EX-99.1 2 a17-24503_1ex99d1.htm EX-99.1

Exhibit 99.1

 

News Release

 

FOR IMMEDIATE RELEASE

Media:

Investor Relations:

October 27, 2017

Gary Chapman

Ivan Marcuse

The Woodlands, TX

(281) 719-4324

(281) 719-4637

NYSE: HUN

 

 

 

Huntsman Announces Strong Third Quarter 2017 Results;

Balance Sheet Transformed with Significant Debt Reduction

 

Third Quarter 2017 Highlights

 

·                 Net income was $179 million compared to $64 million in the prior year period and $183 million in the prior quarter.

 

·                 Adjusted EBITDA was $340 million (16% EBITDA margin), impacted by $50 million from Hurricane Harvey, compared to $234 million in the prior year period and $299 million in the prior quarter.

 

·                 Diluted income per share was $0.60 compared to $0.23 in the prior year period and $0.69 in the prior quarter.

 

·                 Adjusted diluted income per share was $0.67 compared to $0.31 in the prior year period and $0.59 in the prior quarter.

 

·                 Net cash provided by operating activities was $261 million. Free cash flow generation was $227 million.

 

·                 The balance sheet was transformed by applying the $1.2 billion in Venator IPO net proceeds to reduce Huntsman debt.  On October 25, 2017, we made an additional $100 million early repayment of debt.  From the beginning of 2016 to this most recent quarter our net-debt was reduced by 47%, from $4.5 billion to $2.4 billion.

 

·                 Merger of equals with Clariant terminated by mutual agreement.

 

 

 

Three months ended

 

Nine months ended

 

 

 

September 30,

 

June 30,

 

September 30,

 

In millions, except per share amounts

 

2017

 

2016

 

2017

 

2017

 

2016

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

$

2,169

 

$

1,831

 

$

2,054

 

$

6,155

 

$

5,614

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

179

 

$

64

 

$

183

 

$

454

 

$

220

 

Adjusted net income(1)

 

$

164

 

$

74

 

$

144

 

$

418

 

$

302

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted income per share

 

$

0.60

 

$

0.23

 

$

0.69

 

$

1.60

 

$

0.83

 

Adjusted diluted income per share(1)

 

$

0.67

 

$

0.31

 

$

0.59

 

$

1.72

 

$

1.26

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA(1)

 

$

340

 

$

234

 

$

299

 

$

899

 

$

787

 

Pro forma adjusted EBITDA(2)

 

$

340

 

$

227

 

$

299

 

$

899

 

$

765

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash provided by operating activities

 

$

261

 

$

333

 

$

207

 

$

538

 

$

736

 

Free cash flow(3)

 

$

227

 

$

251

 

$

155

 

$

404

 

$

523

 

 

 

 

 

 

 

 

 

 

 

 

 

See end of press release for footnote explanations

 



 

THE WOODLANDS, Texas — Huntsman Corporation (NYSE: HUN) today reported third quarter 2017 results with revenues of $2,169 million, net income of $179 million and adjusted EBITDA of $340 million.

 

Peter R. Huntsman, our President and CEO, commented:

 

“While I am disappointed that the merger of equals agreement with Clariant has been terminated, Huntsman’s future has never been brighter as our businesses continue to improve across the board, our balance sheet is as strong as it has ever been and will get even stronger with proceeds from upcoming Venator secondary sales. We look forward to achieving investment grade metrics in the near future. Huntsman remains focused on growing our downstream differentiated and specialty businesses, expanding our margins, and generating a consistently strong free cash flow.”

 

“Notwithstanding a $50 million impact from Hurricane Harvey on our third quarter EBITDA, our business was up $113 million over last year. Our business is operating at a 16% EBITDA margin to sales. Excluding the impact from Harvey, each one of our businesses performed well, growing adjusted EBITDA versus the prior year, as our underlying fundamentals remain positive across our core markets.  I expect each of our businesses to show year over year growth in the fourth quarter as well.  In addition to our strong operating performance in the third quarter, we successfully completed the IPO of our Pigments and Additives segment, now called Venator, and the $1.2 billion in the initial proceeds were used to reduce our leverage.  We also paid down an additional $100 million in debt from free cash flow earlier this week.  We are delivering on our commitments to our shareholders, as to date we have generated over $1 billion in free cash flow and reduced our net-debt by over $2 billion since 2016, while at the same time investing in our differentiated and specialty businesses.”

 

Segment Analysis for 3Q17 Compared to 3Q16

 

Polyurethanes

 

The increase in revenues in our Polyurethanes segment for the three months ended September 30, 2017 compared to the same period of 2016 was due to higher average selling prices and higher sales volumes. MDI average selling prices increased in response to continued strong market conditions and higher raw material costs. MTBE average selling prices increased primarily as a result of higher pricing for high octane gasoline. MDI sales volumes increased due to increased demand across most major markets. MTBE sales volumes increased due to the timing of shipments in the 2016 period, partially offset by the impact of hurricane related production outages during the third quarter of 2017. The increase in segment adjusted EBITDA was primarily due to higher MDI margins, partially offset by lower MTBE earnings and the $15 million estimated impact of hurricane related production outages during the third quarter of 2017.

