|
|
895 |
|
|
|
765 |
|
|
|
844 |
|
|
|
2,627 |
|
|
|
2,588 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
|
The production capacity of our production facilities may be higher than
original nameplate capacity as, over time, these figures have been adjusted to reflect
ongoing operating efficiencies at these facilities. |
|
2 |
|
The production capacity of New Zealand represents only our 0.9 million tonne
per year Motunui facility which we restarted in late 2008. Practical operating capacity will
depend partially on the composition of natural gas feedstock and may differ from the stated
capacity above. We also have additional potential production capacity that is currently idled
in New Zealand (refer to the New Zealand section on page 3 for more information). |
Chile
We continue to operate our methanol facilities in Chile significantly below site capacity. This
is primarily due to curtailments of natural gas supply from Argentina refer to the Managements
Discussion and Analysis included in our 2009 Annual Report for more information.
During the third quarter of 2010 production from our methanol facilities in Chile was 194,000
tonnes compared with 229,000 tonnes during the second quarter of 2010. Lower production during the
third quarter of 2010 was primarily a result of lower natural gas deliveries from the state-owned
energy company Empresa Nacional del Petroleo (ENAP). Lower natural gas deliveries from ENAP during
the third quarter of 2010 were primarily due to the need for ENAP to satisfy increased demand for
natural gas for residential purposes during the winter season in southern Chile, gas infrastructure
issues as a result of the colder weather conditions and declines in deliverability from existing
fields. We are currently operating one plant in Chile and expect to continue to operate one plant
for the balance of 2010.
Our goal is to progressively increase production at our Chile site with natural gas from suppliers
in Chile. We are pursuing investment opportunities with ENAP, GeoPark Chile Limited (GeoPark) and
others to help accelerate natural gas exploration and development in southern Chile. Over the past
few years, we have provided GeoPark with $57 million (of which approximately $17 million had been
repaid at September 30, 2010) to support and accelerate GeoParks natural gas exploration and
development activities in southern Chile. GeoPark has agreed to supply us with all natural gas
sourced from the Fell block in southern Chile under a ten-year exclusive supply arrangement that
commenced in 2008. We are also working with ENAP to accelerate natural gas exploration and
development in the Dorado Riquelme block in southern Chile and to supply natural gas to our
production facilities in Chile. Under the arrangement, we fund a 50% participation in the block
and, as at September 30, 2010, we had contributed approximately $82 million. Approximately 70% of
total production at our Chilean facilities is currently being produced with natural gas supplied
from the Fell and Dorado Riquelme blocks.
Other investment activities are also supporting the acceleration of natural gas exploration and
development in areas of southern Chile. In late 2007, the government of Chile completed an
international bidding round to assign
oil and natural gas exploration areas that lie close to our production facilities and announced the
participation of several international oil and gas companies. The terms of the agreements from the
bidding round require minimum investment commitments. To date, two companies that participated in
the bidding round have advised of gas discoveries and we expect first deliveries of gas from these
new finds in 2011. We are participating in a consortium for two exploration blocks under this
bidding round the Tranquilo and Otway blocks. The consortium includes Wintershall, GeoPark, and
Pluspetrol Chile S.A. (Pluspetrol) each having 25% participation and International Finance
Corporation (IFC), member of the World Bank Group, and Methanex each having 12.5% participation.
GeoPark is the operator of both blocks. In 2010, approved budgets by the consortium for the two
blocks total $37 million. As at September 30, 2010, we had contributed approximately $2 million for
our share of the exploration costs associated with these blocks.
We cannot provide assurance that ENAP, GeoPark or others will be successful in the exploration and
development of natural gas or that we will obtain any additional natural gas from suppliers in
Chile on commercially acceptable terms.
|
|
|
|
|
|
METHANEX CORPORATION 2010 THIRD QUARTER REPORT
MANAGEMENTS DISCUSSION AND ANALYSIS
|
|
PAGE 2 |
Trinidad
Our equity ownership of methanol facilities in Trinidad represents over 2.0 million tonnes of
competitive-cost annual capacity. Our methanol facilities in Trinidad produced 501,000
tonnes during the third quarter of 2010 compared with 320,000 tonnes during the second quarter of
2010. Lower production in the second quarter of 2010 was due to an outage at our Atlas
facility which lasted approximately 60 days. We restarted operations at the Atlas facility towards
the end of the second quarter of 2010 and the plant operated at full production rates for the
third quarter of 2010.
New Zealand
Our New Zealand facilities produced 200,000 tonnes during the third quarter of 2010 compared
with 216,000 tonnes during the second quarter of 2010. We currently have natural gas contracts
with a number of gas suppliers which will allow us to continue to operate our 900,000 tonne per
year Motunui plant until the end of 2011 and also provide options for further natural gas in 2012.
We currently have 1.4 million tonnes per year of idled capacity in New Zealand, including a second
0.9 million tonne per year Motunui plant and the 0.5 million tonne per year Waitara Valley plant.
These facilities provide the potential to increase production in New Zealand depending on methanol
supply and demand dynamics and the availability of economically priced natural gas feedstock.
In the second quarter of 2010 we provided approximately $10 million in funding to an exploration
company, Kea Exploration. This funding was provided to finance natural gas exploration activities
in the Taranaki region in New Zealand near our methanol plants in return for royalty rights and
the rights to gas supply from a specified area at a price that is competitive to our other
locations in Trinidad, Chile and Egypt. We are in the process of reviewing the data from the
exploration activity to date and are in ongoing discussions with Kea regarding further exploration
work. We have no further commitment to provide funding.
Medicine Hat
During the third quarter of 2010, we announced plans to restart our 470,000 tonne per year methanol
plant in Medicine Hat, Alberta, Canada in April 2011. The plant consumes approximately 50,000 mmbtu
of natural gas per day operating at capacity. In support of the restart, we have commenced a
program to purchase natural gas on the Alberta gas market. To date we have purchased sufficient
natural gas to meet 80% of our requirements when operating at capacity for the period from startup
to October 2012. The plant has been idle since 2001 and the estimated capital cost to restart the
plant is approximately $40 million.
EARNINGS ANALYSIS
Our operations consist of a single operating segment the production and sale of methanol.
In addition to the methanol that we produce at our facilities, we also purchase and re-sell
methanol produced by others and we sell methanol on a commission basis. We analyze the results of
all methanol sales together, excluding commission. The key drivers of change in our Adjusted EBITDA
for methanol sales are average realized price, sales volume and cash costs.
For a further discussion of the definitions and calculations used in our Adjusted EBITDA analysis,
refer to How We Analyze Our Business.
For the third quarter of 2010, we recorded Adjusted EBITDA of $57.3 million and net income of $32.8
million ($0.35 per share on a diluted basis) and net income before unusual item of $10.6 million
($0.11 per share on a diluted basis). During the third quarter of 2010, we recorded an after-tax
gain of $22.2 million related to the sale of land and terminal facilities in Kitimat, Canada. This
compares with Adjusted EBITDA of $56.6 million and net income of $11.7 million ($0.13 per share on
a diluted basis) for the second quarter of 2010 and Adjusted EBITDA of $31.0 million and
a net loss of $0.8 million ($0.01 per share on a diluted basis) for the third quarter of 2009.
For the nine months ended September 30, 2010, we recorded Adjusted EBITDA of $195.4 million and net
income of $73.9 million ($0.79 per share on a diluted basis) and net income before unusual item of
$51.7 million ($0.55 per share on a diluted basis). This compares with Adjusted EBITDA of $68.9
million and a net loss of $25.0 million ($0.27 per share on a diluted basis) during the same period
in 2009.
|
|
|
|
|
|
METHANEX CORPORATION 2010 THIRD QUARTER REPORT
MANAGEMENTS DISCUSSION AND ANALYSIS
|
|
PAGE 3 |
A reconciliation from net income to net income before unusual item is as follows:
|
|
|
|
|
|
|
|
|
($ millions) |
|
Q3 2010 |
|
|
YTD Q3 2010 |
|
Net income |
|
$ |
32.8 |
|
|
$ |
73.9 |
|
Gain on sale of Kitimat assets |
|
|
(22.2 |
) |
|
|
(22.2 |
) |
|
|
|
|
|
|
|
Net income before unusual item |
|
$ |
10.6 |
|
|
$ |
51.7 |
|
|
|
|
|
|
|
|
Adjusted EBITDA
The changes in Adjusted EBITDA resulted from changes in the following:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Q3 2010 |
|
|
Q3 2010 |
|
|
YTD Q3 2010 |
|
|
|
compared with |
|
|
compared with |
|
|
compared with |
|
($ millions) |
|
Q2 2010 |
|
|
Q3 2009 |
|
|
YTD Q3 2009 |
|
Average realized price |
|
$ |
4 |
|
|
$ |
108 |
|
|
$ |
412 |
|
Sales volumes |
|
|
6 |
|
|
|
13 |
|
|
|
38 |
|
Total cash costs |
|
|
(9 |
) |
|
|
(95 |
) |
|
|
(324 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
$ |
1 |
|
|
$ |
26 |
|
|
$ |
126 |
|
|
|
|
|
|
|
|
|
|
|
Average realized price
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
Sep 30 |
|
|
Jun 30 |
|
|
Sep 30 |
|
|
Sep 30 |
|
|
Sep 30 |
|
($ per tonne, except where noted) |
|
2010 |
|
|
2010 |
|
|
2009 |
|
|
2010 |
|
|
2009 |
|
Methanex average non-discounted
posted price 1 |
|
|
334 |
|
|
|
330 |
|
|
|
251 |
|
|
|
339 |
|
|
|
227 |
|
Methanex average realized price |
|
|
286 |
|
|
|
284 |
|
|
|
222 |
|
|
|
291 |
|
|
|
205 |
|
Average discount |
|
|
14 |
% |
|
|
14 |
% |
|
|
12 |
% |
|
|
14 |
% |
|
|
10 |
% |
|
|
|
1 |
|
Methanex average non-discounted posted price represents the average of our
non-discounted posted prices in North America, Europe and Asia Pacific weighted by sales
volume. Current and historical pricing information is available at www.methanex.com. |
During 2009 and into 2010, global methanol demand recovered significantly from the effects of
the global financial crisis and weak economic environment and we estimate global demand has
surpassed pre-recession levels and is currently approximately 46 million tonnes measured on an
annualized basis (refer to Supply/Demand Fundamentals section on page 7 for more information).
Increasing global methanol demand and constrained supply throughout 2010 has resulted in a
strong methanol pricing environment and our average non-discounted price has remained relatively
stable at approximately $330 $350 per tonne. Our average non-discounted posted price for
the third quarter of 2010 was $334 per tonne compared with $330 per tonne for the second quarter of
2010. Our average realized price for the third quarter of 2010 was $286 per tonne compared with
$284 per tonne for the second quarter of 2010 and this increased revenue by $4 million.
As a result of the factors described above, we have experienced significantly higher methanol
pricing and revenue in 2010 compared with 2009. Our average realized price for the third quarter of
2010 was $286 per tonne compared with $222 per tonne for the third quarter of 2009 and this
increased revenue by $108 million. Our average realized price for the nine months ended September
30, 2010 was $291 per tonne compared with $205 per tonne for the same period in 2009 and this
increased revenue by $412 million.
Sales volumes
Total methanol sales volumes excluding commission sales volumes for the third quarter of 2010
were higher compared with the second quarter of 2010 by 99,000 tonnes and this resulted in $6
million higher Adjusted EBITDA. Total methanol sales volumes excluding commission sales volumes for
the three months and nine months ended September 30, 2010 were higher than comparable periods in
2009 by 254,000 tonnes and 820,000 tonnes, respectively. This resulted in higher Adjusted EBITDA
for the third quarter of 2010 and nine months ended September 30, 2010 compared with the same periods in 2009 by $13 million
and $38 million, respectively. We have increased sales volumes in
2010 compared with 2009 to capture demand growth and primarily in anticipation of increased
methanol supply from Egypt.
|
|
|
|
|
|
METHANEX CORPORATION 2010 THIRD QUARTER REPORT
MANAGEMENTS DISCUSSION AND ANALYSIS
|
|
PAGE 4 |
Total cash costs
The primary driver of changes in our total cash costs are changes in the cost of methanol we
produce at our facilities and changes in the cost of methanol we purchase from others. Our
production facilities are underpinned by natural gas purchase agreements with pricing terms that
include base and variable price components. The variable component is adjusted in relation to
changes in methanol prices above pre-determined prices at the time of production. We supplement our
production with methanol produced by others through methanol offtake contracts and on the spot
market to meet customer needs and support our marketing efforts within the major global markets. We
have adopted the first-in, first-out method of accounting for inventories and it generally takes
between 30 and 60 days to sell the methanol we produce or purchase. Accordingly, the changes in
Adjusted EBITDA as a result of changes in natural gas costs and purchased methanol costs will
depend on changes in methanol pricing and the timing of inventory flows.
The impact on adjusted EBITDA from changes in our cash costs are explained below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Q3 2010 |
|
|
Q3 2010 |
|
|
YTD Q3 2010 |
|
|
|
compared with |
|
|
compared with |
|
|
compared with |
|
($ millions) |
|
Q2 2010 |
|
|
Q3 2009 |
|
|
YTD Q3 2009 |
|
Natural gas costs on sales of
produced methanol |
|
$ |
4 |
|
|
$ |
(25 |
) |
|
$ |
(78 |
) |
Proportion of purchased methanol sales |
|
|
(7 |
) |
|
|
(18 |
) |
|
|
(53 |
) |
Purchased methanol costs |
|
|
(1 |
) |
|
|
(50 |
) |
|
|
(175 |
) |
Stock-based compensation |
|
|
(10 |
) |
|
|
(3 |
) |
|
|
(6 |
) |
Other, net |
|
|
5 |
|
|
|
1 |
|
|
|
(12 |
) |
|
|
|
|
|
|
|
|
|
|
Decrease in EBITDA |
|
$ |
(9 |
) |
|
$ |
(95 |
) |
|
$ |
(324 |
) |
|
|
|
|
|
|
|
|
|
|
Natural gas costs on sales of produced methanol
Natural gas costs on sales of produced methanol for the third quarter of 2010 and the nine months
ended September 30, 2010, were higher than comparable periods in 2009, primarily as a result of
higher methanol pricing.
Proportion of purchased methanol sales
The cost of purchased methanol is directly linked to the selling price for methanol at the time of
purchase. Accordingly, an increase in the proportion of purchased methanol sales results in a
relative decrease to our produced methanol sales and an increase in our overall cost structure for
a given period. The proportion of purchased methanol sales for the third quarter of 2010 and the
nine months ended September 30, 2010 was higher for all comparable periods noted above.
Purchased methanol costs
Purchased methanol costs were higher for the third quarter of 2010 and the nine months ended
September 30, 2010 compared with all periods noted above, primarily as a result of higher methanol
pricing.
Stock-based compensation
We grant certain stock-based awards as an element of compensation for which changes in fair value
are recognized in earnings each period. Stock-based compensation expense for the third quarter of
2010 and the nine months ended September 30, 2010 was higher compared with all periods noted above
primarily as a result of impact of the increase in our share price.
Other, net
For the third quarter of 2010 compared with the second quarter of 2010 unabsorbed fixed costs were
lower by $5 million primarily as a result of the unplanned downtime at our Atlas facility during
the second quarter of 2010.
