Exhibit 99.1
Albemarle Corporation and Subsidiaries
Consolidated Summary of Segment Results
(In Thousands) (Unaudited)
The Company’s chief operating decision maker uses adjusted EBITDA (as defined below) to assess the ongoing performance of the Company’s business segments and to allocate resources. We define adjusted EBITDA as earnings before interest and financing expenses, income tax expense, depreciation and amortization, as adjusted on a consistent basis for certain non-operating, non-recurring or unusual items in a balanced manner and on a segment basis. These non-operating, non-recurring or unusual items may include acquisition and integration-related costs, gains or losses on sales of businesses, restructuring charges, facility divestiture charges, certain litigation and arbitration costs and charges, non-operating pension and OPEB items and other significant non-recurring items. In addition, management uses adjusted EBITDA for business planning purposes and as a significant component in the calculation of performance-based compensation for management and other employees. We reported adjusted EBITDA because management believes it provides transparency to investors and enables period-to-period comparability of financial performance. Total adjusted EBITDA is a financial measure that is not required by, or presented in accordance with, the generally accepted accounting principles in the United States (“U.S. GAAP”). Adjusted EBITDA should not be considered as an alternative to Net (loss) income attributable to Albemarle Corporation, the most directly comparable financial measure calculated and reported in accordance with U.S. GAAP, or any other financial measure reported in accordance with U.S. GAAP.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Three months ended | | Year ended December 31, 2022 |
| March 31, 2022 | | June 30, 2022 | | September 30, 2022 | | December 31, 2022 | |
Net sales: | | | | | | | | | |
Energy Storage | $ | 463,704 | | | $ | 802,393 | | | $ | 1,414,053 | | | $ | 1,980,795 | | | $ | 4,660,945 | |
Specialties | 446,147 | | | 466,875 | | | 441,928 | | | 404,637 | | | 1,759,587 | |
Ketjen | 217,877 | | | 210,325 | | | 235,824 | | | 235,546 | | | 899,572 | |
| | | | | | | | | |
Total net sales | $ | 1,127,728 | | | $ | 1,479,593 | | | $ | 2,091,805 | | | $ | 2,620,978 | | | $ | 7,320,104 | |
| | | | | | | | | |
Adjusted EBITDA: | | | | | | | | | |
Energy Storage | $ | 285,247 | | | $ | 483,517 | | | $ | 1,084,643 | | | $ | 1,178,853 | | | $ | 3,032,260 | |
Specialties | 152,602 | | | 147,374 | | | 133,558 | | | 93,784 | | | 527,318 | |
Ketjen | 16,910 | | | 9,792 | | | 4,635 | | | (2,605) | | | 28,732 | |
| | | | | | | | | |
Corporate | (22,829) | | | (30,474) | | | (32,870) | | | (26,280) | | | (112,453) | |
Total adjusted EBITDA | $ | 431,930 | | | $ | 610,209 | | | $ | 1,189,966 | | | $ | 1,243,752 | | | $ | 3,475,857 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Three months ended | | Year ended December 31, 2021 |
| March 31, 2021 | | June 30, 2021 | | September 30, 2021 | | December 31, 2021 | |
Net sales: | | | | | | | | | |
Energy Storage | $ | 198,247 | | | $ | 243,839 | | | $ | 291,475 | | | $ | 333,869 | | | $ | 1,067,430 | |
Specialties | 361,176 | | | 356,243 | | | 345,537 | | | 361,241 | | | 1,424,197 | |
Ketjen | 220,243 | | | 148,344 | | | 193,554 | | | 199,094 | | | 761,235 | |
All Other | 49,625 | | | 25,470 | | | — | | | — | | | 75,095 | |
Total net sales | $ | 829,291 | | | $ | 773,896 | | | $ | 830,566 | | | $ | 894,204 | | | $ | 3,327,957 | |
