HUNTSMAN CORPORATION 
By THE WOODLANDS, Texas, April 30, 2013 /PRNewswire/ --
First Quarter 2013 Highlights
-- Adjusted EBITDA was $220 million compared to $407 million in the prior
year period (adjusted to exclude amortization of pension and
postretirement actuarial losses of $19 million and $10 million,
respectively).
-- Adjusted diluted income per share was $0.19 compared to $0.77 in the
prior year period (adjusted to exclude amortization of pension and
postretirement actuarial losses of $0.05 and $0.04, respectively).
-- Net loss attributable to Huntsman Corporation was $24 million compared
to net income of $163 million in the prior year period.
-- We estimate first quarter 2013 EBITDA was impacted by approximately $55
million as a result of our planned maintenance at our Port Neches, TX
facility during the period.
Three months ended
------------------
March 31, December 31,
---------
In millions, except
per share amounts,
unaudited 2013 2012 2012
------------------- ---- ---- ----
Revenues $2,702 $2,913 $2,619
Net (loss) income
attributable to
Huntsman Corporation $(24) $163 $(40)
Adjusted net income(1) $46 $186 $68
Diluted (loss) income
per share $(0.10) $0.68 $(0.17)
Adjusted diluted
income per share(1) $0.19 $0.77 $0.28
EBITDA(1) $112 $390 $104
Adjusted EBITDA(1) $220 $407 $245
See end of press
release for footnote
explanations
Huntsman Corporation (NYSE: HUN) today reported first quarter 2013 results with revenues of $2,702 million and adjusted EBITDA of $220 million.
Peter R. Huntsman, our President and CEO, commented:
"During the first quarter this year we saw a meaningful improvement in our MDI polyurethane margins. We expect this trend to continue as industry fundamentals improve.
I am encouraged by general demand trends across our businesses in North America and Asia and am optimistic about future prospects of our business in the key markets we serve. With the successful restart of our Port Neches facility and in excess of $165 million of annual cash improvements in the next several quarters, we continue to forecast that our non-TiO2 divisions will collectively do better this year than last."
Segment Analysis for 1Q13 Compared to 1Q12
Polyurethanes
The decrease in revenues in our Polyurethanes division for the three months ended March 31, 2013 compared to the same period in 2012 was primarily due to lower sales volumes partially offset by higher average selling prices. MDI sales volumes decreased in the European region partially offset by increased sales volumes in the Asia Pacific and Americas regions. PO/MTBE sales volumes decreased primarily due to the timing of shipments. MDI average selling prices increased in all regions primarily in response to higher raw material costs. PO/MTBE average selling prices decreased primarily due to less favorable market conditions. The decrease in adjusted EBITDA was primarily due to lower PO/MTBE earnings (first quarter 2012 benefited from industry supply outages) partially offset by higher MDI contribution margins.
Performance Products
The decrease in revenues in our Performance Products division for the three months ended March 31, 2013 compared to the same period in 2012 was due to lower sales volumes partially offset by higher average selling prices. Sales volumes decreased by 18% as a result of scheduled maintenance on our olefins and ethylene oxide facilities in Port Neches, Texas in the first quarter of 2013. Excluding the impact of this scheduled maintenance sales volumes would have increased by approximately 2%. Average selling prices increased primarily due to sales mix effect. The decrease in adjusted EBITDA was primarily due to the impact of our scheduled maintenance. As a result of lower upstream margins and lower product sales we estimate the impact of this maintenance to be approximately $55 million on the first quarter of 2013.
Advanced Materials
The decrease in revenues in our Advanced Materials division for the three months ended March 31, 2013 compared to the same period in 2012 was primarily due to lower sales volumes. Sales volumes decreased in the European and the Americas regions, primarily in our base resins and formulations businesses due to weaker demand and increased competition while sales volumes in the Asia Pacific region increased primarily due to strong demand in the adhesives and electrical engineering markets. The decrease in adjusted EBITDA was primarily due to lower contribution margins and lower sales volumes partially offset by lower selling, general and administrative costs as a result of recent restructuring efforts.
