Westlake Chemical Corporation Announces Second Quarter 2016 Earnings
-
Entered into a definitive agreement in June to acquire Axiall
Corporation, a leading North American manufacturer and international
marketer of integrated chlorovinyls and vinyl-based building and home
improvement products
-
Cash flow from operations of $369.9 million for the first six months
of 2016
Westlake Chemical Corporation (NYSE: WLK) today reported net income for
the three months ended June 30, 2016 of $111.1 million, or $0.85 per
diluted share, on net sales of $1,086.1 million. This represents a
decrease in net income of $94.0 million, or $0.69 per diluted share,
compared to the quarter ended June 30, 2015 net income of $205.1
million, or $1.54 per diluted share, on net sales of $1,185.0 million.
Net income for the second quarter of 2016 was impacted by (1) pre-tax
unabsorbed fixed manufacturing costs and other costs associated with the
planned turnaround and expansion of the Lake Charles Petro 1 ethylene
unit, an unplanned outage at the Calvert City, Kentucky facility and
unplanned outages at other chemical facilities totaling approximately
$65.7 million, or $0.33 per diluted share, (2) lost sales associated
with such turnarounds and outages, and (3) pre-tax acquisition-related
costs of approximately $7.7 million, or $0.04 per diluted share, related
to the pending Axiall acquisition. Net income for the second quarter of
2015 included a net pre-tax gain of $15.5 million, or $0.13 per diluted
share, related to the bargain purchase gain from the acquisition of a
controlling interest in Suzhou Huasu Plastics Co., Ltd. ("Huasu") and
the partial impairment of an equity method investment. Net sales for the
second quarter of 2016 decreased by $98.9 million compared to net sales
for the second quarter of 2015, mainly due to lower sales prices for all
of our major products and lower sales volumes for polyethylene, ethylene
and ethylene co-products, partially offset by higher sales volumes for
PVC resin and styrene and sales contributed by Huasu. We acquired a
controlling interest in Huasu in June 2015. Sales prices in the second
quarter of 2016 were negatively impacted by lower crude oil prices as
compared to the prior-year period. Income from operations was $179.9
million for the second quarter of 2016 as compared to $295.4 million for
the second quarter of 2015. The decrease in income from operations for
the second quarter of 2016 was mainly a result of the lost sales, lower
production rates, unabsorbed fixed manufacturing costs and other costs
associated with the planned turnaround and expansion of the Lake Charles
Petro 1 ethylene unit, the unplanned outage at the Calvert City facility
and other unplanned outages. In addition, income from operations for the
second quarter of 2016 was impacted by lower sales prices for all of our
major products and costs related to the pending Axiall acquisition. This
decrease was partially offset by lower average feedstock and energy
costs and higher product margins at our European operations, as compared
to the second quarter of 2015.
Second quarter 2016 net income of $111.1 million, or $0.85 per diluted
share, decreased $12.0 million, or $0.09 per diluted share, from the
$123.1 million reported in the first quarter of 2016. Net sales in the
second quarter of 2016 were $1,086.1 million compared to net sales of
$975.2 million in the first quarter of 2016, an increase of $110.9
million. The increase in net sales was largely due to higher sales
prices for most of our major products, higher sales volumes for
polyethylene, specialty PVC resin, building products and styrene, and
sales contributed by Huasu. Second quarter 2016 income from operations
of $179.9 million decreased $22.4 million from the first quarter 2016
income from operations of $202.3 million. The decrease was primarily due
to lost sales, lower production rates, unabsorbed fixed manufacturing
costs and other costs associated with the planned turnaround and
expansion of the Lake Charles Petro 1 ethylene unit, the unplanned
outage at our Calvert City facility and other unplanned outages. The
decrease in operating income was partially offset by higher integrated
product margins.
