DELAWARE | 001-32410 | 98-0420726 | ||
(State or other jurisdiction of incorporation) | (Commission File Number) | (IRS Employer Identification No.) |
Exhibit | |
Number | Descriptions |
99.1 | Press Release dated October 22, 2012* |
99.2 | Slide Presentation dated October 22, 2012* |
99.3 | Prepared Remarks from M. Rohr and S. Sterin dated October 22, 2012* |
CELANESE CORPORATION | |||
By: | /s/ James R. Peacock III | ||
Name: | James R. Peacock III | ||
Title: | Vice President, Deputy General Counsel and Assistant Corporate Secretary | ||
Exhibit | |
Number | Description |
99.1 | Press Release dated October 22, 2012* |
99.2 | Slide Presentation dated October 22, 2012* |
99.3 | Prepared Remarks from M. Rohr and S. Sterin dated October 22, 2012* |
Celanese Corporation | |
222 West Las Colinas Blvd. | |
Suite 900N | |
Irving, Texas 75039 |
Three Months Ended | Nine Months Ended | ||||||||||||||||
September 30, | September 30, | ||||||||||||||||
(in $ millions, except per share data) - Unaudited | 2012 | 2011 | 2012 | 2011 | |||||||||||||
Net sales | 1,609 | 1,807 | 4,917 | 5,149 | |||||||||||||
Operating profit (loss) | 163 | 196 | 425 | 593 | |||||||||||||
Net earnings (loss) attributable to Celanese Corporation | 117 | 167 | 510 | 512 | |||||||||||||
Operating EBITDA 1 | 298 | 374 | 955 | 1,119 | |||||||||||||
Diluted EPS - continuing operations | $ | 0.74 | $ | 1.05 | $ | 3.21 | $ | 3.21 | |||||||||
Diluted EPS - total | $ | 0.73 | $ | 1.05 | $ | 3.20 | $ | 3.22 | |||||||||
Adjusted EPS 2 | $ | 0.93 | $ | 1.27 | $ | 3.13 | $ | 3.89 |
• | Started up the company's technology development unit for ethanol production at its facility in Clear Lake, Texas. The unit will support the company's continuing development of TCX® ethanol process technology for customers in both industrial-grade and fuel ethanol. |
• | Announced the company's new CelFXTM matrix technology for filter media. CelFXTM provides a flexible additive platform for innovation that allows our customers increased filter design flexibility, improved constituent reduction and supports a broad choice for enhancement additives. |
• | Increased the company's share repurchase authorization to $400 million. As of September 30, 2012, the company had $136 million remaining under its previous authorization. |
Contacts: | ||||
Investor Relations | Media - U.S. | Media - Europe | ||
Jon Puckett | Linda Beheler | Jens Kurth | ||
Phone: +1 972 443 4965 | Phone: +1 972 443 4924 | Phone: +49(0)69 45009 1574 | ||
Telefax: +1 972 443 8519 | Telefax: +1 972 443 8519 | Telefax: +49(0) 45009 58800 | ||
Jon.Puckett@celanese.com | Linda.Beheler@celanese.com | J.Kurth@celanese.com |
• | Operating EBITDA is defined by the company as net earnings less interest income plus loss (earnings) from discontinued operations, interest expense, taxes, and depreciation and amortization, and further adjusted for Other Charges and Adjustments as described in Table 7. We present operating EBITDA because we consider it an important supplemental measure of our operations and financial performance. We believe that operating EBITDA is more reflective of our operations as it provides transparency to investors and enhances period-to-period comparability of our operations and financial performance. Operating EBITDA is one of the measures management uses for its planning and budgeting process to monitor and evaluate financial and operating results and for the company's incentive compensation plan. Operating EBITDA should not be considered as an alternative to net income determined in accordance with U.S. GAAP. We may provide guidance on operating EBITDA and are unable to reconcile forecasted operating EBITDA to a U.S. GAAP financial measure because a forecast of Other Charges and Adjustments is not practical. |