Textile Effects
The increase in revenues in our Textile Effects division for the three months ended March 31, 2013 compared to the same period in 2012 was due to higher sales volumes, partially offset by lower average selling prices. Sales volumes increased primarily due to increased market share in key markets. Average selling prices decreased primarily due to sales mix effect and foreign currency translation. The increase in adjusted EBITDA was primarily due to higher sales volumes and lower manufacturing and selling, general and administrative costs as a result of our restructuring efforts partially offset by lower contribution margins.
Pigments
The decrease in revenues in our Pigments division for the three months ended March 31, 2013 compared to the same period in 2012 was primarily due to lower average selling prices as sales volumes were essentially unchanged. Average selling prices decreased in all regions of the world primarily in response to lower end use demand. The decrease in adjusted EBITDA was primarily due to lower contribution margins and the impact of unabsorbed fixed costs at lower production rates.
Corporate, LIFO and Other
Adjusted EBITDA from Corporate, LIFO and Other decreased by $4 million to a loss of $45 million for the three months ended March 31, 2013 compared to a loss of $41 million for the same period in 2012. The decrease in adjusted EBITDA was primarily the result of a $7 million increase in LIFO inventory valuation expense ($4 million of expense in 2013 compared to $3 million of income in 2012) partially offset by a decrease in unallocated foreign exchange losses of $5 million ($2 million gain in 2013 compared to $3 million loss in 2012).
Liquidity, Capital Resources and Outstanding Debt
As of March 31, 2013 we had $832 million of combined cash and unused borrowing capacity compared to $887 million at December 31, 2012.
On April 29, 2013, we amended our accounts receivable securitization programs to among other things extend the maturity to April 2016, reduce the borrowing rate and increase the availability under the programs.
On March 11, 2013 we entered into an amendment of our senior credit facilities that provided for an additional term loan of $225 million due April, 2017. We used the proceeds to repay in full the remaining $193 million outstanding under our term loan B due April, 2014.
On March 4, 2013 we issued $250 million of additional 4.875% senior notes due 2020 and redeemed the remaining $200 million of 5.5% senior notes due 2016. In connection with this redemption, we recognized a loss on early extinguishment of debt of approximately $34 million. The 5.5% senior notes were favorably issued to us at less than market interest rates; accounting standards required us to record the notes on our balance sheet at less than face value and amortize the difference over time up to the full face value of $200 million. As a result, when we refinanced the notes we recognized an increase of recorded debt on our balance sheet of approximately $31 million due to the difference between face value and recorded carry value.
Total capital expenditures for the quarter ended March 31, 2013 were $89 million. We expect to spend approximately $450 million on capital expenditures in 2013 which approximates our annual depreciation and amortization.
Income Taxes
During the three months ended March 31, 2013 we recorded an income tax benefit of $20 million and paid $17 million in cash for income taxes. Our adjusted effective income tax rate for the three months ended March 31, 2013 was approximately 27%. During the first quarter of 2013 we released a valuation allowance on certain net deferred tax assets and recorded a net decrease in unrecognized tax benefits resulting from the settlement of tax audits and the expiration of statutes of limitations. These items had the effect of lowering our adjusted effective tax rate in the first quarter of 2013.
We expect our full year 2013 adjusted effective tax rate to be approximately 35% primarily due to the effect of tax valuation allowances and expected regional mix of income. We expect our long term effective income tax rate to be approximately 30 - 35%.
Amortization of Pension and Postretirement Actuarial Losses (Gains) Adjustment to Earnings
Beginning in 2013, we began to exclude the amortization of actuarial gains and losses associated with pension and postretirement benefits from adjusted EBITDA, adjusted net income (loss), adjusted net income (loss) attributable to Huntsman Corporation and adjusted diluted income (loss) per share. The amortization of actuarial gains and losses associated with pension and postretirement benefits arises from changes in actuarial assumptions and the difference between actual and expected returns on plan assets, and not from our normal, or "core," operations. There is diversity in accounting for these actuarial gains and losses within our industry, and we believe that removing these gains and losses provides management and investors greater transparency into the operational results of our businesses and enhances period-over-period comparability.
The service cost, amortization of prior service cost (benefit), interest cost and expected return on plan assets components of our periodic pension and postretirement benefit costs (income) will continue to be included in adjusted EBITDA, adjusted net income (loss), adjusted net income (loss) attributable to Huntsman Corporation and adjusted diluted income (loss) per share.
