
LyondellBasell (LYB) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
7.7B
Gross Profit
549.0M
7.15%
Operating Income
114.0M
1.48%
Net Income
177.0M
2.31%
EPS (Diluted)
$0.54
Balance Sheet Metrics
Total Assets
35.2B
Total Liabilities
22.9B
Shareholders Equity
12.3B
Debt to Equity
1.85
Cash Flow Metrics
Operating Cash Flow
-579.0M
Free Cash Flow
-1.1B
Revenue & Profitability Trend
LyondellBasell Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 40.3B | 41.1B | 50.5B | 46.2B | 27.8B |
Cost of Goods Sold | 35.7B | 35.8B | 43.8B | 37.4B | 24.4B |
Gross Profit | 4.6B | 5.3B | 6.6B | 8.8B | 3.4B |
Gross Margin % | 11.3% | 12.8% | 13.1% | 19.0% | 12.2% |
Operating Expenses | |||||
Research & Development | 135.0M | 130.0M | 124.0M | 124.0M | 113.0M |
Selling, General & Administrative | 1.7B | 1.6B | 1.3B | 1.3B | 1.1B |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 1.8B | 1.7B | 1.4B | 1.4B | 1.3B |
Operating Income | 2.8B | 3.6B | 5.2B | 7.4B | 2.1B |
Operating Margin % | 6.9% | 8.7% | 10.2% | 16.0% | 7.7% |
Non-Operating Items | |||||
Interest Income | 150.0M | 129.0M | 29.0M | 9.0M | 12.0M |
Interest Expense | 481.0M | 477.0M | 287.0M | 519.0M | 526.0M |
Other Non-Operating Income | -832.0M | -596.0M | -136.0M | -101.0M | -241.0M |
Pre-tax Income | 1.6B | 2.6B | 4.8B | 6.8B | 1.4B |
Income Tax | 240.0M | 501.0M | 882.0M | 1.2B | -43.0M |
Effective Tax Rate % | 15.0% | 19.1% | 18.5% | 17.1% | -3.1% |
Net Income | 1.4B | 2.1B | 3.9B | 5.6B | 1.4B |
Net Margin % | 3.4% | 5.2% | 7.7% | 12.2% | 5.1% |
Key Metrics | |||||
EBITDA | 4.3B | 5.2B | 6.4B | 9.3B | 3.9B |
EPS (Basic) | $4.16 | $6.48 | $11.84 | $16.77 | $4.24 |
EPS (Diluted) | $4.15 | $6.46 | $11.81 | $16.75 | $4.24 |
Basic Shares Outstanding | 325000000 | 325000000 | 327000000 | 334000000 | 334000000 |
Diluted Shares Outstanding | 325000000 | 325000000 | 327000000 | 334000000 | 334000000 |
Income Statement Trend
LyondellBasell Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 3.4B | 3.4B | 2.2B | 1.5B | 1.8B |
Short-term Investments | - | - | 0 | 9.0M | 702.0M |
Accounts Receivable | 3.1B | 3.4B | 3.4B | 4.6B | 3.3B |
Inventory | 4.7B | 4.8B | 4.8B | 4.9B | 4.3B |
Other Current Assets | 341.0M | 239.0M | 559.0M | 403.0M | 141.0M |
Total Current Assets | 12.3B | 13.2B | 11.8B | 12.2B | 11.6B |
Non-Current Assets | |||||
Property, Plant & Equipment | 21.1B | 22.2B | 20.3B | 18.6B | 18.2B |
Goodwill | 3.7B | 3.9B | 4.3B | 4.4B | 4.7B |
Intangible Assets | 577.0M | 641.0M | 662.0M | 695.0M | 751.0M |
Long-term Investments | 75.0M | 45.0M | 158.0M | 282.0M | 244.0M |
Other Non-Current Assets | 511.0M | 445.0M | 356.0M | 257.0M | 130.0M |
Total Non-Current Assets | 23.5B | 23.8B | 24.5B | 24.5B | 23.8B |
Total Assets | 35.7B | 37.0B | 36.4B | 36.7B | 35.4B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 3.7B | 3.4B | 3.1B | 3.5B | 2.4B |
Short-term Debt | 972.0M | 1.3B | 1.1B | 704.0M | 981.0M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 360.0M | 595.0M | 232.0M | 251.0M | 334.0M |