For the six months ended June 30, 2016, net income for Westlake Chemical
Corporation was $234.3 million, or $1.79 per diluted share, on net sales
of $2,061.2 million. This represents a decrease in net income of $117.1
million, or $0.85 per diluted share, from the six months ended June 30,
2015 net income of $351.4 million, or $2.64 per diluted share, on net
sales of $2,288.5 million. Net income for the six months ended June 30,
2016 was impacted by (1) pre-tax unabsorbed fixed manufacturing costs
and other costs associated with the planned turnaround and expansion of
the Lake Charles Petro 1 ethylene unit, the unplanned outage at the
Calvert City facility and the unplanned outages at other chemical
facilities totaling approximately $67.5 million, or $0.34 per diluted
share, (2) lost sales related to the outages, and (3) pre-tax
acquisition-related costs of approximately $9.4 million, or $0.05 per
diluted share, related to the pending Axiall acquisition. Net income for
the six months ended June 30, 2015 included a net pre-tax gain of $15.5
million, or $0.13 per diluted share, related to the bargain purchase
gain from the acquisition of a controlling interest in Huasu and the
partial impairment of an equity method investment. Net sales for the six
months ended June 30, 2016 decreased by $227.3 million compared to the
prior-year period, primarily due to lower sales prices for all our major
products and lower sales volumes for ethylene and ethylene co-products,
partially offset by higher sales volumes for PVC resin and styrene and
sales contributed by Huasu. Income from operations was $382.2 million
for the six months ended June 30, 2016 as compared to $524.7 million for
the six months ended June 30, 2015, a decrease mainly attributable to
the lost sales, lower production rates, unabsorbed fixed manufacturing
costs and other costs associated with the planned turnaround and
expansion of the Lake Charles Petro 1 ethylene unit, the unplanned
outage at the Calvert City facility and other unplanned outages. In
addition, income from operations for the six months ended June 30, 2016
was impacted by lower sales prices and costs related to the pending
Axiall acquisition, partially offset by lower average feedstock and
energy costs and higher product margins at our European operations, as
compared to the prior-year period.
"We are excited about our recently announced pending acquisition of
Axiall Corporation, which we believe should add meaningfully to the
earnings potential of our company, and we look forward to welcoming the
Axiall employees into the Westlake family. We achieved solid earnings
for the second quarter, despite the impact of the planned and unplanned
outages at our Lake Charles and Calvert City sites, however we benefited
from improving product margins and increased sales volumes for our
end-products. We are pleased to have recently completed the expansion of
our Petro 1 ethylene unit, which we are currently in the process of
restarting. This expansion adds 250 million pounds of ethylene capacity,
and further strengthens our olefins integration," said Albert Chao,
President and Chief Executive Officer.
Net cash provided by operating activities was $241.0 million for the
second quarter of 2016 and $369.9 million for the first six months of
2016. Capital expenditures for the six months of 2016 were $287.2
million. As of June 30, 2016, we had cash, cash equivalents and current
marketable securities of $1.1 billion and our long-term debt was $758.5
million.
EBITDA (earnings before interest expense, income taxes, depreciation and
amortization) of $255.4 million for the second quarter of 2016 decreased
$122.4 million compared to EBITDA of $377.8 million in the second
quarter of 2015. EBITDA for the second quarter of 2016 decreased $15.2
million compared to EBITDA of $270.6 million in the first quarter of
2016. A reconciliation of EBITDA to reported net income and to net cash
provided by operating activities can be found in the financial schedules
at the end of this press release.
OLEFINS SEGMENT
The Olefins segment reported income from operations of $140.6 million in
the second quarter of 2016, a decrease of $80.3 million, from the $220.9
million operating income reported in the second quarter of 2015. This
decrease was mainly attributable to the lost sales, lower production
rates, unabsorbed fixed manufacturing costs and other costs related to
the planned turnaround and expansion of the Lake Charles Petro 1
ethylene unit and several unplanned outages in the second quarter of
2016. In addition, lower sales prices, partially offset by lower
feedstock and energy costs, resulted in lower olefins integrated product
margins for the second quarter of 2016 as compared to the prior-year
period.
The Olefins segment income from operations of $140.6 million for the
second quarter of 2016 decreased by $8.6 million from the $149.2 million
reported in the first quarter of 2016. The lower operating income was
primarily attributable to lost sales, lower production rates, unabsorbed
fixed manufacturing costs and other costs related to the planned
turnaround and expansion of the Lake Charles Petro 1 ethylene unit and
other unplanned outages in the second quarter of 2016. This decrease was
partially offset by higher integrated margins and higher sales volumes
for polyethylene and styrene in the second quarter of 2016 as compared
to the first quarter of 2016.
