1st Quarter Financial Results News Release
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 APRIL 2006
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.
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.
If Yes is marked, indicate below the file number assigned to the registrant in connection with
Rule 12g3-2(b): 82 .
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: April 27, 2006 |
By: |
/s/ RANDY MILNER
|
|
|
|
Name: |
Randy Milner |
|
|
|
Title: |
Senior Vice President, General Counsel
& Corporate Secretary |
|
|
Methanex Corporation
1800 200 Burrard St.
Vancouver, BC Canada V6C 3M1
Investor Relations: (604) 661-2600
http://www.methanex.com
For immediate release
METHANEX DELIVERS OUTSTANDING QUARTERLY EARNINGS
April 27, 2006
For the first quarter of 2006, Methanex recorded net income of US$115.2 million (diluted net income
per share of US$1.02) and Adjusted EBITDA1 of US$166.5 million. This compares with net
income of US$48.6 million (diluted net income per share of US$0.42) and Adjusted EBITDA1
of US$128.1 million for the fourth quarter of 2005.
Before recording an adjustment to increase earnings and reduce future income taxes related to a
change in Trinidad tax legislation, Methanex recorded income before unusual items
(after-tax)1 for the first quarter of 2006 of US$89.4 million (diluted income before
unusual items (after-tax) per share1 of US$0.79). This compares with income before
unusual items (after-tax)1 of US$60.6 million (diluted income before unusual items
(after-tax) per share1 of US$0.52) for the fourth quarter of 2005.
Bruce Aitken, President and CEO of Methanex commented, Our large scale, low cost plants operated
well in an environment of strong methanol prices in the first quarter of 2006 and this resulted in
an outstanding quarter of earnings for our Company. Continued strong demand and industry unplanned
outages caused supply to remain very tight and pushed our average posted methanol price up by US$34
per tonne since the fourth quarter of 2005. Our average realized price for the first quarter of
2006 was US$283 per tonne compared with US$256 per tonne for the previous quarter.
Mr. Aitken added, As we enter the second quarter of 2006, in spite of the decline in demand for
methanol for MTBE in the United States, global inventories remain low, demand continues to be
strong, several planned maintenance outages have been announced and further plant closures have
also been announced. In addition, we do not expect production from any new world scale plant to
affect the market until early
2007. As a result of these and other factors, we expect the methanol markets to remain balanced.
Our Methanex European posted contract price has been set for the second quarter at 285 Euros per
tonne (US$348 per tonne), representing an increase of approximately US$28 per tonne over the first
quarter. Our posted contract prices for May for the US and Asia are slightly lower than April and
across the various global markets contract reference prices range from US$310 to $348 per tonne
(US$0.93 to $1.05 per gallon) before discounts.
Mr. Aitken concluded, Our cash generation was very strong this quarter. With US$93 million cash
on hand at the end of the first quarter, a strong balance sheet and a US$250 million undrawn credit
facility, we have the financial capacity to complete our capital maintenance spending program,
pursue new opportunities to enhance our leadership position in the methanol industry and continue
to deliver on our commitment to return excess cash to shareholders.
-more-
-continued-
A conference call is scheduled for Thursday, April 27, 2006 at 11:00 am EDT (8:00 am PDT) to review
these first quarter results. To access the call, dial the Telus Conferencing operator ten minutes
prior to the start of the call at (416) 883-0139, or toll free at (888) 458-1598. The passcode for
the call is 75577. A playback version of the conference call will be available for seven days at
(877) 653-0545. The reservation number for the playback version is 302056. There will be a
simultaneous audio-only webcast of the conference call, which can be accessed from our website at
www.methanex.com. In addition, an audio recording of the conference call can be downloaded from
our website for three weeks after the call.
Methanex is a Vancouver based, publicly-traded company engaged in the worldwide production and
marketing of methanol. Methanex shares are listed for trading on the Toronto Stock Exchange in
Canada under the trading symbol MX and on the Nasdaq National Market in the United States under
the trading symbol MEOH.
Information contained in this press release and the attached First Quarter 2006 Managements
Discussion and Analysis contains forward-looking statements. 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. Methanex believes that it has a
reasonable basis for making such forward-looking statements. 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
include those attendant with producing and marketing methanol and successfully carrying out major
capital expenditure projects in various jurisdictions, the ability to successfully carry out
corporate initiatives and strategies, conditions in the methanol and other industries including the
supply and demand balance for methanol, actions of competitors and suppliers, world-wide economic
conditions and other risks described in our 2005 Managements Discussion & Analysis and the
attached First Quarter 2006 Managements Discussion and Analysis. Undue reliance should not be
placed 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. These materials also contain certain
non-GAAP financial measures. Non-GAAP financial measures do not have any standardized meaning and
therefore are unlikely to be comparable to similar measures used by other companies. For more
information regarding these non-GAAP measures, please see our 2005 Managements Discussion &
Analysis and the attached First Quarter 2006 Managements Discussion and Analysis.
|
|
|
1 |
|
Adjusted EBITDA, income before unusual items (after-tax) and diluted income
before unusual items (after-tax) per share are non-GAAP measures. For a reconciliation of
these amounts to the most directly comparable GAAP measures, refer to Additional Information
- Supplemental Non-GAAP Measures included in the attached First Quarter 2006 Managements
Discussion and Analysis. |
- end -
For further information, contact:
Wendy Bach
Director, Investor Relations
Tel: 604.661.2600
Interim Report
For the
three months ended March 31, 2006
At April 27, 2006 the Company had 110,029,853 common shares issued and outstanding and stock
options exercisable for 876,064 additional common shares.
Share Information
Methanex Corporations common shares are listed for trading on the Toronto Stock Exchange under the
symbol MX and on the Nasdaq National Market under the symbol MEOH.
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 web site 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
First Quarter Managements Discussion and Analysis
Except where otherwise noted, all currency amounts are stated in United States dollars.
This first quarter 2006 Managements Discussion and Analysis should be read in conjunction with the
2005 Annual Consolidated Financial Statements and the Managements Discussion and Analysis included
in the Methanex 2005 Annual Report. The Methanex 2005 Annual Report and additional information
relating to Methanex is available on SEDAR at www.sedar.com and EDGAR at
www.sec.gov.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
|
Mar 31 |
|
|
Dec 31 |
|
|
Mar 31 |
|
($ millions, except where noted) |
|
2006 |
|
|
2005 |
|
|
2005 |
|
|
Sales
volumes (thousands of tonnes)
Company produced
Chile and Trinidad |
|
|
1,254 |
|
|
|
1,350 |
|
|
|
1,127 |
|
Kitimat and New Zealand |
|
|
67 |
|
|
|
154 |
|
|
|
248 |
|
|
|
|
|
1,321 |
|
|
|
1,504 |
|
|
|
1,375 |
|
Purchased methanol |
|
|
297 |
|
|
|
285 |
|
|
|
296 |
|
Commission sales1 |
|
|
141 |
|
|
|
158 |
|
|
|
145 |
|
|
|
|
|
1,759 |
|
|
|
1,947 |
|
|
|
1,816 |
|
Average realized price ($ per tonne)2 |
|
|
283 |
|
|
|
256 |
|
|
|
262 |
|
Methanex average non-discounted posted price ($ per tonne)3 |
|
|
335 |
|
|
|
301 |
|
|
|
310 |
|
Operating income |
|
|
142.9 |
|
|
|
89.7 |
|
|
|
114.7 |
|
Net income |
|
|
115.2 |
|
|
|
48.6 |
|
|
|
76.0 |
|
Income before unusual items (after-tax)4 |
|
|
89.4 |
|
|
|
60.6 |
|
|
|
76.0 |
|
Cash flows
from operating activities5 |
|
|
115.4 |
|
|
|
82.6 |
|
|
|
115.1 |
|
Adjusted EBITDA6 |
|
|
166.5 |
|
|
|
128.1 |
|
|
|
134.7 |
|
Basic net income per common share |
|
|
1.02 |
|
|
|
0.42 |
|
|
|
0.63 |
|
Diluted net income per common share |
|
|
1.02 |
|
|
|
0.42 |
|
|
|
0.63 |
|
Diluted income before unusual items (after-tax) per share4 |
|
|
0.79 |
|
|
|
0.52 |
|
|
|
0.63 |
|
Common share information (millions of shares): |
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of common shares outstanding |
|
|
112.4 |
|
|
|
115.3 |
|
|
|
120.0 |
|
Diluted weighted average number of common shares outstanding |
|
|
112.9 |
|
|
|
115.7 |
|
|
|
121.3 |
|
Number of common shares outstanding, end of period |
|
|
110.6 |
|
|
|
113.6 |
|
|
|
119.5 |
|
|
|
|
|
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. |
|
3 |
|
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 on our website
(www.methanex.com). |
|
4 |
|
Income before unusual items (after-tax) and diluted
income before unusual items (after-tax) per share differ from the most
comparable GAAP measures, net income and diluted net income per share,
because certain items that are considered by management to be
non-operational and/or non-recurring have been excluded. For a
reconciliation of net income to income before unusual items (after-tax)
and the basis for the calculation of diluted income before unusual items
(after-tax) per share, refer to Supplemental Non-GAAP Measures on page 9. |
|
5 |
|
Before changes in non-cash working capital. |
|
6 |
|
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 and cash flows related to
interest expense, interest and other income, other cash payments related
to operating activities, stock-based compensation and other non-cash
items, income taxes and unusual items. For a reconciliation of cash flows
from operating activities to Adjusted EBITDA, refer to Supplemental
Non-GAAP Measures on page 9. |
|
|
|
METHANEX CORPORATION 2006 FIRST QUARTER REPORT |
|
|
MANAGEMENTS DISCUSSION AND ANALYSIS
|
|
PAGE 1 |
For the first quarter of 2006 we recorded Adjusted EBITDA of $166.5 million and net income of
$115.2 million (diluted net income per share of $1.02). This compares with Adjusted EBITDA of
$128.1 million and net income of $48.6 million (diluted net income per share of $0.42) for the
fourth quarter of 2005 and Adjusted EBITDA of $134.7 million and net income of $76.0 million
(diluted net income per share of $0.63) for the first quarter of 2005.
