LYB
LyondellBasell Industries N.V. (LYB)
Last Price$77.52.1%
Market Cap$25.2B
$40.4B
-3.4% YoY
$1,367.0M
-35.3% YoY
$9,548.0M
Net Debt to FCF - 4.8x
$1,980.0M
4.9% margin

LYB Income Statement

LYB Income Statement Overview

Annual
Quarterly
LTM
Dec'15
Dec'16
Dec'17
Dec'18
Dec'19
Dec'20
Dec'21
Dec'22
Dec'23
Dec'24
$40.3B (2.0%) YoY
$4,564.0M (13.2%) YoY
11.3% margin
Cost of revenue
$35.7B (0.3%) YoY
Operating income
$1,817.0M (40.5%) YoY
4.5% margin
Other: $334.0M
Net interest: $331.0M
Operating expenses
$1,798.0M (18.5%) YoY
Pre-tax income
$1,820.0M (30.7%) YoY
4.5% margin
Net income
$1,360.0M (35.7%) YoY
3.4% margin
Income tax
$240.0M
13.2% tax rate
R&D
$135.0M 3.8% YoY
0.3% of revenue
SG&A
$1,663.0M 6.8% YoY
4.1% of revenue

LYB Income statement key metrics

Annual
Quarterly
LTM

Revenue

$40.3B -2.0% YoY

Operating Income

$1.8B -40.5% YoY

Net Income

$1.4B -35.7% YoY

LYB Balance Sheet

LYB Balance Sheet Overview

Annual
Quarterly
LTM
Dec'15
Dec'16
Dec'17
Dec'18
Dec'19
Dec'20
Dec'21
Dec'22
Dec'23
Dec'24
Assets
Liabilities
Total assets
$35.7B
Current assets ($12.3B, 34.3% of total)
$3,375.0M (9.4%)
$3,550.0M (9.9%)
Other current assets
$5,341.0M (14.9%)
Non-current assets ($23.5B, 65.7% of total)
$4,121.0M (11.5%)
$577.0M (1.6%)
Other non-current assets
$2,249.0M (6.3%)
Financial position
$9,074.0M
$3,375.0M$12.4B
Cash & Short-term Investments
Total Debt

LYB Balance Sheet Metrics

Annual
Quarterly
LTM

Assets

$35.7B -3.4% YoY

Liabilities

$23.2B -3.3% YoY

Shareholder's Equity

$12.6B -3.6% YoY

LYB Cash Flow Statement

LYB Cash Flow Statement Overview

Annual
Quarterly
LTM
Dec'15
Dec'16
Dec'17
Dec'18
Dec'19
Dec'20
Dec'21
Dec'22
Dec'23
Dec'24
Cash Beginning of PeriodOperating Cash FlowInvesting Cash FlowFinancing Cash FlowForex Changes on CashCash End of Period$3,405.0M$3,819.0M($1,853.0M)($1,895.0M)($88.0M)$3,388.0M

LYB Cash Flow Statement key metrics

Annual
Quarterly
LTM

Operating Cash Flow (OCF)

$3,819.0M -22.7% YoY

Free Cash Flow (FCF)