• | Business operating EBITDA is defined by the company as net earnings less interest income plus loss (earnings) from discontinued operations, interest expense, taxes and depreciation and amortization, and further adjusted for Other Charges and Adjustments as described in Table 7, less equity in net earnings of affiliates, dividend income from cost investments and other (income) expense. This supplemental performance measure reflects the operating results of the company's operations without regard to the financial impact of its equity and cost investments. |
• | Affiliate EBITDA is defined by the company as operating profit plus the depreciation and amortization of its equity affiliates. Proportional affiliate EBITDA, a measure used by management to measure performance of its equity investments, is defined by the company as the proportional operating profit plus the proportional depreciation and amortization of its equity investments. The company has determined that it does not have sufficient ownership for operating control of these investments to consider their results on a consolidated basis. The company believes that investors should consider proportional affiliate EBITDA as an additional measure of operating results. |
• | Adjusted earnings per share is a measure used by management to measure performance. It is defined by the company as net earnings (loss) available to common shareholders plus preferred dividends, adjusted for other charges and adjustments, and divided by the number of basic common shares, diluted preferred shares, and options valued using the treasury method. We may provide guidance on an adjusted earnings per share basis and are unable to reconcile forecasted adjusted earnings per share to a U.S. GAAP financial measure without unreasonable effort because a forecast of Other Items is not practical. We believe that the presentation of this non-U.S. GAAP measure provides useful information to management and investors regarding various financial and business trends relating to our financial condition and results of operations, and that when U.S. GAAP information is viewed in conjunction with non-U.S. GAAP information, investors are provided with a more meaningful understanding of our ongoing operating performance. Note: The income tax rate used for adjusted earnings per share approximates the midpoint in a range of forecasted tax rates for the year. This range may include certain partial or full-year forecasted tax opportunities, where applicable, and specifically excludes changes in uncertain tax positions, discrete items and other material items adjusted out of our U.S. GAAP earnings for adjusted earnings per share purposes, and changes in management's assessments regarding the ability to realize deferred tax assets. We analyze this rate quarterly and adjust if there is a material change in the range of forecasted tax rates; an updated forecast would not necessarily result in a change to our tax rate used for adjusted earnings per share. The adjusted tax rate is an estimate and may differ from the tax rate used for U.S. GAAP reporting in any given reporting period. It is not practical to reconcile our prospective adjusted tax rate to the actual U.S. GAAP tax rate in any given future period. |