For the first quarter of 2006, we recorded income before unusual items (after-tax) of $89.4 million
(diluted income before unusual items (after-tax) per share of $0.79) compared with income before
unusual items (after-tax) of $60.6 million for the fourth quarter of 2005 and $76.0 million for the
first quarter of 2005. A reconciliation from net income to income before unusual items (after-tax)
is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
|
March 31 |
|
|
Dec 31 |
|
|
March 31 |
|
($ millions) |
|
2006 |
|
|
2005 |
|
|
2005 |
|
|
Net income |
|
$ |
115.2 |
|
|
$ |
48.6 |
|
|
$ |
76.0 |
|
Add (deduct) unusual items: |
|
|
|
|
|
|
|
|
|
|
|
|
Future income tax adjustments related to change in legislation |
|
|
(25.8 |
) |
|
|
|
|
|
|
|
|
Kitimat closure costs (before and after-tax) |
|
|
|
|
|
|
12.0 |
|
|
|
|
|
|
Income before unusual items (after-tax) |
|
$ |
89.4 |
|
|
$ |
60.6 |
|
|
$ |
76.0 |
|
|
During 2005, the Government of Trinidad and Tobago introduced new tax legislation retroactive to
January 1, 2004. As a result, we recorded a $16.9 million charge to increase future income tax
expense to reflect the retroactive impact for the period January 1, 2004 to December 31, 2004. In
February 2006, the Government of Trinidad and Tobago passed an amendment to this legislation that
changed the retroactive date to January 1, 2005. As a result of the 2006 amendment to this
legislation, during the first quarter of 2006 we recorded adjustments to reduce future income tax
expense by a total of $25.8 million. Refer to Income Taxes on page 5 of this Managements
Discussion and Analysis.
On November 1, 2005 our Kitimat methanol and ammonia facilities were permanently closed. The total
closure costs were $41.1 million (before and after-tax). For accounting purposes, $29.1 million of
the total cost was recognized in the third quarter of 2005 and the remaining $12.0 million was
recognized in the fourth quarter of 2005.
Earnings Analysis
A core element of our corporate strategy is to strengthen our position as a low cost producer.
Over the last several years we have shifted our production from higher cost plants to new low cost
plants. Our low cost production hubs in Chile and Trinidad have an annual production capacity of
5.8 million tonnes and
represent over 90% of our current annual production capacity. These facilities are underpinned by
long-term low cost take-or-pay natural gas purchase agreements with pricing terms that vary with
methanol prices. We believe this pricing relationship enables these facilities to be competitive
throughout the methanol price cycle and, accordingly, changes in the average realized price, sales
volume and total cash costs for methanol produced at these facilities are the key drivers of
changes in our Adjusted EBITDA.
Over the last few years we have also been shutting down high cost production. Our facilities in
Kitimat and New Zealand are exposed to market prices for natural gas feedstock and as a result
incur higher production costs. We permanently closed our Kitimat facility on November 1, 2005 and
sold the remaining inventory from this facility during the first quarter of 2006. The New Zealand
facility has been positioned as a flexible production asset with future operations dependant on
securing economically priced natural gas.
When analyzing our Adjusted EBITDA, we provide separate discussion of the changes in Adjusted
EBITDA related to our core Chile and Trinidad production hubs and the changes in Adjusted EBITDA
related to our Kitimat and New Zealand facilities. For a further discussion of the definitions and
calculations used in our Adjusted EBITDA variance analysis, refer to How We Analyze Our Business
provided at the end of this Managements Discussion and Analysis.
|
|
|
METHANEX CORPORATION 2006 FIRST QUARTER REPORT |
|
|
MANAGEMENTS DISCUSSION AND ANALYSIS
|
|
PAGE 2 |
Adjusted EBITDA
The change in Adjusted EBITDA resulted from the following:
|
|
|
|
|
|
|
|
|
|
|
Q1 2006 |
|
|
Q1 2006 |
|
|
|
compared with |
|
|
compared with |
|
($ millions) |
|
Q4 2005 |
|
|
Q1 2005 |
|
|
Increase (decrease) in Adjusted EBITDA related to changes in: |
|
|
|
|
|
|
|
|
Average realized price |
|
$ |
34 |
|
|
$ |
26 |
|
Total cash costs |
|
|
11 |
|
|
|
(14 |
) |
Chile and Trinidad sales volumes |
|
|
(15 |
) |
|
|
19 |
|
Margin on the sale of purchased methanol |
|
|
(5 |
) |
|
|
3 |
|
|
|
|
|
|
25 |
|
|
|
34 |
|
Margin earned from Kitimat and New Zealand facilities |
|
|
13 |
|
|
|
(2 |
) |
|
|
|
$ |
38 |
|
|
$ |
32 |
|
|
Average realized price
We entered 2006 in an environment of very tight supply/demand fundamentals as a result of strong
demand and the shutdown of high cost production that occurred in the fourth quarter of 2005. Our
average realized price for the first quarter of 2006 increased to $283 per tonne from $256 per
tonne for the fourth quarter of 2005 and $262 per tonne for the first quarter of 2005. The higher
average realized price increased our Adjusted EBITDA by $34 million compared to the fourth quarter
of 2005 and $26 million compared to the first quarter of 2005.
The methanol industry is highly competitive and prices are affected by supply/demand fundamentals.
We publish non-discounted reference prices for each major methanol market and offer discounts to
customers based on various factors. Our average non-discounted posted price for the first quarter
of 2006 was $335 per tonne compared with $301 per tonne for the fourth quarter of 2005 and $310 per
tonne for the first quarter of 2005. Our average realized price for the first quarter of 2006 was
approximately 16% lower than our average non-discounted posted price compared with approximately
15% lower for the fourth quarter of 2005 and 15% lower for the first quarter of 2005.
To reduce the impact of cyclical pricing on our earnings, we have entered into long-term contracts
for a portion of our production volume with certain global customers where prices are either fixed
or linked to our costs plus a margin. We expect the discount from our non-discounted published
reference prices will narrow during periods of lower methanol pricing. We believe it is important
to maintain financial flexibility throughout the methanol price cycle and these strategic contracts
are a part of our balanced approach to managing cash flow and liquidity.
Total cash costs
Maintaining a low cost structure provides a competitive advantage in a commodity industry and is a
key element of our strategy. Our low cost production facilities in Chile and Trinidad are
underpinned by long-term low cost take-or-pay natural gas purchase contracts with pricing terms
that are linked to methanol prices above a pre-determined methanol price. We believe this enables
these facilities to be competitive throughout the methanol price cycle.
Total cash costs for the first quarter of 2006 were lower than in the fourth quarter of 2005 by $11
million. The decrease in total cash costs was primarily due to lower maintenance costs for our
Chile and Trinidad facilities, lower supply chain costs and lower selling, general and
administrative expenses during the first quarter of 2006 compared with the fourth quarter of 2005.
These lower costs were partially offset by higher natural gas costs at our Chile and Trinidad
facilities as a result of higher methanol prices during the first quarter of 2006 compared with the
fourth quarter of 2005.
Total cash costs for the first quarter of 2006 were higher than in the first quarter of 2005 by $14
million. The increase in cash costs primarily relates to the impact of higher methanol prices on
natural gas costs at our Chile and Trinidad facilities and to higher ocean shipping costs in 2006.
|
|
|
METHANEX CORPORATION 2006 FIRST QUARTER REPORT |
|
|
MANAGEMENTS DISCUSSION AND ANALYSIS
|
|
PAGE 3 |
Chile and Trinidad sales volumes
Sales volumes of methanol produced at our Chile and Trinidad production hubs for the first quarter
of 2006 were lower by 96,000 tonnes compared with the fourth quarter of 2005 and this decreased
Adjusted EBITDA by $15 million. The sales volumes were lower in the first quarter of 2006 primarily
due to the timing of customer deliveries and a planned inventory rebuild.
Sales volumes of methanol produced at our Chile and Trinidad production hubs for the first quarter
of 2006 were higher by 127,000 tonnes compared with the first quarter of 2005 and this increased
Adjusted EBITDA by $19 million. The increase in sales volumes of methanol produced at these
facilities is primarily a result of increased production capacity from our fourth plant in Chile
(Chile IV) which commenced operations in June 2005.
Margin on the sale of purchased methanol
We purchase additional methanol produced by others through long-term offtake contracts or on the
spot market to meet customer needs and support our marketing efforts. Consequently, we realize
holding gains or losses on the resale of this product depending on the methanol price at the time
of resale. During the first quarter of 2006, our cash margin was nil on the resale of 0.3 million
tonnes of purchased methanol compared with a positive cash margin of $5 million on the resale of
0.3 million tonnes for the fourth quarter of 2005 and a negative cash margin of $3 million on the
resale of 0.3 million tonnes for the first quarter of 2005.
Margin earned from Kitimat and New Zealand facilities
To eliminate our exposure to high cost natural gas feedstock at our Kitimat and New Zealand
facilites, we permanently closed our Kitimat plant and temporarily idled our Waitara Valley plant
in New Zealand during 2005. In early January, we restarted the Waitara Valley plant and have
sufficient contracted natural gas to produce approximately 230,000 tonnes during 2006 of which
approximately 104,000 tonnes were produced in the first quarter of 2006.
Our cash margin on the sale of Kitimat and New Zealand inventory was positive $1 million for the
first quarter of 2006 compared with a negative cash margin of $12 million for the fourth quarter of
2005 and a positive cash margin of $3 million for the first quarter of 2005. The increase in cash
margin for the first quarter 2006 compared with the fourth quarter of 2005 primarily relates to a
lower sales volume of Kitimat inventory and the increase in our average realized price during the
first quarter of 2006. The decrease in cash margin in the first quarter of 2006 compared with the
first quarter of 2005 primarily relates to lower sales volume of New Zealand inventory during the
first quarter of 2006.
