NEWS RELEASE | Methanex Corporation 1800 200 Burrard St. Vancouver, BC Canada V6C 3M1 Investor Relations: (604) 661-2600 http://www.methanex.com |
1 | Adjusted EBITDA is a non-IFRS measure which does not have any standardized meaning
prescribed by IFRS. Adjusted EBITDA represents the amount that is attributable to Methanex
shareholders and is calculated by deducting the amount of Adjusted EBITDA associated with the
40% non-controlling interest in the methanol facility in Egypt. Refer to Additional
Information Supplemental Non-IFRS Measures for a reconciliation to the most comparable IFRS
measure. |
|
2 | For the third quarter of 2011, diluted net income per common share is $0.08 lower than
basic net income per common share. The large difference between diluted and basic net income
per common share is due to the basis for the calculation of diluted net income per common
share differing from the accounting treatment for certain types of share-based compensation.
See note 8 of the Companys condensed consolidated interim financial statements for the
calculation of diluted net income per common share. |
3 Interim Report For the Three Months Ended September 30, 2011 At October 26, 2011 the Company had 93,232,020 common shares issued and outstanding and stock options exercisable for 3,467,134 additional common shares. |
Share Information Methanex Corporations common shares are listed for trading on the Toronto Stock Exchange under the symbol MX, on the Nasdaq Global Market under the symbol MEOH and on the foreign securities market of the Santiago Stock Exchange in Chile under the trading symbol Methanex. Transfer Agents & Registrars CIBC Mellon Trust Company 320 Bay Street Toronto, Ontario, Canada M5H 4A6 Toll free in North America: 1-800-387-0825 |
Investor Information All financial reports, news releases and corporate information can be accessed on our website at www.methanex.com. Contact Information Methanex Investor Relations 1800 200 Burrard Street Vancouver, BC Canada V6C 3M1 E-mail: invest@methanex.com Methanex Toll-Free: 1-800-661-8851 |
Three Months Ended | Nine Months Ended | |||||||||||||||||||
Sep 30 | Jun 30 | Sep 30 | Sep 30 | Sep 30 | ||||||||||||||||
($ millions, except where noted) | 2011 | 2011 | 20107 | 2011 | 20107 | |||||||||||||||
Production (thousands of tonnes) (attributable to Methanex shareholders) |
1,035 | 1,050 | 895 | 2,886 | 2,627 | |||||||||||||||
Sales volumes (thousands of tonnes): |
||||||||||||||||||||
Produced methanol (attributable to Methanex shareholders) |
983 | 970 | 885 | 2,801 | 2,709 | |||||||||||||||
Purchased methanol |
672 | 664 | 792 | 2,171 | 2,074 | |||||||||||||||
Commission sales 1 |
235 | 231 | 101 | 638 | 358 | |||||||||||||||
Total sales volumes |
1,890 | 1,865 | 1,778 | 5,610 | 5,141 | |||||||||||||||
Methanex average non-discounted posted price ($ per tonne) 2 |
445 | 421 | 334 | 434 | 339 | |||||||||||||||
Average realized price ($ per tonne) 3 |
377 | 363 | 286 | 369 | 291 | |||||||||||||||
Adjusted EBITDA (attributable to Methanex shareholders) 4 |
134.8 | 103.7 | 55.9 | 316.4 | 199.0 | |||||||||||||||
Cash flows from operating activities |
119.1 | 77.6 | 61.4 | 321.3 | 169.8 | |||||||||||||||
Adjusted cash flows from operating activities (attributable to
Methanex shareholders) 5 |
103.6 | 86.5 | 64.7 | 270.4 | 209.3 | |||||||||||||||
Net income attributable to Methanex shareholders |
62.3 | 40.5 | 28.7 | 137.5 | 70.5 | |||||||||||||||
Basic net income per common share attributable to Methanex shareholders |
0.67 | 0.44 | 0.31 | 1.48 | 0.76 | |||||||||||||||
Diluted net income per common share attributable to Methanex shareholders 6 |
0.59 | 0.43 | 0.31 | 1.38 | 0.75 | |||||||||||||||
Common share information (millions of shares): |
||||||||||||||||||||
Weighted average number of common shares |
93.2 | 93.0 | 92.2 | 93.0 | 92.2 | |||||||||||||||
Diluted weighted average number of common shares |
94.4 | 94.6 | 93.3 | 94.4 | 93.4 | |||||||||||||||
Number of common shares outstanding, end of period |
93.2 | 93.2 | 92.2 | 93.2 | 92.2 |
1 | Commission sales represent volumes marketed on a commission basis related to the
36.9% of the Atlas methanol facility and 40% of the Egypt methanol facility that we do not
own. |
|
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, excluding commissions earned and the
Egypt non-controlling interest share of revenue, divided by the total sales volumes of
produced and purchased methanol. |
|
4 | Adjusted EBITDA is a non-IFRS measure which does not have any standardized meaning
prescribed by IFRS. Adjusted EBITDA represents the amount that is attributable to Methanex
shareholders and is calculated by deducting the amount of Adjusted EBITDA associated with the
40% non-controlling interest in the methanol facility in Egypt. Refer to Additional
Information Supplemental Non-IFRS Measures for a reconciliation to the most comparable IFRS
measure. |
|
5 | Adjusted cash flows from operating activities is a non-IFRS measure which does not
have any standardized meaning prescribed by IFRS. Adjusted cash flows from operating
activities is calculated by deducting changes in non-cash working capital and the amount of
cash flows from operating activities associated with the 40% non-controlling interest in the
methanol facility in Egypt. Refer to Additional Information Supplemental Non-IFRS Measures
for a reconciliation to the most comparable IFRS measure. |
|
6 | For the third quarter of 2011, diluted net income per common share is $0.08 lower
than basic net income per common share. The large difference between diluted and basic net
income per common share is due to the basis for the calculation of diluted net income per
common share differing from the accounting treatment for certain types of share-based
compensation. See note 8 of the Companys condensed consolidated interim financial statements
for the calculation of diluted net income per common share. |
|
7 | These amounts have been restated in accordance with IFRS and have not been
previously disclosed. |
METHANEX CORPORATION 2011 THIRD QUARTER REPORT | PAGE 1 | |
MANAGEMENTS DISCUSSION AND ANALYSIS |
Q3 2011 | Q2 2011 | Q3 2010 | YTD Q3 2011 | YTD Q3 2010 | ||||||||||||||||||||
(thousands of tonnes) | Capacity1 | Production | Production | Production | Production | Production | ||||||||||||||||||
Chile I, II, III and IV |
950 | 116 | 142 | 194 | 441 | 727 | ||||||||||||||||||
Atlas (Trinidad) (63.1%
interest) |
288 | 170 | 263 | 284 | 696 | 618 | ||||||||||||||||||
Titan (Trinidad) |
225 | 224 | 186 | 217 | 531 | 658 | ||||||||||||||||||
New Zealand 2 |
213 | 209 | 207 | 200 | 619 | 624 | ||||||||||||||||||
Egypt (60% interest) |
190 | 191 | 178 | | 400 | | ||||||||||||||||||
Medicine Hat |
118 | 125 | 74 | | 199 | | ||||||||||||||||||
1,984 | 1,035 | 1,050 | 895 | 2,886 | 2,627 | |||||||||||||||||||
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 0.85 million tonne
per year Motunui facility that 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). |
METHANEX CORPORATION 2011 THIRD QUARTER REPORT | PAGE 2 | |
MANAGEMENTS DISCUSSION AND ANALYSIS |
METHANEX CORPORATION 2011 THIRD QUARTER REPORT | PAGE 3 | |
MANAGEMENTS DISCUSSION AND ANALYSIS |
Three Months Ended | Nine Months Ended | |||||||||||||||||||
Sep 30 | Jun 30 | Sep 30 | Sep 30 | Sep 30 | ||||||||||||||||
($ millions) | 2011 | 2011 | 2010 | 2011 | 2010 | |||||||||||||||
Share-based compensation expense (recovery) |
$ | (21 | ) | $ | 2 | $ | 9 | $ | (9 | ) | $ | 18 | ||||||||
METHANEX CORPORATION 2011 THIRD QUARTER REPORT | PAGE 4 | |
MANAGEMENTS DISCUSSION AND ANALYSIS |
Q3 2011 | Q3 2011 | YTD Q3 2011 | ||||||||||
compared with | compared with | compared with | ||||||||||
($ millions) | Q2 2011 | Q3 2010 | YTD Q3 2010 | |||||||||
Average realized price |
$ | 22 | $ | 151 | $ | 388 | ||||||
Sales volume |
2 | | 12 | |||||||||
Total cash costs |
7 | (72 | ) | (283 | ) | |||||||
$ | 31 | $ | 79 | $ | 117 | |||||||
Three Months Ended | Nine Months Ended | |||||||||||||||||||
Sep 30 | Jun 30 | Sep 30 | Sep 30 | Sep 30 | ||||||||||||||||
($ per tonne, except where noted) | 2011 | 2011 | 2010 | 2011 | 2010 | |||||||||||||||
Methanex average non-discounted posted price 1 |
445 | 421 | 334 | 434 | 339 | |||||||||||||||
Methanex average realized price |
377 | 363 | 286 | 369 | 291 | |||||||||||||||
Average discount |
15 | % | 14 | % | 14 | % | 15 | % | 14 | % |
1 | Methanex average non-discounted posted price represents the average of our
non-discounted posted prices in North America, Europe and Asia Pacific weighted by sales
volume. Current and historical pricing information is available at www.methanex.com. |
METHANEX CORPORATION 2011 THIRD QUARTER REPORT | PAGE 5 | |
MANAGEMENTS DISCUSSION AND ANALYSIS |
Q3 2011 | Q3 2011 | YTD Q3 2011 | ||||||||||
compared with | compared with | compared with | ||||||||||
($ millions) | Q2 2011 | Q3 2010 | YTD Q3 2010 | |||||||||