$3,819.0M -42.0% YoY

LYB Financials

USD
Millions
Billions
Annual
Quarterly
Trailing
Key stats
Income statement
Balance sheet
Cash Flow Statement
Valuation
Ratios
Per share
Per employee
Dividends & Yields
Dec'07Dec'08Dec'09Dec'10Dec'11Dec'12Dec'13Dec'14Dec'15Dec'16Dec'17Dec'18Dec'19Dec'20Dec'21Dec'22Dec'23Dec'24
% growth
17,120.0
0.0%
50,706.0
196.2%
30,828.0
(39.2%)
41,151.0
33.5%
51,035.0
24.0%
45,352.0
(11.1%)
44,062.0
(2.8%)
45,608.0
3.5%
32,735.0
(28.2%)
29,183.0
(10.9%)
34,484.0
18.2%
39,004.0
13.1%
34,727.0
(11.0%)
27,753.0
(20.1%)
46,173.0
66.4%
50,451.0
9.3%
41,107.0
(18.5%)
40,302.0
(2.0%)
Cost of Goods Sold (COGS)15,196.048,780.029,372.037,102.045,913.039,595.037,940.038,939.025,683.023,191.028,059.032,529.029,301.024,359.037,397.043,847.035,849.035,738.0
% margin
1,924.0
11.2%
1,926.0
3.8%
1,456.0
4.7%
4,049.0
9.8%
5,122.0
10.0%
5,757.0
12.7%
6,122.0
13.9%
6,669.0
14.6%
7,052.0
21.5%
5,992.0
20.5%
6,425.0
18.6%
6,475.0
16.6%
5,426.0
15.6%
3,394.0
12.2%
8,776.0
19.0%
6,604.0
13.1%
5,258.0
12.8%
4,564.0
11.3%
Operating Expenses970.01,391.0995.01,026.01,124.01,081.01,020.0933.0930.0932.0965.01,244.01,310.01,253.01,379.01,434.02,205.01,798.0
Research & Development Expenses (R&D)230.0194.0145.0154.0196.0172.0150.0127.0102.099.0106.0115.0111.0113.0124.0124.0130.0135.0
Selling, General & Administrative Expenses (SG&A)740.01,197.0850.0872.0928.0909.0870.0806.0828.0833.0859.01,129.01,199.01,140.01,255.01,310.01,557.01,663.0
934.0
5.5%
(5,928.0)
(11.7%)
317.0
1.0%
2,944.0
7.2%
3,998.0
7.8%
4,676.0
10.3%
5,102.0
11.6%
5,736.0
12.6%
6,122.0
18.7%
5,060.0
17.3%
5,460.0
15.8%
5,231.0
13.4%
4,116.0
11.9%
2,494.0
9.0%
6,773.0
14.7%
5,101.0
10.1%
3,053.0
7.4%
1,817.0
4.5%
Interest Income70.069.018.022.038.015.015.033.033.017.024.045.019.012.09.029.0129.0150.0
Interest Expense353.02,476.01,795.01,258.01,044.0640.0294.0319.0277.0305.0467.0360.0347.0526.0519.0287.0477.0481.0
Pre-tax Income940.0(8,184.0)(4,277.0)9,069.03,188.04,185.04,996.05,712.06,209.05,233.05,493.05,311.04,052.01,386.06,786.04,776.02,627.01,820.0
% effective tax rate
279.0
29.7%
(848.0)
10.4%
(1,411.0)
33.0%
(953.0)
(10.5%)
1,048.0
32.9%
1,327.0
31.7%
1,136.0
22.7%
1,540.0
27.0%
1,730.0
27.9%
1,386.0
26.5%
598.0
10.9%
613.0
11.5%
648.0
16.0%
(43.0)
(3.1%)
1,163.0
17.1%
882.0
18.5%
501.0
19.1%
240.0
13.2%
% margin
661.0
3.9%
(7,321.0)
(14.4%)
(2,865.0)
(9.3%)
10,151.0
24.7%
2,147.0
4.2%
2,848.0
6.3%
3,857.0
8.8%
4,174.0
9.2%
4,476.0
13.7%
3,836.0
13.1%
4,879.0
14.1%
4,690.0
12.0%
3,390.0
9.8%
1,420.0
5.1%
5,610.0
12.1%
3,882.0
7.7%
2,114.0
5.1%
1,360.0
3.4%
EPS1.17(12.98)(5.08)2.793.764.987.038.5710.179.1512.3712.069.594.2416.7511.846.484.21
Diluted EPS1.17(12.98)(5.08)2.783.744.926.757.999.599.1312.2312.069.594.2416.7511.806.464.19
% margin
1,765.0
10.3%
(3,797.0)
(7.5%)
(739.0)
(2.4%)
11,433.0
27.8%
5,163.0
10.1%
5,823.0
12.8%
6,326.0
14.4%
7,108.0
15.6%
7,683.0
23.5%
6,704.0
23.0%
7,426.0
21.5%
6,853.0
17.6%
5,807.0
16.7%
3,613.0
13.0%
8,938.0
19.4%
6,103.0
12.1%
4,638.0
11.3%
3,606.0
8.9%