The amounts for prior periods have been recast to conform to the current presentation. A schedule of historical adjusted EBITDA along with a reconciliation of adjusted EBITDA to net income (loss) attributable to Huntsman Corporation can be found in tables 9 and 10 of this press release. A reconciliation of adjusted earnings measures used in this press release can be found in table 4 of this press release.
Upcoming Conferences
A member of management will present at the following upcoming conferences:
-- Barclays Chemical ROC Stars, May 7, 2013
-- Wells Fargo Industrial and Construction Conference, May 8, 2013
-- Goldman Sachs Basic Materials Conference, May 22, 2013
-- Deutsche Bank Global Industrials and Basic Materials Conference, June
13, 2013
A webcast of the presentations, where applicable, along with accompanying materials will be available on the investor relations section of the company's website, www.huntsman.com.
Earnings Conference Call Information
We will hold a conference call to discuss our first quarter 2013 financial results on Tuesday, April 30, 2013 at 9:00 a.m. ET.
Call-in numbers for the conference call:
U.S. participants (888) 713 - 4199
International participants (617) 213 - 4861
Passcode 28343738
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 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=PT4XFXGYU
Webcast Information
The conference call will be available via webcast and can be accessed from the investor relations portion of the company's website at huntsman.com.
Replay Information
The conference call will be available for replay beginning April 30, 2013 and ending May 7, 2013.
Call-in numbers for the replay:
U.S. participants (888) 286 - 8010
International participants (617) 801 - 6888
Replay code 38526421
Table 1 - Results of Operations
-------------------------------
Three months ended
March 31,
---------
In millions, except per share amounts,
unaudited 2013 2012
-------------------------------------- ---- ----
Revenues $2,702 $2,913
Cost of goods sold 2,353 2,363
----- -----
Gross profit 349 550
Operating expenses 255 265
Restructuring, impairment and plant closing
costs 44 -
--- ---
Operating income 50 285
Interest expense, net (51) (59)
Equity in income of investment in
unconsolidated affiliates 1 2
Loss on early extinguishment of debt (35) (1)
(Loss) income before income taxes (35) 227
Income tax benefit (expense) 20 (60)
---
(Loss) income from continuing operations (15) 167
Loss from discontinued operations, net of
tax(2) (2) (4)
Net (loss) income (17) 163
Net income attributable to noncontrolling
interests, net of tax (7) -
---
Net (loss) income attributable to Huntsman
Corporation $(24) $163
==== ====
Adjusted EBITDA(1) $220 $407
Adjusted net income(1) $46 $186
Basic (loss) income per share $(0.10) $0.69
Diluted (loss) income per share $(0.10) $0.68
Adjusted diluted income per share(1) $0.19 $0.77
Common share information:
Basic shares outstanding 239.0 236.5
Diluted shares 239.0 240.1
Diluted shares for adjusted diluted income per
share 241.8 240.1
See end of press release for footnote explanations
Table 2 - Results of Operations by Segment
------------------------------------------
Three months ended
March 31, Better /
---------
In millions,
unaudited 2013 2012 (Worse)
------------ ---- ---- ------
Segment Revenues:
Polyurethanes $1,182 $1,213 (3)%
Performance
Products 722 814 (11)%
Advanced
Materials 336 340 (1)%
Textile Effects 188 185 2%
Pigments 330 424 (22)%
Eliminations and
other (56) (63) 11%
--- ---
Total $2,702 $2,913 (7)%
====== ======
Segment Adjusted EBITDA(1):
Polyurethanes $178 $181 (2)%
Performance
Products 54 92 (41)%
Advanced
Materials 27 33 (18)%
Textile Effects (3) (8) 63%
Pigments 9 150 (94)%
Corporate, LIFO
and other (45) (41) (10)%
Total $220 $407 (46)%
==== ====
See end of press release for footnote explanations
Table 3 - Factors Impacting Sales Revenues
------------------------------------------
Three months ended
March 31, 2013 vs. 2012
-----------------------
Average Selling Price(a)
-----------------------
Local Exchange Sales Mix Sales
Unaudited Currency Rate & Other Volume(a) Total
--------- -------- ---- ------- -------- -----
Polyurethanes 3% --- 2% (8)% (3)%
Performance Products 1% --- 6% (18)% (11)%
Advanced Materials --- (1)% 4% (4)% (1)%
Textile Effects (1)% (1)% (3)% 7% 2%
Pigments (22)% --- --- --- (22)%
Total Company --- --- 2% (9)% (7)%
(a) Excludes revenues and sales volumes from tolling arrangements, by-products and raw materials.