The Olefins segment reported income from operations of $289.8 million
for the six months ended June 30, 2016 as compared to income from
operations of $412.0 million for the six months ended June 30, 2015, a
decrease of $122.2 million. This decrease was mainly attributable to the
lost sales, lower production rates, unabsorbed fixed manufacturing costs
and other costs related to the planned turnaround and expansion of the
Lake Charles Petro 1 ethylene unit and other unplanned outages in the
first six months of 2016. In addition, olefins integrated product
margins decreased primarily as a result of lower sales prices, partially
offset by lower feedstock and energy costs, for the six months ended
June 30, 2016 as compared to the prior-year period.
VINYLS SEGMENT
The Vinyls segment reported income from operations of $52.2 million in
the second quarter of 2016, a decrease of $35.8 million, compared to the
$88.0 million of income from operations reported in the second quarter
of 2015. This decrease was mainly caused by the lost sales, lower
production rates, unabsorbed fixed manufacturing costs and other costs
associated with the unplanned outage at the Calvert City facility, costs
incurred related to several planned maintenance turnarounds completed in
the second quarter of 2016 and lower sales prices for all of our major
products, partially offset by higher product margins at our European
operations, as compared to the prior-year period.
The Vinyls segment income from operations of $52.2 million for the
second quarter of 2016 decreased by $9.9 million from the $62.1 million
reported in the first quarter of 2016. This decrease was primarily
attributable to lost sales, lower production rates, unabsorbed fixed
manufacturing costs and other costs associated with the unplanned outage
at our Calvert City facility and costs incurred related to several
planned maintenance turnarounds completed in the second quarter of 2016,
partially offset by higher integrated margins.
The Vinyls segment reported income from operations of $114.3 million for
the six months ended June 30, 2016 as compared to income from operations
of $135.1 million for the six months ended June 30, 2015, a decrease of
$20.8 million. This decrease was mainly caused by lost sales, lower
production rates, unabsorbed fixed manufacturing costs and other costs
associated with the unplanned outage at the Calvert City facility and
costs incurred related to several planned maintenance turnarounds
completed in the first six months of 2016. Income from operations for
the six months ended June 30, 2016 was also lower as a result of lower
sales prices for our major products, partially offset by higher product
margins at our European operations and higher caustic soda sales volume
primarily attributable to higher production rates at our Geismar,
Louisiana chlor-alkali plant, as compared to the prior-year period.
The statements in this release and the related teleconference
relating to matters that are not historical facts, such as statements
regarding the results of expansion projects, the completion of our
pending acquisition of Axiall Corporation and anticipated earnings
potential of our company and other benefits of the pending acquisition,
are forward-looking statements. These forward-looking statements are
subject to significant risks and uncertainties. Actual results could
differ materially, based on factors including, but not limited to:
general economic and business conditions; the cyclical nature of the
chemical industry; availability, cost and volatility of raw materials
and utilities, including natural gas from shale production; the price of
crude oil; uncertainties associated with the United States and worldwide
economies, including those due to global economic and financial
conditions; governmental regulatory actions, including environmental
regulation; political unrest; industry production capacity and operating
rates; the supply/demand balance for Westlake's products; competitive
products and pricing pressures; access to capital markets; technological
developments; our ability to consummate the Axiall acquisition; our
ability to realize anticipated benefits of the Axiall acquisition and to
integrate Axiall's business; the effect and results of litigation and
settlements of litigation; operating interruptions; and other risk
factors. For more detailed information about the factors that could
cause actual results to differ materially, please refer to Westlake's
Annual Report on Form 10-K for the year ended December 31, 2015, which
was filed with the SEC in February 2016 and the risk factors in
our other filings with the SEC.
Use of Non-GAAP Financial Measures
This release makes reference to certain "non-GAAP" financial
measures, such as EBITDA, as defined in Regulation G of the U.S.
Securities Exchange Act of 1934, as amended. We report our financial
results in accordance with U.S. generally accepted accounting principles
("U.S. GAAP"), but believe that certain non-GAAP financial measures,
such as EBITDA, provide useful supplemental information to investors
regarding the underlying business trends and performance of the
company's ongoing operations and are useful for period-over-period
comparisons of such operations. These non-GAAP financial measures should
be considered as a supplement to, and not as a substitute for, or
superior to, the financial measures prepared in accordance with U.S.
GAAP. A reconciliation of EBITDA to reported net income and to net cash
provided by operating activities can be found in the financial schedules
at the end of this press release.
