| | |
Page
|
| |||
| | | | S-ii | | | |
| | | | S-ii | | | |
| | | | S-iii | | | |
| | | | S-1 | | | |
| | | | S-8 | | | |
| | | | S-10 | | | |
| | | | S-11 | | | |
| | | | S-12 | | | |
| | | | S-29 | | | |
| | | | S-32 | | | |
| | | | S-38 | | | |
| | | | S-40 | | | |
| | | | S-45 | | | |
| | | | S-45 | | |
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 1 | | | |
| | | | 1 | | | |
| | | | 2 | | | |
| | | | 2 | | | |
| | | | 4 | | | |
| | | | 5 | | | |
| | | | 6 | | | |
| | | | 9 | | | |
| | | | 10 | | | |
| | | | 11 | | |
| | |
Three Months Ended
March 31, |
| |
Year Ended
December 31, |
| | | | | | | | | | ||||||||||||||||||||||||
(in millions)
|
| |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| |
2018
|
| | | | |||||||||||||||||||||
| | |
(unaudited)
|
| |
(unaudited)
|
| | | | | | | | | | | | | | | | | | | | | | ||||||||||||
Statement of Operations Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||
Revenues
|
| | | $ | 1,837 | | | | | $ | 1,593 | | | | | $ | 6,018 | | | | | $ | 6,797 | | | | | $ | 7,604 | | | | | | ||||||
Gross profit
|
| | | | 392 | | | | | | 297 | | | | | | 1,100 | | | | | | 1,382 | | | | | | 1,767 | | | | | | ||||||
Restructuring, impairment and plant closing costs (credits)
|
| | | | 24 | | | | | | 3 | | | | | | 49 | | | | | | (41) | | | | | | (7) | | | | | | ||||||
Operating income
|
| | | | 129 | | | | | | 56 | | | | | | 439 | | | | | | 474 | | | | | | 835 | | | | | | ||||||
Income (loss) from continuing operations
|
| | | | 101 | | | | | | (70) | | | | | | 292 | | | | | | 418 | | | | | | 675 | | | | | | ||||||
Income (loss) from discontinued operations, net of tax
|
| | | | 1 | | | | | | 777 | | | | | | 775 | | | | | | 169 | | | | | | (39) | | | | | | ||||||
Net income
|
| | | | 102 | | | | | | 707 | | | | | | 1,067 | | | | | | 587 | | | | | | 636 | | | | | | ||||||
Net income attributable to Huntsman International LLC
|
| | | | 85 | | | | | | 704 | | | | | | 1,035 | | | | | | 551 | | | | | | 323 | | | | | | ||||||
Other Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||
Adjusted EBITDA(1)
|
| | | $ | 292 | | | | | $ | 166 | | | | | $ | 653 | | | | | $ | 851 | | | | | $ | 1,165 | | | | | | ||||||
Depreciation and amortization
|
| | | | 73 | | | | | | 67 | | | | | | 283 | | | | | | 270 | | | | | | 252 | | | | | | ||||||
Capital expenditures
|
| | | | 98 | | | | | | 61 | | | | | | 249 | | | | | | 274 | | | | | | 251 | | | | | | ||||||
Balance Sheet Data (at period end): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||
Total assets
|
| | | $ | 8,338 | | | | | $ | 8,498 | | | | | $ | 8,756 | | | | | $ | 8,723 | | | | | $ | 8,335 | | | | | | ||||||
Total debt
|
| | | | 1,567 | | | | | | 2,183 | | | | | | 2,121 | | | | | | 2,769 | | | | | | 2,908 | | | | | | ||||||
Net debt(2)
|
| | | | 900 | | | | | | 589 | | | | | | 530 | | | | | | 2,244 | | | | | | 2,568 | | | | | |
| | |
Three Months
Ended March 31, |
| |
Year Ended
December 31, |
| | | | ||||||||||||||||||||||||
(in millions)
|
| |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| |
2018
|
| | |||||||||||||||||
Net income
|
| | | $ | 102 | | | | | $ | 707 | | | | | $ | 1,067 | | | | | $ | 587 | | | | | $ | 636 | | | | ||
Reconciliation of net income to adjusted EBITDA: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Net income attributable to noncontrolling interests
|
| | | | (17) | | | | | | (3) | | | | | | (32) | | | | | | (36) | | | | | | (313) | | | | ||
Interest expense, net from continuing operations
|
| | | | 19 | | | | | | 20 | | | | | | 88 | | | | | | 126 | | | | | | 136 | | | | ||
Interest expense, net from discontinued operations
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 36 | | | | ||