For the nine months ended September 30, 2010 compared with the same period in 2009 ocean freight
and other logistics costs were higher by $10 million primarily as a result of the impact of higher
bunker costs and higher shipping and
handling costs. Selling, general and administrative expenses for the nine months ended September
30, 2010 were also higher compared with the same period in 2009 by $6 million primarily as a result
of higher employee and other costs. Unabsorbed costs were lower by $4 million for the nine months
ended September 30, 2010 compared with the same period in 2009 as a result of a charge to earnings
in 2009 for severance and termination costs associated with our Chilean operations.
|
|
|
|
|
|
METHANEX CORPORATION 2010 THIRD QUARTER REPORT
MANAGEMENTS DISCUSSION AND ANALYSIS
|
|
PAGE 5 |
Depreciation and Amortization
Depreciation and amortization was $34 million for the third quarter of 2010 compared with $34
million for the second quarter of 2010 and $28 million for the third quarter of 2009. Depreciation
and amortization was $101 million for the nine months ended September 30, 2010 compared with $86
million for the comparable period in 2009. The increase in depreciation and amortization expense
for the third quarter of 2010 and the nine month period ended September 30, 2010 compared with
comparable periods in 2009 was primarily due to depletion charges associated with our oil and gas
investment in Chile. Upon receipt of final approval from the government of Chile in the third
quarter of 2009, we adopted the full cost methodology for accounting for oil and gas exploration
costs associated with our 50% participation in the Dorado Riquelme block in Southern Chile (refer
to Production Summary section on page 2 for more information). Under these accounting standards,
cash investments in the block are initially capitalized and are recorded to earnings through
non-cash depletion charges as natural gas is produced from the block.
Interest Expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
Sep 30 |
|
|
Jun 30 |
|
|
Sep 30 |
|
|
Sep 30 |
|
|
Sep 30 |
|
($ millions) |
|
2010 |
|
|
2010 |
|
|
2009 |
|
|
2010 |
|
|
2009 |
|
Interest expense before
capitalized interest |
|
$ |
16 |
|
|
$ |
15 |
|
|
$ |
15 |
|
|
$ |
46 |
|
|
$ |
44 |
|
Less capitalized interest |
|
|
(10 |
) |
|
|
(9 |
) |
|
|
(8 |
) |
|
|
(28 |
) |
|
|
(23 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
$ |
6 |
|
|
$ |
6 |
|
|
$ |
7 |
|
|
$ |
18 |
|
|
$ |
21 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capitalized interest relates to interest costs capitalized during the construction of the 1.3
million tonne per year methanol facility in Egypt.
Interest and Other Income (Expense)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
Sep 30 |
|
|
Jun 30 |
|
|
Sep 30 |
|
|
Sep 30 |
|
|
Sep 30 |
|
($ millions) |
|
2010 |
|
|
2010 |
|
|
2009 |
|
|
2010 |
|
|
2009 |
|
Interest and other
income (expense) |
|
$ |
(1 |
) |
|
$ |
|
|
|
$ |
1 |
|
|
$ |
(1 |
) |
|
$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest and other expense for the third quarter of 2010 was $1 million compared with nil for
the second quarter of 2010 and income of $1 million for the third quarter of 2009.
Income Taxes
We recorded income tax expense of $5.9 million for the third quarter of 2010 compared with income
tax expense of $4.7 million for the second quarter of 2010 and income tax recovery of $1.4 million
for the third quarter of 2009. During the third quarter of 2010, we recorded an after-tax gain of
$22.2 million related to the sale of our site in Kitimat, Canada. Excluding this item, the
effective tax rate for the third quarter of 2010 was approximately 36% compared with approximately
29% for the second quarter of 2010.
The statutory tax rate in Chile and Trinidad, where we earn a substantial portion of our pre-tax
earnings, is 35%. Our Atlas facility in Trinidad has partial relief from corporation income tax
until 2014. In Chile the tax rate consists of a first tier tax that is payable when income is
earned and a second tier tax that is due when earnings are distributed from Chile. The second tier
tax is initially recorded as future income tax expense and is subsequently reclassified to current
income tax expense when earnings are distributed.
|
|
|
|
|
|
METHANEX CORPORATION 2010 THIRD QUARTER REPORT
MANAGEMENTS DISCUSSION AND ANALYSIS
|
|
PAGE 6 |
SUPPLY/DEMAND FUNDAMENTALS
During 2009 and 2010, global methanol demand recovered significantly from the effects of the
global financial crisis and weak economic environment and we estimate global demand has surpassed
pre-recession levels and is currently approximately 46 million tonnes measured on an annualized
basis. Increases in demand have been primarily driven by both traditional and energy derivatives
in Asia (particularly in China). More recently, we have also seen improvement in traditional
derivative demand in other regions including Europe and North America.
Traditional derivatives account for about two thirds of global methanol demand and are correlated
to industrial production.
Energy derivatives account for about one third of global methanol demand and over the last
few years, high energy prices have driven strong demand growth for methanol into energy
applications such as gasoline blending and DME, primarily in China. Methanol blending into gasoline
in China has been particularly strong and we believe that future growth in this application is
supported by recent regulatory changes in that country. For example, an M85 (or 85% methanol)
national standard took effect December 1, 2009, and we expect an M15 (or 15% methanol) national
standard to be released later in 2010 or in 2011. We believe demand potential into energy
derivatives will be stronger in a high energy price environment.
Methanex Non-Discounted Regional Posted Prices 1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oct |
|
|
Sep |
|
|
Aug |
|
|
Jul |
|
(US$ per tonne) |
|
2010 |
|
|
2010 |
|
|
2010 |
|
|
2010 |
|
United States |
|
|
359 |
|
|
|
359 |
|
|
|
349 |
|
|
|
349 |
|
Europe 2 |
|
|
385 |
|
|
|
341 |
|
|
|
326 |
|
|
|
329 |
|
Asia |
|
|
345 |
|
|
|
325 |
|
|
|
310 |
|
|
|
310 |
|
|
|
|
1 |
|
Discounts from our posted prices are offered to customers based on
various factors. |
|
2 |
|
277 for Q4 2010 (Q3 2010 255) converted to United States dollars. |
The methanol pricing environment has been relatively stable over the past year and our average
non-discounted price for the third quarter of 2010 was $334 per tonne. While two new world-scale
plants (in Brunei and Oman) with combined capacity totaling 1.9 million tonnes per year started up
in the first half of 2010 and a new 0.9 million tonne per year plant in Venezuela started up in
September 2010, there have also been some shut-ins of higher cost capacity and a number of
planned and unplanned plant outages across the industry. These factors, combined with improving
methanol demand and the continuing higher energy price environment, have led to tightening market
conditions and a recent substantial increase in spot and contract methanol prices. Our
average non-discounted price for October 2010 increased to approximately $363 per tonne from
approximately $342 per tonne for September and we have recently announced a further price increase
of $83 per tonne in North America for November. We expect to see a similar increase in contract
prices in Asia for November.
The next increment of world scale capacity outside of China is the 1.3 million tonne per year
plant in Egypt which is currently in the commissioning phase (refer to Liquidity and Capital
Resources section below for more detail). Beyond this, there are no new capacity additions outside
of China expected over the next few years with the exception of our own 0.5 million tonne plant in
Medicine Hat, expected to restart in April 2011, and a 0.7 million tonne plant in Azerbaijan, which
we expect will enter the market in 2012.
In late October 2010, the Chinese Ministry of Commerce (MOFCOM) issued a Preliminary Determination
which proposes to apply duties on imports of methanol from three countries including New Zealand
which is at a rate of 9.5%. MOFCOM is expected to issue a Final Determination on this by December
24, 2010. We do not expect there to be any significant impact on industry supply/demand
fundamentals and we would realign our supply chain should the duty be imposed consistent with the
Preliminary Determination.
LIQUIDITY AND CAPITAL RESOURCES
Cash flows from operating activities before changes in working capital in the third quarter
of 2010 were $53 million compared with $44 million for the second quarter of 2010 and $36 million
for the third quarter of 2009. The change in cash flows for the third quarter of 2010 compared
with the second quarter of 2010 and third quarter of 2009 is primarily a result of improved
earnings levels.
|
|
|
|
|
|
METHANEX CORPORATION 2010 THIRD QUARTER REPORT
MANAGEMENTS DISCUSSION AND ANALYSIS
|
|
PAGE 7 |
During the third quarter of 2010, we paid a quarterly dividend of US$0.155 per share, or $14
million. Construction of a 1.3 million tonne per year methanol facility in Egypt is now complete
and commissioning is well underway. We are expecting
a small amount of methanol to be produced from the Egypt facility in the fourth quarter of 2010 and
full commercial production to commence early in 2011. We own 60% of Egyptian Methanex Methanol
Company S.A.E. (EMethanex) which is the company that is developing the project and we will market
100% of the methanol produced from the facility. We account for our investment in EMethanex using
consolidation accounting. This results in 100% of the assets and liabilities of EMethanex being
included in our financial statements. The other investors interest in the project is presented as
non-controlling interest. During the third quarter of 2010, total plant and equipment
construction costs were $23 million. EMethanex has limited recourse debt facilities of $530 million
which were fully drawn as at September 30, 2010 after the final $30 million was drawn during the
third quarter of 2010. The first debt principal payment of $16 million was made on September 30,
2010.
During the third quarter of 2010, we sold our 20% equity interest in Xinneng (Zhangjiagang) Energy
Co. Ltd, the company that owns a DME production facility in China, for approximately $10 million to
the ENN Group with no gain or loss on sale. Under the arrangement, we continue to supply all of the
methanol requirements for the DME facility under a long-term exclusive supply arrangement.
During the third quarter of 2010, we sold our land and terminal facilities at the Kitimat, Canada
site and recorded an after-tax gain of $22.2 million. We expect to receive the cash proceeds from
this sale in the fourth quarter of 2010.
We have an agreement with ENAP to participate in natural gas exploration and development in the
Dorado Riquelme hydrocarbon exploration block in southern Chile. Under the arrangement, we fund a
50% participation in the block and have contributed $82 million to date. We expect to make further
contributions over the next few years to fully realize the potential of the block. These
contributions will be based on annual budgets established by ENAP and Methanex in accordance with
the Joint Operating Agreement that governs this development.
We have agreements with GeoPark under which we have provided $57 million in financing, of which
GeoPark has repaid $17 million as at September 30, 2010, to support and accelerate GeoParks
natural gas exploration and development activities in southern Chile.
We operate in a highly competitive commodity industry and believe it is appropriate to
maintain a conservative balance sheet and to maintain financial flexibility. Our cash balance at
September 30, 2010 was $192 million. We have a strong balance sheet, no near term re-financing
requirements, and an undrawn $200 million credit facility provided by highly rated financial
institutions that expires in mid-2012. We invest our cash only in highly rated instruments that
have maturities of three months or less to ensure preservation of capital and appropriate
liquidity. Our planned capital maintenance expenditure program directed towards major maintenance,
turnarounds and catalyst changes for existing operations, is currently estimated to total
approximately $60 million for the period to the end of 2011. We also recently announced our
intention to restart our 470,000 tonne per year methanol plant in Medicine Hat in April 2011
with an estimated capital cost to restart the plant of approximately $40 million.
We believe we are well positioned to meet our financial commitments and continue to invest to
grow the Company.
The credit ratings for our unsecured notes at
September 30, 2010 were as follows:
|
|
|
|
|
Standard & Poors Rating Services |
|
BBB- |
|
(stable) |
Moodys Investor Services |
|
Ba1 |
|
(stable) |
Credit ratings are not recommendations to
purchase, hold or sell securities and do not
comment on market price or suitability for a
particular investor. There is no assurance that any
rating will remain in effect for any given period
of time or that any rating will not be revised or
withdrawn entirely by a rating agency in the
future.
SHORT-TERM OUTLOOK
Methanol demand in 2010 for both traditional and energy uses in Asia (particularly China) has been
strong and there has been some recovery in demand for traditional derivatives in other regions.
Although there has been 2.8 million tonnes of new world-scale capacity additions so far in 2010,
there have also been shut-ins of higher cost capacity and a number of planned and un-planned plant
outages across the industry, which has constrained
supply. We believe these factors, combined with the continuing high energy price environment,
support tighter market conditions and a strong methanol pricing environment into the fourth quarter
of 2010.
The methanol price will ultimately depend on the strength of the global economy, industry operating
rates, global energy prices, the rate of industry restructuring and the strength of global demand.
We believe that our financial position and financial flexibility, outstanding global supply network
and low cost position will provide a sound basis for Methanex to continue to be the leader in the
methanol industry and to invest to grow the Company.
|
|
|
|
|
|
METHANEX CORPORATION 2010 THIRD QUARTER REPORT
MANAGEMENTS DISCUSSION AND ANALYSIS
|
|
PAGE 8 |
CONTROLS AND PROCEDURES
For the three months ended September 30, 2010, no changes were made in our internal control
over financial reporting that have materially affected, or are reasonably likely to materially
affect, our internal control over financial reporting.
ANTICIPATED CHANGES TO CANADIAN GENERALLY ACCEPTED ACCOUNTING PRINCIPLES
International Financial Reporting Standards
The Canadian Accounting Standards Board confirmed January 1, 2011 as the changeover date for
Canadian publicly accountable enterprises to start using International Financial Reporting
Standards (IFRS) as issued by the International Accounting Standards Board (IASB). IFRS uses a
conceptual framework similar to Canadian GAAP, but there are significant differences in
recognition, measurement and disclosures.
As a result of the IFRS transition, changes in accounting policies are likely and may materially
impact our consolidated financial statements. The IASB will also continue to issue new accounting
standards during the conversion period, and as a result, the final impact of IFRS on our
consolidated financial statements will only be measured once all the IFRS applicable at the
conversion date are known.
We have established a working team to manage the transition to IFRS. Additionally, we have
established a formal project governance structure that includes the Audit, Finance and Risk
Committee, senior management, and an IFRS steering committee to monitor progress and review and
approve recommendations from the working team for the transition to IFRS. The working team provides
regular updates to the IFRS steering committee and to the Audit, Finance and Risk Committee of the
Board.