Methanex-produced methanol costs |
$ | (8 | ) | $ | (37 | ) | $ | (89 | ) | |||
Proportion of produced methanol sales |
| 12 | (3 | ) | ||||||||
Purchased methanol costs |
(6 | ) | (63 | ) | (177 | ) | ||||||
Logistics costs |
1 | (4 | ) | (16 | ) | |||||||
Other, net |
(3 | ) | (10 | ) | (25 | ) | ||||||
Change in Adjusted EBITDA before changes in share-based compensation |
$ | (16 | ) | $ | (102 | ) | $ | (310 | ) | |||
Share-based compensation |
23 | 30 | 27 | |||||||||
Change in Adjusted EBITDA |
$ | 7 | $ | (72 | ) | $ | (283 | ) | ||||
METHANEX CORPORATION 2011 THIRD QUARTER REPORT | PAGE 6 | |
MANAGEMENTS DISCUSSION AND ANALYSIS |
Three Months Ended | Nine Months Ended | |||||||||||||||||||
Sep 30 | Jun 30 | Sep 30 | Sep 30 | Sep 30 | ||||||||||||||||
($ millions) | 2011 | 2011 | 2010 | 2011 | 2010 | |||||||||||||||
Finance costs before capitalized interest |
$ | 17 | $ | 17 | $ | 18 | $ | 51 | $ | 51 | ||||||||||
Less capitalized interest |
| | (10 | ) | (7 | ) | (28 | ) | ||||||||||||
Finance costs |
$ | 17 | $ | 17 | $ | 8 | $ | 44 | $ | 23 | ||||||||||
METHANEX CORPORATION 2011 THIRD QUARTER REPORT | PAGE 7 | |
MANAGEMENTS DISCUSSION AND ANALYSIS |
Three Months Ended | Nine Months Ended | |||||||||||||||||||
Sep 30 | Jun 30 | Sep 30 | Sep 30 | Sep 30 | ||||||||||||||||
($ millions) | 2011 | 2011 | 2010 | 2011 | 2010 | |||||||||||||||
Finance income and other expenses |
$ | (2 | ) | $ | 1 | $ | (1 | ) | $ | 5 | $ | | ||||||||
METHANEX CORPORATION 2011 THIRD QUARTER REPORT | PAGE 8 | |
MANAGEMENTS DISCUSSION AND ANALYSIS |
Methanex Non-Discounted Regional Posted Prices1 | ||||||||||||||||
Oct | Sep | Aug | Jul | |||||||||||||
(US$ per tonne) | 2011 | 2011 | 2011 | 2011 | ||||||||||||
United States |
459 | 459 | 459 | 426 | ||||||||||||
Europe2 |
439 | 404 | 426 | 418 | ||||||||||||
Asia |
470 | 470 | 470 | 420 |
1 | Discounts from our posted prices are offered to customers based on various factors. |
|
2 | 320 for Q4 2011 (Q3 2011 295) converted to United States dollars. |
METHANEX CORPORATION 2011 THIRD QUARTER REPORT | PAGE 9 | |
MANAGEMENTS DISCUSSION AND ANALYSIS |
METHANEX CORPORATION 2011 THIRD QUARTER REPORT | PAGE 10 | |
MANAGEMENTS DISCUSSION AND ANALYSIS |
METHANEX CORPORATION 2011 THIRD QUARTER REPORT | PAGE 11 | |
MANAGEMENTS DISCUSSION AND ANALYSIS |
Three Months Ended | Nine Months Ended | |||||||||||||||||||
Sep 30 | Jun 30 | Sep 30 | Sep 30 | Sep 30 | ||||||||||||||||
($ thousands) | 2011 | 2011 | 2010 | 2011 | 2010 | |||||||||||||||
Cash flows from operating activities |
$ | 119,119 | $ | 77,634 | $ | 61,360 | $ | 321,273 | $ | 169,826 | ||||||||||
Add (deduct): |
||||||||||||||||||||
Net (income) loss attributable to non-controlling
interests |
(12,281 | ) | (6,220 | ) | 401 | (17,425 | ) | 1,791 | ||||||||||||
Changes in non-cash working capital |
5,722 | 22,227 | 3,510 | (16,537 | ) | 39,146 | ||||||||||||||
Other cash payments, including share-based
compensation |
1,823 | 1,662 | 1,763 | 8,819 | 5,885 | |||||||||||||||
Share-based compensation recovery (expense) |
20,489 | (1,660 | ) | (8,828 | ) | 8,749 | (17,927 | ) | ||||||||||||
Other non-cash items |
2,372 | (1,392 | ) | (5,969 | ) | 949 | (7,277 | ) | ||||||||||||
Income taxes paid |
4,992 | 20,735 | 2,720 | 32,396 | 8,931 | |||||||||||||||
Finance income and other expenses |
1,585 | (1,284 | ) | 1,472 | (4,558 | ) | 133 | |||||||||||||
Non-controlling interests adjustment 1 |
(9,046 | ) | (8,038 | ) | (576 | ) | (17,295 | ) | (1,469 | ) | ||||||||||
Adjusted EBITDA (attributable to Methanex shareholders) |
$ | 134,775 | $ | 103,664 | $ | 55,853 | $ | 316,371 | $ | 199,039 | ||||||||||
1 | This adjustment represents finance costs, income tax expense, and depreciation and
amortization associated with the 40% non-controlling interest in the methanol facility in
Egypt. |
METHANEX CORPORATION 2011 THIRD QUARTER REPORT | PAGE 12 | |
MANAGEMENTS DISCUSSION AND ANALYSIS |
Three Months Ended | Nine Months Ended | |||||||||||||||||||
Sep 30 | Jun 30 | Sep 30 | Sep 30 | Sep 30 | ||||||||||||||||
($ thousands) | 2011 | 2011 | 2010 | 2011 | 2010 | |||||||||||||||
Cash flows from operating activities |
$ | 119,119 | $ | 77,634 | $ | 61,360 | $ | 321,273 | $ | 169,826 | ||||||||||
Add (deduct) non-controlling interest adjustment: |
||||||||||||||||||||
Net (income) loss |
(12,281 | ) | (6,220 | ) | 401 | (17,425 | ) | 1,791 | ||||||||||||
Non-cash items |
(8,992 | ) | (7,180 | ) | (571 | ) | (16,886 | ) | (1,456 | ) | ||||||||||
Changes in non-cash working capital |
5,722 | 22,227 | 3,510 | (16,537 | ) | 39,146 | ||||||||||||||
Adjusted cash flows from operating activities
(attributable to Methanex shareholders) |
$ | 103,568 | $ | 86,461 | $ | 64,700 | $ | 270,425 | $ | 209,307 | ||||||||||
Three Months Ended | ||||||||||||||||
Sep 30 | Jun 30 | Mar 31 | Dec 31 | |||||||||||||
($ thousands, except per share amounts) | 2011 | 2011 | 2011 | 20101 | ||||||||||||
Revenue |
$ | 669,702 | $ | 622,829 | $ | 619,007 | $ | 570,337 | ||||||||
Net income2 |
62,316 | 40,529 | 34,610 | 27,009 | ||||||||||||
Net income before unusual item2 |
62,316 | 40,529 | 34,610 | 27,009 | ||||||||||||
Basic net income per common share2 |
0.67 | 0.44 | 0.37 | 0.29 | ||||||||||||
Basic net income per common share before unusual item2 |
0.67 | 0.44 | 0.37 | 0.29 | ||||||||||||
Diluted net income per common share2 |
0.59 | 0.43 | 0.37 | 0.29 | ||||||||||||
Diluted net income per common share before unusual item2 |
0.59 | 0.43 | 0.37 | 0.29 |
Three Months Ended | ||||||||||||||||
Sep 30 | Jun 30 | Mar 31 | Dec 31 | |||||||||||||
($ thousands, except per share amounts) | 20101 | 20101 | 20101 | 20093 | ||||||||||||
Revenue |
$ | 480,997 | $ | 448,543 | $ | 466,706 | $ | 381,729 | ||||||||
Net income 2 |
28,662 | 14,804 | 27,045 | 25,718 | ||||||||||||
Net income before unusual item2 |
6,439 | 14,804 | 27,045 | 25,718 | ||||||||||||
Basic net income per common share2 |
0.31 | 0.16 | 0.29 | 0.28 | ||||||||||||
Basic net income per common share before unusual item2 |
0.07 | 0.16 | 0.29 | 0.28 | ||||||||||||
Diluted net income per common share2 |
0.31 | 0.15 | 0.29 | 0.28 | ||||||||||||
Diluted net income per common share before unusual item2 |
0.07 | 0.15 | 0.29 | 0.28 |
1 | These amounts have been restated in accordance with IFRS. |
|
2 | Attributable to Methanex Corporation shareholders. |
|
3 | These figures are reported in accordance with Canadian GAAP, and have not been
restated in accordance with IFRS, as the Companys date of transition from Canadian GAAP to
IFRS was January 1, 2010. |
METHANEX CORPORATION 2011 THIRD QUARTER REPORT | PAGE 13 | |
MANAGEMENTS DISCUSSION AND ANALYSIS |
| 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, |
| expected levels and timing of natural gas supply to each of our plants, including without
limitation, levels of natural gas supply from investments in natural gas exploration and
development in Chile and New Zealand and availability of economically priced natural gas in
Chile, New Zealand and Canada, |
| capital committed by third parties towards future natural gas exploration in Chile and New
Zealand, |
| expected capital expenditures, including without limitation, those to support natural gas
exploration and development in Chile and New Zealand and the restart of our idled methanol
facilities, |
| anticipated production rates of our plants, including without limitation, our Chilean
facilities, the new methanol plant in Egypt and the restarted Medicine Hat facility, |
| expected operating costs, including natural gas feedstock costs and logistics costs, |
| expected tax rates or resolutions to tax disputes, |
| expected cash flows and earnings capability, |
| ability to meet covenants or obtain waivers associated with our long-term debt
obligations, including without limitation, the Egypt limited recourse debt facilities which
have conditions associated with finalization of certain land title registration and related
mortgages which require actions by Egyptian governmental entities, |
| 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, capacity expansions,
plant relocations, or other business initiatives or opportunities, |
| financial strength and ability to meet future financial commitments, |
| expected global or regional economic activity (including industrial production levels), |
| expected actions of governments, gas suppliers, courts, tribunals or other third
parties, and |
| expected impact on our results of operations in Egypt and our financial condition as a
consequence of actions taken by the Government of Egypt and its agencies. |
| supply of, demand for, and price of, methanol, methanol derivatives, natural
gas, oil and oil derivatives, |
| success of natural gas exploration in Chile and New Zealand and our ability to procure
economically priced natural gas in Chile, New Zealand and Canada, |
| production rates of our facilities, including without limitation, our Chilean facilities,