Westlake Chemical Corporation Conference Call Information:
A conference call to discuss Westlake Chemical Corporation's second
quarter 2016 results will be held Thursday, July 28, 2016 at 5:00 p.m.
Eastern Time (4:00 p.m. Central Time). To access the conference call,
dial (855) 760-8160, or (704) 288-0624 for international callers,
approximately 10 minutes prior to the scheduled start time and reference
passcode 49754021.
A replay of the conference call will be available beginning two hours
after its conclusion until 11:59 p.m. Eastern Time on Thursday, August
4, 2016. To hear a replay, dial (855) 859-2056, or (404) 537-3406 for
international callers. The replay passcode is 49754021.
The conference call will also be available via webcast at: http://edge.media-server.com/m/p/ovvhg8qt
and the earnings release can be obtained via the company's web page at: http://www.westlake.com/investor-relations.
|
WESTLAKE CHEMICAL CORPORATION
CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30,
|
|
|
Six Months Ended June 30,
|
|
|
|
2016
|
|
|
2015
|
|
|
2016
|
|
|
2015
|
|
|
|
(In thousands of dollars, except per share data)
|
|
|
|
|
Net sales
|
|
|
$
|
1,086,061
|
|
|
|
$
|
1,185,002
|
|
|
|
$
|
2,061,248
|
|
|
|
$
|
2,288,533
|
|
Cost of sales
|
|
|
|
844,695
|
|
|
|
|
831,821
|
|
|
|
|
1,564,297
|
|
|
|
|
1,650,806
|
|
Gross profit
|
|
|
|
241,366
|
|
|
|
|
353,181
|
|
|
|
|
496,951
|
|
|
|
|
637,727
|
|
Selling, general and administrative expenses
|
|
|
|
61,428
|
|
|
|
|
57,807
|
|
|
|
|
114,737
|
|
|
|
|
113,073
|
|
Income from operations
|
|
|
|
179,938
|
|
|
|
|
295,374
|
|
|
|
|
382,214
|
|
|
|
|
524,654
|
|
Interest expense
|
|
|
|
(5,915
|
)
|
|
|
|
(8,958
|
)
|
|
|
|
(12,600
|
)
|
|
|
|
(18,549
|
)
|
Other income, net
|
|
|
|
8,181
|
|
|
|
|
22,058
|
|
|
|
|
10,826
|
|
|
|
|
31,154
|
|
Income before income taxes
|
|
|
|
182,204
|
|
|
|
|
308,474
|
|
|
|
|
380,440
|
|
|
|
|
537,259
|
|
Provision for income taxes
|
|
|
|
66,584
|
|
|
|
|
98,413
|
|
|
|
|
135,884
|
|
|
|
|
176,791
|
|
Net income
|
|
|
|
115,620
|
|
|
|
|
210,061
|
|
|
|
|
244,556
|
|
|
|
|
360,468
|
|
Net income attributable to noncontrolling interests
|
|
|
|
4,496
|
|
|
|
|
4,966
|
|
|
|
|
10,304
|
|
|
|
|
9,031
|
|
Net income attributable to Westlake Chemical Corporation
|
|
|
$
|
111,124
|
|
|
|
$
|
205,095
|
|
|
|
$
|
234,252
|
|
|
|
$
|
351,437
|
|
Earnings per common share attributable to Westlake Chemical
Corporation:
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
$
|
0.85
|
|
|
|
$
|
1.55
|
|
|
|
$
|
1.80
|
|
|
|
$
|
2.65
|
|
Diluted
|
|
|
$
|
0.85
|
|
|
|
$
|
1.54
|
|
|
|
$
|
1.79
|
|
|
|
$
|
2.64
|
|
|
|
|
|
|
|
|
|
|
WESTLAKE CHEMICAL CORPORATION
CONSOLIDATED BALANCE SHEETS
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2016
|
|
|
|
December 31, 2015
|
|
|
|
|
(In thousands of dollars)
|
ASSETS
|
|
|
|
|
|
|
|
|
Current assets
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