Table 4 - Reconciliation of U.S. GAAP to Non-GAAP Measures
----------------------------------------------------------
Income Tax Net Income (Loss) Diluted Income (Loss)
EBITDA (Expense) Benefit Attrib. to HUN Corp. Per Share
------ ----------------- -------------------- ---------
Three months ended Three months ended Three months ended Three months ended
March 31, March 31, March 31, March 31,
--------- --------- --------- ---------
In millions, except per share amounts,
unaudited 2013 2012 2013 2012 2013 2012 2013 2012
-------------------------------------- ---- ---- ---- ---- ---- ---- ---- ----
GAAP(1) $112 $390 $20 $(60) $(24) $163 $(0.10) $0.68
Adjustments:
Acquisition expenses 3 - (1) - 2 - 0.01 -
Loss from discontinued operations, net of
tax(2) 3 1 N/A N/A 2 4 0.01 0.02
Discount amortization on settlement
financing associated with the terminated
merger N/A N/A (1) (2) 2 5 0.01 0.02
Loss on early extinguishment of debt 35 1 (13) - 22 1 0.09 -
Certain legal settlements and related
expenses 2 1 (1) - 1 1 - -
Amortization of pension and postretirement
actuarial losses 19 10 (7) (1) 12 9 0.05 0.04
Restructuring, impairment and plant closing
and transition costs 46 4 (17) (1) 29 3 0.12 0.01
Adjusted(1) $220 $407 $(20) $(64) $46 $186 $0.19 $0.77
==== ==== ==== ==== === ==== ----- -----
Adjusted income tax expense 20 64
Net income attributable to noncontrolling
interests, net of tax 7 -
Adjusted pre-tax income(1) $73 $250
=== ====
Adjusted effective tax rate 27% 26%
Income Tax Net Income (Loss) Diluted Income (Loss)
EBITDA (Expense) Benefit Attrib. to HUN Corp. Per Share
------ ----------------- -------------------- ---------
Three months ended Three months ended Three months ended Three months ended
December 31, December 31, December 31, December 31,
In millions, except per share amounts,
unaudited 2012 2012 2012 2012
-------------------------------------- ---- ---- ---- ----
GAAP(1) $104 $17 $(40) $(0.17)
Adjustments:
Acquisition expenses 3 (1) 2 0.01
Loss from discontinued operations, net of
tax(2) 1 N/A - -
Discount amortization on settlement
financing associated with the terminated
merger N/A (3) 5 0.02
Gain on disposition of businesses/assets (3) - (3) (0.01)
Loss on early extinguishment of debt 78 (28) 50 0.21
Extraordinary gain on the acquisition of a
business, net of tax(3) (1) N/A (1) -
Certain legal settlements and related
expenses 6 (2) 4 0.02
Amortization of pension and postretirement
actuarial losses 12 (2) 10 0.04
Restructuring, impairment and plant closing
and transition costs 45 (4) 41 0.17
Adjusted(1) $245 $(23) $68 $0.28
==== ==== === -----
Adjusted income tax expense 23
Net income attributable to noncontrolling
interests, net of tax 2
Adjusted pre-tax income(1) $93
===
Adjusted effective tax rate 25%
See end of press release for footnote explanations
Table 5 - Reconciliation of Net Income (Loss) to EBITDA
-------------------------------------------------------
Three months ended
------------------
March 31, December 31,
---------
In millions,
unaudited 2013 2012 2012
------------ ---- ---- ----
Net (loss) income
attributable to
Huntsman Corporation $(24) $163 $(40)
Interest expense, net 51 59 54
Income tax (benefit)
expense from
continuing
operations (20) 60 (17)
Income tax benefit
from discontinued
operations(2) (2) (1) (1)
Depreciation and
amortization of
continuing
operations 106 105 108
Depreciation and
amortization of
discontinued
operations(2) 1 4 -
EBITDA(1) $112 $390 $104
==== ==== ====
See end of press release for footnote explanations
Table 6 - Selected Balance Sheet Items
--------------------------------------