the new methanol plant in Egypt and the restarted Medicine Hat facility, |
| receipt or issuance of third party consents or approvals, including without limitation,
governmental registrations of land title and related mortgages in Egypt, 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, |
| availability of committed credit facilities and other financing, |
| global and regional economic activity (including industrial production levels), |
METHANEX CORPORATION 2011 THIRD QUARTER REPORT | PAGE 14 | |
MANAGEMENTS DISCUSSION AND ANALYSIS |
| absence of a material negative impact from major natural disasters, |
| absence of a material negative impact from changes in laws or regulations, |
| absence of material negative impact from political instability in the countries in which we
operate, and |
| enforcement of contractual arrangements and ability to perform contractual obligations by
customers, suppliers and other third parties. |
| 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 Chile, New Zealand, and Canada on
commercially acceptable terms, |
| the ability to successfully carry out corporate initiatives and strategies, |
| actions of competitors, suppliers, and financial institutions, |
| actions of governments and governmental authorities, including without limitation,
implementation of policies or other measures 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 or existing contractual arrangements, |
| world-wide economic conditions, and |
| other risks described in our 2010 Managements Discussion and Analysis and this Third
Quarter 2011 Managements Discussion and Analysis. |
METHANEX CORPORATION 2011 THIRD QUARTER REPORT | PAGE 15 | |
MANAGEMENTS DISCUSSION AND ANALYSIS |
PRICE | The change in our Adjusted EBITDA as a result of changes
in average realized price is calculated as the difference
from period to period in the selling price of methanol
multiplied by the current period total methanol sales volume
excluding commission sales volume plus the difference from
period to period in commission income. |
CASH 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. 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 our 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 margin per tonne of 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. |
METHANEX CORPORATION 2011 THIRD QUARTER REPORT | PAGE 16 | |
MANAGEMENTS DISCUSSION AND ANALYSIS |
Three Months Ended | Nine Months Ended | |||||||||||||||
Sep 30 | Sep 30 | Sep 30 | Sep 30 | |||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||
Revenue |
$ | 669,702 | $ | 480,997 | $ | 1,911,538 | $ | 1,396,246 | ||||||||
Cost of sales and operating expenses (note 6) |
(513,600 | ) | (424,969 | ) | (1,560,447 | ) | (1,197,529 | ) | ||||||||
Depreciation and amortization (note 6) |
(43,696 | ) | (34,991 | ) | (113,109 | ) | (105,520 | ) | ||||||||
Gain on sale of Kitimat assets |
| 22,223 | | 22,223 | ||||||||||||
Operating income |
112,406 | 43,260 | 237,982 | 115,420 | ||||||||||||
Finance costs (note 7) |
(17,386 | ) | (7,636 | ) | (43,929 | ) | (23,252 | ) | ||||||||
Finance income and other expenses |
(1,585 | ) | (1,472 | ) | 4,558 | (133 | ) | |||||||||
Profit before income tax expense |
93,435 | 34,152 | 198,611 | 92,035 | ||||||||||||
Income tax expense: |
||||||||||||||||
Current |
(10,802 | ) | (6,741 | ) | (27,344 | ) | (19,149 | ) | ||||||||
Deferred |
(8,036 | ) | 850 | (16,387 | ) | (4,166 | ) | |||||||||
(18,838 | ) | (5,891 | ) | (43,731 | ) | (23,315 | ) | |||||||||
Net income |
$ | 74,597 | $ | 28,261 | $ | 154,880 | $ | 68,720 | ||||||||
Attributable to: |
||||||||||||||||
Methanex Corporation shareholders |
62,316 | 28,662 | 137,455 | 70,511 | ||||||||||||
Non-controlling interests |
12,281 | (401 | ) | 17,425 | (1,791 | ) | ||||||||||
$ | 74,597 | $ | 28,261 | $ | 154,880 | $ | 68,720 | |||||||||
Income for the period attributable to Methanex Corporation shareholders |
||||||||||||||||
Basic net income per common share (note 8) |
$ | 0.67 | $ | 0.31 | $ | 1.48 | $ | 0.76 | ||||||||
Diluted net income per common share (note 8) |
$ | 0.59 | $ | 0.31 | $ | 1.38 | $ | 0.75 | ||||||||
Basic net income per common share before unusual item (note 8) |
$ | 0.67 | $ | 0.07 | $ | 1.48 | $ | 0.52 | ||||||||
Diluted net income per common share before unusual item (note 8) |
$ | 0.59 | $ | 0.07 | $ | 1.38 | $ | 0.51 | ||||||||
Weighted average number of common shares outstanding |
93,202,401 | 92,209,089 | 92,954,844 | 92,174,766 | ||||||||||||
Diluted weighted average number of common shares outstanding |
94,441,681 | 93,339,322 | 94,404,262 | 93,371,364 |
METHANEX CORPORATION 2011 THIRD QUARTER REPORT | PAGE 17 | |
CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS (UNAUDITED) |
Three Months Ended | Nine Months Ended | |||||||||||||||
Sep 30 | Sep 30 | Sep 30 | Sep 30 | |||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||
Net income |
$ | 74,597 | $ | 28,261 | $ | 154,880 | $ | 68,720 | ||||||||
Other comprehensive income (loss): |
||||||||||||||||
Change in fair value of forward exchange contracts, net of tax |
634 | | (35 | ) | | |||||||||||
Change in fair value of interest rate swap contracts, net of tax |
4,103 | (11,169 | ) | (3,607 | ) | (29,939 | ) | |||||||||
Interest rate swap cash settlement reclassified to interest expense |
7,951 | | 8,821 | | ||||||||||||
Interest rate swap cash settlement reclassified to property, plant and equipment |
| 8,177 | 7,279 | 15,682 | ||||||||||||
12,688 | (2,992 | ) | 12,458 | (14,257 | ) | |||||||||||
Comprehensive income |
$ | 87,285 | $ | 25,269 | $ | 167,338 | $ | 54,463 | ||||||||
Attributable to: |
||||||||||||||||
Methanex Corporation shareholders |
70,183 | 26,866 | 144,916 | 61,955 | ||||||||||||
Non-controlling interests |
17,102 | (1,597 | ) | 22,422 | (7,492 | ) | ||||||||||
$ | 87,285 | $ | 25,269 | $ | 167,338 | $ | 54,463 | |||||||||
METHANEX CORPORATION 2011 THIRD QUARTER REPORT | PAGE 18 | |
CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS (UNAUDITED) |
Sep 30 | Dec 31 | |||||||
2011 | 2010 | |||||||
ASSETS |
||||||||
Current assets: |
||||||||
Cash and cash equivalents |
$ | 260,975 | $ | 193,794 | ||||
Trade and other receivables |
336,654 | 320,027 | ||||||
Inventories |
245,129 | 229,657 | ||||||
Prepaid expenses |
31,006 | 26,877 | ||||||
873,764 | 770,355 | |||||||
Non-current assets: |
||||||||
Property, plant and equipment (note 3) |
2,224,328 | 2,258,576 | ||||||
Other assets |
146,762 | 113,263 | ||||||
2,371,090 | 2,371,839 | |||||||
$ | 3,244,854 | $ | 3,142,194 | |||||
LIABILITIES AND SHAREHOLDERS EQUITY |
||||||||
Current liabilities: |
||||||||
Trade, other payables and accrued liabilities |
$ | 282,029 | $ | 259,039 | ||||
Current maturities on long-term debt (note 5) |
251,106 | 49,965 | ||||||
Current maturities on finance leases |
6,561 | 11,570 | ||||||
Current maturities on other long-term liabilities |
12,075 | 9,677 | ||||||
551,771 | 330,251 | |||||||
Non-current liabilities: |
||||||||
Long-term debt (note 5) |
659,489 | 896,976 | ||||||
Finance leases |
57,706 | 67,842 | ||||||
Other long-term liabilities |
118,968 | 140,570 | ||||||
Deferred income tax liabilities |
301,485 | 295,431 | ||||||
1,137,648 | 1,400,819 | |||||||
Equity: |
||||||||
Capital stock |
454,934 | 440,092 | ||||||
Contributed surplus |
22,231 | 25,393 | ||||||
Retained earnings |
906,718 | 815,320 | ||||||
Accumulated other comprehensive loss |
(18,632 | ) | (26,093 | ) | ||||
Shareholders equity |
1,365,251 | 1,254,712 | ||||||
Non-controlling interests |
190,184 | 156,412 | ||||||
Total equity |
1,555,435 | 1,411,124 | ||||||
$ | 3,244,854 | $ | 3,142,194 | |||||
METHANEX CORPORATION 2011 THIRD QUARTER REPORT | PAGE 19 | |
CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS (UNAUDITED) |
Accumulated | ||||||||||||||||||||||||||||||||
Number of | Other | Non- | ||||||||||||||||||||||||||||||
Common | Capital | Contributed | Retained | Comprehensive | Shareholders | Controlling | Total | |||||||||||||||||||||||||
Shares | Stock | Surplus | Earnings | Loss | Equity | Interests | Equity | |||||||||||||||||||||||||
Balance, January 1, 2010 |
92,108,242 | $ | 427,792 | $ | 26,981 | $ | 776,139 | $ | (19,910 | ) | $ | 1,211,002 | $ | 137,272 | $ | 1,348,274 | ||||||||||||||||
Net income (loss) |
| | | 70,511 | | 70,511 | (1,791 | ) | 68,720 | |||||||||||||||||||||||
Other comprehensive (loss) |
| | | | (8,556 | ) | (8,556 | ) | (5,701 | ) | (14,257 | ) | ||||||||||||||||||||
Compensation expense recorded
for stock options |
| | 1,176 | | | 1,176 | | 1,176 | ||||||||||||||||||||||||
Issue of shares on exercise of
stock options |
124,975 | 1,400 | | | | 1,400 | | 1,400 | ||||||||||||||||||||||||
Reclassification of grant date
fair value on exercise of
stock options |
| 522 | (522 | ) | | | | | | |||||||||||||||||||||||
Dividend payments to Methanex
Corporation shareholders |
| | | (42,869 | ) | | (42,869 | ) | | (42,869 | ) | |||||||||||||||||||||