 

Performance Products

 

The decrease in revenues in our Performance Products segment for the three months ended September 30, 2017 compared to the same period of 2016 was due to lower sales volumes, partially offset by higher average selling prices. Sales volumes decreased primarily due to the sale of the European surfactants business to Innospec Inc. on December 30, 2016 as well as the impact of hurricane related production outages in the third quarter of 2017, partially offset by higher sales volumes in our maleic anhydride and amines businesses. Average selling prices increased primarily in response to higher raw material costs and a favorable product mix effect. The decrease in segment adjusted EBITDA was primarily due to the estimated $35 million impact of hurricane related production outages in the third quarter of 2017 and the sale of the European surfactants business at the end of 2016. Pro-forma for the sale of our European surfactants business, adjusted EBITDA was flat year-over-year.

 

Advanced Materials

 

The increase in revenues in our Advanced Materials segment for the three months ended September 30, 2017 compared to the same period of 2016 was due to higher sales volumes and higher average selling prices. Sales volumes increased primarily due to growth in our specialty electronics and electrical and coatings

 

2



 

components businesses, partially offset by our withdrawal from certain low margin business. Average selling prices increased in response to higher raw material costs and favorable product mix. The increase in segment adjusted EBITDA was primarily due to higher sales volumes and higher average selling prices, partially offset by higher raw material costs.

 

Textile Effects

 

The increase in revenues in our Textile Effects segment for the three months ended September 30, 2017 compared to the same period of 2016 was due to higher sales volumes, partially offset by lower average selling prices.  Sales volumes increased in both textile chemicals and dyes, particularly in our Asia region. Average selling prices decreased primarily due to competitive market conditions. The increase in segment adjusted EBITDA was primarily due to higher sales volumes and lower fixed costs, partially offset by lower margins.

 

Corporate, LIFO and other

 

For the three months ended September 30, 2017, segment adjusted EBITDA from Corporate and other for Huntsman Corporation increased by $3 million to a loss of $42 million from a loss of $45 million for the same period in 2016.

 

Held for Sale and Discontinued Operations

 

Our Pigments and Additives division, known as Venator, is now classified as Held for Sale on our balance sheet and treated as discontinued operations on our income statement.  We will be issuing a form 8K with certain restated historical financial data.

 

Liquidity, Capital Resources and Outstanding Debt

 

During the quarter we generated adjusted free cash flow of $227 million compared to $251 million a year ago. As of September 30, 2017, we had $1,211 million of combined cash and unused borrowing capacity compared to $1,208 million as of December 31, 2016.  Year to date, including the $1.2 billion debt repayment made with the proceeds of the Venator separation and the $100 million early repayment of debt made on our term loan this week, we have repaid approximately $1.6 billion of debt.

 

During the nine months ended September 30, 2017, we spent $159 million on capital expenditures compared to $214 million in 2016. We expect to spend approximately $290 million on capital expenditures in 2017.

 

Income Taxes

 

During the three months ended September 30, 2017, we recorded income tax expense of $35 million compared to $6 million during the same period in 2016.  In the third quarter 2017, our adjusted effective tax rate was 24%. We expect our fourth quarter adjusted effective tax rate to be similar to the third quarter. Our 2018 adjusted effective tax rate will be approximately 25% - 28%.

 

Earnings Conference Call Information

 

We will hold a conference call to discuss our third quarter 2017 financial results on Friday, October 27, 2017 at 10:00 a.m. ET.

 

Call-in numbers for the conference call:

 

U.S. participants

(888) 680 - 0890

International participants

(617) 213 - 4857

Passcode

547 974 21#

 

In order to facilitate the registration process, you may use the following link to pre-register for the conference call. Callers who pre-register will be given a unique PIN to gain immediate access to the call and bypass the

 

3



 

live operator. You may pre-register at any time, including up to and after the call start time. To pre-register, please go to:

https://www.theconferencingservice.com/prereg/key.process?key=PRRFWWDBY.

 

Webcast Information

 

The conference call will be available via webcast and can be accessed from the company’s website at ir.huntsman.com.

 

Replay Information

 

The conference call will be available for replay beginning October 27, 2017 and ending November 3, 2017.

 

Call-in numbers for the replay:

 

U.S. participants

(888) 286 - 8010

International participants

(617) 801 - 6888

Replay code

29385180

 

Upcoming Conferences

 

During the fourth quarter a member of management is expected to present at the Citi Basic Materials Conference on November 28, 2017 and the Bank of America Merrill Lynch Leveraged Finance Conference on November 30, 2017. A webcast of the presentation, if applicable, along with accompanying materials will be available at ir.huntsman.com.