Depreciation and Amortization
Depreciation and amortization was $24 million for the first quarter of 2006 compared with $20
million for the first quarter of 2005. The increase in depreciation and amortization for the first
quarter of 2006 compared with the same period in 2005 is primarily due to the depreciation of the
Chile IV methanol facility which commenced operations during the second quarter of 2005.
|
|
|
METHANEX CORPORATION 2006 FIRST QUARTER REPORT |
|
|
MANAGEMENTS DISCUSSION AND ANALYSIS
|
|
PAGE 4 |
Interest Expense & Interest and Other Income
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
|
Mar 31 |
|
|
Mar 31 |
|
($ millions) |
|
2006 |
|
|
2005 |
|
|
Interest expense before capitalized interest |
|
$ |
11 |
|
|
$ |
13 |
|
Less capitalized interest: |
|
|
|
|
|
|
|
|
Chile IV |
|
|
|
|
|
|
(4 |
) |
|
Interest expense |
|
$ |
11 |
|
|
$ |
9 |
|
|
Interest and other income |
|
$ |
3 |
|
|
$ |
1 |
|
|
Interest incurred during construction is capitalized to the cost of the asset until the asset is
substantively complete and ready for productive use. The Chile IV methanol facility commenced
operations during the second quarter of 2005.
The change in interest and other income for the first quarter of 2006 compared with the first
quarter of 2005 relates primarily to the impact on earnings of changes in foreign exchange rates.
Income Taxes
Excluding the unusual items relating to the Kitimat closure costs and the Trinidad tax
adjustments, the tax rate for the first quarter of 2006 was 34% compared with 35% for the fourth
quarter of 2005. The statutory tax rate in Chile and Trinidad, where we earn substantially all of
our pre-tax earnings, is 35%. In Chile we accrue for income taxes at the statutory income tax rate
of 35%. This tax consists of a first category tax that is payable when income is earned and a
second category tax that is due when earnings are distributed from Chile. The current taxes are
higher in the first quarter of 2006 compared with the first quarter of 2005 primarily due to the
payment of second category tax in Chile in the first quarter of 2006. The second category tax had
previously been recorded as future income tax expense.
During 2005, the Government of Trinidad and Tobago introduced new tax legislation retroactive to
January 1, 2004. As a result, during 2005 we recorded a $16.9 million charge to increase future
income tax expense to reflect the retroactive impact for the period January 1, 2004 to December 31,
2004. In February 2006, the Government of Trinidad and Tobago passed an amendment to this
legislation that changes the retroactive date to January 1, 2005. As a result of the amendment we
recorded an adjustment to decrease future income taxes by a total of $25.8 million. The adjustment
is made up of the reversal of the previous charge to 2005 earnings and an additional adjustment to
recognize the benefit of tax deductions that were reinstated as a result of the change in the
implementation date.
Production Summary
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Q1 2006 |
|
|
Q4 2005 |
|
|
Q1 2005 |
|
(thousands of tonnes) |
|
Capacity |
|
|
Production |
|
|
Production |
|
Production |
|
|
Chile and Trinidad: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Chile I, II,
III and IV1 |
|
|
947 |
|
|
|
882 |
|
|
|
916 |
|
|
|
727 |
|
Atlas (63.1% interest) |
|
|
265 |
|
|
|
253 |
|
|
|
251 |
|
|
|
202 |
|
Titan |
|
|
210 |
|
|
|
215 |
|
|
|
195 |
|
|
|
235 |
|
|
|
|
|
1,422 |
|
|
|
1,350 |
|
|
|
1,362 |
|
|
|
1,164 |
|
Other: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
New
Zealand2 |
|
|
131 |
|
|
|
104 |
|
|
|
|
|
|
|
120 |
|
Kitimat3 |
|
|
|
|
|
|
|
|
|
|
34 |
|
|
|
119 |
|
|
|
|
|
131 |
|
|
|
104 |
|
|
|
34 |
|
|
|
239 |
|
|
|
|
|
1,553 |
|
|
|
1,454 |
|
|
|
1,396 |
|
|
|
1,403 |
|
|
|
|
|
1 |
|
Quarterly operating capacity for our facilities in
Chile includes the 840,000 tonne Chile IV facility that commenced operations in
June 2005. |
|
2 |
|
We restarted production from the Waitara Valley
methanol facility in New Zealand in early January 2006. This facility was idled
on September 30, 2005. Capacity for this facility represents one quarter of the
annual production capacity of 530,000 tonnes. |
|
3 |
|
We permanently closed the Kitimat methanol facility
on November 1, 2005. |
|
|
|
METHANEX CORPORATION 2006 FIRST QUARTER REPORT |
|
|
MANAGEMENTS DISCUSSION AND ANALYSIS
|
|
PAGE 5 |
Chile and Trinidad
During the first quarter of 2006, our Titan and Atlas facilities produced 468,000 tonnes of
methanol, or 99% of their capacity.
Our methanol production facilities in Chile produced 882,000 tonnes during the first quarter of
2006 compared with an operating capacity of 947,000 tonnes. Methanol production at these
facilities was lower than capacity primarily due to repair and maintenance of delivery
infrastructure by our natural gas suppliers during the first quarter of 2006. Excluding the impact
of repair and maintenance activities by our natural gas suppliers, our facilities in Chile operated
at 97% of their capacity during the first quarter of 2006.
Kitimat and New Zealand
We permanently closed our Kitimat facility on November 1, 2005 and we sold the remaining
methanol produced from this facility during the first quarter of 2006.
The Waitara Valley facility in New Zealand is currently positioned as a flexible production asset.
During the first quarter of 2006, we restarted this facility and produced approximately 104,000
tonnes. We have sufficient contracted gas to produce approximately 230,000 tonnes during 2006. We
continue to seek other supplies of natural gas to supplement this production and to extend the life
of our New Zealand operations; however there can be no assurance that we will be able to secure
additional gas on commercially acceptable terms.
Supply/Demand Fundamentals
Methanol industry fundamentals continue to be favourable and we are operating in a strong
pricing environment underpinned by high global energy prices. To the end of 2007, the only world
scale increment of new industry capacity outside of China is expected to be the 1.7 million tonne
per year NPC facility in Iran in early 2007. Over this period, we also expect expansions to
existing capacity of approximately 0.7 million tonnes. We also expect that during 2006 and 2007
close to 3.0 million tonnes of high cost capacity will shut down as a result of high global energy
prices.
In China, there is a new 0.6 million tonne natural gas based methanol plant under development on
Hainan Island that is expected to start up during the third quarter of 2006. Due to its location on
the coast, this plant will likely supply methanol markets in coastal provinces in East and South
China. In addition, there are a number of smaller-scale plants expected to be constructed in China
during 2006. Demand for methanol in China continues to grow at very high levels such that we
believe substantially all domestic methanol production will be consumed within the local market
resulting in China continuing to require imports to satisfy demand.
During 2005, just over two million tonnes of methanol was used in the production of MTBE that was
consumed in the United States. Also in 2005, the United States passed the Energy Policy Act which
contains provisions to waive the federal oxygenate standard for gasoline effective May 2006 and
does not provide MTBE producers and blenders with defective product liability protection. Many
United States MTBE producers and blenders have recently stopped producing and blending MTBE for
gasoline to be used in the United States and as of April 2006, MTBE has been substantially removed
from gasoline in the United States. However, export markets for MTBE produced in the US are
attractive and a number of US MTBE producers continue to produce to supply these markets. To date
the net loss of methanol demand as a result of the changes occurring to US gasoline formulations
has had only a minor impact on the global methanol market. As production of MTBE in the US declined
during the first quarter of 2006 we observed more liquidity in the US spot methanol market and the
growing gap between contract and spot prices led us to a decision to reduce contract prices in May
by $0.04 per gallon to $1.03 per gallon or approximately $342 per tonne.
We continue to believe the impact of lower demand for methanol for MTBE consumed in the United
States in 2006 will be more than offset by increases in demand for methanol for MTBE elsewhere in
the world and demand growth related to other derivatives.
|
|
|
METHANEX CORPORATION 2006 FIRST QUARTER REPORT |
|
|
MANAGEMENTS DISCUSSION AND ANALYSIS
|
|
PAGE 6 |
The European quarterly contract price for the second quarter of 2006 increased to 285 (US$348
per tonne at the time of settlement compared with US$320 for the first quarter of 2006). The
Methanex non-discounted posted price in Asia increased to $330 per tonne in April and will be
decreased to $310 per tonne in May. The price decrease in May is intended to reduce the price gap
between China and neighboring markets and was necessary to maintain the competitiveness of our
customers in Asia.
Methanex Non Discounted Regional Posted Contract Prices1
|
|
|
|
|
|
|
|
|
|
|
May |
|
|
Jan |
|
US$ per tonne |
|
2006 |
|
|
2006 |
|
United States |
|
$ |
342 |
|
|
$ |
339 |
|
Europe2 |
|
$ |
348 |
|
|
$ |
319 |
|
Asia |
|
$ |
310 |
|
|
$ |
320 |
|
|
|
|
1 Discounts from our posted prices are offered to customers based on various factors. |
|
2 285 at April 2006 (January 2006 268) converted to United States dollars at the date of
settlement. |
Liquidity and Capital Resources
Cash flows from operating activities before changes in non-cash working capital in the first
quarter of 2006 were $115 million compared with $115 million for the same period in 2005. During
the first quarter of 2006, our non-cash working capital increased by $95 million. Approximately $37
million of the increase was due to a planned inventory rebuild and the impact on accounts
receivable related to the increase in our average realized price. An additional $31 million was due
to the payment of the Kitimat closure costs that were accrued in 2005. The remaining $27 million
relates to a decrease in accounts payable, primarily due to the timing of cash payments of our
trade payables.