• | Net debt is defined by the company as total debt less cash and cash equivalents. We believe that the presentation of this non-U.S. GAAP measure provides useful information to management and investors regarding changes to the company's capital structure. Our management and credit analysts use net debt to evaluate the company's capital structure and assess credit quality. Proportional net debt is defined as our proportionate share of our affiliates' net debt. |
Three Months Ended | Nine Months Ended | ||||||||||
September 30, | September 30, | ||||||||||
(in $ millions, except share and per share data) | 2012 | 2011 | 2012 | 2011 | |||||||
Net sales | 1,609 | 1,807 | 4,917 | 5,149 | |||||||
Cost of sales | (1,285 | ) | (1,406 | ) | (3,992 | ) | (3,987 | ) | |||
Gross profit | 324 | 401 | 925 | 1,162 | |||||||
Selling, general and administrative expenses | (121 | ) | (140 | ) | (379 | ) | (408 | ) | |||
Amortization of intangible assets | (12 | ) | (17 | ) | (38 | ) | (50 | ) | |||
Research and development expenses | (24 | ) | (24 | ) | (76 | ) | (72 | ) | |||
Other (charges) gains, net | 2 | (24 | ) | (1 | ) | (39 | ) | ||||
Foreign exchange gain (loss), net | (4 | ) | 1 | (4 | ) | 1 | |||||
Gain (loss) on disposition of businesses and asset, net | (2 | ) | (1 | ) | (2 | ) | (1 | ) | |||
Operating profit (loss) | 163 | 196 | 425 | 593 | |||||||
Equity in net earnings (loss) of affiliates | 50 | 57 | 163 | 146 | |||||||
Interest expense | (44 | ) | (54 | ) | (134 | ) | (166 | ) | |||
Refinancing expense | — | — | — | (3 | ) | ||||||
Interest income | — | 1 | 1 | 2 | |||||||
Dividend income - cost investments | 1 | 1 | 85 | 80 | |||||||
Other income (expense), net | 3 | — | 4 | 9 | |||||||
Earnings (loss) from continuing operations before tax | 173 | 201 | 544 | 661 | |||||||
Income tax (provision) benefit | (54 | ) | (34 | ) | (32 | ) | (151 | ) | |||
Earnings (loss) from continuing operations | 119 | 167 | 512 | 510 | |||||||
Earnings (loss) from operation of discontinued operations | (3 | ) | — | (3 | ) | 3 | |||||
Gain (loss) on disposition of discontinued operations | — | — | — | — | |||||||
Income tax (provision) benefit, discontinued operations | 1 | — | 1 | (1 | ) | ||||||
Earnings (loss) from discontinued operations | (2 | ) | — | (2 | ) | 2 | |||||
Net earnings (loss) | 117 | 167 | 510 | 512 | |||||||
Net earnings (loss) attributable to noncontrolling interests | — | — | — | — | |||||||
Net earnings (loss) attributable to Celanese Corporation | 117 | 167 | 510 | 512 | |||||||
Cumulative preferred stock dividends | — | — | — | — | |||||||
Net earnings (loss) available to common shareholders | 117 | 167 | 510 | 512 | |||||||
Amounts attributable to Celanese Corporation | |||||||||||
Earnings (loss) per common share - basic | |||||||||||
Continuing operations | 0.75 | 1.07 | 3.24 | 3.27 | |||||||
Discontinued operations | (0.01 | ) | — | (0.01 | ) | 0.01 | |||||
Net earnings (loss) - basic | 0.74 | 1.07 | 3.23 | 3.28 | |||||||
Earnings (loss) per common share - diluted | |||||||||||
Continuing operations | 0.74 | 1.05 | 3.21 | 3.21 | |||||||
Discontinued operations | (0.01 | ) | — | (0.01 | ) | 0.01 | |||||
Net earnings (loss) - diluted | 0.73 | 1.05 | 3.20 | 3.22 | |||||||
Weighted average shares (in millions) | |||||||||||
Basic | 159.1 | 156.2 | 157.9 | 156.1 | |||||||
Diluted | 160.1 | 159.0 | 159.6 | 159.0 |
(in $ millions) | As of | As of | |||
September 30, 2012 | December 31, 2011 | ||||
ASSETS | |||||
Current assets | |||||