Dividend payments to
non-controlling interests |
| | | | | | (750 | ) | (750 | ) | ||||||||||||||||||||||
Capital contributions by
non-controlling interests |
| | | | | | 18,400 | 18,400 | ||||||||||||||||||||||||
Balance, September 30, 2010 |
92,233,217 | 429,714 | 27,635 | 803,781 | (28,466 | ) | 1,232,664 | 147,430 | 1,380,094 | |||||||||||||||||||||||
Net income (loss) |
| | | 27,009 | | 27,009 | (199 | ) | 26,810 | |||||||||||||||||||||||
Other comprehensive income (loss) |
| | | (1,139 | ) | 2,373 | 1,234 | 1,581 | 2,815 | |||||||||||||||||||||||
Compensation expense recorded
for stock options |
| | 299 | | | 299 | | 299 | ||||||||||||||||||||||||
Issue of shares on exercise of
stock options |
398,805 | 7,837 | | | | 7,837 | | 7,837 | ||||||||||||||||||||||||
Reclassification of grant date
fair value on exercise of
stock options |
| 2,541 | (2,541 | ) | | | | | | |||||||||||||||||||||||
Dividend payments to Methanex
Corporation shareholders |
| | | (14,331 | ) | | (14,331 | ) | | (14,331 | ) | |||||||||||||||||||||
Capital contributions
non-controlling interests |
| | | | | | 7,600 | 7,600 | ||||||||||||||||||||||||
Balance, December 31, 2010 |
92,632,022 | 440,092 | 25,393 | 815,320 | (26,093 | ) | 1,254,712 | 156,412 | 1,411,124 | |||||||||||||||||||||||
Net income |
| | | 137,455 | | 137,455 | 17,425 | 154,880 | ||||||||||||||||||||||||
Other comprehensive income |
| | | | 7,461 | 7,461 | 4,997 | 12,458 | ||||||||||||||||||||||||
Compensation expense recorded
for stock options |
| | 657 | | | 657 | | 657 | ||||||||||||||||||||||||
Issue of shares on exercise of
stock options |
585,798 | 11,023 | | | | 11,023 | | 11,023 | ||||||||||||||||||||||||
Reclassification of grant date
fair value on exercise of
stock options |
| 3,819 | (3,819 | ) | | | | | | |||||||||||||||||||||||
Dividend payments to Methanex
Corporation shareholders |
| | | (46,057 | ) | | (46,057 | ) | | (46,057 | ) | |||||||||||||||||||||
Dividends paid and payable to
non-controlling interests |
| | | | | | (7,850 | ) | (7,850 | ) | ||||||||||||||||||||||
Capital contributions
non-controlling interests |
| | | | | | 19,200 | 19,200 | ||||||||||||||||||||||||
Balance, September 30, 2011 |
93,217,820 | $ | 454,934 | $ | 22,231 | $ | 906,718 | $ | (18,632 | ) | $ | 1,365,251 | $ | 190,184 | $ | 1,555,435 | ||||||||||||||||
METHANEX CORPORATION 2011 THIRD QUARTER REPORT | PAGE 20 | |
CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS (UNAUDITED) |
Three Months Ended | Nine Months Ended | |||||||||||||||
Sep 30 | Sep 30 | Sep 30 | Sep 30 | |||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES |
||||||||||||||||
Net income |
$ | 74,597 | $ | 28,261 | $ | 154,880 | $ | 68,720 | ||||||||
Add (deduct) non-cash items: |
||||||||||||||||
Depreciation and amortization |
43,696 | 34,991 | 113,109 | 105,520 | ||||||||||||
Gain on sale of Kitimat assets |
| (22,223 | ) | | (22,223 | ) | ||||||||||
Income tax expense |
18,838 | 5,891 | 43,731 | 23,315 | ||||||||||||
Share based compensation |
(20,489 | ) | 8,828 | (8,749 | ) | 17,927 | ||||||||||
Finance costs |
17,386 | 7,636 | 43,929 | 23,252 | ||||||||||||
Other |
(2,372 | ) | 5,969 | (949 | ) | 7,277 | ||||||||||
Income taxes paid |
(4,992 | ) | (2,720 | ) | (32,396 | ) | (8,931 | ) | ||||||||
Other cash payments, including share-based compensation |
(1,823 | ) | (1,763 | ) | (8,819 | ) | (5,885 | ) | ||||||||
Cash flows from operating activities before undernoted |
124,841 | 64,870 | 304,736 | 208,972 | ||||||||||||
Changes in non-cash working capital (note 10) |
(5,722 | ) | (3,510 | ) | 16,537 | (39,146 | ) | |||||||||
119,119 | 61,360 | 321,273 | 169,826 | |||||||||||||
CASH FLOWS FROM FINANCING ACTIVITIES |
||||||||||||||||
Dividend payments |
(15,847 | ) | (14,294 | ) | (46,057 | ) | (42,869 | ) | ||||||||
Interest paid, including interest rate swap settlements |
(25,154 | ) | (26,067 | ) | (55,405 | ) | (56,963 | ) | ||||||||
Changes in project debt reserve accounts |
(29,000 | ) | | (31,209 | ) | | ||||||||||
Repayment of limited recourse debt |
(16,677 | ) | (15,722 | ) | (41,517 | ) | (23,363 | ) | ||||||||
Equity contributions by non-controlling interests |
| 6,000 | 19,200 | 18,400 | ||||||||||||
Dividend payments to non-controlling interests |
| | (1,250 | ) | (750 | ) | ||||||||||
Proceeds from limited recourse debt |
| 30,415 | 2,700 | 67,515 | ||||||||||||
Proceeds on issue of shares on exercise of stock options |
843 | 503 | 11,023 | 1,400 | ||||||||||||
Repayment of finance leases, including other long term liabilities |
(1,545 | ) | (2,899 | ) | (4,390 | ) | (8,725 | ) | ||||||||
(87,380 | ) | (22,064 | ) | (146,905 | ) | (45,355 | ) | |||||||||
CASH FLOWS FROM INVESTING ACTIVITIES |
||||||||||||||||
Property, plant and equipment |
(13,571 | ) | (26,329 | ) | (92,353 | ) | (84,662 | ) | ||||||||
Oil and gas assets |
(4,272 | ) | (3,694 | ) | (21,769 | ) | (18,830 | ) | ||||||||
GeoPark repayments |
| 715 | 7,551 | 5,696 | ||||||||||||
Other assets |
| 9,036 | | (462 | ) | |||||||||||
Changes in non-cash working capital related to investing activities (note 10) |
1,455 | (5,100 | ) | (616 | ) | (4,162 | ) | |||||||||
(16,388 | ) | (25,372 | ) | (107,187 | ) | (102,420 | ) | |||||||||
Increase in cash and cash equivalents |
15,351 | 13,924 | 67,181 | 22,051 | ||||||||||||
Cash and cash equivalents, beginning of period |
245,624 | 177,915 | 193,794 | 169,788 | ||||||||||||
Cash and cash equivalents, end of period |
$ | 260,975 | $ | 191,839 | $ | 260,975 | $ | 191,839 | ||||||||
METHANEX CORPORATION 2011 THIRD QUARTER REPORT | PAGE 21 | |
CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS (UNAUDITED) |
1. | Basis of Presentation: |
These condensed consolidated interim financial statements are prepared in accordance with
International Accounting Standards (IAS) 34, Interim Financial Reporting, as issued by the
International Accounting Standards Board (IASB) on a basis consistent with the significant
accounting policies disclosed in note 2 of the March 31, 2011 interim financial statements and
therefore should be read in conjunction with the condensed consolidated interim financial
statements for the period ended March 31, 2011. These condensed consolidated interim financial
statements are part of the period covered by the Companys first International Financial
Reporting Standards (IFRS) consolidated financial statements for the year ending December 31,
2011 and therefore IFRS 1, First Time Adoption of IFRS has been applied. The condensed
consolidated interim financial statements do not include all of the information required for
full annual financial statements and were approved and authorized for issue by the Audit,
Finance & Risk Committee of the Board of Directors on October 26, 2011. |
The Companys condensed consolidated interim financial statements were prepared in accordance
with accounting principles generally accepted in Canada (Canadian GAAP) until December 31, 2010.
The period ended March 31, 2011, with comparative results for 2010, was the Companys first IFRS
condensed consolidated interim financial statements. Canadian GAAP differs from IFRS in some
areas and accordingly, the significant accounting policies applied in the preparation of these
condensed consolidated interim financial statements have been consistently applied to all
periods presented except in instances where IFRS 1 either requires or permits an exemption. An
explanation of how the transition from Canadian GAAP to IFRS has affected the reported
consolidated statements of income, comprehensive income, financial position, and cash flows of
the Company for the period ended September 30, 2010 is provided in note 12. This note includes
information on the provisions of IFRS 1 and the exemptions that the Company elected to apply at
the date of transition, January 1, 2010, and reconciliations of equity, net income and
comprehensive income for the comparative periods ended September 30, 2010. For a summary of the
impact of transition from Canadian GAAP to IFRS at the date of transition, January 1, 2010, as
well as for the year ended December 31, 2010, refer to note 18 of the condensed consolidated
interim financial statements for the first quarter of 2011 ended March 31, 2011. |
These condensed consolidated interim financial statements include the Egypt methanol facility on
a consolidated basis, with the other investors 40% share presented as non-controlling interest
and our proportionate share of the Atlas methanol facility. |
2. | Inventories: |
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 expenses and depreciation and amortization for the three and nine month periods ended
September 30, 2011 is $516 million (2010 $405 million) and $1,513 million (2010 $1,147
million), respectively. |
3. | Property, plant and equipment: |
Buildings, Plant | ||||||||||||||||
Installations & Machinery | Oil & Gas Properties | Other | Total | |||||||||||||
