OPERATING SEGMENT INFORMATION (Tables)
|
12 Months Ended |
Dec. 31, 2019 |
OPERATING SEGMENT INFORMATION |
|
Schedule of major products by reportable operating segment |
|
|
|
Segment |
|
Products |
Polyurethanes |
|
MDI, polyols, TPU and aniline |
Performance Products |
|
Specialty amines, ethyleneamines, maleic anhydride and technology licenses |
Advanced Materials |
|
Basic liquid and solid epoxy resins; specialty resin compounds; cross-linking, matting and curing agents; epoxy, acrylic and polyurethane-based formulations |
Textile Effects |
|
Textile chemicals, dyes and digital inks |
|
Schedule of EBITDA, Assets, Goodwill and Depreciation for each of the entity's reportable operating segments |
|
|
|
|
|
|
|
|
|
|
Year ended December 31, |
|
2019 |
|
2018 |
|
2017 |
Revenues: |
|
|
|
|
|
|
|
|
Polyurethanes |
$ |
3,911 |
|
$ |
4,282 |
|
$ |
3,764 |
Performance Products |
|
1,158 |
|
|
1,301 |
|
|
1,156 |
Advanced Materials |
|
1,044 |
|
|
1,116 |
|
|
1,040 |
Textile Effects |
|
763 |
|
|
824 |
|
|
776 |
Corporate and eliminations |
|
(79) |
|
|
81 |
|
|
109 |
Total |
$ |
6,797 |
|
$ |
7,604 |
|
$ |
6,845 |
|
|
|
|
|
|
|
|
|
Huntsman Corporation: |
|
|
|
|
|
|
|
|
Segment adjusted EBITDA(1): |
|
|
|
|
|
|
|
|
Polyurethanes |
$ |
548 |
|
$ |
809 |
|
$ |
776 |
Performance Products |
|
168 |
|
|
197 |
|
|
155 |
Advanced Materials |
|
201 |
|
|
225 |
|
|
219 |
Textile Effects |
|
84 |
|
|
101 |
|
|
83 |
Corporate and other(2) |
|
(155) |
|
|
(171) |
|
|
(193) |
Total |
|
846 |
|
|
1,161 |
|
|
1,040 |
Reconciliation of adjusted EBITDA to net income: |
|
|
|
|
|
|
|
|
Interest expense—continuing operations |
|
(111) |
|
|
(115) |
|
|
(165) |
Interest expense—discontinued operations |
|
— |
|
|
(36) |
|
|
(19) |
Income tax benefit (expense)—continuing operations |
|
38 |
|
|
(45) |
|
|
(20) |
Income tax expense—discontinued operations |
|
(35) |
|
|
(86) |
|
|
(111) |
Depreciation and amortization—continuing operations |
|
(270) |
|
|
(255) |
|
|
(236) |
Depreciation and amortization—discontinued operations |
|
(61) |
|
|
(88) |
|
|
(151) |
Net income attributable to noncontrolling interests |
|
36 |
|
|
313 |
|
|
105 |
Other adjustments: |
|
|
|
|
|
|
|
|
Business acquisition and integration expenses and purchase accounting inventory adjustments |
|
(5) |
|
|
(9) |
|
|
(19) |
Merger costs |
|
— |
|
|
(2) |
|
|
(28) |
EBITDA from discontinued operations |
|
265 |
|
|
171 |
|
|
511 |
Noncontrolling interest of discontinued operations |
|
— |
|
|
(232) |
|
|
(49) |
Fair value adjustments to Venator investment |
|
(18) |
|
|
(62) |
|
|
— |
Loss on early extinguishment of debt |
|
(23) |
|
|
(3) |
|
|
(54) |
Certain legal settlements and related (expenses) income |
|
(6) |
|
|
(1) |
|
|
11 |
(Loss) gain on sale of businesses/assets |
|
(21) |
|
|
— |
|
|
9 |
Certain nonrecurring information technology project implementation costs |
|
(4) |
|
|
— |
|
|
— |
Amortization of pension and postretirement actuarial losses |
|
(66) |
|
|
(67) |
|
|
(69) |
Plant incident remediation costs |
|