Cash & cash equivalents | 928 | 682 | |||
Trade receivables - third party and affiliates, net | 932 | 871 | |||
Non-trade receivables, net | 188 | 235 | |||
Inventories | 711 | 712 | |||
Deferred income taxes | 106 | 104 | |||
Marketable securities, at fair value | 56 | 64 | |||
Other assets | 47 | 35 | |||
Total current assets | 2,968 | 2,703 | |||
Investments in affiliates | 775 | 824 | |||
Property, plant and equipment, net | 3,295 | 3,269 | |||
Deferred income taxes | 539 | 421 | |||
Other assets | 446 | 344 | |||
Goodwill | 768 | 760 | |||
Intangible assets, net | 174 | 197 | |||
Total assets | 8,965 | 8,518 | |||
LIABILITIES AND EQUITY | |||||
Current liabilities | |||||
Short-term borrowings and current installments of long-term debt - third party and affiliates | 141 | 144 | |||
Trade payables - third party and affiliates | 685 | 673 | |||
Other liabilities | 507 | 539 | |||
Deferred income taxes | 19 | 17 | |||
Income taxes payable | 43 | 12 | |||
Total current liabilities | 1,395 | 1,385 | |||
Long-term debt | 2,839 | 2,873 | |||
Deferred income taxes | 131 | 92 | |||
Uncertain tax positions | 189 | 182 | |||
Benefit obligations | 1,354 | 1,492 | |||
Other liabilities | 1,142 | 1,153 | |||
Commitments and contingencies | |||||
Stockholders' equity | |||||
Preferred stock | — | — | |||
Common stock | — | — | |||
Treasury stock, at cost | (897 | ) | (860 | ) | |
Additional paid-in capital | 731 | 627 | |||
Retained earnings | 2,903 | 2,424 | |||
Accumulated other comprehensive income (loss), net | (822 | ) | (850 | ) | |
Total Celanese Corporation stockholders' equity | 1,915 | 1,341 | |||
Noncontrolling interests | — | — | |||
Total equity | 1,915 | 1,341 | |||
Total liabilities and equity | 8,965 | 8,518 |
Three Months Ended | Nine Months Ended | |||||||||||||
June 30, | September 30, | September 30, | ||||||||||||
(in $ millions) | 2012 | 2012 | 2011 | 2012 | 2011 | |||||||||
Net Sales | ||||||||||||||
Advanced Engineered Materials | 323 | 322 | 332 | 962 | 1,006 | |||||||||
Consumer Specialties | 327 | 314 | 298 | 905 | 855 | |||||||||
Industrial Specialties | 327 | 297 | 332 | 933 | 951 | |||||||||
Acetyl Intermediates | 821 | 785 | 975 | 2,458 | 2,702 | |||||||||
Other Activities 1 | — | — | — | — | 1 | |||||||||
Intersegment eliminations | (123 | ) | (109 | ) | (130 | ) | (341 | ) | (366 | ) | ||||
Total | 1,675 | 1,609 | 1,807 | 4,917 | 5,149 | |||||||||
Operating Profit (Loss) | ||||||||||||||
Advanced Engineered Materials | 21 | 43 | 14 | 85 | 79 | |||||||||
Consumer Specialties | 75 | 70 | 66 | 184 | 168 | |||||||||
Industrial Specialties | 34 | 23 | 30 | 76 | 83 | |||||||||
Acetyl Intermediates | 77 | 62 | 128 | 199 | 392 | |||||||||
Other Activities 1 | (43 | ) | (35 | ) | (42 | ) | (119 | ) | (129 | ) | ||||
Total | 164 | 163 | 196 | 425 | 593 | |||||||||
Other Charges and Other Adjustments 2 | ||||||||||||||
Advanced Engineered Materials | 10 | (8 | ) | 18 | 5 | 52 | ||||||||
Consumer Specialties | (1 | ) | 7 | 3 | 23 | 18 | ||||||||
Industrial Specialties | — | — | — | 2 | — | |||||||||
Acetyl Intermediates | 1 | 7 | 12 | 10 | (7 | ) | ||||||||
Other Activities 1 | 9 | — | 10 | 17 | 17 | |||||||||
Total | 19 | 6 | 43 | 57 | 80 | |||||||||
Depreciation and Amortization Expense 3 | ||||||||||||||
Advanced Engineered Materials | 28 | 29 | 27 | 84 | 65 | |||||||||
Consumer Specialties | 10 | 10 | 9 | 29 | 27 | |||||||||
Industrial Specialties | 13 | 13 | 12 | 39 | 34 | |||||||||
Acetyl Intermediates | 19 | 20 | 25 | 59 | 75 | |||||||||