On January 25, 2006, the Board of Directors approved an increase in the current normal course
issuer bid, raising the maximum allowable repurchase from 5.9 million common shares to up to 11.8
million common shares. The current bid expires May 16, 2006. During the first quarter of 2006, we
repurchased 3.2 million common shares at an average price of US$20.35 per share, totaling $65
million. At March 31, 2006, we have repurchased a total of 7.9 million common shares under the
current bid at an average price of US$17.86 per share, totaling $141 million.
During the first quarter of 2006, we paid a quarterly dividend of US$0.11 per share, or $12
million, compared with $0.08 per share, or $10 million, for the first quarter of 2005.
We have strong financial capacity and flexibility. Our cash balance at March 31, 2006 was $93
million and we have a strong balance sheet and an undrawn $250 million credit facility. The planned
capital maintenance expenditure program directed towards major maintenance, turnarounds and
catalyst changes is currently estimated to total approximately $90 million for the period to the
end of 2008.
We have the financial capacity and flexibility to complete our capital maintenance spending
program, pursue new opportunities to enhance our leadership position in the methanol industry and
continue to deliver on our commitment to return excess cash to shareholders.
The credit ratings for our unsecured notes at March
31, 2006 were as follows:
|
|
|
|
|
|
|
|
|
Standard & Poors Rating Services |
|
BBB- |
|
(negative) |
Moodys Investor Services |
|
Ba1 |
|
(stable) |
Fitch Ratings |
|
BBB |
|
(stable) |
Credit ratings are not recommendations to
purchase, hold or sell securities and do not comment
on market price or suitability for a particular
investor. There is no assurance that any rating will
remain in effect for any given period of time or that
any rating will not be revised or withdrawn entirely
by a rating agency in the future.
|
|
|
METHANEX CORPORATION 2006 FIRST QUARTER REPORT |
|
|
MANAGEMENTS DISCUSSION AND ANALYSIS
|
|
PAGE 7 |
Short-Term Outlook
We expect industry fundamentals to continue to be favourable. Methanol prices strengthened in
all regions in the first quarter of 2006 and increased further in Europe for the second quarter. As
the year progresses, we expect some volatility of pricing but, barring a major unexpected event
such as a recession, we continue to believe that a strong pricing environment will prevail for the
remainder of the year.
The methanol price will ultimately depend on industry operating rates, the rate of industry
restructuring and the strength of global demand. We believe that our excellent financial position
and financial flexibility, outstanding global supply network and low cost position will provide the
sound basis for Methanex continuing to be the leader in the methanol industry.
April 27, 2006
|
|
|
METHANEX CORPORATION 2006 FIRST QUARTER REPORT |
|
|
MANAGEMENTS DISCUSSION AND ANALYSIS
|
|
PAGE 8 |
Additional Information Supplemental Non-Gaap Measures
In addition to providing measures prepared in accordance with Canadian generally accepted
accounting principles (Canadian GAAP), we present certain supplemental non-GAAP measures. These are
Adjusted EBITDA, income before unusual items (after-tax), diluted income before unusual items
(after-tax) per share, operating income and cash flows from operating activities before changes in
non-cash working capital. 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. 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.
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 and cash
flows related to interest expense, interest and other income, other cash payments related to
operating activities, stock-based compensation and other non-cash items, income taxes and unusual
items, including the Kitimat closure costs.
The following table shows a reconciliation of cash flows from operating activities to Adjusted
EBITDA:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
|
Mar 31 |
|
|
Dec 31 |
|
|
Mar 31 |
|
($ thousands) |
|
2006 |
|
|
2005 |
|
|
2005 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from operating activities |
|
$ |
20,074 |
|
|
$ |
110,066 |
|
|
$ |
92,927 |
|
Add (deduct): |
|
|
|
|
|
|
|
|
|
|
|
|
Changes in non-cash working capital |
|
|
95,317 |
|
|
|
(27,483 |
) |
|
|
22,214 |
|
Other cash payments |
|
|
4,276 |
|
|
|
13,517 |
|
|
|
894 |
|
Stock-based compensation |
|
|
(6,019 |
) |
|
|
(6,749 |
) |
|
|
(4,566 |
) |
Other non-cash items |
|
|
(1,389 |
) |
|
|
2,560 |
|
|
|
67 |
|
Kitimat closure costs |
|
|
|
|
|
|
12,001 |
|
|
|
|
|
Interest expense |
|
|
10,958 |
|
|
|
10,490 |
|
|
|
9,061 |
|
Interest and other income |
|
|
(2,535 |
) |
|
|
(1,973 |
) |
|
|
(1,262 |
) |
Income taxes current |
|
|
45,864 |
|
|
|
15,704 |
|
|
|
15,365 |
|
|
Adjusted EBITDA |
|
$ |
166,546 |
|
|
$ |
128,133 |
|
|
$ |
134,700 |
|
|
|
|
|
METHANEX CORPORATION 2006 FIRST QUARTER REPORT |
|
|
MANAGEMENTS DISCUSSION AND ANALYSIS
|
|
PAGE 9 |
Income before Unusual Items (after-tax) and Diluted Income before Unusual Items
(after-tax) Per Share
These supplemental non-GAAP measures are provided to assist readers in comparing earnings from
one period to another without the impact of unusual items that management considers to be
non-operational and/or non-recurring. Diluted income before unusual items (after-tax) per share has
been calculated by dividing income before unusual items (after-tax) by the diluted weighted average
number of common shares outstanding.
The following table shows a reconciliation of net income to income before unusual items (after-tax)
and the calculation of diluted income before unusual items (after-tax) per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
|
Mar 31 |
|
|
Dec 31 |
|
|
Mar 31 |
|
($ thousands, except number of shares and per share amounts) |
|
2006 |
|
|
2005 |
|
|
2005 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income: |
|
$ |
115,177 |
|
|
$ |
48,574 |
|
|
$ |
76,032 |
|
Add (deduct) unusual items: |
|
|
|
|
|
|
|
|
|
|
|
|
Kitimat closure costs |
|
|
|
|
|
|
12,001 |
|
|
|
|
|
Future income taxes related to change in tax legislation |
|
|
(25,753 |
) |
|
|
|
|
|
|
|
|
|
Income before unusual items (after-tax) |
|
$ |
89,424 |
|
|
$ |
60,575 |
|
|
$ |
76,032 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted weighted average number of common shares outstanding |
|
|
112,906,382 |
|
|
|
115,691,879 |
|
|
|
121,289,236 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted income before unusual items (after-tax) per share |
|
$ |
0.79 |
|
|
$ |
0.52 |
|
|
$ |
0.63 |
|
|
Quarterly Financial Data (unaudited)
A summary of selected financial information for the prior eight quarters is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
|
Mar 31 |
|
|
Dec 31 |
|
|
Sep 30 |
|
|
Jun 30 |
|
($ thousands, except per share amounts) |
|
2006 |
|
|
2005 |
|
|
2005 |
|
|
2005 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue |
|
$ |
459,590 |
|
|
$ |
459,615 |
|
|
$ |
349,291 |
|
|
$ |
410,914 |
|
Net income (loss) |
|
|
115,177 |
|
|
|
48,574 |
|
|
|
(21,789 |
) |
|
|
62,935 |
|
Basic net income (loss) per common share |
|
|
1.02 |
|
|
|
0.42 |
|
|
|
(0.19 |
) |
|
|
0.53 |
|
Diluted net income (loss) per common share |
|
|
1.02 |
|
|
|
0.42 |
|
|
|
(0.19 |
) |
|
|
0.53 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
|
Mar 31 |
|
|
Dec 31 |
|
|
Sep 30 |
|
|
Jun 30 |
|
($ thousands, except per share amounts) |
|
2005 |
|
|
2004 |
|
|
2004 |
|
|
2004 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue |
|
$ |
438,300 |
|
|
$ |
485,408 |
|
|
$ |
428,840 |
|
|
$ |
412,283 |
|
Net income |
|
|
76,032 |
|
|
|
66,061 |
|
|
|
71,178 |
|
|
|
52,375 |
|
Basic net income per common share |
|
|
0.63 |
|
|
|
0.55 |
|
|
|
0.59 |
|
|
|
0.43 |
|
Diluted net income per common share |
|
|
0.63 |
|
|
|
0.54 |
|
|
|
0.58 |
|
|
|
0.42 |
|
|
Our quarterly revenues are not materially impacted by seasonality. However, during the period May
to August (the winter season in the southern hemisphere) in each of 2004 and 2005, our Chilean
production facilities have experienced production losses of approximately 50,000 tonnes and 100,000
tonnes, respectively, as a result of curtailments of natural gas resulting from redirection orders
from the Argentinean government. There can be no assurance that natural gas supply to our facilities will
not be impacted in the future. See our 2005 Annual Report for further details.
|
|
|
METHANEX CORPORATION 2006 FIRST QUARTER REPORT |
|
|
MANAGEMENTS DISCUSSION AND ANALYSIS
|
|
PAGE 10 |
How We Analyze Our Business
We review our results of operations by analyzing changes in the components of our Adjusted
EBITDA (refer to Supplemental Non-GAAP Measures on page 9 for a reconciliation to the most
comparable GAAP measure), depreciation and amortization, interest expense, interest and other
income, unusual items and income taxes. In addition to the methanol that we produce at our
facilities, we also purchase and re-sell methanol produced by others. We analyze the results of
produced methanol sales separately from purchased methanol sales as the margin characteristics of
each are very different.
Produced Methanol
The key drivers of changes in our Adjusted EBITDA for produced methanol are average realized
price, sales volume and cash costs. We provide separate discussion of the changes in Adjusted
EBITDA related to our core Chile and Trinidad production hubs and the changes in Adjusted EBITDA
related to our Kitimat and New Zealand facilities.
