Stock Analysis on Net

Albemarle Corp. (NYSE:ALB)

$22.49

This company has been moved to the archive! The financial data has not been updated since May 3, 2023.

Economic Value Added (EVA)

Microsoft Excel

EVA is registered trademark of Stern Stewart.

Economic value added or economic profit is the difference between revenues and costs,where costs include not only expenses, but also cost of capital.

Paying user area


We accept:

Visa Mastercard American Express Maestro Discover JCB PayPal Google Pay
Visa Secure Mastercard Identity Check American Express SafeKey

Economic Profit

Albemarle Corp., economic profit calculation

US$ in thousands

Microsoft Excel
12 months ended: Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Net operating profit after taxes (NOPAT)1
Cost of capital2
Invested capital3
 
Economic profit4

Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).

1 NOPAT. See details »

2 Cost of capital. See details »

3 Invested capital. See details »

4 2022 Calculation
Economic profit = NOPAT – Cost of capital × Invested capital
= × =


The financial data reveals significant fluctuations in key performance metrics over the five-year period. Net operating profit after taxes (NOPAT) exhibited a declining trend from 2018 through 2021, dropping from 827.2 million USD to 230.4 million USD, followed by a substantial recovery in 2022 to approximately 3.02 billion USD. This sharp increase in the latest year marks a notable turnaround in operational profitability.

The cost of capital showed moderate variability, starting at 17.4% in 2018 and reaching its highest point at 18.66% in 2022. The slight upward trend in the cost of capital suggests increasing expectations on returns or higher perceived risk over time, which potentially impacts investment decisions and valuation techniques.

Invested capital progressively increased over the years, rising from 5.43 billion USD in 2018 to over 10 billion USD by 2022. This steady growth implies continued investment in assets and operations, possibly reflecting expansion or increased capital intensity in the business.

Economic profit, the difference between net operating profit after taxes and the cost of capital applied to invested capital, was negative from 2018 to 2021, with the deficit widening each year. The negative economic profit during these years indicates that the returns generated were insufficient to cover the cost of capital, leading to value erosion. However, in 2022, economic profit turned positive to around 1.15 billion USD, signaling a marked improvement in value creation and operational efficiency relative to capital costs.

Summary of Trends
There is a clear deterioration in operating performance and value creation from 2018 through 2021, with declining NOPAT and increasing economic profit losses.
The cost of capital slightly increased, adding pressure on the company to generate higher returns on invested capital.
Invested capital consistently grew, indicating ongoing investment despite declining short-term profitability.
The year 2022 stands out as a turning point, with a dramatic increase in NOPAT and a reversal of economic profit into positive territory, reflecting a significant improvement in operational and financial performance.

Net Operating Profit after Taxes (NOPAT)

Albemarle Corp., NOPAT calculation

US$ in thousands

Microsoft Excel
12 months ended: Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Net income attributable to Albemarle Corporation
Deferred income tax expense (benefit)1
Increase (decrease) in allowance for doubtful accounts2
Increase (decrease) in LIFO reserve3
Increase (decrease) in equity equivalents4
Interest and financing expenses
Interest expense, operating lease liability5
Adjusted interest and financing expenses
Tax benefit of interest and financing expenses6
Adjusted interest and financing expenses, after taxes7
Net income (loss) attributable to noncontrolling interest
Net operating profit after taxes (NOPAT)

Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).

1 Elimination of deferred tax expense. See details »

2 Addition of increase (decrease) in allowance for doubtful accounts.

3 Addition of increase (decrease) in LIFO reserve. See details »

4 Addition of increase (decrease) in equity equivalents to net income attributable to Albemarle Corporation.

5 2022 Calculation
Interest expense on capitalized operating leases = Operating lease liability × Discount rate
= × =

6 2022 Calculation
Tax benefit of interest and financing expenses = Adjusted interest and financing expenses × Statutory income tax rate
= × 21.00% =

7 Addition of after taxes interest expense to net income attributable to Albemarle Corporation.


Net Income Attributable to Albemarle Corporation
The net income showed a declining trend from 2018 to 2021, decreasing from approximately 693.6 million USD in 2018 to 123.7 million USD in 2021. This represents a substantial drop over four years. However, in 2022, there was a significant and notable rebound, with net income reaching approximately 2.69 billion USD, marking an exceptional increase compared to previous years.
Net Operating Profit After Taxes (NOPAT)
NOPAT followed a similar pattern to net income over the observed period. From 2018 to 2021, NOPAT steadily decreased from around 827.2 million USD to 230.4 million USD, indicating a reduction in operating profitability after taxes. In 2022, there was a strong recovery, with NOPAT rising to approximately 3.02 billion USD, which surpasses all previous years by a wide margin.
Overall Trend Analysis
Both net income and NOPAT experienced a clear downward trend during the period from 2018 to 2021, reflecting challenges that negatively impacted profitability. The drastic improvement in 2022 suggests a significant positive change in the company's operational performance or market conditions, resulting in substantially higher earnings and operating profits. This marked turnaround may warrant further investigation into underlying drivers, such as changes in revenue, cost structure, or market factors.