We have developed a plan to convert our consolidated financial statements to IFRS at the changeover
date of January 1, 2011 with comparative financial results for 2010. The IFRS transition plan
addresses the impact of IFRS on accounting policies and implementation decisions, infrastructure,
business activities and control activities. We are progressing according to schedule and continue
to be on track toward project completion in 2011. We will continue to provide updates on the status
of the project and its impact on financial reporting in our quarterly and annual Managements
Discussion and Analysis throughout the conversion period. A summary status of the key elements of
the changeover plan is as follows:
Accounting policies and implementation decisions
|
|
|
Identification of differences in Canadian GAAP and IFRS accounting policies |
|
|
|
|
Selection of ongoing IFRS policies |
|
|
|
|
Selection of IFRS 1, First-time Adoption of International Financial Reporting Standards (IFRS 1) choices |
|
|
|
|
Development of financial statement format |
|
|
|
|
Quantification of effects of change in initial IFRS 1 disclosures and 2010 financial statements |
|
|
|
We have identified differences between our accounting policies under Canadian GAAP and
accounting policy choices under IFRS, both on an ongoing basis and with respect to certain
choices available on conversion, in accordance with IFRS 1 |
|
|
|
We have engaged the Companys external auditors, KPMG LLP, to discuss our proposed IFRS
accounting policies to ensure consistent interpretation of IFRS guidance in all areas. |
|
|
|
We continue to monitor changes in accounting policies issued by the IASB and the impact
of those changes on our accounting policies under IFRS |
|
|
|
See the corresponding sections below for discussion of optional exemptions under IFRS 1
that the Company expects to elect on transition to IFRS, accounting policy changes that
management considers most significant to the Company, and an overview of the expected
adjustments to the financial statements on transition to IFRS. |
Infrastructure: Financial reporting expertise
|
|
|
Development of IFRS expertise |
|
|
|
We have provided training for key employees and senior management |
|
|
|
In 2009, we held an IFRS information session with the Audit, Risk and Finance Committee
that included an in-depth review of differences between Canadian GAAP and IFRS, a review of
the implementation timeline, an overview of the project activities to date and a
preliminary discussion of the significant impact areas of IFRS |
|
|
|
|
|
|
METHANEX CORPORATION 2010 THIRD QUARTER REPORT
MANAGEMENTS DISCUSSION AND ANALYSIS
|
|
PAGE 9 |
|
|
|
In 2010, we held IFRS information sessions with the IFRS steering committee, the
Audit, Finance and Risk Committee, and the Board that included an in-depth review of
accounting policy changes on transition to IFRS, a discussion of optional exemptions under
IFRS 1, First-time Adoption of International Financial Reporting Standards that the Company
expects to elect on transition to IFRS, and an overview of the expected adjustments to the
financial statements on transition to IFRS |
|
|
|
We will continue to provide additional training and updates for key employees, senior
management, the Audit, Finance and Risk Committee, the Board and other stakeholders
throughout the conversion period |
Infrastructure: Information technology and data systems
|
|
|
Identification of system requirements for the conversion and post-conversion periods |
|
|
|
We have assessed the impact on system requirements for the conversion and
post-conversion periods and expect there will be no significant impact to applications
arising from the transition to IFRS |
|
Business activities: Financial covenants |
|
|
|
Identification of impact on financial covenants and financing relationships |
|
|
|
|
Completion of any required renegotiations/changes |
|
|
|
The financial covenant requirements in our financing relationships are measured on the
basis of Canadian GAAP in effect at the commencement of the various relationships, and the
transition to IFRS will therefore have no impact on our current financial covenant
requirements |
|
|
|
We will maintain a process to compile our financial results on a historical Canadian
GAAP basis and to monitor financial covenant requirements through to the conclusion of our
current financing relationships |
Business activities: Compensation arrangements
|
|
|
Identification of impact on compensation arrangements |
|
|
|
|
Assessment and implementation of required changes |
|
|
|
We have identified compensation policies that rely on indicators derived from the financial statements |
|
|
|
As part of the transition project, we will ensure that compensation arrangements
incorporate IFRS results in accordance with the Companys overall compensation principles |
Control activities: Internal control over financial reporting
|
|
|
For all accounting policy changes identified, assessing the design and effectiveness of
respective changes to Internal Controls over Financial Reporting (ICFR) |
|
|
|
|
Implementation of appropriate changes |
|
|
|
We have identified the required accounting process changes that result from the
application of IFRS accounting policies; these changes are not considered significant |
|
|
|
As part of the transition project, we will complete the design, implementation and
documentation of the accounting process changes that result from the application of IFRS
accounting policies |
Control activities: Disclosure controls and procedures
|
|
|
For all accounting policy changes identified, assessing the design and effectiveness of
respective changes to Disclosure Controls and Procedures (DC&P) |
|
|
|
|
Implementation of appropriate changes |
|
|
|
We continue to provide IFRS project updates in quarterly and annual disclosure documents |
|
|
|
|
|
|
METHANEX CORPORATION 2010 THIRD QUARTER REPORT
MANAGEMENTS DISCUSSION AND ANALYSIS
|
|
PAGE 10 |
We are progressing according to schedule and continue to be on track toward project
completion in 2011. We will continue to provide updates on the status of the project and its impact
on financial reporting in our quarterly and annual Managements Discussion and Analysis throughout
the conversion period.
IFRS 1 First-time Adoption of International Financial Reporting Standards
Adoption of IFRS requires the application of IFRS 1, First-time Adoption of International
Financial Reporting Standards, which provides guidance for an entitys initial adoption of IFRS.
IFRS 1 gives entities adopting IFRS for the first time a number of optional exemptions and
mandatory exceptions, in certain areas, to the general requirement for full retrospective
application of IFRS. The following are the optional exemptions available under IFRS 1 that the
Company expects to elect on transition to IFRS. The Company continues to review all IFRS 1
exemptions and will implement those determined to be most appropriate in our circumstances on
transition to IFRS. The list below and comments should not be regarded as a complete list of IFRS 1
that are available to the Company as a result of the transition to IFRS.
Business Combinations
Under IFRS 1 an entity has the option to retroactively apply IFRS 3, Business Combinations to
all business combinations or may elect to apply the standard prospectively only to those business
combinations that occur after the date of transition. The Company expects to elect this exemption
under IFRS 1, which removes the requirement to retrospectively restate all business combinations
prior to the date of transition to IFRS.
Employee Benefits
We have defined benefit pension plans in Canada and Chile. IFRS 1 provides an option to
recognize all cumulative actuarial gains and losses on defined benefit pension plans existing at
the date of transition immediately in retained earnings, rather than continuing to defer and
amortize into the results of operations. The Company currently intends to elect this exemption
under IFRS 1. As at January 1, 2010 this results in a decrease to retained earnings of $16
million, a decrease to other assets of $10 million and an increase to other long-term liabilities
of $6 million. In comparison to Canadian GAAP, there will be lower future pension expense as a
result of this immediate recognition to retained earnings of these actuarial losses on transition
to IFRS.
Fair Value or Revaluation as Deemed Cost
IFRS 1 provides an option to allow a first-time IFRS adopter to elect to use the amount
determined under a previous GAAP revaluation as the deemed cost of an item of property, plant &
equipment so long as the revaluation was broadly comparable to either fair value or cost or
depreciated cost under IFRS. We consider our Canadian GAAP writedown of certain assets as a
revaluation broadly comparable to fair value and will elect the written down amount to be deemed
IFRS cost. The IFRS carrying value of those assets on transition to IFRS is therefore consistent
with the Canadian GAAP carrying value on the transition date.
Share-based Payment Transactions
IFRS 1 permits an exemption for the application of IFRS 2, Share-based Payments, to equity
instruments granted before November 7, 2002 and those granted but fully vested before the date of
transition to IFRS. Accordingly, we expect to elect this exemption and will apply IFRS 2 for stock
options granted after November 7, 2002 that are not fully vested at January 1, 2010.
Changes in Asset Retirement Obligations
Under IFRS, we are required to determine a best estimate of asset retirement obligations for
all sites whereas under Canadian GAAP asset retirement obligations were not recognized with respect
to assets with indefinite or indeterminate lives. In addition, under IFRS a change in market-based
discount rate will result in a change in the measurement of the provision. We will elect to apply
the IFRS 1 exemption whereby we have measured the asset retirement obligations at January 1, 2010
in accordance with the requirements in IAS 37 Provisions, estimated the amount that would have been
in property, plant and equipment when the liabilities first arose and discounted the transition
date liability to that date using our best estimate of the historical risk-free discount rate. As
at January 1, 2010, adjustments to the financial statements to recognize asset retirement
obligations on transition to IFRS are recognized as an increase to other long-term liabilities of
approximately $5 million and an increase to property, plant and equipment of approximately $1
million, with the balancing amount recorded as a decrease to retained earnings to reflect the
depreciation expense and interest accretion since the date the liabilities first arose.
Oil & Gas Assets
For a first-time adopter that has previously employed the full cost method in accounting for
oil and natural gas exploration and development expenditures, IFRS 1 provides an exemption which
allows entities to measure those assets at the transition date at amounts determined under the
entitys previous GAAP. We will elect under IFRS 1 to carry forward the Canadian GAAP oil and gas
asset carrying value as of January 1, 2010 as our balance on transition to IFRS.
|
|
|
|
|
|
METHANEX CORPORATION 2010 THIRD QUARTER REPORT
MANAGEMENTS DISCUSSION AND ANALYSIS
|
|
PAGE 11 |
Significant Impacts on Transition to IFRS
The Company has completed its initial assessment of the impacts of the transition to IFRS.
Based on an analysis of Canadian GAAP and IFRS in effect at September 30, 2010, we have identified
several significant differences between our current accounting policies and those expected to apply
in preparing IFRS consolidated financial statements. In the determination of what constitutes a
significant impact to our consolidated financial statements, we have identified the following:
|
|
|
Areas of difference between IFRS and Canadian GAAP which have a significant opening
day transition financial statement impact. |
|
|
|
Areas of difference between IFRS and Canadian GAAP which present greater risk of potential
future financial statement impact. |
|
|
|
Areas of potential future changes to IFRS which could have a significant financial
statement impact. |
Information on those changes that management considers most significant to the Company are
presented below.
Interest in Joint Ventures
Under Canadian GAAP, our 63.1% interest in Atlas Methanol Company (Atlas) is accounted for
using proportionate consolidation in the accounting for joint ventures. Current IFRS allows a
choice between proportionate consolidation and equity accounting in the accounting for joint
ventures. On transition to IFRS, we expect to choose proportionate consolidation in accounting for
our interest in Atlas.
The IASB is currently proceeding on projects related to consolidation and joint venture accounting.
The IASB is revising the definition of control, which is a criterion for consolidation
accounting. In addition, future changes to IFRS in the accounting for joint ventures are expected
and these changes may remove the option for proportionate consolidation and allow only the equity
method of accounting for such interests. The impact of applying consolidation accounting or the
equity method of accounting does not result in any change to net earnings or shareholders equity,
but would result in a significant presentation impact.
The impact these projects may have on the conclusions related to the accounting treatment of our
interest in joint ventures is currently unknown. We continue to monitor changes in accounting
policies issued by the IASB in this area.
Leases
Canadian GAAP requires an arrangement that at its inception can be fulfilled only through the
use of a specific asset or assets, and which conveys a right to use that asset, may be a lease or
contain a lease, and therefore should be accounted for as a lease, regardless of whether it takes
the legal form of a lease, and therefore should be recorded as an asset with a corresponding
liability. However, Canadian GAAP has grandfathering provisions that exempts contracts entered into
before 2004 from these requirements.
IFRS has similar accounting requirements as Canadian GAAP for lease-like arrangements, with IFRS
requiring full retrospective application. We have long-term oxygen supply contracts for our Atlas
and Titan methanol plants in Trinidad, executed prior to 2004, which are regarded as finance leases
under these standards. Accordingly, the oxygen supply contracts are required to be accounted for as
finance leases from original inception of the lease. We measured the value of these finance leases
and applied finance lease accounting retrospectively from inception to January 1, 2010 to determine
the opening day IFRS impact. As at January 1, 2010 this results in an increase to property, plant
and equipment of $62 million and other long-term liabilities of $74 million with a corresponding
decrease to retained earnings of $12 million. In comparison to Canadian GAAP, this accounting
treatment will result in lower operating costs and higher interest and depreciation charges with no
significant impact to net earnings.
As part of their global conversion project, the IASB and the U.S. Financial Accounting Standards
Board (FASB) issued in August 2010 a joint Exposure Draft proposing that all leases would be
required to be recognized on-balance sheet. We have a fleet of ocean going vessels under time
charter agreements with terms up to 15 years. The proposed rules would require these time charter
agreements to be recorded on-balance sheet resulting in a material increase to our assets and
liabilities. The boards expect to issue a final standard in mid-2011 with a likely effective date
for the standard no earlier than 2012. We continue to monitor changes in accounting policies
issued by the IASB in this area.
|
|
|
|
|
|
METHANEX CORPORATION 2010 THIRD QUARTER REPORT
MANAGEMENTS DISCUSSION AND ANALYSIS
|
|
PAGE 12 |
Impairment of Assets
If there is an indication that an asset may be impaired, an impairment test must be
performed. Under Canadian GAAP, this is a two-step impairment test in which (1) undiscounted future
cash flows are compared to the carrying value; and (2) if those undiscounted cash flows are less
than the carrying value, the asset is written down to fair value. Under IFRS, an entity is required
to assess, at the end of each reporting period, whether there is any indication that an asset may
be impaired. If such an indication exists, the entity shall estimate the recoverable amount of the
asset by performing a one-step impairment test, which requires a comparison of the carrying value
of the asset to the higher of value in use and fair value less costs to sell. Value in use is
defined as the present value of future cash flows expected to be derived from the asset in its
current state.
As a result of this difference, in principle, impairment writedowns may be more likely under IFRS
than are currently identified and recorded under Canadian GAAP. The extent of any new writedowns,
however, may be partially offset by the requirement under IAS 36, Impairment of Assets to reverse
any previous impairment losses where circumstances have changed such that the impairments have been
reduced. Canadian GAAP prohibits reversal of impairment losses. We have concluded that the adoption
of these standards will not result in a change to the carrying value of our assets on transition to
IFRS.
Provisions
Under Canadian GAAP, a provision is required to be recorded in the financial statements when
required payment is considered likely and can be reasonably estimated. The threshold for
recognition of provisions under IFRS is lower than that under Canadian GAAP as provisions must be
recognized if required payment is probable. Therefore, in principle, it is possible that there
may be some provisions which would meet the recognition criteria under IFRS that were not
recognized under Canadian GAAP.
Other differences between IFRS and Canadian GAAP exist in relation to the measurement of
provisions, such as the methodology for determining the best estimate where there is a range of
equally possible outcomes (IFRS uses the mid-point of the range, whereas Canadian GAAP uses the low
end of the range), and the requirement under IFRS for provisions to be discounted where material.
We have reviewed our positions and concluded that there is no adjustment to our financial
statements on transition to IFRS arising from the application of IFRS provisions recognition and
measurement guidance.
|
|
|
|
|
|
METHANEX CORPORATION 2010 THIRD QUARTER REPORT
MANAGEMENTS DISCUSSION AND ANALYSIS
|
|
PAGE 13 |
Summary of Expected Adjustments to Financial Statements on Transition to IFRS
The below table provides a summary of expected adjustments to our balance sheet on transition
to IFRS.
|
|
|
|
|
Reconciliation of Opening Balance Sheet at Transition Date ($ millions) |
|
January 1, 2010 |
|
Total Assets per Canadian GAAP |
|
$ |
2,923 |
|
Leases (a) |
|
|
62 |
|
Employee Benefits (b) |
|
|
(10 |
) |
Asset Retirement Obligations (c) |
|
|
1 |
|
Borrowing Costs (d) |
|
|
8 |
|
|
|
|
|
Total Assets per IFRS |
|
$ |
2,985 |
|
|
|
|
|
|
|
|
|
|
Total Liabilities per Canadian GAAP |
|
$ |
1,687 |
|
Leases (a) |
|
|
74 |
|
Employee Benefits (b) |
|
|
6 |
|
Asset Retirement Obligations (c) |
|
|
5 |
|
Borrowing Costs (d) |
|
|
3 |
|
Uncertain Tax Positions (e) |
|
|
5 |
|
Deferred Tax Impact of Transition Adjustments (f) |
|
|
(8 |
) |
Reclassification of Non-Controlling Interest (g) |
|
|
(136 |
) |
|
|
|
|
Total Liabilities per IFRS |
|
$ |
1,637 |
|
|
|
|
|
|
|
|
|
|
Total Shareholders Equity per Canadian GAAP |
|
$ |
1,236 |
|
Leases (a) |
|
|
(12 |
) |
Employee Benefits (b) |
|
|
(16 |
) |
Asset Retirement Obligations (c) |
|
|
(4 |
) |
Borrowing Costs (d) |
|
|
5 |
|
Uncertain Tax Positions (e) |
|
|
(5 |
) |
Deferred Tax Impact of Transition Adjustments (f) |
|
|
8 |
|
Reclassification of Non-Controlling Interest (g) |
|
|
136 |
|
|
|
|
|
Total Shareholders Equity per IFRS |
|
$ |
1,348 |
|
|
|
|
|
|
|
|
|
|
Total Liabilities and Shareholders Equity per IFRS |
|
$ |
2,985 |
|
|
|
|
|
The items noted above in the reconciliation of the opening balance sheet from Canadian GAAP
to IFRS are described below.