Our low cost production hubs in Chile and Trinidad are underpinned by long-term take-or-pay natural
gas purchase agreements and the operating results for these facilities represent a substantial
portion of our Adjusted EBITDA. Accordingly, in our analysis of Adjusted EBITDA for our facilities
in Chile and Trinidad we separately discuss the impact of changes in average realized price, sales
volume and cash costs.
Our facilities in Kitimat and New Zealand incur higher production costs and their operating results
represent a smaller proportion of our Adjusted EBITDA. To eliminate our exposure to high cost North
American natural gas feedstock, we permanently closed our Kitimat production facility on November
1, 2005. Our 530,000 tonne per year Waitara Valley facility in New Zealand has been positioned as a
flexible production asset. The impact of changes in average realized price, sales volume and cash
costs on the Adjusted EBITDA for our Kitimat and New Zealand facilities has been combined and
presented as the change in cash margin.
The price, cash cost and volume variances included in our Adjusted EBITDA analysis for produced
methanol are defined and calculated as follows:
|
|
|
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 produced methanol
multiplied by the current period sales volume of produced
methanol. Sales under long-term contracts where the prices are
either fixed or linked to our costs plus a margin are included
as sales of produced methanol. Accordingly, the selling price of
produced methanol will differ from the selling price of
purchased methanol. |
|
|
|
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 sales volume of
produced methanol in the current period plus the change in
unabsorbed fixed cash costs. The change in selling, general and
administrative expenses and fixed storage and handling costs are
included in the analysis of methanol produced at our Chile and
Trinidad facilities. |
|
|
|
|
|
|
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 the sales volume of produced methanol
multiplied by the margin per tonne for the prior period. The
margin per tonne is calculated as the selling price per tonne of
produced methanol less absorbed fixed cash costs per tonne and
variable cash costs per tonne. |
Purchased Methanol
The analysis of purchased methanol and its impact on our Adjusted EBITDA is discussed on a net
margin basis, because the cost of sales of purchased methanol consists principally of the cost of
the methanol itself, which is directly related to the price of methanol at the time of purchase.
|
|
|
METHANEX CORPORATION 2006 FIRST QUARTER REPORT |
|
|
MANAGEMENTS DISCUSSION AND ANALYSIS
|
|
PAGE 11 |
Forward-Looking Statements
Information contained in this document contains forward-looking statements. Certain material
factors or assumptions were applied in drawing the conclusions or making the forecasts or
projections which are included in these forward-looking statements. Methanex believes that it has a
reasonable basis for making such forward-looking statements.
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 include those attendant with producing and marketing
methanol and successfully carrying out major capital expenditure projects in various jurisdictions,
the ability to successfully carry out corporate initiatives and strategies, conditions in the
methanol and other industries including the supply and demand balance for methanol, actions of
competitors, world-wide economic conditions and other risks described in our 2005 Managements
Discussion & Analysis which is available on SEDAR at www.sedar.com and EDGAR at
www.sec.gov.
Undue reliance should not be placed 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.
|
|
|
METHANEX CORPORATION 2006 FIRST QUARTER REPORT |
|
|
MANAGEMENTS DISCUSSION AND ANALYSIS
|
|
PAGE 12 |
Methanex Corporation
Consolidated Statements of Income (unaudited)
(thousands of U.S. dollars, except number of common shares and per share amounts)
|
|
|
|
|
|
|
|
|
|
|
THREE MONTHS ENDED |
|
|
|
Mar 31 |
|
|
Mar 31 |
|
|
|
2006 |
|
|
2005 |
|
|
Revenue |
|
$ |
459,590 |
|
|
$ |
438,300 |
|
|
|
|
|
|
|
|
|
|
Cost of sales and operating expenses |
|
|
293,044 |
|
|
|
303,600 |
|
Depreciation and amortization |
|
|
23,623 |
|
|
|
19,953 |
|
|
Operating income before undernoted items |
|
|
142,923 |
|
|
|
114,747 |
|
Interest expense (note 9) |
|
|
(10,958 |
) |
|
|
(9,061 |
) |
Interest and other income |
|
|
2,535 |
|
|
|
1,262 |
|
|
Income before income taxes |
|
|
134,500 |
|
|
|
106,948 |
|
Income taxes: |
|
|
|
|
|
|
|
|
Current |
|
|
(45,864 |
) |
|
|
(15,365 |
) |
Future |
|
|
788 |
|
|
|
(15,551 |
) |
Future income taxes related to change in tax legislation (note 5): |
|
|
|
|
|
|
|
|
Reversal of prior year adjustment |
|
|
16,879 |
|
|
|
|
|
Recognition of tax assets |
|
|
8,874 |
|
|
|
|
|
|
|
|
|
(19,323 |
) |
|
|
(30,916 |
) |
|
Net income |
|
$ |
115,177 |
|
|
$ |
76,032 |
|
|
|
|
|
|
|
|
|
|
|
Net income per common share: |
|
|
|
|
|
|
|
|
Basic |
|
$ |
1.02 |
|
|
$ |
0.63 |
|
Diluted |
|
$ |
1.02 |
|
|
$ |
0.63 |
|
|
|
|
|
|
|
|
|
|
Weighted average number of common shares outstanding: |
|
|
|
|
|
|
|
|
Basic |
|
|
112,389,364 |
|
|
|
119,963,717 |
|
Diluted |
|
|
112,906,382 |
|
|
|
121,289,236 |
|
|
|
|
|
|
|
|
|
|
Number of common shares outstanding at period end |
|
|
110,640,628 |
|
|
|
119,461,292 |
|
See accompanying notes to consolidated financial statements.
|
|
|
METHANEX CORPORATION 2006 FIRST QUARTER REPORT |
|
|
MANAGEMENTS DISCUSSION AND ANALYSIS
|
|
PAGE 13 |
Methanex Corporation
Consolidated Balance Sheets (unaudited)
(thousands of U.S. dollars, except number of common shares and per share amounts)
|
|
|
|
|
|
|
|
|
|
|
Mar 31 |
|
|
Dec 31 |
|
|
|
2006 |
|
|
2005 |
|
|
ASSETS |
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
92,972 |
|
|
$ |
158,755 |
|
Receivables |
|
|
309,193 |
|
|
|
296,522 |
|
Inventories |
|
|
165,459 |
|
|
|
140,104 |
|
Prepaid expenses |
|
|
12,362 |
|
|
|
13,555 |
|
|
|
|
|
579,986 |
|
|
|
608,936 |
|
Property, plant and equipment (note 2) |
|
|
1,381,203 |
|
|
|
1,396,126 |
|
Other assets |
|
|
89,103 |
|
|
|
91,970 |
|
|
|
|
$ |
2,050,292 |
|
|
$ |
2,097,032 |
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS EQUITY |
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
Accounts payable and accrued liabilities |
|
$ |
165,411 |
|
|
$ |
226,412 |
|
Current maturities on long-term debt (note 4) |
|
|
14,032 |
|
|
|
14,032 |
|
Current maturities on other long-term liabilities |
|
|
16,710 |
|
|
|
9,663 |
|
|
|
|
|
196,153 |
|
|
|
250,107 |
|
Long-term debt (note 4) |
|
|
486,916 |
|
|
|
486,916 |
|
Other long-term liabilities |
|
|
72,694 |
|
|
|
79,421 |
|
Future income tax liabilities (note 5) |
|
|
304,533 |
|
|
|
331,074 |
|
Shareholders equity: |
|
|
|
|
|
|
|
|
Capital stock |
|
|
490,839 |
|
|
|
502,879 |
|
Contributed surplus |
|
|
4,691 |
|
|
|
4,143 |
|
Retained earnings |
|
|
494,466 |
|
|
|
442,492 |
|
|
|
|
|
989,996 |
|
|
|
949,514 |
|
|
|
|
$ |
2,050,292 |
|
|
$ |
2,097,032 |
|
|
See accompanying notes to consolidated financial statements.
|
|
|
METHANEX CORPORATION 2006 FIRST QUARTER REPORT
CONSOLIDATED FINANCIAL STATEMENTS
|
|
PAGE 14 |
Methanex Corporation
Consolidated Balance Sheets (unaudited)
(thousands of U.S. dollars, except number of common shares and per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
|
Common |
|
|
Capital |
|
|
Contributed |
|
|
Retained |
|
|
Shareholders' |
|
|
|
Shares |
|
|
Stock |
|
|
Surplus |
|
|
Earnings |
|
|
Equity |
|
|
Balance, December 31, 2004 |
|
|
120,022,417 |
|
|
$ |
523,255 |
|
|
$ |
3,454 |
|
|
$ |
422,535 |
|
|
$ |
949,244 |
|
Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
165,752 |
|
|
|
165,752 |
|
Compensation cost recorded for
stock options |
|
|
|
|
|
|
|
|
|
|
2,849 |
|
|
|
|
|
|
|
2,849 |
|
Proceeds on issue of shares on exercise
of stock options |
|
|
1,338,475 |
|
|
|
10,621 |
|
|
|
|
|
|
|
|
|
|
|
10,621 |
|
Reclassification of grant date fair value
on exercise of stock options |
|
|
|
|
|
|
2,160 |
|
|
|
(2,160 |
) |
|
|
|
|
|
|
|
|
Payments for shares repurchased |
|
|
(7,715,600 |
) |
|
|
(33,157 |
) |
|
|
|
|
|
|
(97,806 |
) |
|
|
(130,963 |
) |
Dividend payments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(47,989 |
) |
|
|
(47,989 |
) |
|
Balance, December 31, 2005 |
|
|
113,645,292 |
|
|
|
502,879 |
|
|
|
4,143 |
|
|
|
442,492 |
|
|
|
949,514 |
|
Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
115,177 |
|
|
|
115,177 |
|
Compensation cost recorded for
stock options |
|
|
|
|
|
|
|
|
|
|
762 |
|
|
|
|
|
|
|
762 |
|
Proceeds on issue of shares on exercise
of stock options |
|
|
194,736 |
|
|
|
1,889 |
|
|
|
|
|
|
|
|
|
|
|
1,889 |
|
Reclassification of grant date fair value
on exercise of stock options |
|
|
|
|
|
|
214 |
|
|
|
(214 |
) |
|
|
|
|
|
|
|
|
Payments for shares repurchased |
|
|
(3,199,600 |
) |
|
|
(14,143 |
) |
|
|
|
|
|
|
(50,964 |
) |
|
|
(65,107 |
) |
Dividend payments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(12,239 |
) |
|
|
(12,239 |
) |
|
Balance, March 31, 2006 |
|
|
110,640,428 |
|
|
$ |
490,839 |
|
|
$ |
4,691 |
|
|
$ |
494,466 |
|
|
$ |
989,996 |
|
|
See accompanying notes to consolidated financial statements.
