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. |
Westlake Chemical Corporation
Investors
Steve Bender, (713) 960-9111
or
Media
Ben Ederington, (713) 960-9111
View source version on businesswire.com: http://www.businesswire.com/news/home/20160728006498/en/