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.


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 performance from 2018 to 2022 is characterized by a prolonged period of value destruction followed by a significant reversal in 2022. Between 2018 and 2021, the entity experienced a consistent decline in economic profit, indicating that the returns generated from operations were insufficient to cover the cost of the capital employed.

Net Operating Profit After Taxes (NOPAT) Trends
A sustained downward trajectory in NOPAT was observed from 2018 to 2021, decreasing from 827,216 thousand US$ to 230,394 thousand US$. This decline suggests a contraction in operational efficiency or market headwinds during this window. However, 2022 marked a sharp inflection point, with NOPAT increasing exponentially to 3,022,027 thousand US$, representing more than a ten-fold increase over the previous year.
Invested Capital and Cost of Capital
Invested capital generally trended upward, growing from 5,433,093 thousand US$ in 2018 to 10,052,399 thousand US$ by 2022. Concurrently, the cost of capital remained high and relatively volatile, fluctuating between 18.20% and 22.17%. The simultaneous increase in the capital base and the high hurdle rate placed significant pressure on the organization to generate substantial operating profits to achieve a positive economic return.
Economic Profit and Value Creation
The economic profit remained negative for four consecutive years, widening from -294,126 thousand US$ in 2018 to a peak deficit of -1,239,130 thousand US$ in 2021. This pattern confirms that the company was failing to create economic value during this period. This trend was abruptly reversed in 2022, when economic profit shifted to a positive 793,569 thousand US$. This pivot was driven primarily by the massive surge in NOPAT, which finally exceeded the total capital charge for the year.

In summary, the analyzed period demonstrates a transition from a phase of systemic underperformance relative to the cost of capital to a phase of significant value creation. The dramatic improvement in 2022 suggests a fundamental shift in operational profitability that overcame the burden of a larger invested capital base and a high cost of capital.



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.


The financial performance between 2018 and 2022 is characterized by a prolonged period of value erosion followed by a sharp recovery in the final year. From 2018 through 2021, the company consistently failed to generate returns exceeding its cost of capital, resulting in negative economic profit that deepened annually. This trend reversed significantly in 2022, marking a transition from value destruction to value creation.

Economic Profit Trends
Economic profit exhibited a consistent downward trajectory for four consecutive years, declining from -294.1 million USD in 2018 to a peak loss of -1.24 billion USD in 2021. This suggests a period of increasing inefficiency or systemic headwinds where operating returns were insufficient to cover the cost of invested capital. However, 2022 saw a decisive pivot, with economic profit swinging to a positive 793.6 million USD.
Invested Capital Dynamics
Invested capital generally trended upward over the five-year period, rising from 5.43 billion USD in 2018 to 10.05 billion USD in 2022. While there was a slight contraction in 2021, the substantial increase in capital deployment in 2022 coincided with the return to positive economic profit, suggesting that recent capital expenditures or strategic investments began yielding returns above the required threshold.
Economic Spread Ratio Analysis
The economic spread ratio mirrors the trajectory of economic profit, showing a steady deterioration from -5.41% in 2018 to -18.24% in 2021. This negative spread indicates that the return on invested capital was increasingly below the weighted average cost of capital during this interval. The reversal to a positive 7.89% in 2022 represents a significant operational turnaround, indicating that the company successfully generated a surplus return relative to its cost of capital.


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 trajectory from 2018 through 2022 is characterized by a prolonged period of value destruction followed by a sharp recovery in the final year. Between 2018 and 2021, economic profit consistently declined, indicating that the returns generated were insufficient to cover the cost of capital. However, 2022 marked a significant pivot, with the organization transitioning from substantial economic losses to a positive economic profit.

Economic Profit Trends
A steady deterioration in economic profit was observed from 2018 to 2021, with losses expanding from -294,126 thousand US$ to a peak deficit of -1,239,130 thousand US$. This downward trend suggests increasing capital inefficiency or rising costs of capital relative to operating returns. This trend reversed abruptly in 2022, as economic profit shifted to a positive 793,569 thousand US$, representing a complete recovery and a transition toward value creation.
Net Sales Performance
Net sales remained relatively stagnant between 2018 and 2021, fluctuating within a narrow range between approximately 3.1 billion and 3.6 billion US$. A transformative increase occurred in 2022, where net sales surged to 7,320,104 thousand US$. This more than twofold increase in revenue correlates directly with the reversal of economic losses, suggesting that scale and increased market demand were primary drivers of the improved financial position.
Economic Profit Margin Analysis
The economic profit margin exhibited a severe contraction over the four-year period ending in 2021, dropping from -8.71% in 2018 to -37.23% in 2021. This indicates a widening gap between the company's actual performance and its required return on capital. The recovery in 2022 was dramatic, with the margin swinging to a positive 10.84%. This shift highlights a fundamental change in the company's ability to generate wealth above its cost of capital, likely propelled by the massive expansion in top-line revenue observed in the same period.