Cost at September 30, 2011 |
$ | 3,179,762 | $ | 60,614 | $ | 89,290 | $ | 3,329,666 | ||||||||
Accumulated depreciation at September 30, 2011 |
1,037,100 | 28,061 | 40,177 | 1,105,338 | ||||||||||||
Net book value at September 30, 2011 |
$ | 2,142,662 | $ | 32,553 | $ | 49,113 | $ | 2,224,328 | ||||||||
Cost at December 31, 2010 |
$ | 3,097,928 | $ | 54,049 | $ | 116,203 | $ | 3,268,180 | ||||||||
Accumulated depreciation at December 31, 2010 |
929,079 | 20,092 | 60,433 | 1,009,604 | ||||||||||||
Net book value at December 31, 2010 |
$ | 2,168,849 | $ | 33,957 | $ | 55,770 | $ | 2,258,576 | ||||||||
METHANEX CORPORATION 2011 THIRD QUARTER REPORT NOTES TO CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS (UNAUDITED) |
PAGE 22 |
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 condensed
consolidated interim financial statements are the following amounts representing the Companys
proportionate interest in Atlas: |
Sep 30 | Dec 31 | |||||||
Consolidated Statements of Financial Position | 2011 | 2010 | ||||||
Cash and cash equivalents |
$ | 27,229 | $ | 10,676 | ||||
Other current assets |
80,286 | 83,795 | ||||||
Property, plant and equipment |
276,652 | 276,114 | ||||||
Other assets |
14,757 | 12,548 | ||||||
Trade, other payables and accrued liabilities |
32,847 | 23,934 | ||||||
Long-term debt, including current maturities (note 5) |
71,831 | 79,577 | ||||||
Finance leases and other long-term liabilities, including current maturities |
49,970 | 52,480 | ||||||
Deferred income tax liabilities |
19,245 | 18,893 |
Three Months Ended | Nine Months Ended | |||||||||||||||
Sep 30 | Sep 30 | Sep 30 | Sep 30 | |||||||||||||
Consolidated Statements of Income (Loss) | 2011 | 2010 | 2011 | 2010 | ||||||||||||
Revenue |
$ | 46,746 | $ | 29,204 | $ | 181,501 | $ | 124,306 | ||||||||
Expenses |
(48,047 | ) | (28,283 | ) | (161,226 | ) | (117,127 | ) | ||||||||
Income (loss) before income taxes |
(1,301 | ) | 921 | 20,275 | 7,179 | |||||||||||
Income tax recovery (expense) |
39 | (558 | ) | (3,493 | ) | (2,383 | ) | |||||||||
Net income (loss) |
$ | (1,262 | ) | $ | 363 | $ | 16,782 | $ | 4,796 | |||||||
Three Months Ended | Nine Months Ended | |||||||||||||||
Sep 30 | Sep 30 | Sep 30 | Sep 30 | |||||||||||||
Consolidated Statements of Cash Flows | 2011 | 2010 | 2011 | 2010 | ||||||||||||
Cash flows from operating activities |
$ | 6,909 | $ | (15,468 | ) | $ | 39,474 | $ | 15,144 | |||||||
Cash outflows from financing activities |
(1,849 | ) | (2,827 | ) | (13,372 | ) | (13,477 | ) | ||||||||
Cash outflows from investing activities |
(3,784 | ) | (5,124 | ) | (9,549 | ) | (6,744 | ) |
5. | Long-term debt: |
Sep 30 | Dec 31 | |||||||
2011 | 2010 | |||||||
Unsecured notes |
||||||||
8.75% due August 15, 2012 |
$ | 199,506 | $ | 199,112 | ||||
6.00% due August 15, 2015 |
149,065 | 148,908 | ||||||
348,571 | 348,020 | |||||||
Atlas limited recourse debt facilities |
71,831 | 79,577 | ||||||
Egypt limited recourse debt facilities |
469,693 | 499,706 | ||||||
Other limited recourse debt facilities |
20,500 | 19,638 | ||||||
910,595 | 946,941 | |||||||
Less current maturities |
(251,106 | ) | (49,965 | ) | ||||
$ | 659,489 | $ | 896,976 | |||||
METHANEX CORPORATION 2011 THIRD QUARTER REPORT NOTES TO CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS (UNAUDITED) |
PAGE 23 |
5. | Long-term debt (continued): |
During the three and nine month periods ended September 30, 2011, the Company made repayments on
its Egypt limited recourse debt facilities of $16.1 million and $31.7 million, respectively, and
other limited recourse debt facilities of $0.6 million and $1.8 million, respectively. The
Company also made repayments on its Atlas limited recourse debt facilities of $8.0 million
during the nine month period ended September 30, 2011. |
The covenants governing the Companys unsecured notes apply to the Company and its subsidiaries
excluding the Atlas joint venture and Egypt entity (limited recourse subsidiaries) and include
restrictions on liens and sale and lease-back transactions, or merger or consolidation with
another corporation or sale of all or substantially all of the Companys assets. The indenture
also contains customary default provisions. |
The Company has a $200 million unsecured revolving bank facility provided by highly rated
financial institutions and this was extended in early July 2011 to May 2015. This facility
contains covenant and default provisions in addition to those of the unsecured notes as
described above. Significant covenants and default provisions under this facility include: |
a) | the obligation to maintain an EBITDA to interest coverage ratio of greater than 2:1 and a
debt to capitalization ratio of less than or equal to 50%, calculated on a four quarter
trailing average basis in accordance with definitions in the credit agreement which include
adjustments related to the limited recourse subsidiaries, |
b) | a default if payment on any indebtedness of $10 million or more of the Company and its
subsidiaries except for the limited recourse subsidiaries is accelerated by the creditor, and |
c) | a default if a default occurs on any other indebtedness of $50 million or more of the
Company and its subsidiaries except for the limited recourse subsidiaries that permits the
creditor to demand repayment. |
The Atlas and Egypt limited recourse debt facilities are described as limited recourse as they
are secured only by the assets of the Atlas joint venture and the Egypt entity, respectively.
Accordingly, the lenders to the limited recourse debt facilities have no recourse to the Company
or its other subsidiaries. The Atlas and Egypt limited recourse debt facilities have customary
covenants and default provisions which apply only to these entities including restrictions on
the incurrence of additional indebtedness and a requirement to fulfill certain conditions before
the payment of cash or other distributions. |
The Egypt limited recourse debt facilities required that certain conditions associated with
plant construction and commissioning be met by September 30, 2011 (project completion).
Project completion was achieved during the third quarter of 2011. In connection with achieving
project completion, we agreed to a covenant to complete by March 31, 2012 certain land title
registrations and related mortgages which require action by Egyptian government entities. We do
not believe that the finalization of these items is material and will seek a waiver from the
lenders if not completed by March 31, 2012. We cannot assure you that the land title
registrations and related mortgages will be finalized by March 31, 2012 or that we would be able
to obtain a waiver from the lenders. |
At September 30, 2011, management believes the Company was in compliance with all of the
covenants and default provisions related to long-term debt obligations. |
METHANEX CORPORATION 2011 THIRD QUARTER REPORT NOTES TO CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS (UNAUDITED) |
PAGE 24 |
6. | Expenses by function: |
Three Months Ended | Nine Months Ended | |||||||||||||||
Sep 30 | Sep 30 | Sep 30 | Sep 30 | |||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||
Cost of sales |
$ | 482,365 | $ | 381,015 | $ | 1,419,117 | $ | 1,071,851 | ||||||||
Selling and distribution |
80,204 | 65,326 | 234,051 | 196,160 | ||||||||||||
Administrative expenses |
(5,273 | ) | 13,619 | 20,388 | 35,038 | |||||||||||
Total expenses by function |
$ | 557,296 | $ | 459,960 | $ | 1,673,556 | $ | 1,303,049 | ||||||||
Cost of sales and operating expenses |
$ | 513,600 | $ | 424,969 | $ | 1,560,447 | $ | 1,197,529 | ||||||||
Depreciation and amortization |
43,696 | 34,991 | 113,109 | 105,520 | ||||||||||||
Total expenses per Consolidated
Statements of Income |
$ | 557,296 | $ | 459,960 | $ | 1,673,556 | $ | 1,303,049 | ||||||||
Included in total expenses for the three and nine month periods ended September 30, 2011
are employee expenses, including share-based compensation expense (recovery), of $13.0 million
(2010 $32.3 million) and $87.4 million (2010 $94.5 million), respectively. |
7. | Finance costs: |
Three Months Ended | Nine Months Ended | |||||||||||||||
Sep 30 | Sep 30 | Sep 30 | Sep 30 | |||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||
Finance costs |
$ | 17,386 | $ | 17,303 | $ | 51,159 | $ | 51,518 | ||||||||
Less: capitalized
interest related to
construction of
Egypt plant |
| (9,667 | ) | (7,230 | ) | (28,266 | ) | |||||||||
$ | 17,386 | $ | 7,636 | $ | 43,929 | $ | 23,252 | |||||||||
Finance costs are primarily comprised of interest on borrowings and finance lease
obligations, amortization of deferred financing fees, and accretion expense associated with site
restoration costs. Interest during construction of the Egypt methanol facility was capitalized
until the plant was substantially completed and ready for productive use in mid-March of 2011.