(a) Leases
For a description of this reconciling item, see discussion under Significant Impacts on
Transition to IFRS above.
(b) Employee Benefits
For a description of this reconciling item, see discussion under IFRS 1 First-time Adoption
of International Financial Reporting Standards above.
(c) Asset Retirement Obligations
For a description of this reconciling item, see discussion under IFRS 1 First-time Adoption
of International Financial Reporting Standards above.
(d) Borrowing Costs
IAS 23 prescribes the accounting treatment and eligibility of borrowing costs. We have
entered into interest rate swap contracts to hedge the variability in LIBOR-based interest payments
on our Egypt limited recourse debt facilities. Under Canadian GAAP, cash settlements for these
swaps during construction are recorded in Accumulated Other Comprehensive Income (AOCI). Under
IFRS, the cash settlements during construction are recorded to Property, Plant and Equipment
(PP&E). Accordingly, there is an increase to PP&E of
approximately $8 million, an increase to AOCI for approximately $5 million (our 60% portion) and an
increase in non-controlling interest of approximately $3 million as of January 1, 2010.
|
|
|
|
|
|
METHANEX CORPORATION 2010 THIRD QUARTER REPORT
MANAGEMENTS DISCUSSION AND ANALYSIS
|
|
PAGE 14 |
(e) Uncertain Tax Positions
IAS 12 prescribes recognition and measurement criteria of a tax position taken or expected to
be taken in a tax return. As at January 1, 2010, this resulted in an increase to income tax
liabilities and a decrease to retained earnings of approximately $5 million in comparison to
Canadian GAAP.
(f) Deferred Tax Impact of Transition Adjustments
This adjustment represents the income tax effect of the adjustments related to accounting
differences between Canadian GAAP and IFRS. As at January 1, 2010 this has resulted in a decrease
to future income tax liabilities and an increase to retained earnings of approximately $8 million.
(g) Reclassification of Non-Controlling Interest from Liabilities
We have a 60% interest in EMethanex, the Egyptian company through which we have developed the
Egyptian methanol project. We account for this investment using consolidation accounting which
results in 100% of the assets and liabilities of EMethanex being included in our financial
statements. The other investors interest in the project is presented as non-controlling
interest. Under Canadian GAAP, the non-controlling interest is classified as a liability whereas
under IFRS the non-controlling interest is classified as equity, but presented separately from the
parents shareholder equity. At January 1, 2010, this reclassification results in a decrease to
liabilities and an increase in equity of approximately $136 million.
The discussion above on IFRS 1 elections, significant accounting policy changes, and adjustments to
the financial statements on transition to IFRS is provided to allow readers to obtain a better
understanding of our IFRS changeover plan and the resulting potential effects on our consolidated
financial statements. Readers are cautioned, however, that it may not be appropriate to use such
information for any other purpose. IFRS employs a conceptual framework that is similar to Canadian
GAAP; however, significant differences exist in certain matters of recognition, measurement and
disclosure. In order to allow the users of the financial statements to better understand these
differences and the resulting changes to our financial statements, we have provided a description
of the significant IFRS 1 exemptions we intend to elect, a description of significant impacts
related to the IFRS transition project as well as the above reconciliation between Canadian GAAP
and IFRS for the total assets, total liabilities, and shareholders equity. While this information
does not represent the official adoption of IFRS, it provides an indication of the major
differences identified to date based on the current IFRS guidance, relative to our Canadian GAAP
accounting policies at transition. This discussion reflects our most recent assumptions and
expectations; circumstances may arise, such as changes in IFRS, regulations or economic conditions,
which could change these assumptions or expectations. Any further changes to the election of IFRS 1
exemptions, the selection of IFRS accounting policies and any related adjustments to the financial
statements would be subject to approval by the Audit, Finance and Risk Committee and audit by KPMG
LLP, prior to being finalized. Accordingly, the discussion above is subject to change.
ADDITIONAL INFORMATION SUPPLEMENTAL NON-GAAP MEASURES
In addition to providing measures prepared in accordance with Canadian generally accepted
accounting principles (GAAP), we present certain supplemental non-GAAP measures. These are Adjusted
EBITDA, operating income, cash flows from operating activities before changes in non-cash working
capital and diluted net income per common share before unusual item. These measures do not have any
standardized meaning prescribed by Canadian GAAP and therefore are unlikely to be comparable to
similar measures presented by other companies. We believe these measures are useful in evaluating
the operating performance and liquidity of the Companys ongoing business. These measures should be
considered in addition to, and not as a substitute for, net income, cash flows and other measures
of financial performance and liquidity reported in accordance with Canadian GAAP.
Adjusted EBITDA
This supplemental non-GAAP measure is provided to assist readers in determining our ability to
generate cash from operations. We believe this measure is useful in assessing performance and
highlighting trends on an overall basis. We also believe Adjusted EBITDA is frequently used by
securities analysts and investors when comparing our results with those of other companies.
Adjusted EBITDA differs from the most comparable GAAP measure, cash flows from operating
activities,
primarily because it does not include changes in non-cash working capital, other cash payments
related to operating activities, stock-based compensation expense, other non-cash items, interest
expense, interest and other income (expense), and current income taxes.
|
|
|
|
|
|
METHANEX CORPORATION 2010 THIRD QUARTER REPORT
MANAGEMENTS DISCUSSION AND ANALYSIS
|
|
PAGE 15 |
The following table shows a reconciliation of cash flows from operating activities to Adjusted
EBITDA:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
Sep 30 |
|
|
Jun 30 |
|
|
Sep 30 |
|
|
Sep 30 |
|
|
Sep 30 |
|
($ thousands) |
|
2010 |
|
|
2010 |
|
|
2009 |
|
|
2010 |
|
|
2009 |
|
Cash flows from operating activities |
|
$ |
47,986 |
|
|
$ |
37,847 |
|
|
$ |
247 |
|
|
$ |
142,479 |
|
|
$ |
74,525 |
|
Add (deduct): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Changes in non-cash working capital |
|
|
5,161 |
|
|
|
5,725 |
|
|
|
36,008 |
|
|
|
32,092 |
|
|
|
(20,230 |
) |
Other cash payments |
|
|
1,766 |
|
|
|
960 |
|
|
|
(16 |
) |
|
|
5,888 |
|
|
|
10,975 |
|
Stock-based compensation recovery
(expense) |
|
|
(6,913 |
) |
|
|
2,865 |
|
|
|
(4,602 |
) |
|
|
(14,028 |
) |
|
|
(7,929 |
) |
Other non-cash items |
|
|
(4,303 |
) |
|
|
(2,099 |
) |
|
|
(1,222 |
) |
|
|
(8,604 |
) |
|
|
(6,265 |
) |
Interest expense |
|
|
6,027 |
|
|
|
5,947 |
|
|
|
6,622 |
|
|
|
18,363 |
|
|
|
21,153 |
|
Interest and other income (expense) |
|
|
1,187 |
|
|
|
312 |
|
|
|
(1,256 |
) |
|
|
973 |
|
|
|
422 |
|
Current income taxes |
|
|
6,379 |
|
|
|
5,078 |
|
|
|
(4,751 |
) |
|
|
18,251 |
|
|
|
(3,711 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA |
|
$ |
57,290 |
|
|
$ |
56,635 |
|
|
$ |
31,030 |
|
|
$ |
195,414 |
|
|
$ |
68,940 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The following table shows a reconciliation from net income to net income before unusual item
and the calculation of diluted earnings per share before unusual item:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
Sep 30 |
|
|
Jun 30 |
|
|
Sep 30 |
|
|
Sep 30 |
|
|
Sep 30 |
|
($ thousands) |
|
2010 |
|
|
2010 |
|
|
2009 |
|
|
2010 |
|
|
2009 |
|
Net income (loss) |
|
$ |
32,810 |
|
|
$ |
11,736 |
|
|
$ |
(831 |
) |
|
$ |
73,866 |
|
|
$ |
(24,980 |
) |
Gain on sale of Kitimat assets |
|
|
(22,223 |
) |
|
|
|
|
|
|
|
|
|
|
(22,223 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) before unusual item |
|
$ |
10,587 |
|
|
$ |
11,736 |
|
|
$ |
(831 |
) |
|
$ |
51,643 |
|
|
$ |
(24,980 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted weighted average number of
common shares |
|
|
93,330,104 |
|
|
|
93,316,383 |
|
|
|
92,069,764 |
|
|
|
93,352,604 |
|
|
|
92,048,250 |
|
Diluted net income (loss) per common
share before unusual item |
|
|
0.11 |
|
|
|
0.13 |
|
|
|
(0.01 |
) |
|
|
0.55 |
|
|
|
(0.27 |
) |
Operating Income and Cash Flows from Operating Activities before Changes in Non-Cash Working
Capital
Operating income and cash flows from operating activities before changes in non-cash working
capital are reconciled to Canadian GAAP measures in our consolidated statements of income and
consolidated statements of cash flows, respectively.
|
|
|
|
|
|
METHANEX CORPORATION 2010 THIRD QUARTER REPORT
MANAGEMENTS DISCUSSION AND ANALYSIS
|
|
PAGE 16 |
QUARTERLY FINANCIAL DATA (UNAUDITED)
A summary of selected financial information for the prior eight quarters is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
|
Sep 30 |
|
|
Jun 30 |
|
|
Mar 31 |
|
|
Dec 31 |
|
($ thousands, except per share amounts) |
|
2010 |
|
|
2010 |
|
|
2010 |
|
|
2009 |
|
Revenue |
|
$ |
480,997 |
|
|
$ |
448,543 |
|
|
$ |
466,706 |
|
|
$ |
381,729 |
|
Net income |
|
|
32,810 |
|
|
|
11,736 |
|
|
|
29,320 |
|
|
|
25,718 |
|
Net income before unusual item |
|
|
10,587 |
|
|
|
11,736 |
|
|
|
29,320 |
|
|
|
25,718 |
|
Basic net income per common share |
|
|
0.36 |
|
|
|
0.13 |
|
|
|
0.32 |
|
|
|
0.28 |
|
Basic net income per common share before unusual item |
|
|
0.11 |
|
|
|
0.13 |
|
|
|
0.32 |
|
|
|
0.28 |
|
Diluted net income per common share |
|
|
0.35 |
|
|
|
0.13 |
|
|
|
0.31 |
|
|
|
0.28 |
|
Diluted net income per common share before unusual
item |
|
|
0.11 |
|
|
|
0.13 |
|
|
|
0.31 |
|
|
|
0.28 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
|
Sep 30 |
|
|
Jun 30 |
|
|
Mar 31 |
|
|
Dec 31 |
|
($ thousands, except per share amounts) |
|
2009 |
|
|
2009 |
|
|
2009 |
|
|
2008 |
|
Revenue |
|
$ |
316,932 |
|
|
$ |
245,501 |
|
|
$ |
254,007 |
|
|
$ |
408,384 |
|
Net loss |
|
|
(831 |
) |
|
|
(5,743 |
) |
|
|
(18,406 |
) |
|
|
(3,949 |
) |
Basic net loss per common share |
|
|
(0.01 |
) |
|
|
(0.06 |
) |
|
|
(0.20 |
) |
|
|
(0.04 |
) |
Diluted net loss per common share |
|
|
(0.01 |
) |
|
|
(0.06 |
) |
|
|
(0.20 |
) |
|
|
(0.04 |
) |
|
|
|
|
|
|
METHANEX CORPORATION 2010 THIRD QUARTER REPORT
MANAGEMENTS DISCUSSION AND ANALYSIS
|
|
PAGE 17 |
FORWARD-LOOKING INFORMATION WARNING
This Third Quarter 2010 Managements Discussion and Analysis (MD&A) as well as comments made
during the Third Quarter 2010 investor conference call contain forward-looking statements with
respect to us and the chemical industry. Statements that include the words believes, expects,
may, will, should, seeks, intends, plans, estimates, anticipates, or the negative
version of those words or other comparable terminology and similar statements of a future or
forward-looking nature identify forward-looking statements.
More particularly and without limitation, any statements regarding the following are forward
looking statements:
|
|
expected demand for methanol and its derivatives, |
|
|
expected new methanol supply and timing for start-up of the same, |
|
|
expected shut downs (either temporary or permanent) or re-starts of existing methanol
supply (including our own facilities), including, without limitation, timing of planned
maintenance outages, |
|
|
expected methanol and energy prices, |
|
|
anticipated production rates of our plants, including the new methanol plant in Egypt
targeted to commence production in the first quarter of 2011, |
|
|
expected levels of natural gas supply to our plants, |
|
|
capital committed by third parties towards future natural gas exploration in Chile and New
Zealand, anticipated activities and results of natural gas exploration and development in
Chile and New Zealand and timing of same, |
|
|
expected capital expenditures, including those to support natural gas exploration and
development in Chile and New Zealand and the restart of our idled methanol facilities, |
|
|
expected operating costs, including natural gas feedstock costs and logistics costs, |
|
|
expected cash flows and earnings capability, |
|
|
anticipated completion date of, and cost to complete, our methanol project in Egypt, |
|
|
availability of committed credit facilities and other financing, |
|
|
shareholder distribution strategy and anticipated distributions to shareholders, |
|
|
commercial viability of, or ability to execute, future projects or capacity expansions, |
|
|
financial strength and ability to meet future financial commitments, |
|
|
expected global or regional economic activity (including industrial production levels), and |
|
|
expected actions of governments, and in particular those of the government of China, gas
suppliers, courts and tribunals, or other third parties.