 

4



 

Table 1 — Results of Operations

 

 

 

Three months ended

 

Nine months ended

 

 

 

September 30,

 

September 30,

 

In millions, except per share amounts

 

2017

 

2016

 

2017

 

2016

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

$

2,169

 

$

1,831

 

$

6,155

 

$

5,614

 

Cost of goods sold

 

1,695

 

1,475

 

4,852

 

4,444

 

Gross profit

 

474

 

356

 

1,303

 

1,170

 

Operating expenses

 

238

 

217

 

677

 

664

 

Restructuring, impairment and plant closing costs

 

1

 

38

 

13

 

56

 

Expenses associated with the merger

 

12

 

 

18

 

 

Operating income

 

223

 

101

 

595

 

450

 

Interest expense

 

(39

)

(52

)

(134

)

(153

)

Equity in income of investment in unconsolidated affiliates

 

1

 

1

 

4

 

4

 

Loss on early extinguishment of debt

 

(35

)

(1

)

(36

)

(3

)

Other income (expense)

 

1

 

(3

)

2

 

(1

)

Income before income taxes

 

151

 

46

 

431

 

297

 

Income tax expense

 

(35

)

(6

)

(78

)

(65

)

Income from continuing operations

 

116

 

40

 

353

 

232

 

Income (loss) from discontinued operations, net of tax(4)

 

63

 

24

 

101

 

(12

)

Net income

 

179

 

64

 

454

 

220

 

Net income attributable to noncontrolling interests, net of tax

 

(32

)

(9

)

(64

)

(22

)

Net income attributable to Huntsman Corporation

 

$

147

 

$

55

 

$

390

 

$

198

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA(1)

 

$

340

 

$

234

 

$

899

 

$

787

 

Adjusted net income(1)

 

$

164

 

$

74

 

$

418

 

$

302

 

 

 

 

 

 

 

 

 

 

 

Basic income per share

 

$

0.62

 

$

0.23

 

$

1.64

 

$

0.84

 

Diluted income per share

 

$

0.60

 

$

0.23

 

$

1.60

 

$

0.83

 

Adjusted diluted income per share(1)

 

$

0.67

 

$

0.31

 

$

1.72

 

$

1.26

 

 

 

 

 

 

 

 

 

 

 

Common share information:

 

 

 

 

 

 

 

 

 

Basic shares outstanding

 

239

 

236

 

238

 

236

 

Diluted shares

 

244

 

240

 

244

 

239

 

Diluted shares for adjusted diluted income per share

 

244

 

240

 

244

 

239

 

 

 

 

 

 

 

 

 

 

 

See end of press release for footnote explanations

 

 

 

 

 

 

 

 

 

 

5



 

Table 2 — Results of Operations by Segment

 

 

 

Three months ended

 

 

 

Nine months ended

 

 

 

 

 

September 30,

 

Better /

 

September 30,

 

Better /

 

In millions

 

2017

 

2016

 

(Worse)

 

2017

 

2016

 

(Worse)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Segment Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

Polyurethanes

 

$

1,197

 

$

891

 

34

%

$

3,172

 

$

2,703

 

17

%

Performance Products

 

501

 

509

 

(2

)%

1,595

 

1,611

 

(1

)%

Performance Products, pro forma(2)

 

501

 

451

 

11

%

1,595

 

1,433

 

11

%

Advanced Materials

 

263

 

247

 

6

%

782

 

774

 

1

%

Textile Effects

 

193

 

184

 

5

%

586

 

567

 

3

%

Corporate and eliminations

 

15

 

 

n/m

 

20

 

(41

)

n/m

 

Total

 

$

2,169

 

$

1,831

 

18

%

$

6,155

 

$

5,614

 

10

%

Total, pro forma(2)

 

$

2,169

 

$

1,773

 

22

%

$

6,155

 

$

5,436

 

13

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Segment Adjusted EBITDA(1):

 

 

 

 

 

 

 

 

 

 

 

 

 

Polyurethanes

 

$

245

 

$

137

 

79

%

$

556

 

$

439

 

27

%

Performance Products

 

63

 

70

 

(10

)%

249

 

248

 

0

%

Performance Products, pro forma(2)

 

63

 

63

 

0

%

249

 

226

 

10

%

Advanced Materials

 

56

 

55

 

2

%

166

 

173

 

(4

)%

Textile Effects

 

19

 

17

 

12

%

64

 

59

 

8

%

Corporate, LIFO and other

 

(43

)

(45

)

4

%

(136

)

(132

)

(3

)%

Total

 

$

340

 

$

234

 

45

%

$

899

 

$

787

 

14

%

Total, pro forma(2)

 

$

340

 

$

227

 

50

%

$

899

 

$

765

 

18

%

 

n/m = not meaningful

 

See end of press release for footnote explanations

 