|
$
|
770,997
|
|
|
|
$
|
662,525
|
Marketable securities
|
|
|
|
|
352,021
|
|
|
|
|
520,144
|
Accounts receivable, net
|
|
|
|
|
582,855
|
|
|
|
|
508,532
|
Inventories
|
|
|
|
|
448,526
|
|
|
|
|
434,060
|
Other current assets
|
|
|
|
|
35,642
|
|
|
|
|
49,928
|
Total current assets
|
|
|
|
|
2,190,041
|
|
|
|
|
2,175,189
|
Property, plant and equipment, net
|
|
|
|
|
3,230,523
|
|
|
|
|
3,004,067
|
Other assets, net
|
|
|
|
|
500,000
|
|
|
|
|
390,029
|
Total assets
|
|
|
|
$
|
5,920,564
|
|
|
|
$
|
5,569,285
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
|
|
|
|
Current liabilities (accounts payable and accrued liabilities)
|
|
|
|
$
|
620,101
|
|
|
|
$
|
522,642
|
Long-term debt
|
|
|
|
|
758,453
|
|
|
|
|
758,148
|
Other liabilities
|
|
|
|
|
804,574
|
|
|
|
|
726,564
|
Total liabilities
|
|
|
|
|
2,183,128
|
|
|
|
|
2,007,354
|
Total Westlake Chemical Corporation stockholders' equity
|
|
|
|
|
3,439,163
|
|
|
|
|
3,265,878
|
Noncontrolling interests
|
|
|
|
|
298,273
|
|
|
|
|
296,053
|
Total equity
|
|
|
|
|
3,737,436
|
|
|
|
|
3,561,931
|
Total liabilities and equity
|
|
|
|
$
|
5,920,564
|
|
|
|
$
|
5,569,285
|
|
|
|
|
|
|
|
WESTLAKE CHEMICAL CORPORATION
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30,
|
|
|
|
2016
|
|
|
2015
|
|
|
|
(In thousands of dollars)
|
Cash flows from operating activities
|
|
|
|
|
|
|
Net income
|
|
|
$
|
244,556
|
|
|
|
$
|
360,468
|
|
Adjustments to reconcile net income to net cash provided by
operating activities:
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
|
132,964
|
|
|
|
|
118,981
|
|
Deferred income taxes
|
|
|
|
102,990
|
|
|
|
|
3,088
|
|
Other balance sheet changes
|
|
|
|
(110,618
|
)
|
|
|
|
(47,182
|
)
|
Net cash provided by operating activities
|
|
|
|
369,892
|
|
|
|
|
435,355
|
|
Cash flows from investing activities
|
|
|
|
|
|
|
Additions to property, plant and equipment
|
|
|
|
(287,160
|
)
|
|
|
|
(203,933
|
)
|
Proceeds from sales and maturities of securities
|
|
|
|
302,432
|
|
|
|
|
15,037
|
|
Purchase of securities
|
|
|
|
(138,422
|
)
|
|
|
|
-
|
|
Other, net
|
|
|
|
(3,267
|
)
|
|
|
|
14,608
|
|
Net cash used for investing activities
|
|
|
|
(126,417
|
)
|
|
|
|
(174,288
|
)
|
Cash flows from financing activities
|
|
|
|
|
|
|
Debt issuance costs
|
|
|
|
(9,700
|
)
|
|
|
|
-
|
|
Dividends paid
|
|
|
|
(47,317
|
)
|
|
|
|
(43,896
|
)
|
Distributions to noncontrolling interests
|
|
|
|
(8,084
|
)
|
|
|
|
(7,218
|
)
|
Proceeds from exercise of stock options
|
|
|
|
481
|
|
|
|
|
831
|
|
Proceeds from issuance of notes payable
|
|
|
|
3,842
|
|
|
|
|
2,392
|
|
Repayment of notes payable
|
|
|
|
(8,626
|
)
|
|
|
|
(4,299
|
)
|
Repurchase of common stock for treasury
|
|
|
|
(67,404
|
)
|
|
|
|
(62,804
|
)
|
Other, net
|
|
|
|
319
|
|
|
|
|
1,895
|
|
Net cash used for financing activities
|
|
|
|
(136,489
|
)
|
|
|
|
(113,099
|
)
|