Other Activities 1 | 4 | 3 | 4 | 10 | 10 | |||||||||
Total | 74 | 75 | 77 | 221 | 211 | |||||||||
Business Operating EBITDA | ||||||||||||||
Advanced Engineered Materials | 59 | 64 | 59 | 174 | 196 | |||||||||
Consumer Specialties | 84 | 87 | 78 | 236 | 213 | |||||||||
Industrial Specialties | 47 | 36 | 42 | 117 | 117 | |||||||||
Acetyl Intermediates | 97 | 89 | 165 | 268 | 460 | |||||||||
Other Activities 1 | (30 | ) | (32 | ) | (28 | ) | (92 | ) | (102 | ) | ||||
Total | 257 | 244 | 316 | 703 | 884 | |||||||||
Equity Earnings, Cost - Dividend Income and Other Income (Expense) | ||||||||||||||
Advanced Engineered Materials | 55 | 45 | 53 | 143 | 127 | |||||||||
Consumer Specialties | 84 | — | — | 85 | 80 | |||||||||
Industrial Specialties | — | — | 1 | — | 1 | |||||||||
Acetyl Intermediates | 2 | 2 | 3 | 5 | 7 | |||||||||
Other Activities 1 | 4 | 7 | 1 | 19 | 20 | |||||||||
Total | 145 | 54 | 58 | 252 | 235 | |||||||||
Operating EBITDA | ||||||||||||||
Advanced Engineered Materials | 114 | 109 | 112 | 317 | 323 | |||||||||
Consumer Specialties | 168 | 87 | 78 | 321 | 293 | |||||||||
Industrial Specialties | 47 | 36 | 43 | 117 | 118 | |||||||||
Acetyl Intermediates | 99 | 91 | 168 | 273 | 467 | |||||||||
Other Activities 1 | (26 | ) | (25 | ) | (27 | ) | (73 | ) | (82 | ) | ||||
Total | 402 | 298 | 374 | 955 | 1,119 |
Three Months Ended | Nine Months Ended | |||||||||||||
June 30, | September 30, | September 30, | ||||||||||||
(in $ millions) | 2012 | 2012 | 2011 | 2012 | 2011 | |||||||||
Net earnings (loss) attributable to Celanese Corporation | 210 | 117 | 167 | 510 | 512 | |||||||||
(Earnings) loss from discontinued operations | — | 2 | — | 2 | (2 | ) | ||||||||
Interest income | — | — | (1 | ) | (1 | ) | (2 | ) | ||||||
Interest expense | 45 | 44 | 54 | 134 | 166 | |||||||||
Refinancing expense | — | — | — | — | 3 | |||||||||
Income tax provision (benefit) | 54 | 54 | 34 | 32 | 151 | |||||||||
Depreciation and amortization expense 2 | 74 | 75 | 77 | 221 | 211 | |||||||||
Other charges (gains), net 1 | 3 | (2 | ) | 24 | 1 | 39 | ||||||||
Other adjustments 1 | 16 | 8 | 19 | 56 | 41 | |||||||||
Operating EBITDA | 402 | 298 | 374 | 955 | 1,119 | |||||||||
Detail by Business Segment | ||||||||||||||
Advanced Engineered Materials | 114 | 109 | 112 | 317 | 323 | |||||||||
Consumer Specialties | 168 | 87 | 78 | 321 | 293 | |||||||||
Industrial Specialties | 47 | 36 | 43 | 117 | 118 | |||||||||
Acetyl Intermediates | 99 | 91 | 168 | 273 | 467 | |||||||||
Other Activities 3 | (26 | ) | (25 | ) | (27 | ) | (73 | ) | (82 | ) | ||||
Operating EBITDA | 402 | 298 | 374 | 955 | 1,119 |
Three Months Ended | Nine Months Ended | |||||||||||||
June 30, | September 30, | September 30, | ||||||||||||
(in $ millions) | 2012 | 2012 | 2011 | 2012 | 2011 | |||||||||
Advanced Engineered Materials | — | — | — | — | 3 | |||||||||
Consumer Specialties | 1 | 3 | — | 4 | 7 | |||||||||
Industrial Specialties | — | — | — | 2 | — | |||||||||
Acetyl Intermediates | — | — | — | — | — | |||||||||
Other Activities 3 | — | — | — | — | — | |||||||||
Accelerated depreciation and amortization expense | 1 | 3 | — | 6 | 10 | |||||||||
Depreciation and amortization expense 2 | 74 | 75 | 77 | 221 | 211 | |||||||||
Total depreciation and amortization expense | 75 | 78 | 77 | 227 | 221 |
Volume | Price | Currency | Other | Total | |||||||||
(In percentages) | |||||||||||||
Advanced Engineered Materials | (1 | ) | 3 | (5 | ) | — | (3 | ) | |||||
Consumer Specialties | — | 6 | (1 | ) | — | 5 | |||||||
Industrial Specialties | 2 | (8 | ) | (5 | ) | — | (11 | ) | |||||