March 31, December 31,
In millions 2013 2012
----------- ---- ----
(unaudited)
Cash $256 $396
Accounts and notes
receivable, net 1,594 1,534
Inventories 1,797 1,819
Other current assets 356 370
Property, plant and
equipment, net 3,643 3,745
Other assets 1,073 1,020
Total assets $8,719 $8,884
====== ======
Accounts payable $1,101 $1,102
Other current
liabilities 724 791
Current portion of debt 298 288
Long-term debt 3,489 3,414
Other liabilities 1,282 1,393
Total equity 1,825 1,896
Total liabilities and
equity $8,719 $8,884
====== ======
Table 7 - Outstanding Debt
--------------------------
March 31, December 31,
In millions 2013 2012
----------- ---- ----
(unaudited)
Debt:
Senior credit facilities $1,598 $1,565
Accounts receivable programs 236 241
Senior notes 646 568
Senior subordinated notes 892 892
Variable interest entities 262 270
Other debt 153 166
Total debt - excluding affiliates 3,787 3,702
----- -----
Total cash 256 396
--- ---
Net debt- excluding affiliates $3,531 $3,306
====== ======
Table 8 - Summarized Statement of Cash Flows
--------------------------------------------
Three months ended
March 31,
---------
In millions, unaudited 2013 2012
---------------------- ---- ----
Total cash at beginning of period $396 $562
Net cash (used in) provided by
operating activities (74) 190
Net cash used in investing
activities (85) (109)
Net cash provided by (used in)
financing activities 21 (176)
Effect of exchange rate changes on
cash (2) 4
Change in restricted cash - 7
Total cash at end of period $256 $478
==== ====
Supplemental cash flow information:
Cash paid for interest $(59) $(82)
Cash paid for income taxes (17) (13)
Cash paid for capital expenditures (89) (81)
Depreciation & amortization 107 109
Changes in primary working capital:
Accounts and notes receivable (85) (239)
Inventories (9) (65)
Accounts payable 10 186
Total use of cash $(84) $(118)
==== =====
Table 9 - Adjusted EBITDA Reconciliation
----------------------------------------
$ in millions 1Q09 2Q09 3Q09 4Q09 1Q10 2Q10 3Q10 4Q10 1Q11 2Q11 3Q11 4Q11 1Q12 2Q12 3Q12 4Q12 1Q13
---- ---- ---- ---- ---- ---- ---- ---- ---- ---- ---- ---- ---- ---- ---- ---- ----
Net (loss) income attributable to
Huntsman Corporation $(290) $406 $(68) $66 $(172) $114 $55 $30 $62 $114 $(34) $105 $163 $124 $116 $(40) $(24)
Interest expense, net 55 58 65 60 61 43 64 61 59 65 63 62 59 57 56 54 51
Income tax expense (benefit) 138 311 68 (73) (34) 39 41 (17) 22 34 55 (2) 60 65 61 (17) (20)
Depreciation and amortization 126 99 112 103 98 97 99 110 103 111 113 112 105 107 107 108 106
Income taxes, depreciation and
amortization in discontinued
operations 1 - (70) (9) (8) 38 (2) (17) (7) (1) 7 (4) 3 (1) 1 (1) (1)
--- --- --- --- --- --- --- --- --- --- --- --- --- --- --- --- ---
EBITDA 30 874 107 147 (55) 331 257 167 239 323 204 273 390 352 341 104 112
Loss on accounts receivable
securitization programs 4 6 3 10 - - - - - - - - - - - - -
Acquisition expenses 1 - 8 (9) - 1 1 1 1 3 1 - - 1 1 3 3
(Gain) loss on initial
consolidation of subsidiaries - - - - - - - - - (12) - - - - 4 - -
EBITDA from discontinued
operations 3 2 64 28 21 (100) 3 23 21 2 (17) - 1 3 - 1 3
Gain on disposition of businesses/
assets - - (1) - - - - - - (3) (3) (34) - - - (3) -
Loss on early extinguishment of
debt - - 21 - 155 7 7 14 3 - 2 2 1 - 1 78 35
Extraordinary (gain) loss on the
acquisition of a business - - - (6) - - - 1 (1) (1) - (2) - - (1) (1) -
Certain legal settlements and
related expense - - - - - - - 8 34 - 4 8 1 - 4 6 2
Expenses (income) associated with
the terminated merger and related