6



 

Table 3 — Factors Impacting Sales Revenue

 

 

 

Three months ended

 

 

 

September 30, 2017 vs. 2016

 

 

 

Average Selling Price(a)

 

 

 

 

 

 

 

 

 

Local

 

Exchange

 

Sales Mix

 

Sales

 

 

 

 

 

Currency

 

Rate

 

& Other

 

Volume(b)

 

Total

 

Polyurethanes

 

20

%

2

%

0

%

12

%

34

%

Polyurethanes, adj

 

21

%

2

%

1

%

10

%

34

%(d)

Performance Products

 

9

%

1

%

4

%

(16

)%

(2

)%

Performance Products, adj

 

9

%

1

%

(2

)%

18

%

26

%(c)(d)

Advanced Materials

 

1

%

2

%

0

%

3

%

6

%

Textile Effects

 

(1

)%

1

%

(2

)%

7

%

5

%

Total Company

 

12

%

2

%

3

%

1

%

18

%

Total Company, adj

 

11

%

2

%

1

%

12

%

26

%(c)(d)

 

 

 

Nine months ended

 

 

 

September 30, 2017 vs. 2016

 

 

 

Average Selling Price(a)

 

 

 

 

 

 

 

 

 

Local

 

Exchange

 

Sales Mix

 

Sales

 

 

 

 

 

Currency

 

Rate

 

& Other

 

Volume(b)

 

Total

 

Polyurethanes

 

15

%

0

%

5

%

(3

)%

17

%

Polyurethanes, adj

 

15

%

0

%

4

%

1

%

20

%(d)(e)

Performance Products

 

6

%

0

%

2

%

(9

)%

(1

)%

Performance Products, adj

 

6

%

0

%

(2

)%

12

%

16

%(c)(d)

Advanced Materials

 

1

%

0

%

0

%

0

%

1

%

Textile Effects

 

(2

)%

0

%

(3

)%

8

%

3

%

Total Company

 

9

%

0

%

6

%

(5

)%

10

%

Total Company, adj

 

8

%

0

%

3

%

5

%

16

%(c)(d)(e)

 


(a) Excludes sales from tolling arrangements, by-products and raw materials.

(b) Excludes sales from by-products and raw materials.

(c) Pro forma adjusted to exclude the sale of the European differentiated surfactants on December 30, 2016.

(d) Pro forma adjusted to exclude the impact from Hurricane Harvey in 3Q17 and Other weather realted outages in 2H16.

(e) Pro forma adjusted to exclude the impact from maintenance outages in 2Q17.

 

7



 

Table 4 — Reconciliation of U.S. GAAP to Non-GAAP Measures

 

 

 

 

 

 

 

Income Tax

 

 

 

 

 

Diluted Income

 

 

 

EBITDA

 

Expense

 

Net Income

 

Per Share

 

 

 

Three months ended

 

Three months ended

 

Three months ended

 

Three months ended

 

 

 

September 30,

 

September 30,

 

September 30,

 

September 30,

 

In millions, except per share amounts

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

Net income

 

$

179

 

$

64

 

 

 

 

 

$

179

 

$

64

 

$

0.73

 

$

0.27

 

Net income attributable to noncontrolling interests

 

(32

)

(9

)

 

 

 

 

(32

)

(9

)

(0.13

)

(0.04

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to Huntsman Corporation

 

147

 

55

 

 

 

 

 

147

 

55

 

0.60

 

0.23

 

Interest expense from continuing operations

 

39

 

52

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense from discontinued operations(4)

 

8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax expense from continuing operations

 

35

 

6

 

$

(35

)

$

(6

)

 

 

 

 

 

 

 

 

Income tax expense (benefit) from discontinued operations(4)

 

17

 

(7

)

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization from continuing operations

 

80

 

83

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization from discontinued operations(4)

 

9

 

30

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisition and integration expenses

 

10

 

6

 

(3

)

(2

)

7

 

4

 

0.03

 

0.02

 

EBITDA / Income from discontinued operations, net of tax(4)

 

(97

)

(47

)

N/A

 

N/A

 

(63

)

(24

)

(0.26

)

(0.10

)

Minority interest of discontinued operations(1)(4)

 

12

 

3

 

N/A

 

N/A

 

12

 

3

 

0.05

 

0.01

 

Loss on early extinguishment of debt

 

35

 

1

 

(12

)

 

23

 

1

 

0.09

 

 

Expenses associated with merger, net of tax

 

12

 

 

(1

)

 

11

 

 

0.05

 

 

Net plant incident costs

 

13

 

 

(4

)

 

9

 

 

0.04

 

 

Amortization of pension and postretirement actuarial losses

 

19

 

14

 

(3

)

(5

)

16

 

9

 

0.07

 

0.04

 

Restructuring, impairment and plant closing and transition costs

 

1

 

38

 

1

 

(12

)

2

 

26

 