Acetyl Intermediates | (5 | ) | (11 | ) | (3 | ) | — | (19 | ) | ||||
Total Company | (2 | ) | (6 | ) | (4 | ) | 1 | (11 | ) |
Volume | Price | Currency | Other | Total | |||||||||
(In percentages) | |||||||||||||
Advanced Engineered Materials | (3 | ) | 3 | (4 | ) | — | (4 | ) | |||||
Consumer Specialties | — | 7 | (1 | ) | — | 6 | |||||||
Industrial Specialties | 4 | (2 | ) | (4 | ) | — | (2 | ) | |||||
Acetyl Intermediates | 2 | (8 | ) | (3 | ) | — | (9 | ) | |||||
Total Company | 1 | (3 | ) | (3 | ) | — | (5 | ) |
Nine Months Ended | |||||
September 30, | |||||
(in $ millions) | 2012 | 2011 | |||
Net cash provided by operating activities | 661 | 481 | |||
Net cash (used in) investing activities 1 | (397 | ) | (296 | ) | |
Net cash (used in) financing activities | (21 | ) | (224 | ) | |
Exchange rate effects on cash and cash equivalents | 3 | 3 | |||
Cash and cash equivalents at beginning of period | 682 | 740 | |||
Cash and cash equivalents at end of period | 928 | 704 |
Three Months Ended | Nine Months Ended | ||||||||||
September 30, | September 30, | ||||||||||
(in $ millions) | 2012 | 2011 | 2012 | 2011 | |||||||
Dividends from equity investments | 37 | 47 | 222 | 165 | |||||||
Dividends from cost investments | 1 | 1 | 85 | 80 | |||||||
Total | 38 | 48 | 307 | 245 |
As of | As of | As of | ||||||
(in $ millions) | June 30, 2012 | September 30, 2012 | December 31, 2011 | |||||
Short-term borrowings and current installments of long-term debt - third party and affiliates | 131 | 141 | 144 | |||||
Long-term debt | 2,845 | 2,839 | 2,873 | |||||
Total debt | 2,976 | 2,980 | 3,017 | |||||
Less: Cash and cash equivalents | 800 | 928 | 682 | |||||
Net debt | 2,176 | 2,052 | 2,335 |
Three Months Ended | Nine Months Ended | ||||||||||||||||||||||
September 30, | September 30, | ||||||||||||||||||||||
(in $ millions, except share and per share data) | 2012 | 2011 | 2012 | 2011 | |||||||||||||||||||
per share | per share | per share | per share | ||||||||||||||||||||
Earnings (loss) from continuing operations | 119 | 0.74 | 167 | 1.05 | 512 | 3.21 | 510 | 3.21 | |||||||||||||||
Deduct: Income tax (provision) benefit | (54 | ) | (34 | ) | (32 | ) | (151 | ) | |||||||||||||||
Earnings (loss) from continuing operations before tax | 173 | 201 | 544 | 661 | |||||||||||||||||||
Other charges and other adjustments 1 | 6 | 43 | 57 | 80 | |||||||||||||||||||
Refinancing - related expenses | — | (1 | ) | — | 5 | ||||||||||||||||||
Adjusted earnings (loss) from continuing operations before tax | 179 | 243 | 601 | 746 | |||||||||||||||||||
Income tax (provision) benefit on adjusted earnings 2 | (30 | ) | (41 | ) | (102 | ) | (127 | ) | |||||||||||||||
Less: Noncontrolling interests | — | — | — | — | |||||||||||||||||||
Adjusted earnings (loss) from continuing operations | 149 | 0.93 | 202 | 1.27 | 499 | 3.13 | 619 | 3.89 | |||||||||||||||
Diluted shares (in millions) 3 | |||||||||||||||||||||||
Weighted average shares outstanding | 159.1 | 156.2 | 157.9 | 156.1 | |||||||||||||||||||
Dilutive stock options | 0.3 | 1.9 | 1.1 | 2.0 | |||||||||||||||||||
Dilutive restricted stock units | 0.7 | 0.9 | 0.6 | 0.9 | |||||||||||||||||||
Total diluted shares | 160.1 | 159.0 | 159.6 | 159.0 |
Other Charges (Gains), net: | |||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||
June 30, | September 30, | September 30, | |||||||||||||
(in $ millions) | 2012 | 2012 | 2011 | 2012 | 2011 | ||||||||||
Employee termination benefits | 1 | 1 | 5 | 2 | 18 | ||||||||||