|
|
|
METHANEX CORPORATION 2006 FIRST QUARTER REPORT
CONSOLIDATED FINANCIAL STATEMENTS
|
|
PAGE 15 |
Methanex Corporation
Consolidated Balance Sheets (unaudited)
(thousands of U.S. dollars, except number of common shares and per share amounts)
|
|
|
|
|
|
|
|
|
|
|
THREE MONTHS ENDED |
|
|
|
Mar 31 |
|
|
Mar 31 |
|
|
|
2006 |
|
|
2005 |
|
|
CASH FLOWS FROM OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
Net income |
|
$ |
115,177 |
|
|
$ |
76,032 |
|
Add (deduct): |
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
23,623 |
|
|
|
19,953 |
|
Future income taxes |
|
|
(26,541 |
) |
|
|
15,551 |
|
Other cash payments |
|
|
(4,276 |
) |
|
|
(894 |
) |
Stock-based compensation |
|
|
6,019 |
|
|
|
4,566 |
|
Other non-cash items |
|
|
1,389 |
|
|
|
(67 |
) |
|
Cash flows from operating activities before undernoted |
|
|
115,391 |
|
|
|
115,141 |
|
Changes in non-cash working capital (note 8) |
|
|
(95,317 |
) |
|
|
(22,214 |
) |
|
|
|
|
20,074 |
|
|
|
92,927 |
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM FINANCING ACTIVITIES |
|
|
|
|
|
|
|
|
Payments for shares repurchased |
|
|
(65,107 |
) |
|
|
(24,500 |
) |
Dividend payments |
|
|
(12,239 |
) |
|
|
(9,599 |
) |
Proceeds on issue of shares on exercise of stock options |
|
|
1,889 |
|
|
|
6,269 |
|
Repayment of other long-term liabilities |
|
|
(1,210 |
) |
|
|
(38 |
) |
|
|
|
|
(76,667 |
) |
|
|
(27,868 |
) |
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
Property, plant and equipment |
|
|
(7,470 |
) |
|
|
(8,478 |
) |
Plant and equipment construction costs |
|
|
|
|
|
|
(12,192 |
) |
Changes in non-cash working capital |
|
|
(1,657 |
) |
|
|
3,271 |
|
Other assets |
|
|
(63 |
) |
|
|
(295 |
) |
|
|
|
|
(9,190 |
) |
|
|
(17,694 |
) |
|
Increase (decrease) in cash and cash equivalents |
|
|
(65,783 |
) |
|
|
47,365 |
|
Cash and cash equivalents, beginning of period |
|
|
158,755 |
|
|
|
210,049 |
|
|
Cash and cash equivalents, end of period |
|
$ |
92,972 |
|
|
$ |
257,414 |
|
|
|
|
|
|
|
|
|
|
|
SUPPLEMENTARY CASH FLOW INFORMATION |
|
|
|
|
|
|
|
|
Interest paid, net of capitalized interest |
|
$ |
12,997 |
|
|
$ |
20,112 |
|
Income taxes paid, net of amounts refunded |
|
$ |
35,867 |
|
|
$ |
6,739 |
|
See accompanying notes to consolidated financial statements.
|
|
|
METHANEX CORPORATION 2006 FIRST QUARTER REPORT
CONSOLIDATED FINANCIAL STATEMENTS
|
|
PAGE 16 |
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 12. 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 2005 Annual Report. |
2. |
|
Property, plant and equipment: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ACCUMULATED |
|
|
|
|
|
|
COST |
|
|
DEPRECIATION |
|
|
NET BOOK VALUE |
|
|
March 31, 2006 |
|
|
|
|
|
|
|
|
|
|
|
|
Plant and equipment |
|
$ |
2,715,328 |
|
|
$ |
1,404,221 |
|
|
$ |
1,311,107 |
|
Other |
|
|
106,638 |
|
|
|
36,542 |
|
|
|
70,096 |
|
|
|
|
$ |
2,821,966 |
|
|
$ |
1,440,763 |
|
|
$ |
1,381,203 |
|
|
December 31, 2005 |
|
|
|
|
|
|
|
|
|
|
|
|
Plant and equipment |
|
$ |
2,711,775 |
|
|
$ |
1,383,105 |
|
|
$ |
1,328,670 |
|
Other |
|
|
101,718 |
|
|
|
34,262 |
|
|
|
67,456 |
|
|
|
|
$ |
2,813,493 |
|
|
$ |
1,417,367 |
|
|
$ |
1,396,126 |
|
|
3. |
|
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: |
|
|
|
|
|
|
|
|
|
|
|
MAR 31, 2006 |
|
|
DEC 31, 2005 |
|
|
Consolidated Balance Sheets: |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
28,963 |
|
|
$ |
24,032 |
|
Other current assets |
|
|
27,282 |
|
|
|
32,937 |
|
Property, plant and equipment |
|
|
278,337 |
|
|
|
281,765 |
|
Other assets |
|
|
20,349 |
|
|
|
20,409 |
|
Accounts payable and accrued liabilities |
|
|
21,169 |
|
|
|
30,340 |
|
Future income tax liabilities |
|
|
8,210 |
|
|
|
21,988 |
|
Long-term debt, including current
maturities (note 4) |
|
|
150,948 |
|
|
|
150,948 |
|
|
|
|
|
METHANEX CORPORATION 2006 FIRST QUARTER REPORT
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
|
PAGE 17 |
3. |
|
Interest in Atlas joint venture (continued): |
|
|
|
|
|
|
|
|
|
|
|
THREE MONTHS ENDED |
|
|
|
MAR 31, 2006 |
|
|
MAR 31, 2005 |
|
|
Consolidated Statements of Income: |
|
|
|
|
|
|
|
|
Revenue |
|
$ |
48,451 |
|
|
$ |
50,965 |
|
Expenses |
|
|
39,845 |
|
|
|
39,383 |
|
|
Income before income taxes |
|
|
8,606 |
|
|
|
11,582 |
|
Future income taxes (note 5) |
|
|
13,778 |
|
|
|
|
|
|
Net income |
|
$ |
22,384 |
|
|
$ |
11,582 |
|
|
|
|
|
|
|
|
|
|
|
|
|
THREE MONTHS ENDED |
|
|
|
MAR 31, 2006 |
|
|
MAR 31, 2005 |
|
|
Consolidated Statements of Cash Flows: |
|
|
|
|
|
|
|
|
Cash inflows from operating activities |
|
$ |
8,654 |
|
|
$ |
11,259 |
|
Cash outflows from investing activities |
|
|
(77 |
) |
|
|
(1,592 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
MAR 31, 2006 |
|
|
DEC 31, 2005 |
|
|
Unsecured notes |
|
|
|
|
|
|
|
|
8.75% due August 15, 2012 |
|
$ |
200,000 |
|
|
$ |
200,000 |
|
6.00% due August 15, 2015 |
|
|
150,000 |
|
|
|
150,000 |
|
|
|
|
|
350,000 |
|
|
|
350,000 |
|
Atlas limited recourse debt facilities |
|
|
150,948 |
|
|
|
150,948 |
|
|
|
|
|
500,948 |
|
|
|
500,948 |
|
Less current maturities |
|
|
(14,032 |
) |
|
|
(14,032 |
) |
|
|
|
$ |
486,916 |
|
|
$ |
486,916 |
|
|
|
|
The limited recourse debt facilities of Atlas are described as limited recourse as they are
secured only by the assets of the joint venture. |
|
5. |
|
Income and other taxes: |
|
|
|
During 2005, the Government of Trinidad and Tobago introduced new tax legislation retroactive to
January 1, 2004. As a result, during 2005 we recorded a $16.9 million charge to increase future
income tax expense to reflect the retroactive impact for the period January 1, 2004 to December
31, 2004. In February 2006, the Government of Trinidad and Tobago passed an amendment to this
legislation that changes the retroactive date to January 1, 2005. As a result of the amendment
we recorded an adjustment to decrease future income taxes by a total of $25.8 million. The
adjustment is made up of the reversal of the previous charge to 2005 earnings and an additional
adjustment to recognize the benefit of tax deductions that were reinstated as a result of the
change in the implementation date. |
|
|
|
METHANEX CORPORATION 2006 FIRST QUARTER REPORT |
|
|
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
|
PAGE 18 |
6. |
|
Net income per common share: |
|
|
|
A reconciliation of the weighted average number of common shares outstanding is as follows: |
|
|
|
|
|
|
|
|
|
|
|
THREE MONTHS ENDED |
|
|
|
MAR 31, 2006 |
|
|
MAR 31, 2005 |
|
|
Denominator for basic net income per common share |
|
|
112,389,364 |
|
|
|
119,963,717 |
|
Effect of dilutive stock options |
|
|
517,018 |
|
|
|
1,325,519 |
|
|
Denominator for diluted net income per common share |
|
|
112,906,382 |
|
|
|
121,289,236 |
|
|
7. |
|
Stock-based compensation: |
|
(i) |
|
Incentive stock options: |
|
|
|
Common shares reserved for outstanding incentive stock options at March 31, 2006: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OPTIONS DENOMINATED IN CAD$ |
|
|
OPTIONS DENOMINATED IN US$ |
|
|
|
|
|
|
|
NUMBER OF |
|
|
WEIGHTED AVERAGE |