0.01

 

0.11

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted(1)

 

$

340

 

$

234

 

$

(57

)

$

(25

)

$

164

 

$

74

 

$

0.67

 

$

0.31

 

Pro forma adjustments(2)

 

 

$

(7

)

 

 

 

 

 

 

 

 

 

 

 

 

Pro forma adjusted EBITDA(1)

 

$

340

 

$

227

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted income tax expense(1)

 

 

 

 

 

 

 

 

 

$

57

 

$

25

 

 

 

 

 

Net income attributable to noncontrolling interests, net of tax

 

 

 

 

 

 

 

 

 

32

 

9

 

 

 

 

 

Minority interest of discontinued operations(1)(4)

 

 

 

 

 

 

 

 

 

(12

)

(3

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted pre-tax income(1)

 

 

 

 

 

 

 

 

 

$

241

 

$

105

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted effective tax rate

 

 

 

 

 

 

 

 

 

24

%

24

%

 

 

 

 

 

 

 

 

 

 

 

Income Tax

 

 

 

Diluted Income

 

 

 

EBITDA

 

Expense

 

Net Income

 

Per Share

 

 

 

Three months ended

 

Three months ended

 

Three months ended

 

Three months ended

 

 

 

June 30,

 

June 30,

 

June 30,

 

June 30,

 

In millions, except per share amounts

 

2017

 

2017

 

2017

 

2017

 

Net income

 

$

183

 

 

 

 

 

 

 

$

183

 

 

 

$

0.75

 

 

 

Net income attributable to noncontrolling interests

 

(16

)

 

 

 

 

 

 

(16

)

 

 

(0.07

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to Huntsman Corporation

 

167

 

 

 

 

 

 

 

167

 

 

 

0.69

 

 

 

Interest expense from continuing operations

 

47

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense from discontinued operations(4)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax expense from continuing operations

 

24

 

 

 

$

(24

)

 

 

 

 

 

 

 

 

 

 

Income tax expense from discontinued operations(4)

 

21

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization from continuing operations

 

79

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization from discontinued operations(4)

 

29

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisition and integration expenses

 

4

 

 

 

 

 

 

4

 

 

 

0.02

 

 

 

EBITDA / Income from discontinued operations, net of tax(4)

 

(95

)

 

 

N/A

 

 

 

(45

)

 

 

(0.18

)

 

 

Minority interest of discontinued operations(1)(4)

 

3

 

 

 

N/A

 

 

 

3

 

 

 

0.01

 

 

 

Gain on disposition of businesses/assets

 

(8

)

 

 

 

 

 

(8

)

 

 

(0.03

)

 

 

Loss on early extinguishment of debt

 

1

 

 

 

 

 

 

1

 

 

 

 

 

 

Expenses associated with merger

 

6

 

 

 

N/A

 

 

 

6

 

 

 

0.02

 

 

 

Certain legal settlements and related expenses

 

1

 

 

 

 

 

 

1

 

 

 

 

 

 

Amortization of pension and postretirement actuarial losses

 

17

 

 

 

(4

)

 

 

13

 

 

 

0.05

 

 

 

Restructuring, impairment and plant closing and transition costs

 

3

 

 

 

(1

)

 

 

2

 

 

 

0.01

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted(1)

 

$

299

 

 

 

$

(29

)

 

 

$

144

 

 

 

$

0.59

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted income tax expense(1)

 

 

 

 

 

 

 

 

 

$

29

 

 

 

 

 

 

 

Net income attributable to noncontrolling interests, net of tax

 

 

 

 

 

 

 

 

 

16

 

 

 

 

 

 

 

Minority interest of discontinued operations(1)(4)

 

 

 

 

 

 

 

 

 

(3

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted pre-tax income(1)

 

 

 

 

 

 

 

 

 

$

186

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted effective tax rate

 

 

 

 

 

 

 

 

 

16

%

 

 

 

 

 

 

 

8



 

Table 4 — Reconciliation of U.S. GAAP to Non-GAAP Measures (cont.)

 

 

 

 

 

 

 

Income Tax

 

 

 

 

 

Diluted Income

 

 

 

EBITDA

 

(Expense) Benefit

 

Net Income

 

Per Share

 

 

 

Nine months ended

 

Nine months ended

 

Nine months ended

 

Nine months ended

 

 

 

September 30,

 

September 30,

 

September 30,

 

September 30,

 

In millions, except per share amounts

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

Net income

 

$

454

 

$

220

 

 

 

 

 

$

454

 

$

220

 

$

1.86

 

$

0.92

 

Net income attributable to noncontrolling interests

 

(64

)

(22

)

 

 

 

 

(64

)

(22

)

(0.26

)

(0.09

)

Net income attributable to Huntsman Corporation

 

390

 

198

 

 

 

 

 

390

 

198

 

1.60

 

0.83

 