Cash Operating Taxes

Albemarle Corp., cash operating taxes calculation

US$ in thousands

Microsoft Excel
12 months ended: Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Income tax expense
Less: Deferred income tax expense (benefit)
Add: Tax savings from interest and financing expenses
Cash operating taxes

Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).


Income Tax Expense
The income tax expense shows a decreasing trend from 2018 to 2021, moving from 144,826 thousand US dollars in 2018 down to 29,446 thousand US dollars in 2021. This represents a significant reduction over the four-year period. However, in 2022, the income tax expense sharply increased to 390,588 thousand US dollars, indicating a reversal of the previous downward trend and a substantial rise compared to all prior years in the dataset.
Cash Operating Taxes
Cash operating taxes decreased steadily from 107,671 thousand US dollars in 2018 to 72,906 thousand US dollars in 2020. There was a slight increase in 2021, with cash operating taxes rising to 82,002 thousand US dollars. In 2022, there was a notable surge to 324,092 thousand US dollars, mirroring the sharp increase seen in income tax expense for the same year. Overall, the trend from 2018 through 2021 was downward with a peak drop in 2020, followed by a steep upward movement in 2022.
Summary of Tax-Related Expenses
Both income tax expense and cash operating taxes generally declined from 2018 through 2021, reaching their lowest values in 2021. The year 2022, however, saw a pronounced increase in these tax-related costs, with figures markedly higher than previous years. This substantial rise in 2022 may reflect changes in taxable income, tax rates, or other external factors affecting the company's tax obligations in that period.

Invested Capital

Albemarle Corp., invested capital calculation (financing approach)

US$ in thousands

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Current portion of long-term debt
Long-term debt, excluding current portion
Operating lease liability1
Total reported debt & leases
Total Albemarle Corporation shareholders’ equity
Net deferred tax (assets) liabilities2
Allowance for doubtful accounts3
LIFO reserve4
Equity equivalents5
Accumulated other comprehensive (income) loss, net of tax6
Noncontrolling interests
Adjusted total Albemarle Corporation shareholders’ equity
Construction in progress7
Marketable securities8
Invested capital

Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).

1 Addition of capitalized operating leases.

2 Elimination of deferred taxes from assets and liabilities. See details »

3 Addition of allowance for doubtful accounts receivable.

4 Addition of LIFO reserve. See details »

5 Addition of equity equivalents to total Albemarle Corporation shareholders’ equity.

6 Removal of accumulated other comprehensive income.

7 Subtraction of construction in progress.

8 Subtraction of marketable securities.


Total reported debt & leases
The total reported debt and leases exhibit a fluctuating pattern over the analyzed period. Starting from approximately 1.84 billion at the end of 2018, the debt level increased substantially to about 3.19 billion by the end of 2019, marking a notable escalation. This upward trend continued into 2020, reaching roughly 3.71 billion, before experiencing a decline to around 2.55 billion in 2021. However, in 2022, the debt surged again, rising to approximately 3.35 billion. Overall, this indicates periods of increased leveraging interspersed with some reduction, pointing to possible strategic financing adjustments or capital restructuring during these years.
Total Albemarle Corporation shareholders’ equity
Shareholders’ equity showed a consistent upward trajectory throughout the five-year span. Beginning with about 3.59 billion at the end of 2018, equity rose steadily each year, reaching approximately 7.98 billion by the end of 2022. The rate of increase became more pronounced in the later years, particularly from 2021 to 2022, suggesting strong retention of earnings and/or additional equity financing. This growth in equity signifies an improvement in the company's net asset base and financial strength, supporting sustainable long-term operations.
Invested capital
Invested capital also demonstrated an overall increasing trend, albeit with some variability. Starting at about 5.43 billion in 2018, it increased to roughly 6.90 billion in 2019 and 7.38 billion in 2020. In 2021, there was a noticeable decline to approximately 6.79 billion, before a significant jump to about 10.05 billion in 2022. The sharp increase in the final year suggests substantial new investments or acquisitions that expanded the company’s capital base. Fluctuations in invested capital correspond closely with changes in debt and equity, reflecting shifts in funding strategy and capital deployment over time.

Cost of Capital

Albemarle Corp., cost of capital calculations

Capital (fair value)1 Weights Cost of capital
Equity2 ÷ = × =
Long-term debt3 ÷ = × × (1 – 21.00%) =
Operating lease liability4 ÷ = × × (1 – 21.00%) =
Total:

Based on: 10-K (reporting date: 2022-12-31).

1 US$ in thousands

2 Equity. See details »

3 Long-term debt. See details »

4 Operating lease liability. See details »

Capital (fair value)1 Weights Cost of capital
Equity2 ÷ = × =
Long-term debt3 ÷ = × × (1 – 21.00%) =
Operating lease liability4 ÷ = × × (1 – 21.00%) =
Total:

Based on: 10-K (reporting date: 2021-12-31).