litigation 7 (844) 2 - - 1 3 - - - - - - - - - -
Amortization of pension and
postretirement actuarial losses 9 8 7 8 6 5 6 8 7 7 9 8 10 11 10 12 19
Restructuring, impairment and
plant closing and transition
costs (credits) 14 62 7 5 3 17 4 5 7 9 155 (4) 4 9 51 45 46
Adjusted EBITDA 68 108 218 183 130 262 281 227 311 328 355 251 407 376 411 245 220
=== === === === === === === === === === === === === === === === ===
$ in millions 2005 2006 2007 2008 2009 2010 2011 2012 1Q13 LTM
---- ---- ---- ---- ---- ---- ---- ---- --------
Net (loss) income attributable to
Huntsman Corporation $(35) $230 $(172) $609 $114 $27 $247 $363 $176
Interest expense, net 425 349 285 262 238 229 249 226 218
Income tax (benefit) expense (70) (50) (13) 190 444 29 109 169 89
Depreciation and amortization 372 361 379 396 440 404 439 427 428
Income taxes, depreciation and
amortization in discontinued
operations 221 141 (104) 72 (78) 11 (5) 2 (2)
EBITDA 913 1,031 375 1,529 1,158 700 1,039 1,187 909
Loss on accounts receivable
securitization programs 9 13 21 27 23 - - - -
Acquisition expenses - - - - - 3 5 5 8
Cumulative effect of change in
accounting principle 31 - - - - - - - -
(Gain) loss on initial
consolidation of subsidiaries - - - - - - (12) 4 4
EBITDA from discontinued
operations (274) 4 339 (156) 97 (53) 6 5 7
Gain on disposition of businesses/
assets - (92) (69) (1) (1) - (40) (3) (3)
Loss on early extinguishment of
debt 323 27 2 1 21 183 7 80 114
Extraordinary (gain) loss on the
acquisition of a business - (56) 7 (14) (6) 1 (4) (2) (2)
Certain legal settlements and
related expense - (9) 6 - - 8 46 11 12
Expenses (income) associated with
the terminated merger and related
litigation - - 210 (780) (835) 4 - - -
Amortization of pension and
postretirement actuarial losses 30 17 16 8 32 25 31 43 52
Restructuring, impairment and
plant closing and transition
costs 58 8 29 31 88 29 167 109 151
Adjusted EBITDA 1,090 942 936 645 577 900 1,245 1,439 1,252
Acquisition - Textile Effects 88 45 - - - - - - -
Sale of C4 business (36) (9) - - - - - - -
---
Proforma Adjusted EBITDA $1,142 $978 $936 $645 $577 $900 $1,245 $1,439 $1,252
====== ==== ==== ==== ==== ==== ====== ====== ======
Table 10 - Adjusted EBITDA by Segment
-------------------------------------
$ in millions
Segment Adjusted EBITDA(1): 1Q09 2Q09 3Q09 4Q09 1Q10 2Q10 3Q10 4Q10 1Q11 2Q11 3Q11 4Q11 1Q12 2Q12 3Q12 4Q12 1Q13
---- ---- ---- ---- ---- ---- ---- ---- ---- ---- ---- ---- ---- ---- ---- ---- ----
Polyurethanes $36 $90 $140 $137 $56 $73 $103 $101 $118 $146 $144 $82 $181 $174 $243 $190 $178
Performance Products 64 33 85 68 61 116 103 91 117 103 98 63 92 87 109 81 54
Advanced Materials 11 15 27 22 32 51 43 18 39 32 26 17 33 26 31 8 27
Textile Effects (10) (10) (20) (12) (1) 9 7 1 (7) (7) (28) (22) (8) (4) (9) 1 (3)
Pigments (14) 7 17 26 31 51 68 72 89 117 164 147 150 136 75 14 9
Corporate, LIFO and other (19) (27) (31) (58) (49) (38) (43) (56) (45) (63) (49) (36) (41) (43) (38) (49) (45)
Adjusted EBITDA $68 $108 $218 $183 $130 $262 $281 $227 $311 $328 $355 $251 $407 $376 $411 $245 $220
=== ==== ==== ==== ==== ==== ==== ==== ==== ==== ==== ==== ==== ==== ==== ==== ====
$ in millions Proforma(2) Proforma(2)
Segment Adjusted EBITDA(1): 2005 2006 2007 2008 2009 2010 2011 2012 1Q13 LTM
---- ---- ---- ---- ---- ---- ---- ---- --------
Polyurethanes $743 $580 $609 $385 $403 $333 $490 $788 $785
Performance Products 196 215 217 278 250 371 381 369 331
Advanced Materials 154 146 160 150 75 144 114 98 92
Textile Effects 88 56 65 (6) (52) 16 (64) (20) (15)
Pigments 155 125 64 21 36 222 517 375 234