Interest expense from continuing operations

 

134

 

153

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense (income) from discontinued operations(4)

 

8

 

(1

)

 

 

 

 

 

 

 

 

 

 

 

 

Income tax expense from continuing operations

 

78

 

65

 

(78

)

(65

)

 

 

 

 

 

 

 

 

Income tax expense (benefit) from discontinued operations(4)

 

41

 

(8

)

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization from continuing operations

 

235

 

238

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization from discontinued operations(4)

 

68

 

84

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisition and integration expenses

 

17

 

11

 

(4

)

(3

)

13

 

8

 

0.05

 

0.03

 

EBITDA / Income (loss) from discontinued operations, net of tax(4)

 

(218

)

(63

)

N/A

 

N/A

 

(101

)

12

 

(0.41

)

0.05

 

Minority interest of discontinued operations(1)(4)

 

18

 

8

 

N/A

 

N/A

 

18

 

8

 

0.07

 

0.03

 

Gain on disposition of businesses/assets

 

(8

)

 

 

 

(8

)

 

(0.03

)

 

Loss on early extinguishment of debt

 

36

 

3

 

(12

)

(1

)

24

 

2

 

0.10

 

0.01

 

Expenses associated with merger

 

18

 

 

N/A

 

N/A

 

17

 

 

0.07

 

 

Certain legal settlements and related expenses

 

1

 

 

 

 

1

 

 

 

 

Net plant incident costs

 

13

 

 

(4

)

 

9

 

 

0.04

 

 

Amortization of pension and postretirement actuarial losses

 

55

 

42

 

(11

)

(10

)

44

 

32

 

0.18

 

0.13

 

Restructuring, impairment and plant closing and transition costs

 

13

 

57

 

(2

)

(15

)

11

 

42

 

0.05

 

0.18

 

Adjusted(1)

 

$

899

 

$

787

 

$

(111

)

$

(94

)

$

418

 

$

302

 

$

1.72

 

$

1.26

 

Pro forma adjustments(2)

 

 

$

(22

)

 

 

 

 

 

 

 

 

 

 

 

 

Pro forma adjusted EBITDA(1)

 

$

899

 

$

765

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted income tax expense(1)

 

 

 

 

 

 

 

 

 

$

111

 

$

94

 

 

 

 

 

Net income attributable to noncontrolling interests, net of tax

 

 

 

 

 

 

 

 

 

64

 

22

 

 

 

 

 

Minority interest of discontinued operations(1)(4)

 

 

 

 

 

 

 

 

 

(18

)

(8

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted pre-tax income(1)

 

 

 

 

 

 

 

 

 

$

575

 

$

410

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted effective tax rate

 

 

 

 

 

 

 

 

 

19

%

23

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

See end of press release for footnote explanations

 

9



 

Table 5 — Selected Balance Sheet Items

 

 

 

September 30,

 

June 30,

 

December 31,

 

In millions

 

2017

 

2017

 

2016

 

 

 

 

 

 

 

 

 

Cash

 

$

451

 

$

486

 

$

396

 

Accounts and notes receivable, net

 

1,247

 

1,207

 

1,183

 

Inventories

 

1,084

 

1,089

 

918

 

Other current assets

 

240

 

236

 

281

 

Current assets held for sale

 

2,745

 

962

 

777

 

Property, plant and equipment, net

 

3,035

 

3,039

 

3,034

 

Other assets

 

1,181

 

1,194

 

1,137

 

Noncurrent assets held for sale

 

 

1,475

 

1,463

 

 

Total assets

 

$

9,983

 

$

9,688

 

$

9,189

 

 

 

 

 

 

 

 

 

Accounts payable

 

$

891

 

$

864

 

$

790

 

Other current liabilities

 

537

 

460

 

471

 

Current portion of debt

 

29

 

41

 

50

 

Current liabilities held for sale

 

1,633

 

518

 

467

 

Long-term debt

 

2,845

 

4,061

 

4,122

 

Other liabilities

 

1,457

 

1,466

 

1,429

 

Noncurrent liabilities held for sale

 

 

400

 

393

 

Total equity

 

2,591

 

1,878

 

1,467

 

 

 

 

 

 

 

 

 

Total liabilities and equity

 

$

9,983

 

$

9,688

 

$

9,189

 

 

Table 6 — Outstanding Debt

 

 

 

September 30,

 

December 31,

 

In millions

 

2017

 

2016

 

 

 

 

 

 

 

Debt:

 

 

 

 

 

Senior credit facilities

 

$

592

 

$

1,967

 

Accounts receivable programs

 

184

 

208

 

Senior notes

 

1,913

 

1,812

 

Variable interest entities

 

114

 

126

 

Other debt

 

71

 

59

 

 

 

 

 

 

 

Total debt - excluding affiliates

 

2,874

 

4,172

 

 

 

 

 

 

 

Total cash

 

451

 

396

 