|
We believe that we have a reasonable
basis for making such forward-looking statements. The forward-looking statements in this document
are based on our experience, our perception of trends, current conditions and expected future
developments as well as other factors. Certain material factors or assumptions were applied in
drawing the conclusions or making the forecasts or projections that are included in these
forward-looking statements, including, without limitation, future expectations and assumptions
concerning the following:
|
|
supply of, demand for, and price of, methanol, methanol derivatives, natural
gas, oil and oil derivatives, |
|
|
production rates of our facilities, including the new methanol plant in Egypt targeted for
startup in the first quarter of 2011, |
|
|
success of natural gas exploration in Chile and New Zealand, |
|
|
receipt or issuance of third party consents or approvals, including without limitation,
governmental approvals related to natural gas exploration rights, rights to purchase natural
gas or the establishment of new fuel standards, |
|
|
operating costs including natural gas feedstock and logistics costs, capital costs, tax
rates, cash flows, foreign exchange rates and interest rates, |
|
|
|
|
|
|
METHANEX CORPORATION 2010 THIRD QUARTER REPORT
|
|
PAGE 18 |
MANAGEMENTS DISCUSSION AND ANALYSIS |
|
|
|
|
timing of completion and cost of our methanol project in Egypt, |
|
|
availability of committed credit facilities and other financing, |
|
|
global and regional economic activity (including industrial production levels), |
|
|
absence of a material negative impact from major natural disasters or global pandemics, |
|
|
absence of a material negative impact from changes in laws or regulations, and |
|
|
performance of contractual obligations by customers, suppliers and other third parties. |
However, forward-looking statements, by their nature, involve risks and uncertainties that
could cause actual results to differ materially from those contemplated by the forward-looking
statements. The risks and uncertainties primarily include those attendant with producing and
marketing methanol and successfully carrying out major capital expenditure projects in various
jurisdictions, including without limitation:
|
|
conditions in the methanol and other industries, including fluctuations in
supply, demand and price for methanol and its derivatives, including demand for methanol for
energy uses, |
|
|
the price of natural gas, oil and oil derivatives, |
|
|
the success of natural gas exploration and development activities in southern Chile and New
Zealand and our ability to obtain any additional gas in those regions or other regions on
commercially acceptable terms, |
|
|
the timing of start-up and cost to complete our new methanol joint venture project in
Egypt, |
|
|
the ability to successfully carry out corporate initiatives and strategies, |
|
|
actions of competitors and suppliers, |
|
|
actions of governments and governmental authorities including implementation of policies or
other measures by the Chinese government or other governments that could impact the supply or
demand for methanol or its derivatives, |
|
|
changes in laws or regulations, |
|
|
import or export restrictions, anti-dumping measures, increases in duties, taxes and
government royalties, and other actions by governments that may adversely affect our
operations, |
|
|
world-wide economic conditions, and |
|
|
other risks described in our 2009 Managements Discussion and Analysis and this Third
Quarter 2010 Managements Discussion and Analysis. |
Having in mind these and other factors, investors and other readers are cautioned
not to place undue reliance on forward-looking statements. They are not a substitute for the
exercise of ones own due diligence and judgment. The outcomes anticipated in forward-looking
statements may not occur and we do not undertake to update forward-looking statements except as
required by applicable securities laws.
|
|
|
|
|
|
METHANEX CORPORATION 2010 THIRD QUARTER REPORT
|
|
PAGE 19 |
MANAGEMENTS DISCUSSION AND ANALYSIS |
|
|
HOW WE ANALYZE OUR BUSINESS
Our operations consist of a single operating segment the production and sale of methanol. We
review our results of operations by analyzing changes in the components of our adjusted earnings
before interest, taxes, depreciations and amortization (Adjusted EBITDA) (refer to the Supplemental
Non-GAAP Measures section on page 15 for a reconciliation to the most comparable GAAP measure),
depreciation and amortization, interest expense, interest and other income, and income taxes. In
addition to the methanol that we produce at our facilities (Methanex-produced methanol), we also
purchase and re-sell methanol produced by others (purchased methanol) and we sell methanol on a
commission basis. We analyze the results of all methanol sales together. The key drivers of change
in our Adjusted EBITDA are average realized price, cash costs and sales volume.
The price, cash cost and volume variances included in our Adjusted EBITDA analysis are defined and
calculated as follows:
|
|
|
PRICE
|
|
The change in Adjusted EBITDA as a result of changes in average
realized price is calculated as the difference from period to
period in the selling price of methanol multiplied by the current
period total methanol sales volume excluding commission sales
volume plus the difference from period to period in commission
revenue. |
|
|
|
COST
|
|
The change in our Adjusted EBITDA as a result of changes in cash
costs is calculated as the difference from period to period in cash
costs per tonne multiplied by the current period total methanol
sales volume excluding commission sales volume in the current
period. The cash costs per tonne is the weighted average of the
cash cost per tonne of Methanex-produced methanol and the cash cost
per tonne of purchased methanol. The cash cost per tonne of
Methanex-produced methanol includes absorbed fixed cash costs per
tonne and variable cash costs per tonne. The cash cost per tonne of
purchased methanol consists principally of the cost of methanol
itself. In addition, the change in our Adjusted EBITDA as a result
of changes in cash costs includes the changes from period to period
in unabsorbed fixed production costs, consolidated selling, general
and administrative expenses and fixed storage and handling costs. |
|
|
|
VOLUME
|
|
The change in Adjusted EBITDA as a result of changes in sales
volume is calculated as the difference from period to period in
total methanol sales volume excluding commission sales volumes
multiplied by the margin per tonne for the prior period. The margin
per tonne for the prior period is the weighted average margin per
tonne of Methanex-produced methanol and purchased methanol. The
margin per tonne for Methanex-produced methanol is calculated as
the selling price per tonne of methanol less absorbed fixed cash
costs per tonne and variable cash costs per tonne. The margin per
tonne for purchased methanol is calculated as the selling price per
tonne of methanol less the cost of purchased methanol per tonne. |
We also sell methanol on a commission basis. Commission sales represent volumes marketed on a
commission basis related to the 36.9% of the Atlas methanol facility in Trinidad that we do not
own.
|
|
|
|
|
|
METHANEX CORPORATION 2010 THIRD QUARTER REPORT
|
|
PAGE 20 |
MANAGEMENTS DISCUSSION AND ANALYSIS |
|
|
Methanex Corporation
Consolidated Statements of Income (Loss) (unaudited)
(thousands of U.S. dollars, except number of common shares and per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
Sep 30 |
|
|
Sep 30 |
|
|
Sep 30 |
|
|
Sep 30 |
|
|
|
2010 |
|
|
2009 |
|
|
2010 |
|
|
2009 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue |
|
$ |
480,997 |
|
|
$ |
316,932 |
|
|
$ |
1,396,246 |
|
|
$ |
816,440 |
|
Cost of sales and operating expenses |
|
|
(423,707 |
) |
|
|
(285,902 |
) |
|
|
(1,200,832 |
) |
|
|
(747,500 |
) |
Depreciation and amortization |
|
|
(33,586 |
) |
|
|
(27,924 |
) |
|
|
(101,216 |
) |
|
|
(85,597 |
) |
Gain on sale of Kitimat assets |
|
|
22,223 |
|
|
|
|
|
|
|
22,223 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss) before undernoted items |
|
|
45,927 |
|
|
|
3,106 |
|
|
|
116,421 |
|
|
|
(16,657 |
) |
Interest expense (note 6) |
|
|
(6,027 |
) |
|
|
(6,622 |
) |
|
|
(18,363 |
) |
|
|
(21,153 |
) |
Interest and other income (expense) |
|
|
(1,187 |
) |
|
|
1,256 |
|
|
|
(973 |
) |
|
|
(422 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before income taxes |
|
|
38,713 |
|
|
|
(2,260 |
) |
|
|
97,085 |
|
|
|
(38,232 |
) |
Income tax (expense) recovery: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current |
|
|
(6,379 |
) |
|
|
4,751 |
|
|
|
(18,251 |
) |
|
|
3,711 |
|
Future |
|
|
476 |
|
|
|
(3,322 |
) |
|
|
(4,968 |
) |
|
|
9,541 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(5,903 |
) |
|
|
1,429 |
|
|
|
(23,219 |
) |
|
|
13,252 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
$ |
32,810 |
|
|
$ |
(831 |
) |
|
$ |
73,866 |
|
|
$ |
(24,980 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) per common share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
0.36 |
|
|
$ |
(0.01 |
) |
|
$ |
0.80 |
|
|
$ |
(0.27 |
) |
Diluted |
|
$ |
0.35 |
|
|
$ |
(0.01 |
) |
|
$ |
0.79 |
|
|
$ |
(0.27 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of common shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
92,209,089 |
|
|
|
92,069,764 |
|
|
|
92,174,766 |
|
|
|
92,048,250 |
|
Diluted |
|
|
93,330,104 |
|
|
|
92,069,764 |
|
|
|
93,352,604 |
|
|
|
92,048,250 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of common shares outstanding at period end |
|
|
92,233,217 |
|
|
|
92,108,242 |
|
|
|
92,233,217 |
|
|
|
92,108,242 |
|
See accompanying notes to consolidated financial statements.
|
|
|
|
|
|
METHANEX CORPORATION 2010 THIRD QUARTER REPORT
|
|
PAGE 21 |
CONSOLIDATED FINANCIAL STATEMENTS |
|
|
Methanex Corporation
Consolidated Balance Sheets (unaudited)
(thousands of U.S. dollars)
|
|
|
|
|
|
|
|
|
|
|
Sep 30 |
|
|
Dec 31 |
|
|
|
2010 |
|
|
2009 |
|
|
|
|
|
|
|
|
|
|
ASSETS |
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
191,839 |
|
|
$ |
169,788 |
|
Receivables |
|
|
318,075 |
|
|
|
257,418 |
|
Inventories |
|
|
185,714 |
|
|
|
171,554 |
|
Prepaid expenses |
|
|
20,337 |
|
|
|
23,893 |
|
|
|
|
|
|
|
|
|
|
|
715,965 |
|
|
|
622,653 |
|
Property, plant and equipment (note 3) |
|
|
2,200,779 |
|
|
|
2,183,787 |
|
Other assets |
|
|
100,561 |
|
|
|
116,977 |
|
|
|
|
|
|
|
|
|
|
$ |
3,017,305 |
|
|
$ |
2,923,417 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS EQUITY |
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
Accounts payable and accrued liabilities |
|
$ |
236,399 |
|
|
$ |
232,924 |
|
Current maturities on long-term debt (note 5) |
|
|
49,738 |
|
|
|
29,330 |
|
Current maturities on other long-term liabilities |
|
|
10,580 |
|
|
|
9,350 |
|
|
|
|
|
|
|
|
|
|
|
296,717 |
|
|
|
271,604 |
|
Long-term debt (note 5) |
|
|
903,943 |
|
|
|
884,914 |
|
Other long-term liabilities |
|
|
121,757 |
|
|
|
97,185 |
|
Future income tax liabilities |
|
|
305,478 |
|
|
|
300,510 |
|
Non-controlling interest |
|
|
137,088 |
|
|
|
133,118 |
|
Shareholders equity: |
|
|
|
|
|
|
|
|
Capital stock |
|
|
429,714 |
|
|
|
427,792 |
|
Contributed surplus |
|
|
28,289 |
|
|
|
27,007 |
|
Retained earnings |
|
|
837,155 |
|
|
|
806,158 |
|
Accumulated other comprehensive loss |
|
|
(42,836 |
) |
|
|
(24,871 |
) |
|
|
|
|
|
|
|
|
|
|
1,252,322 |
|
|
|
1,236,086 |
|
|
|
|
|
|
|
|
|
|
$ |
3,017,305 |
|
|
$ |
2,923,417 |
|
|
|
|
|
|
|
|
See accompanying notes to consolidated financial statements.
|
|
|
|
|
|
METHANEX CORPORATION 2010 THIRD QUARTER REPORT
|
|
PAGE 22 |
CONSOLIDATED FINANCIAL STATEMENTS |
|
|
Methanex Corporation
Consolidated Statements of Shareholders Equity (unaudited)
(thousands of U.S. dollars, except number of common shares)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated |
|
|
|
|
|
|
Number of |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other |
|
|
Total |
|
|
|
Common |
|
|
Capital |
|
|
Contributed |
|
|
Retained |
|
|
Comprehensive |
|
|
Shareholders |
|
|
|
Shares |
|
|
Stock |
|
|
Surplus |
|
|
Earnings |
|
|
Loss |
|
|
Equity |
|
Balance, December 31, 2008 |
|
|
92,031,392 |
|
|
$ |
427,265 |
|
|
$ |
22,669 |
|
|
$ |
862,507 |
|
|
$ |
(24,025 |
) |
|
$ |
1,288,416 |
|
Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
738 |
|
|
|
|
|
|
|
738 |
|
Compensation expense recorded
for stock options |
|
|
|
|
|
|
|
|
|
|
4,440 |
|
|
|
|
|
|
|
|
|
|
|
4,440 |
|
Issue of shares on exercise of
stock options |
|
|
76,850 |
|
|
|
425 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
425 |
|
Reclassification of grant date
fair value on exercise of
stock options |
|
|
|
|
|
|
102 |
|
|
|
(102 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Dividend payments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(57,087 |
) |
|
|
|
|
|
|
(57,087 |
) |
Other comprehensive loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(846 |
) |
|
|
(846 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2009 |
|
|
92,108,242 |
|
|
|
427,792 |
|
|
|
27,007 |
|
|
|
806,158 |
|
|
|
(24,871 |
) |
|
|
1,236,086 |
|
Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
41,056 |
|
|
|
|
|
|
|
41,056 |
|
Compensation expense recorded
for stock options |
|
|
|
|
|
|
|
|
|
|
1,243 |
|
|
|
|
|
|
|
|
|
|
|
1,243 |
|
Issue of shares on exercise of
stock options |
|
|
88,490 |
|
|
|
897 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
897 |
|
Reclassification of grant date
fair value on exercise of
stock options |
|
|
|
|
|
|
326 |
|
|
|
(326 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Dividend payments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(28,575 |
) |
|
|
|
|
|
|
(28,575 |
) |
Other comprehensive loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(11,263 |
) |
|
|
(11,263 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, June 30, 2010 |
|
|
92,196,732 |
|
|
|
429,015 |
|
|
|
27,924 |
|
|
|
818,639 |
|
|
|
(36,134 |
) |
|
|
1,239,444 |
|
Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
32,810 |
|
|
|
|
|
|
|
32,810 |
|
Compensation expense recorded
for stock options |
|
|
|
|
|
|
|
|
|
|
561 |
|
|
|
|
|
|
|
|
|
|
|
561 |
|
Issue of shares on exercise of
stock options |
|
|
36,485 |
|
|
|
503 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
503 |
|
Reclassification of grant date
fair value on exercise of
stock options |
|
|
|
|
|
|
196 |
|
|
|
(196 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Dividend payments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(14,294 |
) |
|
|
|
|
|
|
(14,294 |
) |
Other comprehensive loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(6,702 |
) |
|
|
(6,702 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, September 30, 2010 |
|
|
92,233,217 |
|
|
$ |
429,714 |
|
|
$ |
28,289 |
|
|
$ |
837,155 |
|
|
$ |
(42,836 |
) |
|
$ |
1,252,322 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See accompanying notes to consolidated financial statements.