Total Current Liabilities | 6.7B | 7.2B | 6.8B | 7.2B | 5.5B |
Non-Current Liabilities | |||||
Long-term Debt | 12.0B | 11.7B | 12.0B | 12.9B | 16.5B |
Deferred Tax Liabilities | 2.5B | 2.9B | 2.9B | 2.3B | 2.3B |
Other Non-Current Liabilities | 2.0B | 2.2B | 2.0B | 2.3B | 3.0B |
Total Non-Current Liabilities | 16.5B | 16.8B | 16.9B | 17.5B | 21.8B |
Total Liabilities | 23.2B | 23.9B | 23.6B | 24.8B | 27.3B |
Equity | |||||
Common Stock | 19.0M | 19.0M | 19.0M | 19.0M | 19.0M |
Retained Earnings | 9.3B | 9.7B | 9.2B | 8.6B | 4.4B |
Treasury Stock | 1.5B | 1.4B | 1.3B | 965.0M | 531.0M |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 12.6B | 13.1B | 12.7B | 12.0B | 8.1B |
Key Metrics | |||||
Total Debt | 12.9B | 13.0B | 13.2B | 13.6B | 17.5B |
Working Capital | 5.6B | 6.0B | 5.1B | 5.0B | 6.1B |
Balance Sheet Composition
LyondellBasell Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 1.4B | 2.1B | 3.9B | 5.6B | 1.4B |
Depreciation & Amortization | 1.5B | 1.5B | 1.3B | 1.4B | 1.4B |
Stock-Based Compensation | 91.0M | 91.0M | 70.0M | 66.0M | 55.0M |
Working Capital Changes | 30.0M | 269.0M | 450.0M | -960.0M | 311.0M |
Operating Cash Flow | 2.8B | 4.2B | 5.7B | 7.2B | 2.9B |
Investing Activities | |||||
Capital Expenditures | - | -1.5B | -1.9B | -2.0B | -1.9B |
Acquisitions | 138.0M | - | -4.0M | -106.0M | -2.4B |
Investment Purchases | -921.0M | -820.0M | -501.0M | -355.0M | -878.0M |
Investment Sales | 967.0M | 903.0M | 622.0M | 1.0B | 427.0M |
Investing Cash Flow | -14.0M | -1.8B | -2.0B | -1.6B | -4.9B |
Financing Activities | |||||
Share Repurchases | -195.0M | -211.0M | -420.0M | -463.0M | -4.0M |
Dividends Paid | -1.7B | -1.6B | -3.2B | -1.5B | -1.4B |
Debt Issuance | 744.0M | 500.0M | 0 | 0 | 6.4B |
Debt Repayment | -776.0M | -425.0M | 0 | -3.9B | -3.4B |
Financing Cash Flow | -1.9B | -2.0B | -3.4B | -6.4B | 1.8B |
Free Cash Flow | 2.0B | 3.4B | 4.2B | 5.7B | 1.5B |
Net Change in Cash | 906.0M | 508.0M | 318.0M | -776.0M | -222.0M |
Cash Flow Trend
LyondellBasell Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
105.43
Forward P/E
5.75
Price to Book
1.34
Price to Sales
0.41
PEG Ratio
5.75
Profitability Ratios
Profit Margin
0.66%
Operating Margin
4.09%
Return on Equity
1.21%
Return on Assets
2.64%
Financial Health
Current Ratio
1.77
Debt to Equity
111.01
Beta
0.87
Per Share Data
EPS (TTM)
$0.47
Book Value per Share
$37.03
Revenue per Share
$119.31
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
lyb | 15.9B | 105.43 | 1.34 | 1.21% | 0.66% | 111.01 |
Linde plc | 222.6B | 34.37 | 5.86 | 17.01% | 20.02% | 60.56 |
Sherwin-Williams | 87.2B | 34.72 | 19.75 | 62.43% | 11.03% | 308.57 |
Ecolab | 76.2B | 35.98 | 11.46 | 24.41% | 13.59% | 103.92 |
Air Products and | 64.3B | 41.00 | 4.14 | 9.34% | 12.86% | 103.39 |
DuPont de Nemours | 29.6B | 416.47 | 1.29 | 0.46% | -1.54% | 32.67 |
Financial data is updated regularly. All figures are in the company's reporting currency.