Income tax expense (benefit) from continuing operations
|
| | | | 35 | | | | | | 7 | | | | | | 46 | | | | | | (41) | | | | | | 41 | | | | ||
Income tax expense from discontinued operations
|
| | | | — | | | | | | 238 | | | | | | 242 | | | | | | 35 | | | | | | 86 | | | | ||
Depreciation and amortization of continuing operations
|
| | | | 73 | | | | | | 67 | | | | | | 283 | | | | | | 270 | | | | | | 252 | | | | ||
Depreciation and amortization of discontinued operations
|
| | | | — | | | | | | — | | | | | | — | | | | | | 61 | | | | | | 88 | | | | ||
Other adjustments: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Business acquisition and integration expenses and purchase
accounting inventory adjustments |
| | | | 9 | | | | | | 13 | | | | | | 31 | | | | | | 5 | | | | | | 9 | | | | ||
Merger costs
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2 | | | | ||
EBITDA from discontinued operations(a)
|
| | | | (1) | | | | | | (1,015) | | | | | | (1,017) | | | | | | (265) | | | | | | (171) | | | | ||
Noncontrolling interest of discontinued operations
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 232 | | | | ||
Fair value adjustments to Venator investment and related loss on disposal
|
| | | | 19 | | | | | | 110 | | | | | | 88 | | | | | | 18 | | | | | | 62 | | | | ||
Loss on early extinguishment of debt
|
| | | | — | | | | | | — | | | | | | — | | | | | | 23 | | | | | | 3 | | | | ||
Certain legal and other settlements and related expenses
|
| | | | 2 | | | | | | 2 | | | | | | 5 | | | | | | 6 | | | | | | 1 | | | | ||
(Gain) loss on sale of businesses/assets
|
| | | | — | | | | | | (2) | | | | | | (280) | | | | | | 21 | | | | | | — | | | | ||
Income from transition services agreements
|
| | | | (1) | | | | | | — | | | | | | (7) | | | | | | — | | | | | | — | | | | ||
Certain nonrecurring information technology project implementation costs
|
| | | | 1 | | | | | | 1 | | | | | | 6 | | | | | | 4 | | | | | | — | | | | ||
Amortization of pension and postretirement actuarial losses
|
| | | | 23 | | | | | | 18 | | | | | | 79 | | | | | | 70 | | | | | | 71 | | | | ||
Plant incident remediation costs
|
| | | | 4 | | | | | | — | | | | | | 2 | | | | | | 8 | | | | | | — | | | | ||
Restructuring, impairment and plant closing and transition costs (credits)(b)
|
| | | | 24 | | | | | | 3 | | | | | | 52 | | | | | | (41) | | | | | | (6) | | | | ||
Adjusted EBITDA
|
| | | $ | 292 | | | | | $ | 166 | | | | | $ | 653 | | | | | $ | 851 | | | | | $ | 1,165 | | | |
| | |
As of March 31, 2021
|
| |||||||||
(in millions)
|
| |
Historical
|
| |
As Adjusted(1)
|
| ||||||
| | |
(unaudited)
|
| |||||||||
Cash and cash equivalents
|
| | | $ | 667 | | | | | $ | | | |
Long-term debt (including current portion): | | | | | | | | | | | | | |
Revolving credit facility(2)
|
| | | $ | — | | | | | $ | — | | |
Amounts outstanding under A/R Securitization Program(3)
|
| | | | — | | | | | | — | | |
Senior notes(4)
|
| | | | 1,489 | | | | | | | | |
Senior notes offered hereby
|
| | | | — | | | | | | | | |
Variable interest entities
|
| | | | 55 | | | | | | | | |
Other
|
| | | | 23 | | | | | | | | |
Total debt
|
| | | | 1,567 | | | | | | | | |
Members’ equity
|
| | | | 3,616 | | | | | | | | |
Total capitalization
|
| | | $ | 5,183 | | | | | $ | | | |
Underwriters
|
| |
Principal amount
of notes |
| |||
Citigroup Global Markets Inc.
|
| | | $ | | | |
BofA Securities, Inc.
|
| | | | | | |
Total
|
| | | $ | | | |
| | |
Paid by us
|
| |||
Per note
|
| | | | % | | |
Total
|
| | | $ | | |
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 1 | | | |
| | | | 1 | | | |
| | | | 2 | | | |
| | | | 2 | | | |
| | | | 4 | | | |
| | | | 5 | | | |
| | | | 6 | | | |
| | | | 9 | | | |
| | | | 10 | | | |
| | | | 11 | | |