Effect of exchange rate changes on cash and cash equivalents
|
|
|
|
1,486
|
|
|
|
|
(2,000
|
)
|
Net increase in cash and cash equivalents
|
|
|
|
108,472
|
|
|
|
|
145,968
|
|
Cash and cash equivalents at beginning of period
|
|
|
|
662,525
|
|
|
|
|
880,601
|
|
Cash and cash equivalents at end of period
|
|
|
$
|
770,997
|
|
|
|
$
|
1,026,569
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
WESTLAKE CHEMICAL CORPORATION
SEGMENT INFORMATION
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30,
|
|
|
Six Months Ended June 30,
|
|
|
|
2016
|
|
|
2015
|
|
|
2016
|
|
|
2015
|
|
|
|
(In thousands of dollars)
|
Net external sales
|
|
|
|
|
|
|
|
|
|
|
|
|
Olefins
|
|
|
$
|
494,484
|
|
|
|
$
|
620,878
|
|
|
|
$
|
925,504
|
|
|
|
$
|
1,203,955
|
|
Vinyls
|
|
|
|
591,577
|
|
|
|
|
564,124
|
|
|
|
|
1,135,744
|
|
|
|
|
1,084,578
|
|
|
|
|
$
|
1,086,061
|
|
|
|
$
|
1,185,002
|
|
|
|
$
|
2,061,248
|
|
|
|
$
|
2,288,533
|
|
Income (loss) from operations
|
|
|
|
|
|
|
|
|
|
|
|
|
Olefins
|
|
|
$
|
140,564
|
|
|
|
$
|
220,938
|
|
|
|
$
|
289,799
|
|
|
|
$
|
412,041
|
|
Vinyls
|
|
|
|
52,208
|
|
|
|
|
87,966
|
|
|
|
|
114,324
|
|
|
|
|
135,052
|
|
Corporate and other
|
|
|
|
(12,834
|
)
|
|
|
|
(13,530
|
)
|
|
|
|
(21,909
|
)
|
|
|
|
(22,439
|
)
|
|
|
|
$
|
179,938
|
|
|
|
$
|
295,374
|
|
|
|
$
|
382,214
|
|
|
|
$
|
524,654
|
|
Depreciation and amortization
|
|
|
|
|
|
|
|
|
|
|
|
|
Olefins
|
|
|
$
|
30,236
|
|
|
|
$
|
27,623
|
|
|
|
$
|
58,933
|
|
|
|
$
|
54,562
|
|
Vinyls
|
|
|
|
36,268
|
|
|
|
|
32,599
|
|
|
|
|
72,555
|
|
|
|
|
64,183
|
|
Corporate and other
|
|
|
|
746
|
|
|
|
|
118
|
|
|
|
|
1,476
|
|
|
|
|
236
|
|
|
|
|
$
|
67,250
|
|
|
|
$
|
60,340
|
|
|
|
$
|
132,964
|
|
|
|
$
|
118,981
|
|
Other income (expense), net
|
|
|
|
|
|
|
|
|
|
|
|
|
Olefins
|
|
|
$
|
1,093
|
|
|
|
$
|
(104
|
)
|
|
|
$
|
2,606
|
|
|
|
$
|
2,448
|
|
Vinyls
|
|
|
|
4,466
|
|
|
|
|
1,413
|
|
|
|
|
2,949
|
|
|
|
|
6,916
|
|
Corporate and other
|
|
|
|
2,622
|
|
|
|
|
20,749
|
|
|
|
|
5,271
|
|
|
|
|
21,790
|
|
|
|
|
$
|
8,181
|
|
|
|
$
|
22,058
|
|
|
|
$
|
10,826
|
|
|
|
$
|
31,154
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
WESTLAKE CHEMICAL CORPORATION
RECONCILIATION OF EBITDA TO NET INCOME AND
TO NET CASH PROVIDED BY OPERATING ACTIVITIES
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31,
|
|
|
Three Months Ended June 30,
|
|
|
Six Months Ended June 30,
|
|
|
|
2016
|
|
|
2016
|
|
|
2015
|
|
|
2016
|
|
|
2015
|
|
|
|
(In thousands of dollars)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA
|
|
|
$
|
270,635
|
|
|
|
$
|
255,369
|
|
|
$
|
377,772
|
|
|
|
$
|
526,004
|
|
|
$
|
674,789
|
Less:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for income taxes
|
|
|
|
69,300
|
|
|
|
|
66,584
|
|
|
|
98,413
|
|
|
|
|
135,884
|
|
|
|
176,791
|
Interest expense
|
|
|
|
6,685
|
|
|
|
|
5,915
|
|
|
|
8,958
|
|
|
|
|
12,600
|
|
|
|
18,549
|
Depreciation and amortization
|
|
|
|
65,714
|
|