Consolidated Statements of Comprehensive Income (Loss) (unaudited)
(thousands of U.S. dollars)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
Sep 30 |
|
|
Sep 30 |
|
|
Sep 30 |
|
|
Sep 30 |
|
|
|
2010 |
|
|
2009 |
|
|
2010 |
|
|
2009 |
|
Net income (loss) |
|
$ |
32,810 |
|
|
$ |
(831 |
) |
|
$ |
73,866 |
|
|
$ |
(24,980 |
) |
Other comprehensive income (loss), net of tax: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in fair value of forward exchange contracts |
|
|
|
|
|
|
96 |
|
|
|
|
|
|
|
(82 |
) |
Change in fair value of interest rate swap contracts (note 11) |
|
|
(6,702 |
) |
|
|
(5,219 |
) |
|
|
(17,965 |
) |
|
|
(1,111 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(6,702 |
) |
|
|
(5,123 |
) |
|
|
(17,965 |
) |
|
|
(1,193 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income (loss) |
|
$ |
26,108 |
|
|
$ |
(5,954 |
) |
|
$ |
55,901 |
|
|
$ |
(26,173 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
See accompanying notes to consolidated financial statements.
|
|
|
|
|
|
METHANEX CORPORATION 2010 THIRD QUARTER REPORT
|
|
PAGE 23 |
CONSOLIDATED FINANCIAL STATEMENTS |
|
|
Methanex Corporation
Consolidated Statements of Cash Flows (unaudited)
(thousands of U.S. dollars)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
Sep 30 |
|
|
Sep 30 |
|
|
Sep 30 |
|
|
Sep 30 |
|
|
|
2010 |
|
|
2009 |
|
|
2010 |
|
|
2009 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
$ |
32,810 |
|
|
$ |
(831 |
) |
|
$ |
73,866 |
|
|
$ |
(24,980 |
) |
Add (deduct) non-cash items: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
33,586 |
|
|
|
27,924 |
|
|
|
101,216 |
|
|
|
85,597 |
|
Gain on sale of Kitimat assets |
|
|
(22,223 |
) |
|
|
|
|
|
|
(22,223 |
) |
|
|
|
|
Future income taxes |
|
|
(476 |
) |
|
|
3,322 |
|
|
|
4,968 |
|
|
|
(9,541 |
) |
Stock-based compensation expense |
|
|
6,913 |
|
|
|
4,602 |
|
|
|
14,028 |
|
|
|
7,929 |
|
Other |
|
|
4,303 |
|
|
|
1,222 |
|
|
|
8,604 |
|
|
|
6,265 |
|
Other cash payments, including stock-based compensation |
|
|
(1,766 |
) |
|
|
16 |
|
|
|
(5,888 |
) |
|
|
(10,975 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from operating activities before undernoted |
|
|
53,147 |
|
|
|
36,255 |
|
|
|
174,571 |
|
|
|
54,295 |
|
Changes in non-cash working capital (note 10) |
|
|
(5,161 |
) |
|
|
(36,008 |
) |
|
|
(32,092 |
) |
|
|
20,230 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
47,986 |
|
|
|
247 |
|
|
|
142,479 |
|
|
|
74,525 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM FINANCING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividend payments |
|
|
(14,294 |
) |
|
|
(14,277 |
) |
|
|
(42,869 |
) |
|
|
(42,810 |
) |
Proceeds from limited recourse debt |
|
|
30,415 |
|
|
|
32,378 |
|
|
|
67,515 |
|
|
|
137,378 |
|
Financing costs |
|
|
|
|
|
|
(1,732 |
) |
|
|
|
|
|
|
(1,732 |
) |
Equity contribution by non-controlling interest |
|
|
5,630 |
|
|
|
10,096 |
|
|
|
15,947 |
|
|
|
38,868 |
|
Repayment of limited recourse debt |
|
|
(15,722 |
) |
|
|
(312 |
) |
|
|
(23,363 |
) |
|
|
(7,953 |
) |
Proceeds on issue of shares on exercise of stock options |
|
|
503 |
|
|
|
371 |
|
|
|
1,400 |
|
|
|
425 |
|
Repayment of other long-term liabilities |
|
|
(9,667 |
) |
|
|
(6,280 |
) |
|
|
(20,260 |
) |
|
|
(9,968 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3,135 |
) |
|
|
20,244 |
|
|
|
(1,630 |
) |
|
|
114,208 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property, plant and equipment |
|
|
(9,010 |
) |
|
|
(18,766 |
) |
|
|
(36,182 |
) |
|
|
(50,193 |
) |
Egypt plant under construction |
|
|
(22,874 |
) |
|
|
(46,863 |
) |
|
|
(64,858 |
) |
|
|
(222,756 |
) |
Oil and gas assets |
|
|
(3,694 |
) |
|
|
(6,358 |
) |
|
|
(18,830 |
) |
|
|
(17,558 |
) |
GeoPark financing, net of repayments |
|
|
715 |
|
|
|
1,183 |
|
|
|
5,696 |
|
|
|
4,296 |
|
Changes in project debt reserve accounts |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5,044 |
|
Other assets |
|
|
9,036 |
|
|
|
|
|
|
|
(462 |
) |
|
|
(2,454 |
) |
Changes in non-cash working capital related to investing activities (note 10) |
|
|
(5,100 |
) |
|
|
(29,851 |
) |
|
|
(4,162 |
) |
|
|
(36,106 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(30,927 |
) |
|
|
(100,655 |
) |
|
|
(118,798 |
) |
|
|
(319,727 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase (decrease) in cash and cash equivalents |
|
|
13,924 |
|
|
|
(80,164 |
) |
|
|
22,051 |
|
|
|
(130,994 |
) |
Cash and cash equivalents, beginning of period |
|
|
177,915 |
|
|
|
277,600 |
|
|
|
169,788 |
|
|
|
328,430 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents, end of period |
|
$ |
191,839 |
|
|
$ |
197,436 |
|
|
$ |
191,839 |
|
|
$ |
197,436 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SUPPLEMENTARY CASH FLOW INFORMATION |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest paid |
|
$ |
24,166 |
|
|
$ |
22,104 |
|
|
$ |
52,554 |
|
|
$ |
48,098 |
|
Income taxes paid, net of amounts refunded |
|
$ |
2,210 |
|
|
$ |
1,369 |
|
|
$ |
8,931 |
|
|
$ |
9,088 |
|
See accompanying notes to consolidated financial statements.
|
|
|
|
|
|
METHANEX CORPORATION 2010 THIRD QUARTER REPORT
|
|
PAGE 24 |
CONSOLIDATED FINANCIAL STATEMENTS |
|
|
Methanex Corporation
Notes to Consolidated Financial Statements (unaudited)
Except where otherwise noted, tabular dollar amounts are stated in thousands of U.S. dollars.
1. |
|
Basis of presentation: |
These interim consolidated financial statements are prepared in accordance with generally
accepted accounting principles in Canada on a basis consistent with those followed in the most
recent annual consolidated financial statements. These accounting principles are different in
some respects from those generally accepted in the United States and the significant differences
are described and reconciled in Note 13. These interim consolidated financial statements do not
include all note disclosures required by Canadian generally accepted accounting principles for
annual financial statements, and therefore should be read in conjunction with the annual
consolidated financial statements included in the Methanex Corporation 2009 Annual Report.
Inventories are valued at the lower of cost, determined on a first-in first-out basis, and
estimated net realizable value. The amount of inventories included in cost of sales and
operating expense and depreciation and amortization during the three and nine month periods
ended September 30, 2010 was $405 million (2009 $263 million) and $1,152 million (2009 $702
million), respectively.
3. |
|
Property, plant and equipment: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated |
|
|
Net Book |
|
|
|
Cost |
|
|
Depreciation |
|
|
Value |
|
September 30, 2010 |
|
|
|
|
|
|
|
|
|
|
|
|
Plant and equipment |
|
$ |
2,609,332 |
|
|
$ |
1,459,433 |
|
|
$ |
1,149,899 |
|
Egypt plant under construction |
|
|
920,601 |
|
|
|
|
|
|
|
920,601 |
|
Oil and gas assets |
|
|
88,380 |
|
|
|
17,119 |
|
|
|
71,261 |
|
Other |
|
|
115,999 |
|
|
|
56,981 |
|
|
|
59,018 |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
3,734,312 |
|
|
$ |
1,533,533 |
|
|
$ |
2,200,779 |
|
|
|
|
|
|
|
|
|
|
|
December 31, 2009 |
|
|
|
|
|
|
|
|
|
|
|
|
Plant and equipment |
|
$ |
2,591,480 |
|
|
$ |
1,384,939 |
|
|
$ |
1,206,541 |
|
Egypt plant under construction |
|
|
854,164 |
|
|
|
|
|
|
|
854,164 |
|
Oil and gas assets |
|
|
68,402 |
|
|
|
4,560 |
|
|
|
63,842 |
|
Other |
|
|
127,623 |
|
|
|
68,383 |
|
|
|
59,240 |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
3,641,669 |
|
|
$ |
1,457,882 |
|
|
$ |
2,183,787 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
METHANEX CORPORATION 2010 THIRD QUARTER REPORT
|
|
PAGE 25 |
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS |
|
|
4. |
|
Interest in Atlas joint venture: |
The Company has a 63.1% joint venture interest in Atlas Methanol Company (Atlas). Atlas owns a
1.7 million tonne per year methanol production facility in Trinidad. Included in the
consolidated financial statements are the following amounts representing the Companys
proportionate interest in Atlas:
|
|
|
|
|
|
|
|
|
|
|
Sep 30 |
|
|
Dec 31 |
|
Consolidated Balance Sheets |
|
2010 |
|
|
2009 |
|
Cash and cash equivalents |
|
$ |
3,175 |
|
|
$ |
8,252 |
|
Other current assets |
|
|
89,195 |
|
|
|
72,667 |
|
Property, plant and equipment |
|
|
234,481 |
|
|
|
240,290 |
|
Other assets |
|
|
12,920 |
|
|
|
12,920 |
|
Accounts payable and accrued liabilities |
|
|
28,398 |
|
|
|
22,380 |
|
Long-term debt, including current maturities (note 5) |
|
|
86,488 |
|
|
|
93,155 |
|
Future income tax liabilities |
|
|
19,055 |
|
|
|
18,660 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
Sep 30 |
|
|
Sep 30 |
|
|
Sep 30 |
|
|
Sep 30 |
|
Consolidated Statements of Income |
|
2010 |
|
|
2009 |
|
|
2010 |
|
|
2009 |
|
Revenue |
|
$ |
29,203 |
|
|
$ |
57,909 |
|
|
$ |
124,306 |
|
|
$ |
139,009 |
|
Expenses |
|
|
(28,068 |
) |
|
|
(42,239 |
) |
|
|
(116,620 |
) |
|
|
(114,274 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes |
|
|
1,135 |
|
|
|
15,670 |
|
|
|
7,686 |
|
|
|
24,735 |
|
Income tax expense |
|
|
(339 |
) |
|
|
(1,433 |
) |
|
|
(1,790 |
) |
|
|
(2,923 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
796 |
|
|
$ |
14,237 |
|
|
$ |
5,896 |
|
|
$ |
21,812 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
Sep 30 |
|
|
Sep 30 |
|
|
Sep 30 |
|
|
Sep 30 |
|
Consolidated Statements of Cash Flows |
|
2010 |
|
|
2009 |
|
|
2010 |
|
|
2009 |
|
Cash inflows (outflows) from operating activities |
|
$ |
(18,295 |
) |
|
$ |
5,949 |
|
|
$ |
8,683 |
|
|
$ |
38,116 |
|
Cash outflows from financing activities |
|
|
|
|
|
|
|
|
|
|
(7,016 |
) |
|
|
(7,016 |
) |
Cash outflows from investing activities |
|
|
(5,124 |
) |
|
|
(473 |
) |
|
|
(6,744 |
) |
|
|
(3,753 |
) |
|
|
|
|
|
|
|
|
|
|
|
Sep 30 |
|
|
Dec 31 |
|
|
|
2010 |
|
|
2009 |
|
Unsecured notes |
|
|
|
|
|
|
|
|
8.75% due August 15, 2012 |
|
$ |
198,987 |
|
|
$ |
198,627 |
|
6.00% due August 15, 2015 |
|
|
148,853 |
|
|
|
148,705 |
|
|
|
|
|
|
|
|
|
|
|
347,840 |
|
|
|
347,332 |
|
Atlas limited recourse debt facilities |
|
|
86,488 |
|
|
|
93,155 |
|
Egypt limited recourse debt facilities |
|
|
499,103 |
|
|
|
461,570 |
|
Other limited recourse debt facilities |
|
|
20,250 |
|
|
|
12,187 |
|
|
|
|
|
|
|
|
|
|
|
953,681 |
|
|
|
914,244 |
|
Less current maturities |
|
|
(49,738 |
) |
|
|
(29,330 |
) |
|
|
|
|
|
|
|
|
|
$ |
903,943 |
|
|
$ |
884,914 |
|
|
|
|
|
|
|
|
The Company has secured limited recourse debt of $530 million for its joint venture project to
construct a 1.3 million tonne per year methanol facility in Egypt. At September 30, 2010, the
Company has fully drawn on the Egypt limited recourse debt facilities and commenced repayment of
the facilities by making the first of 24 semi-annual principal repayments.
|
|
|
|
|
|
METHANEX CORPORATION 2010 THIRD QUARTER REPORT
|
|
PAGE 26 |
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
Sep 30 |
|
|
Sep 30 |
|
|
Sep 30 |
|
|
Sep 30 |
|
|
|
2010 |
|
|
2009 |
|
|
2010 |
|
|
2009 |
|
Interest expense before capitalized interest |
|
$ |
15,695 |
|
|
$ |
15,132 |
|
|
$ |
46,629 |
|
|
$ |
44,422 |
|
Less: capitalized interest related to Egypt project |
|
|
(9,668 |
) |
|
|
(8,510 |
) |
|
|
(28,266 |
) |
|
|
(23,269 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
$ |
6,027 |
|
|
$ |
6,622 |
|
|
$ |
18,363 |
|
|
$ |
21,153 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest during construction of the Egypt methanol facility is capitalized until the plant is
substantially complete and ready for productive use. The Company has secured limited recourse
debt of $530 million for its joint venture project to construct a 1.3 million tonne per year
methanol facility in Egypt. The Company has entered into interest rate swap contracts to swap
the LIBOR-based interest payments for an average aggregated fixed rate of 4.8% plus a spread on
approximately 75% of the Egypt limited recourse debt facilities for the period of September 28,
2007 to March 31, 2015. For the three and nine month periods ended September 30, 2010, interest
costs related to this project of $9.7 million (2009 $8.5 million) and $28.3 million (2009 -
$23.3 million) were capitalized, respectively.