The Company has interest rate swap contracts on its Egypt limited recourse debt facilities 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,
2011 interest costs of nil (2010 $9.7 million) and $7.2 million (2010 $28.3 million),
respectively, related to this project were capitalized. |
METHANEX CORPORATION 2011 THIRD QUARTER REPORT NOTES TO CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS (UNAUDITED) |
PAGE 25 |
8. | Net income per common share: |
Diluted net income per common share is calculated by giving effect to the potential dilution
that would occur if outstanding stock options and tandem share appreciation rights (TSARs) were
exercised or converted to common shares. Outstanding TSARs may be settled in cash or common
shares at the holders option and for purposes of calculating diluted net income per common share, the more dilutive of cash-settled and equity-settled is used regardless of how the plan
is accounted for. Accordingly, TSARs which are accounted for as cash-settled for accounting
purposes will require an adjustment to the numerator and denominator if they are determined to
have a dilutive effect on diluted net income per common share. |
During the three and nine month periods ended September 30, 2011, the Companys share price
declined and the Company recorded a share based compensation recovery related to TSARs. For
these periods, the equity-settled method has been determined to be the more dilutive for
purposes of calculating diluted net income per common share. |
A reconciliation of the net income used for the purpose of calculating diluted net income per
common share is as follows: |
Three Months Ended | Nine Months Ended | |||||||||||||||
Sep 30 | Sep 30 | Sep 30 | Sep 30 | |||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||
Numerator for basic net income per common share |
$ | 62,316 | $ | 28,662 | $ | 137,455 | $ | 70,511 | ||||||||
Adjustment for the effect of TSARs: |
||||||||||||||||
Cash-based settlement recovery included in
net income |
(5,905 | ) | | (3,085 | ) | 3,083 | ||||||||||
Equity-based settlement expense |
(575 | ) | | (3,751 | ) | (3,414 | ) | |||||||||
Numerator for diluted net income per common share |
$ | 55,836 | $ | 28,662 | $ | 130,619 | $ | 70,180 | ||||||||
Stock options and TSARs are considered dilutive when the average market price of the
Companys common shares during the period disclosed exceeds the exercise price of the stock
option or TSAR. A reconciliation of the number of common shares used for the purposes of
calculating basic and diluted net income per common share is as follows: |
Three Months Ended | Nine Months Ended | |||||||||||||||
Sep 30 | Sep 30 | Sep 30 | Sep 30 | |||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||
Denominator for basic net income per common share |
93,202,401 | 92,209,089 | 92,954,844 | 92,174,766 | ||||||||||||
Effect of dilutive stock options |
1,234,174 | 1,130,233 | 1,416,618 | 1,196,598 | ||||||||||||
Effect of dilutive TSARs |
5,106 | | 32,800 | | ||||||||||||
Denominator for diluted net income per common share
1 |
94,441,681 | 93,339,322 | 94,404,262 | 93,371,364 | ||||||||||||
1 | 3,069,219 and 4,034,139 outstanding options for the three and nine month
periods ended September 30, 2011, respectively, are dilutive and have been included in the
diluted weighted average number of common shares. |
For the three and nine month periods ended September 30, 2011, basic and diluted net
income per common share attributable to Methanex shareholders were as follows: |
Three Months Ended | Nine Months Ended | |||||||||||||||
Sep 30 | Sep 30 | Sep 30 | Sep 30 | |||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||
Basic net income per common share |
$ | 0.67 | $ | 0.31 | $ | 1.48 | $ | 0.76 | ||||||||
Diluted net income per common share |
$ | 0.59 | $ | 0.31 | $ | 1.38 | $ | 0.75 |
METHANEX CORPORATION 2011 THIRD QUARTER REPORT NOTES TO CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS (UNAUDITED) |
PAGE 26 |
9. | Share-based compensation: |
a) | Stock options: |
(i) | Outstanding stock options: |
Options Denominated in CAD | Options Denominated in USD | |||||||||||||||
Number of Stock | Weighted Average | Number of Stock | Weighted Average | |||||||||||||
Options | Exercise Price | Options | Exercise Price | |||||||||||||
Outstanding at December 31, 2010 |
2,250 | $ | 9.56 | 4,574,257 | $ | 18.95 | ||||||||||
Granted |
| | 67,800 | 28.74 | ||||||||||||
Exercised |
(2,250 | ) | 9.56 | (532,068 | ) | 19.18 | ||||||||||
Cancelled |
| | (6,470 | ) | 13.40 | |||||||||||
Outstanding at June 30, 2011 |
| $ | | 4,103,519 | $ | 19.09 | ||||||||||
Granted |
| | | | ||||||||||||
Exercised |
| | (51,480 | ) | 15.49 | |||||||||||
Cancelled |
| | (17,900 | ) | 18.52 | |||||||||||
Outstanding at September 30, 2011 |
| $ | | 4,034,139 | $ | 19.14 | ||||||||||
Options Outstanding at | Options Exercisable at | |||||||||||||||||||
September 30, 2011 | September 30, 2011 | |||||||||||||||||||
Weighted | ||||||||||||||||||||
Average | ||||||||||||||||||||
Remaining | Number of Stock | Weighted | Number of Stock | Weighted | ||||||||||||||||
Contractual Life | Options | Average Exercise | Options | Average | ||||||||||||||||
Range of Exercise Prices | (Years) | Outstanding | Price | Exercisable | Exercise Price | |||||||||||||||
Options denominated in USD |
||||||||||||||||||||
$6.33 to 11.56 |
4.1 | 1,224,675 | $ | 6.55 | 795,070 | $ | 6.67 | |||||||||||||
$17.85 to 22.52 |
1.3 | 962,550 | 20.46 | 962,550 | 20.46 | |||||||||||||||
$23.92 to 28.74 |
3.2 | 1,846,914 | 26.79 | 1,723,714 | 26.77 | |||||||||||||||
3.0 | 4,034,139 | $ | 19.14 | 3,481,334 | $ | 20.43 | ||||||||||||||
(ii) | Compensation expense related to stock options: |
||
For the three and nine month periods ended September 30, 2011, compensation expense
related to stock options included in cost of sales and operating expenses was $0.2
million (2010 $0.3 million) and $0.7 million (2010 $1.2 million), respectively. The
fair value of the stock option grant was estimated on the date of grant using the
Black-Scholes option pricing model. |
b) | Share appreciation rights and tandem share appreciation rights: |
||
During 2010, the Companys stock option plan was amended to include tandem share
appreciation rights (TSARs) and a new plan was introduced for share appreciation rights
(SARs). 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. A TSAR gives the
holder the choice between exercising a regular stock option or surrendering the option for a
cash payment equal to the amount the market price of the Companys common shares exceeds 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 2011 THIRD QUARTER REPORT NOTES TO CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS (UNAUDITED) |
PAGE 27 |
9. | Share-based compensation (continued): |
b) | Share appreciation rights and tandem share appreciation rights (continued): |
(i) | Outstanding SARs and TSARs: |
||
SARs and TSARs outstanding at September 30, 2011: |
SARs | TSARs | |||||||||||||||
Number of | Number of | |||||||||||||||
Units | Exercise Price USD | Units | Exercise Price USD | |||||||||||||
Outstanding at December 31, 2010 |
388,965 | $ | 25.22 | 735,505 | $ | 25.19 | ||||||||||
Granted |
264,210 | 28.79 | 498,190 | 28.78 | ||||||||||||
Exercised |
(11,430 | ) | 25.22 | (7,800 | ) | 25.22 | ||||||||||
Cancelled |
(6,000 | ) | 25.22 | | | |||||||||||
Outstanding at June 30, 2011 |
635,745 | $ | 26.70 | 1,225,895 | $ | 26.65 | ||||||||||
Granted |
10,000 | 25.97 | | | ||||||||||||
Exercised |
(2,600 | ) | 25.22 | | | |||||||||||
Cancelled |
(13,298 | ) | 25.83 | (6,160 | ) | 27.14 | ||||||||||
Outstanding at September 30, 20111 |
629,847 | $ | 26.72 | 1,219,735 | $ | 26.65 | ||||||||||
1 | At September 30, 2011, 347,993 SARs and TSARs were
exercisable. 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 fair value
and is recognized over the related service period. Changes in fair value each period are
recognized in earnings for the proportion of the service that has been rendered at each
reporting date. The fair value at September 30, 2011 was $5.6 million compared with the
recorded liability of $4.0 million. The difference between the fair value and the
recorded liability of $1.6 million will be recognized over the weighted average remaining
service period of approximately 1.7 years. The weighted average fair value of the vested
SARs and TSARs was estimated at September 30, 2011 using the Black-Scholes option pricing
model. |
|||
For the three and nine month periods ended September 30, 2011, compensation expense
related to SARs and TSARs included a recovery in cost of sales and operating expenses of
$8.4 million (2010 expense of $2.2 million) and $4.5 million (2010 expense of $4.4
million), respectively. |
c) | Deferred, restricted and performance share units: |
||
Deferred, restricted and performance share units outstanding at September 30, 2011 are as
follows: |
Number of | Number of | Number of | ||||||||||
Deferred Share | Restricted Share | Performance | ||||||||||
Units | Units | Share Units | ||||||||||
Outstanding at December 31, 2010 |
557,187 | 46,604 | 1,169,617 | |||||||||
Granted |
23,287 | 17,100 | 281,470 | |||||||||
Granted in-lieu of dividends |
6,057 | 698 | 12,029 | |||||||||
Redeemed |
| | (343,931 | ) | ||||||||
Cancelled |
| | (14,685 | ) | ||||||||
Outstanding at June 30, 2011 |
586,531 | 64,402 | 1,104,500 | |||||||||
Granted |
1,246 | | | |||||||||
Granted in-lieu of dividends |
4,755 | 506 | 8,641 | |||||||||
Redeemed |
| | | |||||||||
Cancelled |
| | (4,646 | ) | ||||||||
Outstanding at September 30, 2011 |
592,532 | 64,908 | 1,108,495 | |||||||||
METHANEX CORPORATION 2011 THIRD QUARTER REPORT NOTES TO CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS (UNAUDITED) |
PAGE 28 |
9. | Share-based compensation (continued): |
c) | Deferred, restricted and performance share units (continued): |
||
Compensation expense for deferred, restricted and performance share units is 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, 2011 was $39.5 million
compared with the recorded liability of $34.9 million. The difference between the fair value
and the recorded liability of $4.6 million will be recognized over the weighted average
remaining service period of approximately 1.4 years. |
|||
For the three and nine month periods ended September 30, 2011, compensation expense related
to deferred, restricted and performance share units included in cost of sales and operating
expenses was a recovery of $12.2 million (2010 expense of $6.4 million) and recovery of
$4.8 million (2010 expense of $12.4 million), respectively. This included a recovery of
$13.8 million (2010 expense of $4.6 million) and $12.1 million (2010 expense of $4.5
million) related to the effect of the change in the Companys share price for the three and
nine month periods ended September 30, 2011 respectively. |
10. | Changes in non-cash working capital: |
Changes in non-cash working capital for the three and nine month periods ended September 30,
2011 were as follows: |
Three Months Ended | Nine Months Ended | |||||||||||||||
Sep 30 | Sep 30 | Sep 30 | Sep 30 | |||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||
Decrease (increase) in non-cash working capital: |
||||||||||||||||
Trade and other receivables |
$ | 14,790 | $ | (46,097 | ) | $ | (16,627 | ) | $ | (60,657 | ) | |||||
Inventories |
(8,379 | ) | (18,971 | ) | (15,472 | ) | (14,183 | ) | ||||||||
Prepaid expenses |
274 | (2,484 | ) | (4,129 | ) | 3,556 | ||||||||||
Trade, other payables and accrued liabilities |
(27,933 | ) | 27,816 | 22,990 | 4,372 | |||||||||||
(21,248 | ) | (39,736 | ) | (13,238 | ) | (66,912 | ) | |||||||||
Adjustments for items not having a cash effect and
working capital changes relating to taxes and interest
paid |
16,981 | 31,126 | 29,159 | 23,604 | ||||||||||||
Changes in non-cash working capital having a cash effect |
$ | (4,267 | ) | $ | (8,610 | ) | $ | 15,921 | $ | (43,308 | ) | |||||
These changes relate to the following activities: |
||||||||||||||||
Operating |
$ | (5,722 | ) | $ | (3,510 | ) | $ | 16,537 | $ | (39,146 | ) | |||||
Investing |
1,455 | (5,100 | ) | (616 | ) | (4,162 | ) | |||||||||
Changes in non-cash working capital |
$ | (4,267 | ) | $ | (8,610 | ) | $ | 15,921 | $ | (43,308 | ) | |||||
METHANEX CORPORATION 2011 THIRD QUARTER REPORT NOTES TO CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS (UNAUDITED) |
PAGE 29 |
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 | |||||||
2011 | 2010 | |||||||
Financial assets: |
||||||||
Financial assets at fair value through profit and loss (held for trading): |
||||||||
Cash and cash equivalents1 |
$ | 260,975 | $ | 193,794 | ||||
Project financing reserve accounts included in other assets1 |
43,757 | 12,548 | ||||||
Financial assets held for trading: |
||||||||
Derivative instruments designated as cash flow hedges1 |
420 | | ||||||
Loans and receivables: |
||||||||
Trade and other receivables, excluding current portion of GeoPark
financing |
333,877 | 316,070 | ||||||
GeoPark financing, including current portion |
18,320 | 25,868 | ||||||
Total financial assets2 |
$ | 657,349 | $ | 548,280 | ||||
Financial liabilities: |
||||||||
Other financial liabilities: |
||||||||
Trade, other payables and accrued liabilities |
$ | 282,029 | $ | 259,039 | ||||
Long-term debt, including current portion |
910,595 | 946,941 | ||||||
Financial liabilities held for trading: |
||||||||
Derivative instruments designated as cash flow hedges1 |
41,328 | 43,488 | ||||||
Total financial liabilities |
$ | 1,233,952 | $ | 1,249,468 | ||||
1 | Cash and cash equivalents and project financing reserve accounts are
measured at fair value based on quoted prices in active markets for identical assets. The
euro hedges and the Egypt interest rate swaps designated as cash flow hedges are measured
at fair value based on industry accepted valuation models and inputs obtained from active
markets. |
|
2 | The carrying amount of the financial assets represents the maximum exposure to
credit risk at the respective reporting periods. |
At September 30, 2011, 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 financing 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