Kelsterbach plant relocation | 2 | 3 | 14 | 5 | 43 | ||||||||||
Plumbing actions | — | (4 | ) | (2 | ) | (4 | ) | (6 | ) | ||||||
Commercial disputes | — | (2 | ) | 7 | (2 | ) | (15 | ) | |||||||
Other | — | — | — | — | (1 | ) | |||||||||
Total | 3 | (2 | ) | 24 | 1 | 39 | |||||||||
Other Adjustments: 1 | |||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||
June 30, | September 30, | September 30, | Income Statement | ||||||||||||
(in $ millions) | 2012 | 2012 | 2011 | 2012 | 2011 | Classification | |||||||||
Business optimization | 3 | — | 2 | 8 | 7 | Cost of sales / SG&A | |||||||||
Kelsterbach plant relocation | 8 | (7 | ) | 5 | 4 | 7 | Cost of sales | ||||||||
Plant closures | 2 | 10 | 2 | 16 | 15 | Cost of sales / SG&A | |||||||||
(Gain) loss on disposition of assets | — | 1 | (1 | ) | 1 | (1 | ) | (Gain) loss on disposition | |||||||
Write-off of other productive assets | — | — | — | — | (1 | ) | Cost of sales | ||||||||
Commercial disputes | — | — | 7 | — | 7 | Cost of sales | |||||||||
Acetate production interruption costs | — | — | — | 10 | — | Cost of sales | |||||||||
Other | 3 | 4 | 4 | 17 | 7 | Various | |||||||||
Total | 16 | 8 | 19 | 56 | 41 | ||||||||||
Total other charges and other adjustments | 19 | 6 | 43 | 57 | 80 |
Three Months Ended | Nine Months Ended | ||||||||||
September 30, | September 30, | ||||||||||
(in $ millions) | 2012 | 2011 | 2012 | 2011 | |||||||
Net Sales | |||||||||||
Affiliates - Asia 1 | 431 | 428 | 1,295 | 1,232 | |||||||
Affiliates - Middle East 2 | 281 | 334 | 965 | 851 | |||||||
Infraserv Affiliates 3 | 457 | 540 | 1,402 | 1,597 | |||||||
Total | 1,169 | 1,302 | 3,662 | 3,680 | |||||||
Operating Profit | |||||||||||
Affiliates - Asia 1 | 55 | 56 | 158 | 151 | |||||||
Affiliates - Middle East 2 | 134 | 163 | 470 | 369 | |||||||
Infraserv Affiliates 3 | 31 | 33 | 91 | 100 | |||||||
Total | 220 | 252 | 719 | 620 | |||||||
Depreciation and Amortization | |||||||||||
Affiliates - Asia 1 | 19 | 20 | 57 | 57 | |||||||
Affiliates - Middle East 2 | 9 | 8 | 32 | 38 | |||||||
Infraserv Affiliates 3 | 25 | 29 | 78 | 84 | |||||||
Total | 53 | 57 | 167 | 179 | |||||||
Affiliate EBITDA | |||||||||||
Affiliates - Asia 1 | 74 | 76 | 215 | 208 | |||||||
Affiliates - Middle East 2 | 143 | 171 | 502 | 407 | |||||||
Infraserv Affiliates 3 | 56 | 62 | 169 | 184 | |||||||
Total | 273 | 309 | 886 | 799 | |||||||
Net Income | |||||||||||
Affiliates - Asia 1 | 37 | 39 | 105 | 103 | |||||||
Affiliates - Middle East 2 | 120 | 145 | 420 | 328 | |||||||
Infraserv Affiliates 3 | 17 | 16 | 65 | 66 | |||||||
Total | 174 | 200 | 590 | 497 | |||||||
Net Debt | |||||||||||
Affiliates - Asia 1 | 378 | 134 | 378 | 134 | |||||||
Affiliates - Middle East 2 | (94 | ) | (115 | ) | (94 | ) | (115 | ) | |||
Infraserv Affiliates 3 | 287 | 239 | 287 | 239 | |||||||
Total | 571 | 258 | 571 | 258 |
Three Months Ended | Nine Months Ended | ||||||||||
September 30, | September 30, | ||||||||||
(in $ millions) | 2012 | 2011 | 2012 | 2011 | |||||||
Proportional Net Sales | |||||||||||
Affiliates - Asia 1 | 199 | 198 | 597 | 570 | |||||||
Affiliates - Middle East 2 | 70 | 84 | 241 | 213 | |||||||
Infraserv Affiliates 3 | 150 | 178 | 460 | 526 | |||||||
Total | 419 | 460 | 1,298 | 1,309 | |||||||
Proportional Operating Profit | |||||||||||
Affiliates - Asia 1 | 26 | 26 | 74 | 71 | |||||||
Affiliates - Middle East 2 | 34 | 41 | 118 | 92 | |||||||
Infraserv Affiliates 3 | 10 | 10 | 30 | 32 | |||||||
Total | 70 | 77 | 222 | 195 | |||||||
Proportional Depreciation and Amortization | |||||||||||