7. |
|
Net income per common share: |
A reconciliation of the weighted average number of common shares outstanding is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
Sep 30 |
|
|
Sep 30 |
|
|
Sep 30 |
|
|
Sep 30 |
|
|
|
2010 |
|
|
2009 |
|
|
2010 |
|
|
2009 |
|
Denominator for basic net income per common share |
|
|
92,209,089 |
|
|
|
92,069,764 |
|
|
|
92,174,766 |
|
|
|
92,048,250 |
|
Effect of dilutive stock options |
|
|
1,121,015 |
|
|
|
|
|
|
|
1,177,838 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Denominator for diluted net income per common share |
|
|
93,330,104 |
|
|
|
92,069,764 |
|
|
|
93,352,604 |
|
|
|
92,048,250 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8. |
|
Stock-based compensation: |
|
(i) |
|
Outstanding stock options: |
Common shares reserved for outstanding stock options at September 30, 2010:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Options Denominated in CAD |
|
|
Options Denominated in USD |
|
|
|
Number of Stock |
|
|
Weighted Average |
|
|
Number of Stock |
|
|
Weighted Average |
|
|
|
Options |
|
|
Exercise Price |
|
|
Options |
|
|
Exercise Price |
|
Outstanding at December 31, 2009 |
|
|
55,350 |
|
|
$ |
7.58 |
|
|
|
4,998,242 |
|
|
$ |
18.77 |
|
Granted |
|
|
|
|
|
|
|
|
|
|
89,250 |
|
|
|
25.22 |
|
Exercised |
|
|
(10,000 |
) |
|
|
3.29 |
|
|
|
(78,490 |
) |
|
|
11.02 |
|
Cancelled |
|
|
(7,500 |
) |
|
|
3.29 |
|
|
|
(25,090 |
) |
|
|
14.02 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding at June 30, 2010 |
|
|
37,850 |
|
|
$ |
9.56 |
|
|
|
4,983,912 |
|
|
$ |
19.03 |
|
Granted |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercised |
|
|
|
|
|
|
|
|
|
|
(36,485 |
) |
|
|
13.77 |
|
Cancelled |
|
|
|
|
|
|
|
|
|
|
(7,065 |
) |
|
|
20.83 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding at September 30, 2010 |
|
|
37,850 |
|
|
$ |
9.56 |
|
|
|
4,940,362 |
|
|
$ |
19.07 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
METHANEX CORPORATION 2010 THIRD QUARTER REPORT
|
|
PAGE 27 |
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS |
|
|
8. |
|
Stock-based compensation (continued): |
Information regarding the stock options outstanding at September 30, 2010 is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Options Outstanding at |
|
|
Options Exercisable at |
|
|
|
September 30, 2010 |
|
|
September 30, 2010 |
|
|
|
Weighted |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Remaining |
|
|
Number of Stock |
|
|
Weighted |
|
|
Number of Stock |
|
|
Weighted |
|
|
|
Contractual Life |
|
|
Options |
|
|
Average |
|
|
Options |
|
|
Average |
|
Range of Exercise Prices |
|
(Years) |
|
|
Outstanding |
|
|
Exercise Price |
|
|
Exercisable |
|
|
Exercise Price |
|
Options denominated in CAD |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$9.56 |
|
|
0.4 |
|
|
|
37,850 |
|
|
$ |
9.56 |
|
|
|
37,850 |
|
|
$ |
9.56 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Options denominated in USD |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$6.33 to 11.56 |
|
|
5.1 |
|
|
|
1,415,545 |
|
|
$ |
6.57 |
|
|
|
536,335 |
|
|
$ |
6.97 |
|
$17.85 to 22.52 |
|
|
2.2 |
|
|
|
1,415,350 |
|
|
|
20.27 |
|
|
|
1,415,350 |
|
|
|
20.27 |
|
$23.92 to 28.43 |
|
|
4.0 |
|
|
|
2,109,467 |
|
|
|
26.65 |
|
|
|
1,676,258 |
|
|
|
26.37 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.8 |
|
|
|
4,940,362 |
|
|
$ |
19.07 |
|
|
|
3,627,943 |
|
|
$ |
21.12 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(ii) |
|
Compensation expense related to stock options: |
For the three and nine month periods ended September 30, 2010, compensation expense
related to stock options included in cost of sales and operating expenses was $0.6
million (2009 $0.7 million) and $1.8 million (2009 $3.7 million), respectively. The
fair value of the 2010 stock option grant was estimated on the date of grant using the
Black-Scholes option pricing model with the following assumptions:
|
|
|
|
|
|
|
2010 |
|
Risk-free interest rate |
|
|
1.7 |
% |
Dividend yield |
|
|
2 |
% |
Expected life |
|
4 years |
|
Volatility |
|
|
47 |
% |
Forfeiture rate |
|
|
5 |
% |
Weighted average fair value of options granted (USD per share) |
|
$ |
7.59 |
|
|
b) |
|
Stock appreciation rights and tandem stock appreciation rights: |
During 2010, the Companys stock option plan was amended to include tandem stock
appreciation rights (TSARs) and a new plan was introduced for stock appreciation rights
(SARs). A SAR gives the holder a right to receive a cash payment equal to the difference
between the market price of the Companys common shares and the exercise price. A TSAR
gives the holder the choice between exercising a regular stock option or surrendering the
option for a cash payment equal to the difference between the market price of the Companys
common shares and the exercise price. All SARs and TSARs granted have a maximum term of
seven years with one-third vesting each year after the date of grant.
|
|
|
|
|
|
METHANEX CORPORATION 2010 THIRD QUARTER REPORT
|
|
PAGE 28 |
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS |
|
|
8. |
|
Stock-based compensation (continued): |
|
(i) |
|
Outstanding SARs and TSARs: |
SARs and TSARs outstanding at September 30, 2010:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SARs Denominated in USD |
|
|
TSARs Denominated in USD |
|
|
|
Number of Units |
|
|
Exercise Price |
|
|
Number of Units |
|
|
Exercise Price |
|
Outstanding at December 31, 2009 |
|
|
|
|
|
$ |
|
|
|
|
|
|
|
$ |
|
|
Granted |
|
|
394,065 |
|
|
|
25.22 |
|
|
|
735,505 |
|
|
|
25.19 |
|
Exercised |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cancelled |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding at June 30, 2010 |
|
|
394,065 |
|
|
$ |
25.22 |
|
|
|
735,505 |
|
|
$ |
25.19 |
|
Granted |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercised |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cancelled |
|
|
(3,000 |
) |
|
|
25.22 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding at September 30, 20101 |
|
|
391,065 |
|
|
$ |
25.22 |
|
|
|
735,505 |
|
|
$ |
25.19 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
|
As at September 30, 2010 no SARs or TSARs outstanding are exerciseable. The
Company has common shares reserved for outstanding TSARs. |
|
(ii) |
|
Compensation expense related to SARs and TSARs: |
Compensation expense for SARs and TSARs is initially measured based on their intrinsic
value and is recognized over the related service period. The intrinsic value is measured
by the amount the market price of the Companys common shares exceeds the exercise price
of a unit. Changes in intrinsic value are recognized in earnings for the proportion of
the service that has been rendered at each reporting date. The intrinsic value and
liability of SARs and TSARs at September 30, 2010 were nil.
For the nine months ended September 30, 2010, compensation expense related to SARs and
TSARs included in cost of sales and operating expenses was nil.
|
c) |
|
Deferred, restricted and performance share units: |
Deferred, restricted and performance share units outstanding at September 30, 2010 are as
follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of |
|
|
Number of |
|
|
Number of |
|
|
|
Deferred |
|
|
Restricted |
|
|
Performance |
|
|
|
Share Units |
|
|
Share Units |
|
|
Share Units |
|
Outstanding at December 31, 2009 |
|
|
505,176 |
|
|
|
22,478 |
|
|
|
1,078,812 |
|
Granted |
|
|
46,002 |
|
|
|
29,500 |
|
|
|
404,630 |
|
Granted in-lieu of dividends |
|
|
7,835 |
|
|
|
693 |
|
|
|
15,600 |
|
Redeemed |
|
|
|
|
|
|
|
|
|
|
(326,840 |
) |
Cancelled |
|
|
|
|
|
|
|
|
|
|
(8,076 |
) |
|
|
|
|
|
|
|
|
|
|
Outstanding at June 30, 2010 |
|
|
559,013 |
|
|
|
52,671 |
|
|
|
1,164,126 |
|
Granted |
|
|
1,900 |
|
|
|
|
|
|
|
|
|
Granted in-lieu of dividends |
|
|
3,478 |
|
|
|
339 |
|
|
|
7,467 |
|
Redeemed |
|
|
(10,722 |
) |
|
|
|
|
|
|
|
|
Cancelled |
|
|
|
|
|
|
|
|
|
|
(2,023 |
) |
|
|
|
|
|
|
|
|
|
|
Outstanding at September 30, 2010 |
|
|
553,669 |
|
|
|
53,010 |
|
|
|
1,169,570 |
|
|
|
|
|
|
|
|
|
|
|
Compensation expense for deferred, restricted and performance share units is initially
measured at fair value based on the market value of the Companys common shares and is
recognized over the related service period. Changes in fair value are recognized in earnings
for the proportion of the service that has been rendered at each reporting date. The fair
value of deferred, restricted and performance share units at September 30, 2010 was $37.3
million compared with the recorded liability of $30.5 million. The difference between the
fair value and the recorded liability of $6.8 million will be recognized over the weighted
average remaining service period of approximately 1.2 years.
|
|
|
|
|
|
METHANEX CORPORATION 2010 THIRD QUARTER REPORT
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
|
PAGE 29 |
8. |
|
Stock-based compensation (continued): |
For the three and nine month periods ended September 30, 2010, compensation expense related
to deferred, restricted and performance share units included in cost of sales and operating
expenses of $6.3 million (2009 $3.9 million) and $12.3 million (2009 $4.2 million),
respectively. This included an expense of $4.6 million (2009 $2.5 million) and $4.5
million (2009 recovery of $1.5 million) related to the effect of the change in the
Companys share price for the three and nine month periods ended September 30, 2010
respectively.
Total net pension expense for the Companys defined benefit and defined contribution pension
plans during the three and nine month periods ended September 30, 2010 was $2.1 million (2009 -
$2.0 million) and $6.2 million (2009 $7.5 million), respectively.
10. |
|
Changes in non-cash working capital: |
The change in cash flows related to changes in non-cash working capital for the three and nine
month periods ended September 30, 2010 were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
Sep 30 |
|
|
Sep 30 |
|
|
Sep 30 |
|
|
Sep 30 |
|
|
|
2010 |
|
|
2009 |
|
|
2010 |
|
|
2009 |
|
Decrease (increase) in non-cash working capital: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Receivables |
|
$ |
(46,097 |
) |
|
$ |
(60,200 |
) |
|
$ |
(60,657 |
) |
|
$ |
(29,339 |
) |
Inventories |
|
|
(19,328 |
) |
|
|
(13,664 |
) |
|
|
(14,160 |
) |
|
|
61,020 |
|
Prepaid expenses |
|
|
(2,484 |
) |
|
|
1,977 |
|
|
|
3,556 |
|
|
|
(5,423 |
) |
Accounts payable and accrued liabilities |
|
|
27,455 |
|
|
|
3,057 |
|
|
|
3,475 |
|
|
|
(40,724 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(40,454 |
) |
|
|
(68,830 |
) |
|
|
(67,786 |
) |
|
|
(14,466 |
) |
Adjustments for items not having a cash effect |
|
|
30,193 |
|
|
|
2,971 |
|
|
|
31,532 |
|
|
|
(1,410 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Changes in non-cash working capital having a cash effect |
|
$ |
(10,261 |
) |
|
$ |
(65,859 |
) |
|
$ |
(36,254 |
) |
|
$ |
(15,876 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
These changes relate to the following activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating |
|
$ |
(5,161 |
) |
|
$ |
(36,008 |
) |
|
$ |
(32,092 |
) |
|
$ |
20,230 |
|
Investing |
|
|
(5,100 |
) |
|
|
(29,851 |
) |
|
|
(4,162 |
) |
|
|
(36,106 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Changes in non-cash working capital |
|
$ |
(10,261 |
) |
|
$ |
(65,859 |
) |
|
$ |
(36,254 |
) |
|
$ |
(15,876 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
METHANEX CORPORATION 2010 THIRD QUARTER REPORT
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
|
PAGE 30 |
11. |
|
Financial instruments: |
The following table provides the carrying value of each category of financial assets and
liabilities and the related balance sheet item:
|
|
|
|
|
|
|
|
|
|
|
Sep 30 |
|
|
Dec 31 |
|
|
|
2010 |
|
|
2009 |
|
Financial assets: |
|
|
|
|
|
|
|
|
Held for trading financial assets: |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
191,839 |
|
|
$ |
169,788 |
|
Project debt reserve accounts included in other assets |
|
|
12,920 |
|
|
|
12,920 |
|
|
|
Loans and receivables: |
|
|
|
|
|
|
|
|
Receivables, excluding current portion of GeoPark financing |
|
|
313,585 |
|
|
|
249,332 |
|
GeoPark financing, including current portion |
|
|
40,400 |
|
|
|
46,055 |
|
|
|
|
|
|
|
|
|
|
$ |
558,744 |
|
|
$ |
478,095 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial liabilities: |
|
|
|
|
|
|
|
|
Other financial liabilities: |
|
|
|
|
|
|
|
|
Accounts payable and accrued liabilities |
|
$ |
236,399 |
|
|
$ |
232,924 |
|
Long-term debt, including current portion |
|
|
953,681 |
|
|
|
914,244 |
|
|
|
|
|
|
|
|
|
|
Held for trading financial liabilities: |
|
|
|
|
|
|
|
|
Derivative instruments designated as cash flow hedges |
|
|
47,441 |
|
|
|
33,185 |
|
Derivative instruments |
|
|
|
|
|
|
99 |
|
|
|
|
|
|
|
|
|
|
$ |
1,237,521 |
|
|
$ |
1,180,452 |
|
|
|
|
|
|
|
|
At September 30, 2010, all of the Companys financial instruments are recorded on the balance
sheet at amortized cost with the exception of cash and cash equivalents, derivative financial
instruments and project debt reserve accounts included in other assets which are recorded at
fair value.
The Egypt limited recourse debt facilities bear interest at LIBOR plus a spread. The Company has
entered into interest rate swap contracts to swap the LIBOR-based interest payments for an
average aggregated fixed rate of 4.8% plus a spread on approximately 75% of the Egypt limited
recourse debt facilities for the period September 28, 2007 to March 31, 2015. The Company has
designated these interest rate swaps as cash flow hedges.
These interest rate swaps had outstanding notional amounts of $368 million as at September 30,
2010. The notional amounts decrease over the expected repayment period. At September 30, 2010,
these interest rate swap contracts had a negative fair value of $47.4 million (December 31, 2009
$33.2 million) recorded in other long-term liabilities. The fair value of these interest rate
swap contracts will fluctuate until maturity and changes in their fair values have been recorded
in other comprehensive income.
|
|
|
|
|
|
METHANEX CORPORATION 2010 THIRD QUARTER REPORT
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
|
PAGE 31 |
12. |
|
Contingent liability: |
The Board of Inland Revenue of Trinidad and Tobago (BIR) issued an assessment in 2009 against
our wholly owned subsidiary, Methanex Trinidad (Titan) Unlimited, in respect of the 2003
financial year. The assessment relates to the deferral of tax depreciation deductions during the
five year tax holiday which ended in 2005. The impact of the amount in dispute as at December
31, 2009 is approximately US$23 million in current taxes and US$26 million in future taxes,
exclusive of any interest charges.
The Company has lodged an objection to the assessment. Based on the merits of the case and legal
interpretation, management believes its position should be sustained and accordingly, no
provision has been recorded in the financial statements.
13. |
|
United States generally accepted accounting principles: |
The Company follows generally accepted accounting principles in Canada (Canadian GAAP) which
are different in some respects from those applicable in the United States and from practices
prescribed by the United States Securities and Exchange Commission (U.S. GAAP).