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 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 $367 million as at September 30,
2011. The notional amounts decrease over the expected repayment period. At September 30, 2011,
these interest rate swap contracts had a negative fair value of $41.3 million (2010 $43.5
million) recorded in other long-term liabilities. The fair value of these interest rate swap
contracts will fluctuate until maturity. The Company also designates as cash flow hedges forward
exchange contracts to sell euro at a fixed USD exchange rate. At September 30, 2011, the Company
had outstanding forward exchange contracts designated as cash flow hedges to sell a notional
amount of 30.2 million euro in exchange for US dollars and these euro contracts had a positive
fair value of $0.4 million recorded in trade and other receivables. Changes in fair value of
derivative financial instruments designated as cash flow hedges have been recorded in other
comprehensive income. |
METHANEX CORPORATION 2011 THIRD QUARTER REPORT NOTES TO CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS (UNAUDITED) |
PAGE 30 |
12. | Transition to International Financial Reporting Standards: |
For a description of the significant IFRS accounting policies, refer to note 2 of the condensed
consolidated interim financial statements for the first quarter ended March 31, 2011. Those IFRS
accounting policies have been applied in preparing the condensed consolidated interim financial
statements for the three and nine month periods ended September 30, 2011, the comparative
information presented in these interim financial statements for the three and nine month periods
ended September 30, 2010, the year ended December 31, 2010 and in the preparation of an opening
IFRS statement of financial position at January 1, 2010, the Companys date of transition. An
explanation of the IFRS 1 exemptions and the required reconciliations between IFRS and Canadian
GAAP are described below: |
||
IFRS 1 First-Time Adoption of International Financial Reporting Standards |
In preparing these condensed consolidated interim financial statements, the Company has applied
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 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 has elected to apply: |
||
Business combinations |
The Company has elected to apply IFRS 3, Business Combinations, prospectively to business
combinations that occur after the date of transition. The Company has elected 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 |
The Company has elected to recognize all cumulative actuarial gains and losses on defined
benefit pension plans existing at the date of transition immediately into retained earnings,
rather than continuing to defer and amortize into the results of operations. Refer to note 18
(b) of the March 31, 2011 condensed consolidated interim financial statements for the impact on
transition to IFRS. |
||
Fair value or revaluation as deemed cost |
The Company has used the amount determined under a previous GAAP revaluation as the deemed cost
for certain assets. The Company elected the exemption for certain assets which were written down
under Canadian GAAP, as the revaluation was broadly comparable to fair value under IFRS. The
carrying value of those assets on transition to IFRS is therefore, consistent with the Canadian
GAAP carrying value on the transition date. |
||
Share-based payments |
The Company elected to not apply 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. As a result, the Company has applied IFRS 2 for stock options granted after November 7,
2002 that were not fully vested at January 1, 2010. |
||
Site restoration costs |
The Company has elected to apply the IFRS 1 exemption whereby it has measured the site
restoration costs at January 1, 2010 in accordance with the requirements in IAS 37, Provisions,
by estimating 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 the
best estimate of the historical risk-free discount rate. |
||
Oil and Gas Properties |
The Company has elected to carry forward the Canadian GAAP full cost method of accounting oil
and gas asset carrying value as of January 1, 2010 as the balance on transition to IFRS. |
METHANEX CORPORATION 2011 THIRD QUARTER REPORT NOTES TO CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS (UNAUDITED) |
PAGE 31 |
12. | Transition to International Financial Reporting Standards (continued): |
|
Reconciliations between IFRS and Canadian GAAP |
IFRS 1 requires an entity to reconcile equity, comprehensive income and cash flows for
comparative periods. The Companys adoption of IFRS did not have a significant impact on total
operating, investing or financing cash flows in the prior periods. However, it did result in
some presentation changes. Under Canadian GAAP, interest paid included in profit and loss was
classified as operating activities and capitalized interest was classified as investing
activities. Under IFRS, interest paid, including capitalized interest, is classified as
financing activities. There were no other significant adjustments to the statement of cash
flows. In preparing these condensed consolidated interim financial statements, the Company has
adjusted amounts reported previously in financial statements prepared in accordance with
Canadian GAAP. An explanation of how the transition from Canadian GAAP to IFRS has affected the
Companys statements of financial position, income, and comprehensive income is provided below: |
||
Reconciliation of Assets, Liabilities and Equity |
The below table provides a summary of the adjustments to the Companys statement of financial
position at September 30, 2010. For a summary of the adjustments to the Companys statement of
financial position at January 1, 2010 and December 31, 2010, refer to note 18 of the condensed
consolidated interim financial statements for the first quarter ended March 31, 2011. |
Sep 30 | ||||
2010 | ||||
Total assets per Canadian GAAP |
$ | 3,017,305 | ||
Leases (a) |
56,643 | |||
Employee benefits (b) |
(9,765 | ) | ||
Site restoration costs (c) |
1,257 | |||
Borrowing costs (d) |
23,950 | |||
Total assets per IFRS |
$ | 3,089,390 | ||
Total liabilities per Canadian GAAP |
$ | 1,764,983 | ||
Leases (a) |
70,094 | |||
Employee benefits (b) |
5,857 | |||
Site restoration costs (c) |
4,912 | |||
Borrowing costs (d) |
9,580 | |||
Uncertain tax positions (e) |
6,430 | |||
Share-based payments (f) |
4,788 | |||
Deferred tax impact and other adjustments (g) |
(9,917 | ) | ||
Reclassification of non-controlling interests (h) |
(147,430 | ) | ||
Total liabilities per IFRS |
$ | 1,709,297 | ||
Total equity per Canadian GAAP |
$ | 1,252,322 | ||
Leases (a) |
(13,451 | ) | ||
Employee benefits (b) |
(15,622 | ) | ||
Site restoration costs (c) |
(3,655 | ) | ||
Borrowing costs (d) |
14,370 | |||
Uncertain tax positions (e) |
(6,430 | ) | ||
Share-based payments (f) |
(4,788 | ) | ||
Deferred tax impact and other adjustments (g) |
9,917 | |||
Reclassification of non-controlling interests (h) |
147,430 | |||
Total equity per IFRS |
$ | 1,380,093 | ||
Total liabilities and equity per IFRS |
$ | 3,089,390 | ||
METHANEX CORPORATION 2011 THIRD QUARTER REPORT NOTES TO CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS (UNAUDITED) |
PAGE 32 |
12. | Transition to International Financial Reporting Standards (continued): |
|
Reconciliation of Net Income |
The below table provides a summary of the adjustments to net income for the three and nine month
periods ended September 30, 2010. For a summary of the adjustments to net income for the year
ended December 31, 2010, refer to note 18 of the condensed consolidated interim financial
statements for the first quarter of 2011 ended March 31, 2011. |
Three months ended | Nine months ended | |||||||
Sep 30 2010 | Sep 30 2010 | |||||||
Net income per Canadian GAAP |
$ | 32,810 | $ | 73,866 | ||||
Leases (a) |
(439 | ) | (305 | ) | ||||
Employee benefits (b) |
(149 | ) | 1,027 | |||||
Site restoration costs (c) |
(27 | ) | (41 | ) | ||||
Uncertain tax positions (e) |
(879 | ) | (1,065 | ) | ||||
Share based payments (f) |
(1,914 | ) | (3,899 | ) | ||||
Deferred tax impact and other adjustments (g) |
919 | 1,055 | ||||||
Investment in associates (i) |
(1,659 | ) | (127 | ) | ||||
Total adjustments |
(4,148 | ) | (3,355 | ) | ||||
Net income per IFRS attributable to Methanex Corporation
shareholders |
$ | 28,662 | $ | 70,511 | ||||
Net loss per IFRS attributable to non-controlling interests |
(401 | ) | (1,791 | ) | ||||
Total net income |
$ | 28,261 | $ | 68,720 | ||||
Reconciliation of Comprehensive Income |
The below table provides a summary of the adjustments to comprehensive income for the three and
nine month periods ended September 30, 2010. For a summary of the adjustments to comprehensive
income for the year ended December 31, 2010, refer to note 18 of the condensed consolidated
interim financial statements for the first quarter of 2011 ended March 31, 2011. |
Three months ended | Nine months ended | |||||||
Sep 30 2010 | Sep 30 2010 | |||||||
Comprehensive income per Canadian GAAP |
$ | 26,108 | $ | 55,901 | ||||
IFRS/CDN GAAP differences to net income (see table above) |
(4,148 | ) | (3,355 | ) | ||||
Borrowing costs transferred to property, plant and equipment (d) |
4,906 | 9,409 | ||||||
Comprehensive income per IFRS attributable to Methanex Corporation
shareholders |
$ | 26,866 | $ | 61,955 | ||||
Comprehensive loss per IFRS attributable to non-controlling interests |
(1,597 | ) | (7,492 | ) | ||||
Total comprehensive income |
$ | 25,269 | $ | 54,463 | ||||
METHANEX CORPORATION 2011 THIRD QUARTER REPORT NOTES TO CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS (UNAUDITED) |
PAGE 33 |
12. | Transition to International Financial Reporting Standards (continued): |
The items noted above in the reconciliations of the statement of financial position, income and
comprehensive income from Canadian GAAP to IFRS are described below: |
a) | 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. The Company has long-term oxygen supply
contracts for its 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. The Company measured the value of these finance leases and applied finance lease
accounting retrospectively from inception to determine the IFRS impact. As at September 30,
2010 this results in an increase to property, plant and equipment of $56.6 million and other
long-term liabilities of $70.1 million with a corresponding decrease to retained earnings of
$13.5 million. |
|||
In comparison to Canadian GAAP, for the three and nine month periods ended September 30,
2010, this accounting treatment resulted in lower cost of sales and operating costs, higher
finance costs and higher depreciation and amortization charges, with no significant impact
to net earnings. |
|||
b) | Employee benefits: |
||
The Company elected the IFRS 1 exemption to recognize all cumulative actuarial gains and
losses on defined benefit pension plans existing at the date of transition immediately in
retained earnings. As at September 30, 2010 this results in a decrease to retained earnings
of $15.6 million, a decrease to other assets of $9.8 million and an increase to other
long-term liabilities of $5.8 million. |
|||
In comparison to Canadian GAAP, net earnings for the nine month period ended September 30,
2010, increased by approximately $1.0 million as a result of lower pension expense due to
immediate recognition to retained earnings of these actuarial losses on transition to IFRS. |
|||
c) | Site restoration costs: |
||
Under IFRS, the Company recognizes a liability to dismantle and remove assets or to restore
a site upon which the assets are located. The Company is required to determine a best
estimate of site restoration costs for all sites whereas under Canadian GAAP site
restoration costs 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. As at September 30, 2010,
adjustments to the financial statements to recognize site restorations costs are recognized
as an increase to other long-term liabilities of approximately $4.9 million and an increase
to property, plant and equipment of approximately $1.3 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. In comparison to Canadian GAAP for the
three and nine month periods ended September 30, 2010, there was no significant impact to
net earnings. |
|||
d) | Borrowing costs: |
||
IAS 23 prescribes the accounting treatment and eligibility of borrowing costs. The Company
has entered into interest rate swap contracts to hedge the variability in LIBOR-based
interest payments on its Egypt limited recourse debt facilities. Under Canadian GAAP, cash
settlements for these swaps during construction are recorded in accumulated other
comprehensive income for the Companys 60% portion and 40% is recorded in non-controlling
interest. Under IFRS, the cash settlements during construction are recorded to property,
plant and equipment. Accordingly, there is an increase to property, plant and equipment of
approximately $24.0 million at September 30, 2010. The increase to property, plant and
equipment is offset by an increase to accumulated other comprehensive income of
approximately $14.4 million and an increase in non-controlling interest of approximately
$9.6 million at September 30, 2010, with no impact on net earnings. |
METHANEX CORPORATION 2011 THIRD QUARTER REPORT NOTES TO CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS (UNAUDITED) |
PAGE 34 |
12. | Transition to International Financial Reporting Standards (continued): |
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 September 30, 2010, this resulted in an increase to
income tax liabilities and a decrease to retained earnings of approximately $6.4 million in
comparison to Canadian GAAP. For the three and nine month periods ended September 30, 2010
this has resulted in a decrease in net earnings of $0.9 million and $1.1 million,
respectively, with a corresponding increase to income tax liabilities. |
|||
f) | Share-based payments: |
||
During 2010, the Company made its first grant of SARs and TSARs in connection with the
employee long-term incentive compensation plan. |
|||
Under Canadian GAAP, both SARs and TSARs are accounted for using the intrinsic value method.