1 US$ in thousands

2 Equity. See details »

3 Long-term debt. See details »

4 Operating lease liability. See details »

Capital (fair value)1 Weights Cost of capital
Equity2 ÷ = × =
Long-term debt3 ÷ = × × (1 – 21.00%) =
Operating lease liability4 ÷ = × × (1 – 21.00%) =
Total:

Based on: 10-K (reporting date: 2020-12-31).

1 US$ in thousands

2 Equity. See details »

3 Long-term debt. See details »

4 Operating lease liability. See details »

Capital (fair value)1 Weights Cost of capital
Equity2 ÷ = × =
Long-term debt3 ÷ = × × (1 – 21.00%) =
Operating lease liability4 ÷ = × × (1 – 21.00%) =
Total:

Based on: 10-K (reporting date: 2019-12-31).

1 US$ in thousands

2 Equity. See details »

3 Long-term debt. See details »

4 Operating lease liability. See details »

Capital (fair value)1 Weights Cost of capital
Equity2 ÷ = × =
Long-term debt3 ÷ = × × (1 – 21.00%) =
Operating lease liability4 ÷ = × × (1 – 21.00%) =
Total:

Based on: 10-K (reporting date: 2018-12-31).

1 US$ in thousands

2 Equity. See details »

3 Long-term debt. See details »

4 Operating lease liability. See details »


Economic Spread Ratio

Albemarle Corp., economic spread ratio calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Selected Financial Data (US$ in thousands)
Economic profit1
Invested capital2
Performance Ratio
Economic spread ratio3
Benchmarks
Economic Spread Ratio, Competitors4
Linde plc
Sherwin-Williams Co.

Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).

1 Economic profit. See details »

2 Invested capital. See details »

3 2022 Calculation
Economic spread ratio = 100 × Economic profit ÷ Invested capital
= 100 × ÷ =

4 Click competitor name to see calculations.


Economic Profit
The economic profit demonstrated a significant downward trend from 2018 to 2021, with losses increasing each year from approximately -118 million USD to over -1 billion USD. However, in 2022, the company experienced a sharp turnaround, reporting a positive economic profit of approximately 1.15 billion USD.
Invested Capital
The invested capital showed a general upward trend across the five-year period. Beginning at approximately 5.43 billion USD in 2018, it steadily increased, with a slight dip in 2021, before sharply rising to around 10.05 billion USD in 2022. This indicates substantial growth in the resources committed to the business over the period, especially notable in the last year.
Economic Spread Ratio
The economic spread ratio reflected a declining trend between 2018 and 2021, dropping from -2.18% to -14.81%. This deterioration suggests decreasing returns relative to the cost of capital during these years. In 2022, there was a marked improvement to a positive 11.41%, indicating a reversal in the company's ability to generate returns over its cost of capital.
Summary of Trends
The data points to a challenging period from 2018 through 2021, with increasing economic losses and worsening economic spread ratios, implying difficulties in generating value above the cost of invested capital despite a growing asset base. The sharp improvement in 2022 across all metrics signifies an operational and financial recovery, suggesting enhanced profitability and more efficient utilization of invested capital in that final year.

Economic Profit Margin

Albemarle Corp., economic profit margin calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Selected Financial Data (US$ in thousands)
Economic profit1
Net sales
Performance Ratio
Economic profit margin2
Benchmarks
Economic Profit Margin, Competitors3
Linde plc
Sherwin-Williams Co.

Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).

1 Economic profit. See details »

2 2022 Calculation
Economic profit margin = 100 × Economic profit ÷ Net sales
= 100 × ÷ =

3 Click competitor name to see calculations.


The financial data reveals notable trends in economic profit, net sales, and economic profit margin over the five-year period.

Economic Profit
Economic profit was negative from 2018 through 2021, showing a consistent decline from -118,285 thousand US dollars in 2018 to -1,005,915 thousand US dollars in 2021. However, in 2022, there was a significant reversal with economic profit turning positive and reaching 1,146,505 thousand US dollars, indicating a strong improvement in value creation during that year.
Net Sales
Net sales exhibited moderate fluctuations in the initial years, increasing from approximately 3.37 billion US dollars in 2018 to 3.59 billion in 2019, then decreasing to roughly 3.13 billion in 2020. A slight recovery to 3.33 billion occurred in 2021, followed by a substantial increase to over 7.32 billion US dollars in 2022. This sharp increase in the final year suggests strong revenue growth.
Economic Profit Margin
The economic profit margin followed a downward trajectory from -3.5% in 2018 to -30.23% in 2021, reflecting increasing inefficiency or rising costs relative to net sales. In 2022, it reversed markedly to 15.66%, indicating a significant enhancement in profitability relative to sales.

Overall, the company faced worsening economic losses and profitability margins until 2021, despite relatively stable sales. The year 2022 marked a turning point with a pronounced improvement in economic profit and margins driven by a substantial increase in net sales, suggesting effective operational or market factors favorably impacting financial performance.