|
|
|
67,250
|
|
|
|
60,340
|
|
|
|
|
132,964
|
|
|
|
118,981
|
Net income
|
|
|
|
128,936
|
|
|
|
|
115,620
|
|
|
|
210,061
|
|
|
|
|
244,556
|
|
|
|
360,468
|
Changes in operating assets and liabilities
|
|
|
|
(58,638
|
)
|
|
|
|
80,984
|
|
|
|
36,981
|
|
|
|
|
22,346
|
|
|
|
71,799
|
Deferred income taxes
|
|
|
|
58,637
|
|
|
|
|
44,353
|
|
|
|
(2,243
|
)
|
|
|
|
102,990
|
|
|
|
3,088
|
Net cash provided by operating activities
|
|
|
$
|
128,935
|
|
|
|
$
|
240,957
|
|
|
$
|
244,799
|
|
|
|
$
|
369,892
|
|
|
$
|
435,355
|
|
WESTLAKE CHEMICAL CORPORATION
SUPPLEMENTAL INFORMATION
Product Sales Price and Volume Variance by Operating Segments
|
|
|
|
Second Quarter 2016 vs. Second Quarter 2015
|
|
Second Quarter 2016 vs. First Quarter 2016
|
|
|
Average
Sales Price
|
|
Volume
|
|
Average
Sales Price
|
|
Volume
|
Olefins
|
|
-12.1
|
%
|
|
-8.3
|
%
|
|
+9.0
|
%
|
|
+5.7
|
%
|
Vinyls
|
|
-6.2
|
%
|
|
+11.1
|
%
|
|
+4.9
|
%
|
|
+3.9
|
%
|
Company
|
|
-9.3
|
%
|
|
+0.9
|
%
|
|
+6.7
|
%
|
|
+4.7
|
%
|
|
|
|
|
Average Quarterly Industry Prices (1)
|
|
|
|
|
|
Quarter Ended
|
|
|
June 30, 2015
|
|
September 30, 2015
|
|
December 31, 2015
|
|
March 31, 2016
|
|
June 30, 2016
|
Ethane (cents/lb)
|
|
6.2
|
|
6.4
|
|
|
5.9
|
|
|
5.3
|
|
|
6.8
|
|
Propane (cents/lb)
|
|
10.8
|
|
9.6
|
|
|
9.9
|
|
|
9.1
|
|
|
11.7
|
|
Ethylene (cents/lb) (2)
|
|
36.1
|
|
28.2
|
|
|
21.4
|
|
|
21.1
|
|
|
25.9
|
|
Polyethylene (cents/lb) (3)
|
|
78.3
|
|
75.3
|
|
|
71.0
|
|
|
68.3
|
|
|
75.0
|
|
Styrene (cents/lb) (4)
|
|
65.8
|
|
64.2
|
|
|
58.3
|
|
|
58.0
|
|
|
65.2
|
|
Caustic soda ($/short ton) (5)
|
|
576.7
|
|
563.3
|
|
|
595.8
|
|
|
582.5
|
|
|
611.7
|
|
Chlorine ($/short ton) (6)
|
|
268.3
|
|
275.0
|
|
|
285.0
|
|
|
285.0
|
|
|
296.7
|
|
PVC (cents/lb) (7)
|
|
67.5
|
|
66.5
|
|
|
64.5
|
|
|
64.8
|
|
|
70.5
|
|
|
|
|
(1)
|
|
Industry pricing data was obtained from IHS Chemical. We have not
independently verified the data.
|
(2)
|
|
Represents average North American spot prices of ethylene over the
period as reported by IHS Chemical.
|
(3)
|
|
Represents average North American contract prices of polyethylene
low density GP-Film grade over the period as reported by IHS
Chemical.
|
(4)
|
|
Represents average North American contract prices of styrene over
the period as reported by IHS Chemical.
|
(5)
|
|
Represents average North American undiscounted contract prices of
caustic soda over the period as reported by IHS Chemical.
|
(6)
|
|
Represents average North American contract prices of chlorine (into
chemicals) over the period as reported by IHS Chemical.
|
(7)
|
|
Represents average North American contract prices of PVC over the
period as reported by IHS Chemical.
|
View source version on businesswire.com: http://www.businesswire.com/news/home/20160728006498/en/ Copyright Business Wire 2016
Source: Business Wire
(July 28, 2016 - 4:15 PM EDT)
News by QuoteMedia
www.quotemedia.com
|