|
|
NUMBER OF |
|
|
WEIGHTED AVERAGE |
|
|
|
|
|
|
|
STOCK OPTIONS |
|
|
EXERCISE PRICE |
|
|
STOCK OPTIONS |
|
|
EXERCISE PRICE |
|
|
|
|
|
|
Outstanding at December 31, 2005 |
|
|
316,650 |
|
|
$ |
9.67 |
|
|
|
1,328,450 |
|
|
$ |
13.29 |
|
|
|
|
|
Granted |
|
|
|
|
|
|
|
|
|
|
348,675 |
|
|
|
20.76 |
|
|
|
|
|
Exercised |
|
|
(71,000 |
) |
|
|
12.21 |
|
|
|
(123,736 |
) |
|
|
9.36 |
|
|
|
|
|
Cancelled |
|
|
(8,000 |
) |
|
|
11.00 |
|
|
|
(3,250 |
) |
|
|
12.23 |
|
|
|
|
|
|
Outstanding at March 31, 2006 |
|
|
237,650 |
|
|
$ |
8.87 |
|
|
|
1,550,139 |
|
|
$ |
15.28 |
|
|
|
|
|
|
|
|
|
Information regarding the incentive stock options outstanding at March 31, 2006 is as
follows: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OPTIONS OUTSTANDING |
|
|
OPTIONS EXERCISABLE AT |
|
|
|
AT MARCH 31, 2006 |
|
MARCH 31, 2006 |
|
|
|
WEIGHTED |
|
|
NUMBER OF |
|
|
WEIGHTED |
|
|
|
|
|
|
WEIGHTED |
|
|
|
AVERAGE |
|
|
STOCK |
|
|
AVERAGE |
|
|
NUMBER OF |
|
|
AVERAGE |
|
|
|
REMAINING |
|
|
OPTIONS |
|
|
EXERCISE |
|
|
STOCK OPTIONS |
|
|
EXERCISE |
|
RANGE OF EXERCISE PRICES |
|
CONTRACTUAL LIFE |
|
|
EXERCISABLE |
|
|
PRICE |
|
|
EXERCISABLE |
|
|
PRICE |
|
|
Options denominated in CAD $ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$3.29 to 13.65 |
|
|
3.7 |
|
|
|
237,650 |
|
|
$ |
8.87 |
|
|
|
237,650 |
|
|
$ |
8.87 |
|
Options
denominated in U.S. $
$6.45 to 10.01 |
|
|
6.7 |
|
|
|
486,189 |
|
|
|
8.46 |
|
|
|
483,689 |
|
|
|
8.46 |
|
11.56 to 20.76 |
|
|
6.4 |
|
|
|
1,063,950 |
|
|
|
18.40 |
|
|
|
244,850 |
|
|
|
16.98 |
|
|
|
|
|
6.5 |
|
|
|
1,550,139 |
|
|
$ |
15.28 |
|
|
|
728,539 |
|
|
$ |
11.32 |
|
|
|
|
On March 3, 2006, the Company granted 1,629,600 incentive stock options with an
exercise price of US$20.76 per share. At the date of grant, the Company had 348,675
common shares reserved for incentive stock options. The remaining 1,280,925 incentive
stock options are not included in the table above because shareholder approval is
required to increase the number of common shares reserved for incentive stock options.
The compensation cost of the 1,280,925 incentive stock options has not been included in
earnings for the three months ended March 31, 2006. If there had
been sufficient common shares reserved for incentive stock options at
the date of grant, the compensation expense recognized in earnings
would have been approximately $0.3 million. |
|
|
|
METHANEX CORPORATION 2006 FIRST QUARTER REPORT |
|
|
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
|
PAGE 19 |
7. Stock-based compensation (continued):
|
(ii) |
|
Performance stock options: |
As at March 31, 2006, there were 50,000 shares reserved for performance stock options
with an exercise price of CAD $4.47. All outstanding performance stock options have
vested and are exercisable.
|
(iii) |
|
Compensation expense related to stock options: |
Compensation expense related to stock options included in cost of sales and operating
expenses is $0.8 million for the three month period ended March 31, 2006 (2005 $0.5
million). The fair value of each stock option grant was estimated on the date of grant
using the Black-Scholes option pricing model with the following assumptions:
|
|
|
|
|
|
|
|
|
|
|
2006 |
|
|
2005 |
|
Risk-free interest rate |
|
|
5 |
% |
|
|
4 |
% |
Expected dividend yield |
|
|
2 |
% |
|
|
2 |
% |
Expected life |
|
5 years |
|
5 years |
Expected volatility |
|
|
38 |
% |
|
|
43 |
% |
Expected forfeitures |
|
|
5 |
% |
|
|
5 |
% |
Weighted average fair value of options granted ($U.S. per share) |
|
$ |
7.01 |
|
|
$ |
6.51 |
|
|
|
|
|
|
|
|
|
|
|
b) |
|
Deferred, restricted and performance share units: |
Deferred, restricted and performance share units outstanding at March 31, 2006 are as
follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NUMBER OF |
|
|
NUMBER OF |
|
|
NUMER OF |
|
|
|
DEFERRED SHARE |
|
|
RESTRICTED SHARE |
|
|
PERFORMANCE SHARE |
|
|
|
UNITS |
|
|
UNITS |
|
|
UNITS |
|
Outstanding at December 31, 2005 |
|
|
427,264 |
|
|
|
1,089,836 |
|
|
|
|
|
Granted |
|
|
29,110 |
|
|
|
20,000 |
|
|
|
402,460 |
|
Granted in-lieu of dividends |
|
|
2,430 |
|
|
|
5,994 |
|
|
|
2,173 |
|
Cancelled |
|
|
|
|
|
|
(14,964 |
) |
|
|
|
|
Outstanding at March 31, 2006 |
|
|
458,804 |
|
|
|
1,100,866 |
|
|
|
404,633 |
|
|
On March 3, 2006, the Company granted 402,460 performance share units. Performance share
units are grants of notional common shares where the ultimate number of units that vest will
be determined by the Companys total shareholder return in relation to a predetermined
target over the period to vesting. The number of units that will ultimately vest will be in
the range of 50% to 120% of the original grant. The performance share units granted on March
3, 2006 will vest on December 31, 2008.
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 March 31, 2006 was $42.7
million compared with the recorded liability of $22.9 million. The difference between the
fair value and the recorded liability of $19.8 million will be recognized over the weighted
average remaining service period of approximately 2.1 years. For the three month period
ended March 31, 2006, compensation expense related to deferred, restricted and performance
share units included in cost of sales and operating expenses was $5.3 million (2005 $4.0
million). Included in compensation expense of $5.3 million for the three month period ended
March 31, 2006 was $2.5 million (2005 $1.9 million) related to the effect of the increase
in the Companys share price since the date of grant.
|
|
|
METHANEX CORPORATION 2006 FIRST QUARTER REPORT |
|
|
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS |
|
PAGE 20 |
|
|
|
8. |
|
Changes in non-cash working capital related to operating activities: |
|
|
|
|
|
The decrease (increase) in non-cash working capital related to operating activities are as
follows: |
|
|
|
|
|
|
|
|
|
|
|
THREE MONTHS ENDED |
|
|
|
MAR 31, 2006 |
|
|
MAR 31, 2005 |
|
|
|
Receivables |
|
$ |
(12,671 |
) |
|
$ |
33,590 |
|
Inventories |
|
|
(24,495 |
) |
|
|
(7,439 |
) |
Prepaid expenses |
|
|
1,193 |
|
|
|
5,293 |
|
Accounts payable and accrued liabilities |
|
|
(59,344 |
) |
|
|
(53,658 |
) |
|
|
|
|
|
$ |
(95,317 |
) |
|
$ |
(22,214 |
) |
|
|
|
Included in the decrease in accounts payable during the three months ended March 31, 2006 was
approximately $31 million in payments related to the Kitimat closure costs that were accrued at
December 31, 2005. The remaining accrual related to Kitimat closure costs at March 31, 2006 is
approximately $5 million.
9. Interest expense:
|
|
|
|
|
|
|
|
|
|
|
THREE MONTHS ENDED |
|
|
|
MAR 31, 2006 |
|
|
MAR 31, 2005 |
|
|
|
Interest expense before capitalized interest |
|
$ |
10,958 |
|
|
$ |
13,267 |
|
Less: capitalized interest |
|
|
|
|
|
|
(4,206 |
) |
|
|
|
|
|
$ |
10,958 |
|
|
$ |
9,061 |
|
|
|
|
10. Retirement plans:
Total net pension expense for the Companys defined benefit and defined contribution pension
plans during the three month period ended March 31, 2006 was $1.2 million (2005 $1.0 million).