Affiliates - Asia 1 | 8 | 9 | 26 | 26 | |||||||
Affiliates - Middle East 2 | 2 | 2 | 8 | 10 | |||||||
Infraserv Affiliates 3 | 8 | 10 | 25 | 28 | |||||||
Total | 18 | 21 | 59 | 64 | |||||||
Proportional Affiliate EBITDA | |||||||||||
Affiliates - Asia 1 | 34 | 35 | 100 | 97 | |||||||
Affiliates - Middle East 2 | 36 | 43 | 126 | 102 | |||||||
Infraserv Affiliates 3 | 18 | 20 | 55 | 60 | |||||||
Total | 88 | 98 | 281 | 259 | |||||||
Equity in Net Earnings of Affiliates (as reported in the Consolidated Statement of Operations) | |||||||||||
Affiliates - Asia 1 | 18 | 18 | 50 | 48 | |||||||
Affiliates - Middle East 2 | 27 | 34 | 93 | 77 | |||||||
Infraserv Affiliates 3 | 5 | 5 | 20 | 21 | |||||||
Total | 50 | 57 | 163 | 146 | |||||||
Proportional Affiliate EBITDA in Excess of Equity in Net Earnings of Affiliates | |||||||||||
Affiliates - Asia 1 | 16 | 17 | 50 | 49 | |||||||
Affiliates - Middle East 2 | 9 | 9 | 33 | 25 | |||||||
Infraserv Affiliates 3 | 13 | 15 | 35 | 39 | |||||||
Total | 38 | 41 | 118 | 113 | |||||||
Proportional Net Debt | |||||||||||
Affiliates - Asia 1 | 171 | 60 | 171 | 60 | |||||||
Affiliates - Middle East 2 | (24 | ) | (29 | ) | (24 | ) | (29 | ) | |||
Infraserv Affiliates 3 | 94 | 79 | 94 | 79 | |||||||
Total | 241 | 110 | 241 | 110 |
1 | Affiliates - Asia accounted for using the equity method includes Polyplastics (45%), Korean Engineering Plastics (50%), Fortron Industries (50%), Una SA (2012 - 0%, 2011 - 50%). Una SA was divested during the Three Months Ended March 31, 2011. |
2 | Affiliates - Middle East accounted for using the equity method includes National Methanol Company (Ibn Sina) (25%). |
3 | Infraserv Affiliates accounted for using the equity method includes Infraserv Hoechst (32%), Infraserv Gendorf (39%) and Infraserv Knapsack (27%). |
H)&@^Q=$R1KM>^F;_9"#=&@(-*WQIOWS^,_YI4W]+JD'
MJ^'O\/CCSJNX;O&699>,CM]QH[Y+;8X[14P1Q&-L$,@)#X7GNW*[SO6@/""4
M']A9X5__`$FSC_CU)_\`=D%S\7_";XFXFY%QO,[1D.7SW.Q5\5PIXJRKIG0O
MDC=W-#PVG!+=^^B#^*":SG-C87.(#0-DGZ((W<@_$5Z?.-KI/;;ER)1UM?`_
MTY(;/3S5X8X>X+X6.9L?4=R#K@7Q&^GKD.YPVZW\BT=!6S.[&1WFFFH&N.]`
M>I,QK//T'<@DFR1LK&O8X.8X;#@=@A!A'D?K8X3XDS*OQ3+L]H[+D%!Z?VFA
MEIJA[H^]C9&;+(RT[:YI\'ZH*WF/5)Q9@/&=HY`OV8T-NQ6\0MJ+;5R-?WUK
M'-#AZ,(;ZCSH@D!NP#YT@]&.=2''^3\)?U6J:]F+`Q#+4.N=32RQED<
MZ'L$+>F3E.]\"=0F(Y'0SS44]%M
MZW=6^3X];L5H*V@Q#'Q,Z&2X-:R:LGE[0Z5S&DAC6M8`T$D^7$ZWH!L1^%)P
M1<.'>FIEVO=))17K+JS]+N@F:6R1TO8&4[7#Z;:'2?E*$$T4&D#XQW[[:C_S
M9HO^EJ$&Q3X7G[QWCC_?#^GU""L_$)YVN/3[TP9)?K)4.H\AKWQ6BV5+3IT,
MTQ/=(W^^9&V5S?[X!!H&Q"[VB@S*V7+)[749'9X:IL]=;8JPTTE8P';H_6[7
M%G=[%P!.B=>?*#9/8/C4VW%K+16BT<'4]LME%"V"FHZ3(!'%#&T::UK12Z``
M^B#-_2A\4@]3O-MGX_\`ZG'[G1<(*F;](?IK[3Z?I0NDUZ?H,WOMU^T-?B@G
MJ@(-*WQIOWS^,_YI4W]+JD%J=%GQ'?ZT+B^YX?\`N!_=3]MN\ET^V?I?[)V=
M\44?9V>B_>O2WO?U]O""0']G(_\`V.?_`-R?_P"J@JN)_&K.4939[..(A3FX
M5L%)ZQR+N]/U)&L[M?9O.N[>O&]?1!C_`.-O:KDSE#CBYR,?^AYK-44T+M'M
M]=E072#[M]KXB@^OPWNOGBKI\X;N&$YTVLL=
-^Q[=
MH*=UP/RV[]7'3KBV*Y17XM+?F7:BJ:V@F+7Q0.;&)I]GU6Q>IV.(/:X@CR
M$%A]8_3=C/1]9<%Y8XFK+UC.64^3T5%73276HJVW2.7O+_M`E>[N)+/(&FN#
MG`M]M!(_K&XAR#E^X8315_(%/@7#]'///EKF74V^KKO`]")LA;V=FP[8
.,56N4
M_#)ZW"'"`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("
M`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("
M`@("`@("`@("`@("`@("`@("`@("`@("`@("`@((I>I^"A>5VX/4_!,F&6^"
MW=U+>/XR+^:Y;O9O"OV0;>7Q6N4_#*2W*%B`@("`@("`@("`@("`@("`@("`
M@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`
M@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`
M@("`@((E=_XJ#Y7E@[_Q3)AE_@9VZ6\_QD7\URWNS.%?L@>\T8KM