The intrinsic value related to SARs and TSARs is measured by the amount the market price of
the Companys common shares exceeds the exercise price of a unit. Changes in intrinsic
value each period are recognized in earnings for the proportion of the service that has been
rendered at each reporting date. Under IFRS, SARs and TSARs are required to be accounted for
using a fair value method. The fair value related to SARs and TSARs is estimated using an
option pricing model. Changes in fair value estimated using an option pricing model each
period are recognized in earnings for the proportion of the service that has been rendered
at each reporting date. |
|||
The fair value estimated using an option pricing model will be higher than the intrinsic
value due to the time value included in the estimated fair value. Accordingly, it is
expected that the difference between the accounting expense under IFRS compared with
Canadian GAAP would be higher near the beginning of the life of a SAR or TSAR with this
difference narrowing as time passes and with total accounting expense ultimately being the
same on the date of exercise. |
|||
The difference in the fair value method under IFRS compared with the intrinsic value method
under Canadian GAAP, has resulted in a decrease to net earnings of approximately $1.9
million and $3.9 million for the three and nine month periods ended September 30, 2010,
respectively. The difference in the fair value method under IFRS compared with the
intrinsic value method under Canadian GAAP resulted in an increase to other long-term
liabilities of approximately $4.8 million and corresponding decrease to shareholders equity
as at September 30, 2010. |
|||
g) | Deferred tax impact and other adjustments: |
||
This adjustment primarily represents the income tax effect of the adjustments related to
accounting differences between Canadian GAAP and IFRS. As at September 30, 2010, this has
resulted in a decrease to deferred tax liabilities and increase to retained earnings of
approximately $9.9 million. For the three and nine month periods ended September 30, 2010,
this has resulted in an increase in net earnings of $0.9 million and $1.1 million
respectively. |
|||
h) | Reclassification of non-controlling interests from liabilities: |
||
The Company has a 60% interest in EMethanex, the Egyptian company through which it has
developed the Egyptian methanol project. The Company accounts for this investment using
consolidation accounting which results in 100% of the assets and liabilities of EMethanex
being included in the financial statements. The other investors interest in the project is
presented as non-controlling interests. Under Canadian GAAP, the non-controlling interests
is classified as a liability whereas under IFRS the non-controlling interests is classified
as equity, but presented separately from the parents shareholder equity. This
reclassification results in a decrease to liabilities and an increase in equity of
approximately $147.4 million as at September 30, 2010. |
|||
i) | Investment in associates: |
||
In 2010, the Company had a 20% equity interest in a DME production facility in China. The
Company also had a methanol sales agreement to supply methanol to this facility and these
adjustments represent the difference between Canadian GAAP and IFRS in the timing of
recognition of earnings associated with methanol sales to the equity investment. |
METHANEX CORPORATION 2011 THIRD QUARTER REPORT NOTES TO CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS (UNAUDITED) |
PAGE 35 |
YTD | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2011 | Q3 2011 | Q2 2011 | Q1 2011 | 20103 | Q4 | Q3 | Q2 | Q1 | 20093 | Q4 | Q3 | Q2 | Q1 | |||||||||||||||||||||||||||||||||||||||||||
METHANOL SALES VOLUMES (thousands of tonnes) |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Company produced |
2,801 | 983 | 970 | 848 | 3,540 | 831 | 885 | 900 | 924 | 3,764 | 880 | 943 | 941 | 1,000 | ||||||||||||||||||||||||||||||||||||||||||
Purchased methanol |
2,171 | 672 | 664 | 835 | 2,880 | 806 | 792 | 678 | 604 | 1,546 | 467 | 480 | 329 | 270 | ||||||||||||||||||||||||||||||||||||||||||
Commission sales 1 |
638 | 235 | 231 | 172 | 509 | 151 | 101 | 107 | 150 | 638 | 152 | 194 | 161 | 131 | ||||||||||||||||||||||||||||||||||||||||||
5,610 | 1,890 | 1,865 | 1,855 | 6,929 | 1,788 | 1,778 | 1,685 | 1,678 | 5,948 | 1,499 | 1,617 | 1,431 | 1,401 | |||||||||||||||||||||||||||||||||||||||||||
METHANOL PRODUCTION (thousands of tonnes) |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Chile |
441 | 116 | 142 | 183 | 935 | 208 | 194 | 229 | 304 | 942 | 265 | 197 | 252 | 228 | ||||||||||||||||||||||||||||||||||||||||||
Titan, Trinidad |
531 | 224 | 186 | 121 | 891 | 233 | 217 | 224 | 217 | 764 | 188 | 188 | 165 | 223 | ||||||||||||||||||||||||||||||||||||||||||
Atlas, Trinidad (63.1%) |
696 | 170 | 263 | 263 | 884 | 266 | 284 | 96 | 238 | 1,015 | 279 | 257 | 275 | 204 | ||||||||||||||||||||||||||||||||||||||||||
New Zealand |
619 | 209 | 207 | 203 | 830 | 206 | 200 | 216 | 208 | 822 | 223 | 202 | 203 | 194 | ||||||||||||||||||||||||||||||||||||||||||
Medicine Hat |
199 | 125 | 74 | | | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||||
Egypt (60%) |
400 | 191 | 178 | 31 | | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||||
2,886 | 1,035 | 1,050 | 801 | 3,540 | 913 | 895 | 765 | 967 | 3,543 | 955 | 844 | 895 | 849 | |||||||||||||||||||||||||||||||||||||||||||
AVERAGE REALIZED METHANOL
PRICE 2 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
($/tonne) |
365 | 377 | 363 | 367 | 306 | 348 | 286 | 284 | 305 | 225 | 282 | 222 | 192 | 199 | ||||||||||||||||||||||||||||||||||||||||||
($/gallon) |
1.10 | 1.13 | 1.09 | 1.10 | 0.92 | 1.05 | 0.86 | 0.85 | 0.92 | 0.68 | 0.85 | 0.67 | 0.58 | 0.60 | ||||||||||||||||||||||||||||||||||||||||||
PER SHARE
INFORMATION4
($ per share) |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Basic net income (loss) |
1.48 | 0.67 | 0.44 | 0.37 | 1.05 | 0.29 | 0.31 | 0.16 | 0.29 | 0.01 | 0.28 | (0.01 | ) | (0.06 | ) | (0.20 | ) | |||||||||||||||||||||||||||||||||||||||
Diluted net income (loss) |
1.38 | 0.59 | 0.43 | 0.37 | 1.04 | 0.29 | 0.31 | 0.15 | 0.29 | 0.01 | 0.28 | (0.01 | ) | (0.06 | ) | (0.20 | ) |
1 | Commission sales represent volumes marketed on a commission basis related to the 36.9% of the Atlas methanol facility and 40% of the Egypt methanol facility that
we do not own. |
|
2 | Average realized price is calculated as revenue, excluding commissions earned and the Egypt non-controlling interest share of revenue, divided by the total sales
volumes of produced and purchased methanol. |
|
3 | The 2010 figures and related quarterly information are reported in accordance with
IFRS as the companys date of transition from Canadian GAAP to IFRS was
January 1, 2010. These figures have not been previously disclosed. The 2009 figures and related
quarterly data are reported in accordance with Canadian GAAP,
and have not been restated in accordance with IFRS. |
|
4 | Per share information calculated using net income attributable to Methanex
shareholders. |
METHANEX CORPORATION 2011 THIRD QUARTER REPORT | PAGE 36 | |
QUARTERLY HISTORY |
METHANEX CORPORATION |
||||
Date: October 26, 2011 | By: | /s/ RANDY MILNER | ||
Name: | Randy Milner | |||
Title: | Senior Vice President, General Counsel & Corporate Secretary |