11. Derivative financial instruments:
As at March 31, 2006, the Companys forward exchange contracts to purchase and sell foreign
currency in exchange for U.S. dollars were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
AVERAGE EXCHANGE |
|
|
|
|
|
|
NOTIONAL AMOUNT |
|
|
RATE |
|
|
MATURITY |
|
|
|
Forward exchange purchase contracts |
|
|
|
|
|
|
|
|
|
|
New Zealand dollar |
|
40 million |
|
$ |
0.6023 |
|
|
|
2006 |
|
Forward exchange sales contracts |
|
|
|
|
|
|
|
|
|
|
Euro |
|
58 million |
|
$ |
1.2067 |
|
|
|
2006 |
|
Chilean peso |
|
28 billion |
|
$ |
0.0019 |
|
|
|
2006 |
|
British Pound |
|
6 million |
|
$ |
1.7378 |
|
|
|
2006 |
|
|
|
As at March 31, 2006, the carrying value of the forward exchange purchase and sales contracts
was $0.7 million which approximates the fair value of these contracts. The Company also has an
interest rate swap contract recorded in other long-term liabilities with a carrying value of
negative $1.7 million which approximates fair value.
|
|
|
METHANEX CORPORATION 2006 FIRST QUARTER REPORT
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
|
PAGE 21 |
12. |
|
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 for the three months ended March 31, 2006 and 2005 are as
follows:
|
|
|
|
|
|
|
|
|
|
|
THREE MONTHS ENDED |
|
CONDENSED CONSOLIDATED STATEMENTS OF INCOME |
|
MAR 31, 2006 |
|
|
MAR 31, 2005 |
|
Net income in accordance with Canadian GAAP |
|
$ |
115,177 |
|
|
$ |
76,032 |
|
Add (deduct) adjustments for: |
|
|
|
|
|
|
|
|
Depreciation and amortizationa |
|
|
(478 |
) |
|
|
(478 |
) |
Stock-based compensationb |
|
|
(145 |
) |
|
|
(125 |
) |
Forward exchange contractsc |
|
|
|
|
|
|
(181 |
) |
Income tax effect of above adjustments |
|
|
168 |
|
|
|
219 |
|
|
|
|
|
|
|
|
Net income in accordance with U.S. GAAP |
|
$ |
114,722 |
|
|
$ |
75,467 |
|
|
|
|
|
|
|
|
Per share information in accordance with U.S. GAAP: |
|
|
|
|
|
|
|
|
Basic net income per share |
|
$ |
1.02 |
|
|
$ |
0.63 |
|
Diluted net income per share |
|
$ |
1.02 |
|
|
$ |
0.62 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
THREE MONTHS ENDED |
|
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME |
|
MAR 31, 2006 |
|
|
MAR 31, 2005 |
|
Net income in accordance with U.S. GAAP |
|
$ |
114,722 |
|
|
$ |
75,467 |
|
Other comprehensive income: |
|
|
|
|
|
|
|
|
Change in fair value of forward exchange contracts c |
|
|
|
|
|
|
142 |
|
|
|
|
|
|
|
|
Comprehensive income in accordance with U.S. GAAP |
|
$ |
114,722 |
|
|
$ |
75,609 |
|
|
|
|
|
|
|
|
|
|
|
a |
|
Business Combinations: 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. During the three months ended
March 31, 2006, an increase to depreciation expense of $0.5 million (2004
- $0.5 million) was recorded in accordance with U.S. GAAP. |
|
b |
|
Stock-based compensation: The Company has 81,850 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. During the three months ended March 31,
2006, an increase to operating expenses of $0.1 million (2005 increase
of $0.1 million) was recorded in accordance with U.S. GAAP. |
|
c |
|
Forward exchange contracts: Under Canadian GAAP, forward
exchange contracts that are designated and qualify as hedges are recorded
at fair value and recognized in earnings when the hedged transaction is
recorded. Under U.S. GAAP, forward exchange contracts that are designated
and qualify as hedges are recorded at fair value at each reporting date,
with the change in fair value either being recognized in earnings to
offset the change in fair value of the hedged transaction, or recorded in
other comprehensive income until the hedged transaction is recorded. The
ineffective portion, if any, of the change in fair value of forward
exchange contracts that are designated and qualify as hedges is
immediately recognized in earnings. For the three months ended March 31,
2006, no adjustment to operating expenses (2005 increase of $0.2
million) was recorded in accordance with U.S. GAAP. |
|
|
|
METHANEX CORPORATION 2006 FIRST QUARTER REPORT |
|
|
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS |
|
PAGE 22 |
|
|
|
d |
|
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. |
|
e |
|
Performance Share Units: On March 3, 2006, the Company granted
402,460 performance share units. Performance share units are grants of
notional common shares where the ultimate number of units that vest will
be determined by the Companys total shareholder return in relation to a
predetermined target over the period to vesting. The number of units that
will ultimately vest will be in the range of 50% to 120% of the original
grant. Under Canadian GAAP, the fair value of performance share units is
measured each reporting period as the market price multiplied by the total
shareholder return result. This fair value is recognized over the related
service period with changes in fair value being recognized in earnings for
the proportion of the service that has been rendered at each reporting
date. Under US GAAP, the fair value of performance share units is
calculated each reporting period using a pricing model that incorporates
the service and market conditions related to the performance share units.
This fair value is recognized over the related service period with changes
in fair value being recognized in earnings for the proportion of the
service that has been rendered at each reporting date. For the three month
period ended March 31, 2006, no adjustment to operating expenses was
recorded in accordance with U.S. GAAP. |
|
|
|
METHANEX CORPORATION 2006 FIRST QUARTER REPORT |
|
|
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
|
|
PAGE 23 |
METHANEX CORPORATION
QUARTERLY HISTORY (unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Q1 2006 |
|
|
2005 |
|
|
Q4 |
|
|
Q3 |
|
|
Q2 |
|
|
Q1 |
|
|
2004 |
|
|
Q4 |
|
|
Q3 |
|
|
Q2 |
|
|
Q1 |
|
METHANOL SALES VOLUMES
(thousands of tonnes) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Company produced |
|
|
1,321 |
|
|
|
5,341 |
|
|
|
1,504 |
|
|
|
1,130 |
|
|
|
1,332 |
|
|
|
1,375 |
|
|
|
5,298 |
|
|
|
1,531 |
|
|
|
1,307 |
|
|
|
1,233 |
|
|
|
1,227 |
|
Purchased product |
|
|
297 |
|
|
|
1,174 |
|
|
|
285 |
|
|
|
325 |
|
|
|
269 |
|
|
|
295 |
|
|
|
1,960 |
|
|
|
402 |
|
|
|
423 |
|
|
|
600 |
|
|
|
535 |
|
Commission sales1 |
|
|
141 |
|
|
|
537 |
|
|
|
158 |
|
|
|
75 |
|
|
|
158 |
|
|
|
146 |
|
|
|
169 |
|
|
|
128 |
|
|
|
41 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,759 |
|
|
|
7,052 |
|
|
|
1,947 |
|
|
|
1,530 |
|
|
|
1,759 |
|
|
|
1,816 |
|
|
|
7,427 |
|
|
|
2,061 |
|
|
|
1,771 |
|
|
|
1,833 |
|
|
|
1,762 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
METHANOL PRODUCTION
(thousands of tonnes) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Chile |
|
|
882 |
|
|
|
3,029 |
|
|
|
916 |
|
|
|
684 |
|
|
|
702 |
|
|
|
727 |
|
|
|
2,692 |
|
|
|
690 |
|
|
|
640 |
|
|
|
666 |
|
|
|
696 |
|
Titan, Trinidad |
|
|
215 |
|
|
|
715 |
|
|
|
195 |
|
|
|
184 |
|
|
|
135 |
|
|
|
201 |
|
|
|
740 |
|
|
|
154 |
|
|
|
176 |
|
|
|
220 |
|
|
|
190 |
|
Atlas, Trinidad (63.1%) |
|
|
253 |
|
|
|
895 |
|
|
|
251 |
|
|
|
157 |
|
|
|
252 |
|
|
|
235 |
|
|
|
421 |
|
|
|
264 |
|
|
|
157 |
|
|
|
|
|
|
|
|
|
New Zealand |
|
|
104 |
|
|
|
343 |
|
|
|
|
|
|
|
120 |
|
|
|
103 |
|
|
|
120 |
|
|
|
1,088 |
|
|
|
266 |
|
|
|
304 |
|
|
|
229 |
|
|
|
289 |
|
Kitimat |
|
|
|
|
|
|
376 |
|
|
|
34 |
|
|
|
102 |
|
|
|
120 |
|
|
|
120 |
|
|
|
486 |
|
|
|
122 |
|
|
|
121 |
|
|
|
121 |
|
|
|
122 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,454 |
|
|
|
5,358 |
|
|
|
1,396 |
|
|
|
1,247 |
|
|
|
1,312 |
|
|
|
1,403 |
|
|
|
5,427 |
|
|
|
1,496 |
|
|
|
1,398 |
|
|
|
1,236 |
|
|
|
1,297 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
METHANOL PRICE2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
($/tonne) |
|
|
283 |
|
|
|
254 |
|
|
|
256 |
|
|
|
240 |
|
|
|
256 |
|
|
|
262 |
|
|
|
237 |
|
|
|
251 |
|
|
|
248 |
|
|
|
225 |
|
|
|
223 |
|
($/gallon) |
|
|
0.85 |
|
|
|
0.76 |
|
|
|
0.77 |
|
|
|
0.72 |
|
|
|
0.77 |
|
|
|
0.79 |
|
|
|
0.71 |
|
|
|
0.75 |
|
|
|
0.75 |
|
|
|
0.68 |
|
|
|
0.67 |
|
PER SHARE INFORMATION ($ per share) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic net income (loss) |
|
$ |
1.02 |
|
|
|
1.41 |
|
|
|
0.42 |
|
|
|
(0.19 |
) |
|
|
0.53 |
|
|
|
0.63 |
|
|
|
1.95 |
|
|
|
0.55 |
|
|
|
0.59 |
|
|
|
0.43 |
|
|
|
0.39 |
|
Diluted net income (loss) |
|
$ |
1.02 |
|
|
|
1.40 |
|
|
|
0.42 |
|
|
|
(0.19 |
) |
|
|
0.53 |
|
|
|
0.63 |
|
|
|
1.92 |
|
|
|
0.54 |
|
|
|
0.58 |
|
|
|
0.42 |
|
|
|
0.38 |
|
|
|
|
1 |
|
Commission sales volumes include the 36.9% of production from Atlas that we do not own. |
|
2 |
|
Average realized price is calculated as revenue, excluding commissions earned, divided by the total sales volumes of produced and purchased methanol.
Prior to 2005, in-market distribution costs were also deducted from revenue when calculating average realized methanol price for presentation in
the Managements Discussion and Analysis. The presentation of average methanol price for prior periods has been restated. |
|
|
|
METHANEX CORPORATION 2006 FIRST QUARTER REPORT |
|
|
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
|
|
PAGE 24 |