 

 

 

 

 

 

Net debt- excluding affiliates

 

$

2,423

 

$

3,776

 

 

10



 

Table 7 — Summarized Statement of Cash Flows

 

 

 

Three months ended

 

Nine months ended

 

 

 

September 30,

 

September 30,

 

In millions

 

2017

 

2016

 

2017

 

2016

 

 

 

 

 

 

 

 

 

 

 

Total cash at beginning of period(a)

 

$

520

 

$

383

 

$

425

 

$

269

 

 

 

 

 

 

 

 

 

 

 

Net cash provided by operating activities - continuing operations

 

261

 

333

 

538

 

736

 

Net cash provided by operating activities - discontinued operations(4)

 

88

 

72

 

205

 

112

 

Net cash used in investing activities - continuing operations

 

(50

)

(82

)

(145

)

(213

)

Net cash used in investing activities - discontinued operations(4)

 

(61

)

(14

)

(49

)

(57

)

Net cash used in financing activities

 

(125

)

(244

)

(349

)

(397

)

Effect of exchange rate changes on cash

 

4

 

1

 

12

 

1

 

Change in restricted cash

 

 

1

 

 

(1

)

 

 

 

 

 

 

 

 

 

 

Total cash at end of period(a)

 

$

637

 

$

450

 

$

637

 

$

450

 

 

 

 

 

 

 

 

 

 

 

Supplemental cash flow information - continuing operations:

 

 

 

 

 

 

 

 

 

Cash paid for interest

 

$

(30

)

$

(36

)

$

(122

)

$

(139

)

Cash (paid) received for income taxes

 

(21

)

(8

)

36

 

(29

)

Cash paid for capital expenditures

 

(58

)

(82

)

(159

)

(214

)

Depreciation and amortization

 

80

 

83

 

235

 

238

 

 

 

 

 

 

 

 

 

 

 

Changes in primary working capital:

 

 

 

 

 

 

 

 

 

Accounts and notes receivable

 

$

(28

)

$

68

 

$

(148

)

$

(3

)

Inventories

 

19

 

57

 

(118

)

133

 

Accounts payable

 

16

 

13

 

95

 

(11

)

 

 

 

 

 

 

 

 

 

 

Total cash (used in) provided by primary working capital

 

$

7

 

$

138

 

$

(171

)

$

119

 

 

 

 

Three months ended

 

Nine months ended

 

 

 

September 30,

 

September 30,

 

 

 

2017

 

2016

 

2017

 

2016

 

Free cash flow(3):

 

 

 

 

 

 

 

 

 

Net cash provided by operating activities

 

$

261

 

$

333

 

$

538

 

$

736

 

Capital expenditures

 

(58

)

(82

)

(159

)

(214

)

All other investing activities, excluding acquisition and disposition activities(b)

 

6

 

 

7

 

1

 

Non-recurring merger costs(c)

 

18

 

 

18

 

 

 

 

 

 

 

 

 

 

 

 

Total free cash flow

 

$

227

 

$

251

 

$

404

 

$

523

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

$

340

 

$

234

 

$

899

 

$

787

 

Capital expenditures

 

(58

)

(82

)

(159

)

(214

)

Capital reimbursements

 

 

2

 

1

 

28

 

Interest

 

(30

)

(36

)

(122

)

(139

)

Income taxes

 

(21

)

(8

)

36

 

(29

)

Primary working capital change

 

7

 

138

 

(171

)

119

 

Restructuring

 

(7

)

(19

)

(26

)

(42

)

Pensions

 

(48

)

(13

)

(85

)

(45

)

Maintenance & other

 

44

 

35

 

31

 

58

 

 

 

 

 

 

 

 

 

 

 

Total free cash flow(3) 

 

$

227

 

$

251

 

$

404

 

$

523

 

 

 

 

 

 

 

 

 

 

 

Free cash flow of discontinued operations(3)(4)

 

$

61

 

$

52

 

$

217

 

$

49

 

 


(a) Includes restricted cash and cash held in discontinued operations.

(b) Represents “Acquisition of business, net of cash acquired”,  “Cash received from purchase price adjustment for business acquired”, and “Proceeds from sale of business/assets”.

(c) Represents payments associated with one-time costs of the proposed merger of equals with Clariant.

 

11



 


Footnotes

 

(1)   We use adjusted EBITDA to measure the operating performance of our business and for planning and evaluating the performance of our business segments.  We provide adjusted net income because we feel it provides meaningful insight for the investment community into the performance of our business.  We believe that net income (loss) is the performance measure calculated and presented in accordance with generally accepted accounting principles in the U.S. (“GAAP”) that is most directly comparable to adjusted EBITDA and adjusted net income.  Additional information with respect to our use of each of these financial measures follows:

 

Adjusted EBITDA, adjusted net income (loss) and adjusted diluted income (loss) per share, as used herein, are not necessarily comparable to other similarly titled measures of other companies.