| | | | | | | | | |
Adjusted EBITDA: | | | | | | | | | |
Energy Storage | $ | 74,564 | | | $ | 80,454 | | | $ | 100,186 | | | $ | 116,180 | | | $ | 371,384 | |
Specialties | 126,512 | | | 121,633 | | | 111,242 | | | 109,449 | | | 468,836 | |
Ketjen | 25,427 | | | 21,164 | | | 33,103 | | | 27,247 | | | 106,941 | |
All Other | 21,479 | | | 8,379 | | | — | | | — | | | 29,858 | |
Corporate | (17,928) | | | (37,002) | | | (26,962) | | | (24,153) | | | (106,045) | |
Total adjusted EBITDA | $ | 230,054 | | | $ | 194,628 | | | $ | 217,569 | | | $ | 228,723 | | | $ | 870,974 | |
See below for a reconciliation of adjusted EBITDA, the non-GAAP financial measure, from Net income attributable to Albemarle Corporation, the most directly comparable financial measure calculated and reporting in accordance with U.S. GAAP. For additional explanation of the adjustments from Net income attributable to Albemarle Corporation to adjusted EBITDA, see the Company’s previously furnished on Form 8-K, under Item 2.02, for the periods presented.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Three months ended | | Year ended December 31, 2022 |
| March 31, 2022 | | June 30, 2022 | | September 30, 2022 | | December 31, 2022 | |
Net income attributable to Albemarle Corporation | $ | 253,383 | | | $ | 406,773 | | | $ | 897,215 | | | $ | 1,132,445 | | | $ | 2,689,816 | |
Depreciation and amortization | 66,574 | | | 70,993 | | | 77,713 | | | 85,561 | | | 300,841 | |
Loss on sale of interest in properties | 8,400 | | | — | | | — | | | — | | | 8,400 | |
Acquisition and integration related costs | 1,724 | | | 5,375 | | | 2,145 | | | 7,015 | | | 16,259 | |
Interest and financing expenses | 27,834 | | | 41,409 | | | 29,691 | | | 24,039 | | | 122,973 | |
Income tax expense | 80,530 | | | 89,018 | | | 196,938 | | | 24,102 | | | 390,588 | |
Non-operating pension and OPEB items | (5,280) | | | (5,038) | | | (5,027) | | | (41,687) | | | (57,032) | |
Other | (1,235) | | | 1,679 | | | (8,709) | | | 12,277 | | | 4,012 | |
Total Adjusted EBITDA | $ | 431,930 | | | $ | 610,209 | | | $ | 1,189,966 | | | $ | 1,243,752 | | | $ | 3,475,857 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Three months ended | | Year ended December 31, 2021 |
| March 31, 2021 | | June 30, 2021 | | September 30, 2021 | | December 31, 2021 | |
Net income (loss) attributable to Albemarle Corporation | $ | 95,677 | | | $ | 424,600 | | | $ | (392,781) | | | $ | (3,824) | | | $ | 123,672 | |
Depreciation and amortization | 62,260 | | | 61,423 | | | 62,082 | | | 68,235 | | | 254,000 | |
Restructuring and other | 774 | | | 766 | | | 754 | | | 733 | | | 3,027 | |
(Gain) loss on sale of business/interest in properties | — | | | (429,408) | | | 984 | | | 132,453 | | | (295,971) | |
Acquisition and integration related costs | 2,162 | | | 1,915 | | | 1,553 | | | 7,040 | | | 12,670 | |
Interest and financing expenses | 43,882 | | | 7,152 | | | 5,136 | | | 5,306 | | | 61,476 | |
Income tax expense | 22,107 | | | 106,985 | | | (114,670) | | | 15,024 | | | 29,446 | |
Non-operating pension and OPEB items | (5,465) | | | (5,471) | | | (5,471) | | | (62,407) | | | (78,814) | |
Legal accrual | — | | | — | | | 657,412 | | | — | | | 657,412 | |
Albemarle Foundation contribution | — | | | 20,000 | | | — | | | — | | | 20,000 | |
Indemnification adjustments | — | | | — | | | — | | | 39,381 | | | 39,381 | |
Other | 8,657 | | | 6,666 | | | 2,570 | | | 26,782 | | | 44,675 | |
Total Adjusted EBITDA | $ | 230,054 | | | $ | 194,628 | | | $ | 217,569 | | | $ | 228,723 | | | $ | 870,974 | |