Corporate, LIFO and other (194) (144) (179) (183) (135) (186) (193) (171) (175)
---- ----
Adjusted EBITDA $1,142 $978 $936 $645 $577 $900 $1,245 $1,439 $1,252
====== ==== ==== ==== ==== ==== ====== ====== ======
(1) For a reconciliation see table 9.
(2) Proforma as if Huntsman had acquired its interest in Textile Effects as of January 1, 2005; excludes C4 business sold in 2006.
Footnotes
---------
(1) We use EBITDA and adjusted EBITDA to measure the
operating performance of our business. 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) attributable
to Huntsman Corporation 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 EBITDA, adjusted EBITDA and
adjusted net income. Additional information
with respect to our use of each of these
financial measures follows:
EBITDA is defined as net income (loss)
attributable to Huntsman Corporation before
interest, income taxes, and depreciation and
amortization. EBITDA as used herein is not
necessarily comparable to other similarly
titled measures of other companies. The
reconciliation of EBITDA to net income (loss)
attributable to Huntsman Corporation is set
forth in Table 5 above.
Adjusted EBITDA is computed by eliminating the
following from EBITDA: acquisition expenses;
loss (gain) on initial consolidation of
subsidiaries; EBITDA from discontinued
operations; loss (gain) on disposition of
businesses/assets; loss on early
extinguishment of debt; extraordinary loss
(gain) on the acquisition of a business;
certain legal settlements and related expenses;
amortization of pension and postretirement
actuarial losses (gains); and restructuring,
impairment, plant closing and transition costs
(credits). The reconciliation of adjusted
EBITDA to EBITDA is set forth in Table 4 above.
Adjusted net income (loss) is computed by
eliminating the after tax impact of the
following items from net income (loss)
attributable to Huntsman Corporation:
acquisition expenses; loss (gain) on initial
consolidation of subsidiaries; loss (income)
from discontinued operations; discount
amortization on settlement financing associated
with the terminated merger; loss (gain) on
disposition of businesses/assets; loss on
early extinguishment of debt; extraordinary
loss (gain) on the acquisition of a business;
certain legal settlements and related expenses;
amortization of pension and postretirement
actuarial losses (gains); and restructuring,
impairment, plant closing and transition costs
(credits). 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) attributable to Huntsman
Corporation common stockholders is set forth in
Table 4 above.
(2) During the first quarter 2010 we closed our
Australian styrenics operations; results from
this business are treated as discontinued
operations.
About Huntsman:
Huntsman is a global manufacturer and marketer of differentiated chemicals. Our operating companies manufacture products for a variety of global industries, including chemicals, plastics, automotive, aviation, textiles, footwear, paints and coatings, construction, technology, agriculture, health care, detergent, personal care, furniture, appliances and packaging. Originally known for pioneering innovations in packaging and, later, for rapid and integrated growth in petrochemicals, Huntsman has approximately 12,000 employees and operates from multiple locations worldwide. The Company had 2012 revenues of over $11 billion. For more information about Huntsman, please visit the company's website at www.huntsman.com.
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, 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.
SOURCE Huntsman Corporation