The significant differences between Canadian GAAP and U.S. GAAP with respect to the Companys
consolidated statements of income (loss) for the three and nine month periods ended September
30, 2010 and 2009 are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
Sep 30 |
|
|
Sep 30 |
|
|
Sep 30 |
|
|
Sep 30 |
|
|
|
2010 |
|
|
2009 |
|
|
2010 |
|
|
2009 |
|
Net income (loss) in accordance with Canadian GAAP |
|
$ |
32,810 |
|
|
$ |
(831 |
) |
|
$ |
73,866 |
|
|
$ |
(24,980 |
) |
Add (deduct) adjustments for: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization a |
|
|
(478 |
) |
|
|
(478 |
) |
|
|
(1,433 |
) |
|
|
(1,433 |
) |
Stock-based compensation b |
|
|
(1,819 |
) |
|
|
(70 |
) |
|
|
(3,892 |
) |
|
|
(93 |
) |
Uncertainty in income taxes c |
|
|
(880 |
) |
|
|
(1,189 |
) |
|
|
(1,072 |
) |
|
|
(1,795 |
) |
Income tax effect of above adjustments d |
|
|
167 |
|
|
|
167 |
|
|
|
501 |
|
|
|
501 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) in accordance with U.S. GAAP |
|
$ |
29,800 |
|
|
$ |
(2,401 |
) |
|
$ |
67,970 |
|
|
$ |
(27,800 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Per share information in accordance with U.S. GAAP: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic net income (loss) per share |
|
$ |
0.32 |
|
|
$ |
(0.03 |
) |
|
$ |
0.74 |
|
|
$ |
(0.30 |
) |
Diluted net income (loss) per share |
|
$ |
0.32 |
|
|
$ |
(0.03 |
) |
|
$ |
0.73 |
|
|
$ |
(0.30 |
) |
The significant differences between Canadian GAAP and U.S. GAAP with respect to the Companys
consolidated statements of comprehensive income (loss) for the three and nine month periods
ended September 30, 2010 and 2009 are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
|
September 30, 2010 |
|
|
Sep 30, 2009 |
|
|
|
Canadian GAAP |
|
|
Adjustments |
|
|
U.S. GAAP |
|
|
U.S. GAAP |
|
Net income (loss) |
|
$ |
32,810 |
|
|
$ |
(3,010 |
) |
|
$ |
29,800 |
|
|
$ |
(2,401 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in fair value of forward exchange contracts,
net of tax |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
96 |
|
Change in fair value of interest rate swap, net of tax |
|
|
(6,702 |
) |
|
|
|
|
|
|
(6,702 |
) |
|
|
(5,219 |
) |
Change related to pension, net of tax e |
|
|
|
|
|
|
348 |
|
|
|
348 |
|
|
|
399 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income (loss) |
|
$ |
26,108 |
|
|
$ |
(2,662 |
) |
|
$ |
23,446 |
|
|
$ |
(7,125 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
METHANEX CORPORATION 2010 THIRD QUARTER REPORT
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
|
PAGE 32 |
13. |
|
United States generally accepted accounting principles (continued): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended |
|
|
|
September 30, 2010 |
|
|
Sep 30, 2009 |
|
|
|
Canadian GAAP |
|
|
Adjustments |
|
|
U.S. GAAP |
|
|
U.S. GAAP |
|
Net income (loss) |
|
$ |
73,866 |
|
|
$ |
(5,896 |
) |
|
$ |
67,970 |
|
|
$ |
(27,800 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in fair value of forward exchange contracts,
net of tax |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(82 |
) |
Change in fair value of interest rate swap, net of tax |
|
|
(17,965 |
) |
|
|
|
|
|
|
(17,965 |
) |
|
|
(1,111 |
) |
Change related to pension, net of tax e |
|
|
|
|
|
|
1,047 |
|
|
|
1,047 |
|
|
|
1,129 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income (loss) |
|
$ |
55,901 |
|
|
$ |
(4,849 |
) |
|
$ |
51,052 |
|
|
$ |
(27,864 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Effective January 1, 1993, the Company combined its business with a methanol business
located in New Zealand and Chile. Under Canadian GAAP, the business combination was
accounted for using the pooling-of-interest method. Under U.S. GAAP, the business
combination would have been accounted for as a purchase with the Company identified as the
acquirer. In accordance with U.S. GAAP, an increase to depreciation expense by $0.5 million
(2009 $0.5 million) and $1.4 million (2009 $1.4 million) was recorded for the three and
nine month periods ended September 30, 2010, respectively.
|
b) |
|
Stock-based compensation: |
During 2010, the Company granted 394,065 stock appreciation rights (SARs) and 735,505
tandem stock appreciation rights (TSARs). A SAR gives the holder a right to receive a cash
payment equal to the amount the market price of the Companys common shares exceeds the
exercise price of a unit. A TSAR gives the holder the choice between exercising a regular
stock option or surrendering the option for a cash payment equal to the difference between
the market price of a common share and the exercise price. Refer to Note 8 for further
details regarding SARs and TSARs.
Under Canadian GAAP, both SARs and TSARs are accounted for using the intrinsic value method.
The intrinsic value is measured by the amount the market price of the Companys common
shares exceeds the exercise price of a unit. At September 30, 2010, compensation expense
related to SARs and TSARs for Canadian GAAP was nil as the market price was lower than the
exercise price. Under U.S. GAAP, SARs and TSARs are required to be accounted for using a
fair value method. Changes in fair value are recognized in earnings for the proportion of
the service that has been rendered at each reporting date. The Company used the
Black-Scholes option pricing model to determine the fair value of the SARs and TSARs and
this has resulted in a increase in cost of sales and operating expenses of $1.7 million and
an increase of $3.8 million, for the three and nine month periods ended September 30, 2010,
respectively.
The Company also has 19,350 stock options that are accounted for as variable plan options
under U.S. GAAP because the exercise price of the stock options is denominated in a currency
other than the Companys functional currency or the currency in which the optionee is
normally compensated. For Canadian GAAP purposes, no compensation expense has been recorded
as these options were granted in 2001 which is prior to the effective implementation date
for fair value accounting under Canadian GAAP.
|
c) |
|
Accounting for uncertainty in income taxes: |
Effective January 1, 2007, the Company adopted Financial Accounting Standards Board (FASB)
Interpretation No. 48, Accounting for Uncertainty in Income Taxes An Interpretation of
FASB Statement No. 109 (FIN 48), as codified in FASB ASC topic 740, Income Taxes (ASC 740).
ASC 740 prescribes a recognition threshold and measurement attribute for the financial
statement recognition and measurement of a tax position taken or
expected to be taken in a tax return. In accordance with ASC 740, an income tax expense of
$0.9 million (2009 $1.2 million) and $1.1 million (2009 $1.8 million) was recorded for
the three and nine month periods ended September 30, 2010, respectively.
|
|
|
|
|
|
METHANEX CORPORATION 2010 THIRD QUARTER REPORT
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
|
PAGE 33 |
13. |
|
United States generally accepted accounting principles (continued): |
|
d) |
|
Income tax accounting: |
The income tax differences include the income tax effect of the adjustments related to
accounting differences between Canadian and U.S. GAAP. In accordance with U.S. GAAP, an
increase to net income of $0.2 million (2009 $0.2 million) and $0.5 million (2009 $0.5
million) was recorded for the three and nine month periods ended September 30, 2010.
|
e) |
|
Defined benefit pension plans: |
Effective January 1, 2006, U.S. GAAP requires the Company to measure the funded status of a
defined benefit pension plan at its balance sheet reporting date and recognize the
unrecorded overfunded or underfunded status as an asset or liability with the change in that
unrecorded funded status recorded to other comprehensive income. Under U.S. GAAP, all
deferred pension amounts from Canadian GAAP are reclassified to accumulated other
comprehensive income. In accordance with U.S. GAAP, an increase to other comprehensive
income of $0.3 million (2009 $0.4 million) and $1.0 million (2009 $1.1 million) was
recorded for the three and nine month periods ended September 30, 2010.
|
f) |
|
Interest in Atlas joint venture: |
U.S. GAAP requires interests in joint ventures to be accounted for using the equity method.
Canadian GAAP requires proportionate consolidation of interests in joint ventures. The
Company has not made an adjustment in this reconciliation for this difference in accounting
principles because the impact of applying the equity method of accounting does not result in
any change to net income or shareholders equity. This departure from U.S. GAAP is
acceptable for foreign private issuers under the practices prescribed by the United States
Securities and Exchange Commission.
|
g) |
|
Non-controlling interests: |
Effective January 1, 2009, the FASB issued FAS No. 160, Non-controlling Interests in
Consolidated Financial Statementsan amendment of ARB No. 51, as codified in FASB ASC topic
810, Consolidation (ASC 810). FAS No. 160 requires the ownership interests in subsidiaries
held by parties other than the parent be clearly identified, labelled, and presented in the
consolidated statement of financial position within equity, but separate from the parents
equity. Under this standard, the Company would be required to reclassify non-controlling
interest on the consolidated balance sheet into shareholders equity. The Company has not
made an adjustment in this reconciliation for this difference in accounting principles
because it results in a balance sheet reclassification and does not impact net income or
comprehensive income as disclosed in the reconciliation.
|
|
|
|
|
|
METHANEX CORPORATION 2010 THIRD QUARTER REPORT
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
|
PAGE 34 |
Methanex Corporation
Quarterly History (unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
YTD |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2010 |
|
|
Q3 |
|
|
Q2 |
|
|
Q1 |
|
|
2009 |
|
|
Q4 |
|
|
Q3 |
|
|
Q2 |
|
|
Q1 |
|
|
2008 |
|
|
Q4 |
|
|
Q3 |
|
|
Q2 |
|
|
Q1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
METHANOL SALES VOLUMES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(thousands of tonnes) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Company produced |
|
|
2,709 |
|
|
|
885 |
|
|
|
900 |
|
|
|
924 |
|
|
|
3,764 |
|
|
|
880 |
|
|
|
943 |
|
|
|
941 |
|
|
|
1,000 |
|
|
|
3,363 |
|
|
|
829 |
|
|
|
946 |
|
|
|
910 |
|
|
|
678 |
|
Purchased methanol |
|
|
2,074 |
|
|
|
792 |
|
|
|
678 |
|
|
|
604 |
|
|
|
1,546 |
|
|
|
467 |
|
|
|
480 |
|
|
|
329 |
|
|
|
270 |
|
|
|
2,074 |
|
|
|
435 |
|
|
|
429 |
|
|
|
541 |
|
|
|
669 |
|
Commission sales 1 |
|
|
358 |
|
|
|
101 |
|
|
|
107 |
|
|
|
150 |
|
|
|
638 |
|
|
|
152 |
|
|
|
194 |
|
|
|
161 |
|
|
|
131 |
|
|
|
617 |
|
|
|
134 |
|
|
|
172 |
|
|
|
168 |
|
|
|
143 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5,141 |
|
|
|
1,778 |
|
|
|
1,685 |
|
|
|
1,678 |
|
|
|
5,948 |
|
|
|
1,499 |
|
|
|
1,617 |
|
|
|
1,431 |
|
|
|
1,401 |
|
|
|
6,054 |
|
|
|
1,398 |
|
|
|
1,547 |
|
|
|
1,619 |
|
|
|
1,490 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
METHANOL PRODUCTION |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(thousands of tonnes) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Chile |
|
|
727 |
|
|
|
194 |
|
|
|
229 |
|
|
|
304 |
|
|
|
942 |
|
|
|
265 |
|
|
|
197 |
|
|
|
252 |
|
|
|
228 |
|
|
|
1,088 |
|
|
|
272 |
|
|
|
246 |
|
|
|
261 |
|
|
|
309 |
|
Titan, Trinidad |
|
|
658 |
|
|
|
217 |
|
|
|
224 |
|
|
|
217 |
|
|
|
764 |
|
|
|
188 |
|
|
|
188 |
|
|
|
165 |
|
|
|
223 |
|
|
|
871 |
|
|
|
225 |
|
|
|
200 |
|
|
|
229 |
|
|
|
217 |
|
Atlas, Trinidad (63.1%) |
|
|
618 |
|
|
|
284 |
|
|
|
96 |
|
|
|
238 |
|
|
|
1,015 |
|
|
|
279 |
|
|
|
257 |
|
|
|
275 |
|
|
|
204 |
|
|
|
1,134 |
|
|
|
269 |
|
|
|
284 |
|
|
|
288 |
|
|
|
293 |
|
New Zealand |
|
|
624 |
|
|
|
200 |
|
|
|
216 |
|
|
|
208 |
|
|
|
822 |
|
|
|
223 |
|
|
|
202 |
|
|
|
203 |
|
|
|
194 |
|
|
|
570 |
|
|
|
200 |
|
|
|
126 |
|
|
|
124 |
|
|
|
120 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,627 |
|
|
|
895 |
|
|
|
765 |
|
|
|
967 |
|
|
|
3,543 |
|
|
|
955 |
|
|
|
844 |
|
|
|
895 |
|
|
|
849 |
|
|
|
3,663 |
|
|
|
966 |
|
|
|
856 |
|
|
|
902 |
|
|
|
939 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
AVERAGE REALIZED METHANOL
PRICE 2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
($/tonne) |
|
|
291 |
|
|
|
286 |
|
|
|
284 |
|
|
|
305 |
|
|
|
225 |
|
|
|
282 |
|
|
|
222 |
|
|
|
192 |
|
|
|
199 |
|
|
|
424 |
|
|
|
321 |
|
|
|
413 |
|
|
|
412 |
|
|
|
545 |
|
($/gallon) |
|
|
0.88 |
|
|
|
0.86 |
|
|
|
0.85 |
|
|
|
0.92 |
|
|
|
0.68 |
|
|
|
0.85 |
|
|
|
0.67 |
|
|
|
0.58 |
|
|
|
0.60 |
|
|
|
1.28 |
|
|
|
0.97 |
|
|
|
1.24 |
|
|
|
1.24 |
|
|
|
1.64 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PER SHARE INFORMATION ($ per
share) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic net income (loss) |
|
$ |
0.80 |
|
|
|
0.36 |
|
|
|
0.13 |
|
|
|
0.32 |
|
|
|
0.01 |
|
|
|
0.28 |
|
|
|
(0.01 |
) |
|
|
(0.06 |
) |
|
|
(0.20 |
) |
|
|
1.79 |
|
|
|
(0.04 |
) |
|
|
0.75 |
|
|
|
0.40 |
|
|
|
0.66 |
|
Diluted net income (loss) |
|
$ |
0.79 |
|
|
|
0.35 |
|
|
|
0.13 |
|
|
|
0.31 |
|
|
|
0.01 |
|
|
|
0.28 |
|
|
|
(0.01 |
) |
|
|
(0.06 |
) |
|
|
(0.20 |
) |
|
|
1.78 |
|
|
|
(0.04 |
) |
|
|
0.74 |
|
|
|
0.40 |
|
|
|
0.66 |
|
|
|
|
1 |
|
Commission sales represent volumes marketed on a commission basis. Commission income is included in revenue when earned. |
|
2 |
|
Average realized price is calculated as revenue, net of commissions earned, divided by the total sales volumes of produced and
purchased methanol. |
|
|
|
|
|
|
METHANEX CORPORATION 2010 THIRD QUARTER REPORT
QUARTERLY HISTORY
|
|
PAGE 35 |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly
caused this report to be signed on behalf by the undersigned, thereunto duly authorized.
|
|
|
|
|
|
METHANEX CORPORATION
|
|
Date: October 27, 2010 |
By: |
/s/ RANDY MILNER
|
|
|
|
Name: |
Randy Milner |
|
|
|
Title: |
Senior Vice President,
General Counsel &
Corporate Secretary |
|
|