Albemarle (ALB) 8-K Results of Operations and Financial Condition

Exhibit 99.1

In $ millions except where noted as %

	2013															2014
	1st Quarter			2nd Quarter			3rd Quarter			4th Quarter			Total Year			1st Quarter			2nd Quarter			3rd Quarter			4th Quarter			Total Year
Net sales:
Performance Chemicals	$	409.9		$	422.7		$	408.0		$	380.7		$	1,621.3		$	391.7		$	397.1		$	417.1		$	390.0		$	1,595.9
Refining Solutions		178.4			174.8			173.0			249.0			775.2			194.7			205.0			218.9			233.5			852.1
Chemetall Surface Treatment		184.5			191.1			193.7			200.9			770.2			203.7			212.4			208.8			201.9			826.8
All other		147.3			132.6			159.1			152.8			591.8			161.2			149.2			151.1			123.5			585.0
Corporate		3.5			3.5			3.3			3.3			13.6			3.1			3.3			2.8			1.4			10.6
Total net sales	$	923.6		$	924.7		$	937.1		$	986.7		$	3,772.1		$	954.4		$	967.0		$	998.7		$	950.3		$	3,870.4
Adjusted EBITDA:
Performance Chemicals	$	146.2		$	149.1		$	137.8		$	116.2		$	549.3		$	115.2		$	119.5		$	128.2		$	123.6		$	486.5
Adjusted EBITDA Margin		36	%		35	%		34	%		31	%		34	%		29	%		30	%		31	%		32	%		30	%
Refining Solutions		38.9			35.9			45.6			70.1			190.5			61.0			66.6			61.7			67.2			256.5
Adjusted EBITDA Margin		22	%		21	%		26	%		28	%		25	%		31	%		32	%		28	%		29	%		30	%
Chemetall Surface Treatment		40.4			44.4			45.9			47.4			178.1			46.4			49.1			51.5			47.3			194.3
Adjusted EBITDA Margin		22	%		23	%		24	%		24	%		23	%		23	%		23	%		25	%		23	%		24	%
All other		22.6			19.1			27.2			26.3			95.2			27.6			28.6			27.4			14.7			98.3
Adjusted EBITDA Margin		15	%		14	%		17	%		17	%		16	%		17	%		19	%		18	%		12	%		17	%
Corporate		(36.5	)		(31.3	)		(25.6	)		(36.0	)		(129.4	)		(33.9	)		(33.4	)		(32.6	)		(27.4	)		(127.3	)
Total adjusted EBITDA	$	211.6		$	217.2		$	230.9		$	224.0		$	883.7		$	216.3		$	230.4		$	236.2		$	225.4		$	908.3
Foreign exchange (gain) loss on financing activities	$	15.1		$	(4.6	)	$	31.2		$	25.4		$	67.1		$	0.6		$	(6.4	)	$	(55.1	)	$	(57.2	)	$	(118.1	)
Non-operating pension and OPEB costs (benefit)		(2.1	)		(1.5	)		(1.8	)		(140.9	)		(146.3	)		14.1			(1.3	)		1.5			111.2			125.5
Acquisition, disposal and integration related costs		1.8			1.7			2.2			3.2			8.9			1.1			0.5			21.6			26.8			50.0
Restructuring and other charges, net		6.3			2.3			4.6			37.7			50.9			21.1			9.7			1.7			4.8			37.3
Other		2.3			6.8			0.1			2.2			11.4			0.5			4.2			9.1			11.7			25.5
Depreciation and amortization		44.6			46.4			47.5			50.4			188.9			49.8			50.8			50.2			48.0			198.8
Interest expense, net		28.6			30.9			30.7			23.6			113.8			23.0			22.3			22.2			27.9			95.4
Income Taxes		26.3			29.4			18.0			50.7			124.4			26.0			34.1			51.1			(0.1	)		111.1
Net income from continuing operations	$	88.7		$	105.8		$	98.4		$	171.7		$	464.6		$	80.1		$	116.5		$	133.9		$	52.3		$	382.8
Gain (loss) on discontinued operations	$	13.1		$	8.0		$	1,103.3		$	484.1		$	1,608.5		$	(44.3	)	$	(47.4	)	$	24.8		$	(19.1	)	$	(86.0	)
Net Income Attributable to the company - Combined	$	101.8		$	113.8		$	1,201.7		$	655.8		$	2,073.1		$	35.8		$	69.1		$	158.7		$	33.2		$	296.8
Net income attributable to Albemarle Corporation		84.0			82.7			90.5			156.0			413.2			56.6			22.4			72.8			(18.5	)		133.3
Net income attributable to Rockwood		17.8			31.1			1,111.2			499.8			1,659.9			(20.8	)		46.7			85.9			51.7			163.5
Net income attributable to the company - Combined	$	101.8		$	113.8		$	1,201.7		$	655.8		$	2,073.1		$	35.8		$	69.1		$	158.7		$	33.2		$	296.8

Performance Chemicals - Details by reporting unit

	2013															2014
	1st Quarter			2nd Quarter			3rd Quarter			4th Quarter			Total Year			1st Quarter			2nd Quarter			3rd Quarter			4th Quarter			Total Year
Net sales:
Bromine	$	220.6		$	223.3		$	218.3		$	194.1		$	856.3		$	202.8		$	195.6		$	222.2		$	188.3		$	808.9
Lithium		118.5			125.8			120.3			114.8			479.4			115.8			116.8			117.2			124.5			474.3
PCS		70.8			73.6			69.4			71.8			285.6			73.1			84.7			77.7			77.2			312.7
Performance Chemicals	$	409.9		$	422.7		$	408.0		$	380.7		$	1,621.3		$	391.7		$	397.1		$	417.1		$	390.0		$	1,595.9
Adjusted EBITDA:
Bromine	$	77.0		$	76.5		$	73.9		$	57.0		$	284.4		$	56.7		$	52.5		$	62.3		$	53.5		$	225.0
Adjusted EBITDA Margin		35	%		34	%		34	%		29	%		33	%		28	%		27	%		28	%		28	%		28	%
Lithium		47.6			49.6			43.9			43.5			184.6			41.8			42.5			45.9			49.7			179.9
Adjusted EBITDA Margin		40	%		39	%		36	%		38	%		39	%		36	%��		36	%		39	%		40	%		38	%
PCS		21.6			23.0			20.0			15.7			80.3			16.7			24.5			20.0			20.4			81.6
Adjusted EBITDA Margin		31	%		31	%		29	%		22	%		28	%		23	%		29	%		26	%		26	%		26	%
Performance Chemicals	$	146.2		$	149.1		$	137.8		$	116.2		$	549.3		$	115.2		$	119.5		$	128.2		$	123.6		$	486.5