 

Adjusted EBITDA is computed by eliminating the following from net income (loss):  (a) net income attributable to noncontrolling interests, net of tax; (b) interest; (c) income taxes; (d) depreciation and amortization; (e) acquisition and integration expenses; (f) Income (loss) from discontinued operations, net of tax; (g) minority interest from discontinued operations (h) loss (gain) on disposition of businesses/assets; (i) loss on early extinguishment of debt; (j) expenses associated with merger; (k) certain legal settlements and related expenses (l) net plant incident costs (credits); (m) amortization of pension and postretirement actuarial losses (gains); and (n) restructuring, impairment and plant closing costs (credits).  The reconciliation of adjusted EBITDA to net income (loss) is set forth in Table 4 above.

 

Adjusted net income (loss) and adjusted diluted income (loss) per share are computed by eliminating the after tax impact of the following items from net income (loss: (a) net income attributable to noncontrolling interest; (b) acquisition and integration expenses, purchase accounting adjustments; (c) impact of certain foreign tax credit elections; (d) Income (loss) from discontinued operations, net of tax;; (e) discount amortization on settlement financing associated with the terminated merger; (f) loss (gain) on disposition of businesses/assets; (g) loss on early extinguishment of debt; (h) expenses associated with the merger; (i) certain legal settlements and related expenses; (j) net plant incident costs (credits); (k) minority interest from discontinued operations; (l) amortization of pension and postretirement actuarial losses (gains); and  (m) restructuring, impairment and plant closing costs (credits).    The income tax impacts, if any, of each adjusting item represent a ratable allocation of the total difference between the unadjusted tax expense and the total adjusted tax expense, computed without consideration of any adjusting items using a with and without approach.  We do not adjust for changes in tax valuation allowances because we do not believe it provides more meaningful information than is provided under GAAP.  The reconciliation of adjusted net income (loss) to net income (loss) is set forth in Table 4 above.

 

(2)   Pro forma adjusted to exclude the sale of our European differentiated surfactants business to Innospec on December 30, 2016 as if it had occurred at the beginning of the relevant period.

 

(3)   Management internally uses a free cash flow measure: (a) to evaluate the Company’s liquidity, (b) to evaluate strategic investments, (c) to plan stock buyback and dividend levels and (d) to evaluate the Company’s ability to incur and service debt. Free cash flow is not a defined term under U.S. GAAP, and it should not be inferred that the entire free cash flow amount is available for discretionary expenditures. The Company defines free cash flow as cash flow provided by operating activities less cash flow used in investing activities, excluding acquisition/disposition activities and non-recurring separation costs. Free cash flow is typically derived directly from the Company’s condensed consolidated statement of cash flows; however, it may be adjusted for items that affect comparability between periods.

 

(4)   During the third quarter of 2017 we separated our Pigments and Additives division through an Initial Public Offering of Venator Materials PLC;  Additionally, during the first quarter 2010 we closed our Australian styrenics operations.  Results from these associated businesses are treated as discontinued operations.

 

12



 

About Huntsman:

 

Huntsman Corporation is a publicly traded global manufacturer and marketer of differentiated and specialty chemicals with 2016 revenues of more than  $7 billion.  Our chemical products number in the thousands and are sold worldwide to manufacturers serving a broad and diverse range of consumer and industrial end markets. We operate more than 75 manufacturing, R&D and operations facilities in over 30 countries and employ approximately 10,000 associates within our four distinct business divisions. For more information about Huntsman, please visit the company’s website at www.huntsman.com.

 

Social Media:

 

Twitter: www.twitter.com/Huntsman_Corp
Facebook
: www.facebook.com/huntsmancorp
LinkedIn
: www.linkedin.com/company/huntsman

 

Forward Looking Statements:

 

Statements in this release that are not historical are forward-looking statements. These statements are based on management’s current beliefs and expectations. The forward-looking statements in this release are subject to uncertainty and changes in circumstances and involve risks and uncertainties that may affect the company’s operations, markets, products, services, prices and other factors as discussed in the Huntsman companies’ filings with the U.S. Securities and Exchange Commission. Significant risks and uncertainties may relate to, but are not limited to: effects of disruption caused by the announcement of and termination of the merger of equals transaction and its termination making it more difficult to maintain relationships with employees, customers, vendors and other business partners; the risk that stockholder litigation in connection with the contemplated transaction and its termination may result in significant costs of defense, indemnification and liability; transaction costs; volatile global economic conditions, cyclical and volatile product markets, disruptions in production at manufacturing facilities, reorganization or restructuring of Huntsman’s operations, the ability to implement cost reductions and manufacturing optimization improvements in Huntsman businesses,  and other financial, economic, competitive, environmental, political, legal, regulatory and technological factors. The company assumes no obligation to provide revisions to any forward-looking statements should circumstances change, except as otherwise required by applicable laws.

 

13