LyondellBasell Industries N.V.LYB
時価総額
$144.1億
PER
石油化学・精製の最大手。ポリオレフィン、ポリプロピレン化合物、複合材料、プロピレンオキシドや酸素燃料などを展開。2024年5月に米国EO&D事業を売却、同年に欧州資産の戦略的見直し開始、5月に3400万株までの自社株買い承認。米国・欧州・中国中心にグローバル展開、2024年売上403億ドル。
| 2011年 12月31日 | 2012年 12月31日 | 2013年 12月31日 | 2014年 12月31日 | 2015年 12月31日 | 2016年 12月31日 | 2017年 12月31日 | 2018年 12月31日 | 2019年 12月31日 | 2020年 12月31日 | 2021年 12月31日 | 2022年 12月31日 | 2023年 12月31日 | 2024年 12月31日 | |
| Net income | 2,140 | - | 3,853 | 4,168 | 4,474 | 3,837 | 4,877 | 4,690 | 3,397 | 1,427 | 5,617 | 3,889 | 2,121 | 1,367 |
| Depreciation and amortization | - | - | 1,021 | 1,019 | 1,047 | 1,064 | 1,174 | 1,241 | 1,312 | 1,385 | 1,393 | 1,267 | 1,534 | 1,522 |
| Impairments | - | - | - | - | - | - | - | - | - | 582 | 624 | 69 | 518 | 949 |
| Amortization of debt-related costs | - | - | - | - | - | 16 | 15 | 14 | 11 | 21 | 35 | 14 | 9 | 11 |
| Share-based compensation | - | - | - | - | - | - | 55 | 39 | 48 | 55 | 66 | 70 | 91 | 91 |
| Equity loss (income) | - | - | 203 | 257 | 339 | 367 | 321 | 289 | 225 | 256 | 461 | 5 | -20 | -217 |
| Distributions of earnings, net of tax | - | -147 | 186 | 156 | 285 | 385 | 309 | 307 | 247 | 159 | 315 | 349 | 169 | 122 |
| Deferred Income Taxes and Tax Credits | - | - | -46 | 177 | 181 | 357 | -587 | 260 | 209 | 331 | -198 | 369 | 43 | -437 |
| Gain on sale of business | - | - | - | - | - | - | - | - | - | - | - | - | - | 284 |
| Accounts receivable | - | - | 64 | -358 | -780 | 383 | 521 | -433 | -367 | 246 | 1,519 | -1,005 | -110 | -127 |
| Inventories | - | - | 151 | 205 | 240 | -123 | 237 | 141 | 129 | -340 | 742 | 91 | -18 | -25 |
| Accounts payable | - | - | 275 | -378 | -786 | 383 | 165 | -199 | -251 | 217 | 1,301 | -464 | 141 | -122 |
| Other, net | - | - | 253 | 74 | -3 | 25 | 336 | -848 | -53 | -630 | 1,264 | -353 | 168 | 231 |
| Net cash provided by operating activities | - | - | 4,835 | 6,048 | 5,842 | 5,606 | 5,206 | 5,471 | 4,961 | 3,404 | 7,695 | 6,119 | 4,942 | 3,819 |
| Expenditures for property, plant and equipment | - | - | 1,561 | 1,499 | 1,440 | 2,243 | 1,547 | 2,105 | 2,694 | 1,947 | 1,959 | 1,890 | 1,531 | 1,839 |
| Proceeds from sale of business | - | - | - | - | - | - | - | - | - | - | - | - | - | 689 |
| Acquisition of equity method investments | - | - | - | - | - | - | - | - | - | 96 | 61 | 108 | 54 | 551 |
| Proceeds from Hedge, Investing Activities | - | - | - | - | - | 1,295 | 609 | 1,108 | - | - | 358 | 614 | 903 | 967 |
| Payments for settlement of net investment hedges | - | - | - | - | - | 1,356 | 658 | 1,078 | - | - | 355 | 501 | 820 | 921 |
| Other, net | - | - | 41 | 2 | -25 | 62 | 84 | 151 | 175 | 83 | 121 | 204 | 329 | 198 |
| Net cash used in investing activities | - | - | -1,602 | -3,531 | -1,051 | -2,297 | -1,756 | -3,559 | -1,635 | -4,906 | -1,502 | -1,977 | -1,777 | -1,853 |
| Repurchases of Company ordinary shares | - | - | 1,949 | 5,788 | 4,656 | 2,938 | 866 | 1,854 | 3,752 | 4 | 463 | 420 | 211 | 195 |
| Dividends paid - common stock | - | 2,415 | 1,127 | 1,403 | 1,410 | 1,395 | 1,415 | 1,554 | 1,462 | 1,405 | 1,486 | 3,246 | 1,610 | 1,720 |
| Issuance of long-term debt | - | - | 1,472 | 992 | 984 | 812 | 990 | - | 5,031 | 6,378 | - | - | 500 | 744 |
| Payments of debt issuance costs | - | - | 23 | 18 | 16 | 5 | 8 | - | 22 | 63 | 3 | - | 5 | 10 |
| Repayments of long-term debt | - | - | - | - | - | - | 1,000 | 394 | 2,974 | 2,880 | 3,925 | - | 425 | 776 |
| Net repayments of commercial paper | - | - | - | 262 | 61 | 177 | -493 | 810 | -549 | 239 | -296 | -4 | -200 | - |
| Net collateral received from interest rate derivatives | - | - | - | - | - | - | - | - | - | - | - | -238 | - | - |
| Proceeds from Hedge, Financing Activities | - | - | - | - | - | - | - | - | - | 346 | 855 | - | - | 882 |
| Payments for settlement of cash flow hedges | - | - | - | - | - | - | - | - | - | 238 | 904 | - | - | 835 |
| Other, net | - | - | 38 | 48 | 187 | - | -2 | -16 | -18 | -15 | -13 | 25 | 1 | 15 |
| Net cash used in financing activities | - | - | -1,589 | -5,907 | -4,850 | -3,349 | -2,859 | -3,008 | -2,835 | 2,271 | -6,385 | -3,407 | -1,950 | -1,895 |
| Effect of exchange rate changes on cash | - | - | - | - | - | - | - | - | - | - | - | - | 34 | -88 |
| Increase (decrease) in cash and cash equivalents and restricted cash | - | - | - | - | - | - | 650 | -1,127 | 487 | 877 | -288 | 679 | 1,249 | -17 |
| Interest paid, net of capitalized interest | - | - | - | - | - | - | 333 | 333 | 318 | 498 | 414 | 297 | 487 | 503 |
| Net income taxes paid | - | - | 1,213 | 1,167 | 1,417 | 741 | 1,044 | 1,209 | 403 | 176 | 310 | 746 | 465 | 343 |