(8) |
|
|
— |
|
|
(1) |
U.S. Tax Reform Act impact on noncontrolling interest |
|
— |
|
|
— |
|
|
6 |
Restructuring, impairment and plant closing and transition credits (costs) |
|
41 |
|
|
6 |
|
|
(19) |
Net income |
$ |
598 |
|
$ |
650 |
|
$ |
741 |
|
|
|
|
|
|
|
|
|
|
|
|
Year ended December 31, |
|
|
2019 |
|
2018 |
|
2017 |
Depreciation and Amortization: |
|
|
|
|
|
|
|
|
|
Polyurethanes |
|
$ |
120 |
|
$ |
108 |
|
$ |
92 |
Performance Products |
|
|
81 |
|
|
78 |
|
|
78 |
Advanced Materials |
|
|
36 |
|
|
37 |
|
|
33 |
Textile Effects |
|
|
16 |
|
|
16 |
|
|
14 |
Corporate and other |
|
|
17 |
|
|
16 |
|
|
19 |
Total |
|
$ |
270 |
|
$ |
255 |
|
$ |
236 |
|
|
|
|
|
|
|
|
|
|
|
|
Year ended December 31, |
|
|
2019 |
|
2018 |
|
2017 |
Capital Expenditures: |
|
|
|
|
|
|
|
|
|
Polyurethanes |
|
$ |
185 |
|
$ |
153 |
|
$ |
158 |
Performance Products |
|
|
32 |
|
|
48 |
|
|
35 |
Advanced Materials |
|
|
24 |
|
|
20 |
|
|
21 |
Textile Effects |
|
|
22 |
|
|
20 |
|
|
16 |
Corporate and other |
|
|
11 |
|
|
10 |
|
|
4 |
Total |
|
$ |
274 |
|
$ |
251 |
|
$ |
234 |
|
|
|
|
|
|
|
|
|
December 31, |
|
|
2019 |
|
2018 |
Total Assets: |
|
|
|
|
|
|
Polyurethanes |
|
$ |
3,437 |
|
$ |
3,129 |
Performance Products |
|
|
1,125 |
|
|
1,161 |
Advanced Materials |
|
|
774 |
|
|
796 |
Textile Effects |
|
|
511 |
|
|
571 |
Corporate and other |
|
|
1,265 |
|
|
1,187 |
Total |
|
$ |
7,112 |
|
$ |
6,844 |
|
Schedule of revenues and long-lived assets by geographical area |
|
|
|
|
|
|
|
|
|
|
|
|
Year ended December 31, |
|
|
2019 |
|
2018 |
|
2017 |
Revenues by geographic area(1): |
|
|
|
|
|
|
|
|
|
United States |
|
$ |
2,025 |
|
$ |
2,136 |
|
$ |
1,828 |
China |
|
|
1,076 |
|
|
1,260 |
|
|
1,122 |
Germany |
|
|
541 |
|
|
537 |
|
|
507 |
India |
|
|
319 |
|
|
352 |
|
|
336 |
Other nations |
|
|
2,836 |
|
|
3,319 |
|
|
3,052 |
Total |
|
$ |
6,797 |
|
$ |
7,604 |
|
$ |
6,845 |
|
|
|
|
|
|
|
|
|
December 31, |
|
|
2019 |
|
2018 |
Long-lived assets(2): |
|
|
|
|
|
|
United States |
|
$ |
970 |
|
$ |
944 |
The Netherlands |
|
|
334 |
|
|
331 |
China |
|
|
247 |
|
|
247 |
Saudi Arabia |
|
|
154 |
|
|
161 |
Germany |
|
|
137 |
|
|
143 |
Switzerland |
|
|
106 |
|
|
108 |
Singapore |
|
|
94 |
|
|
96 |
Other nations |
|
|
341 |
|
|
323 |
Total |
|
$ |
2,383 |
|
$ |
2,353 |
|
(1) Geographic information for revenues is based upon countries into which product is sold. |
|
(2) Long-lived assets consist of property, plant and equipment, net. |
|
HUNTSMAN INTERNATIONAL LLC AND SUBSIDIARIES |
|
OPERATING SEGMENT INFORMATION |
|
Schedule of EBITDA, Assets, Goodwill and Depreciation for each of the entity's reportable operating segments |
|
|
|
|
|
|
|
|
|
|
Year ended December 31, |
|
2019 |
|
2018 |
|
2017 |
Huntsman International: |
|
|
|
|
|
|
|
|
Segment adjusted EBITDA(1): |
|
|
|
|
|
|
|
|
Polyurethanes |
$ |
548 |
|
$ |
809 |
|
$ |
776 |
Performance Products |
|
168 |
|
|
197 |
|
|
155 |
Advanced Materials |
|
201 |
|
|
225 |
|
|
219 |
Textile Effects |
|
84 |
|
|
101 |
|
|
83 |
Corporate and other(2) |
|
(150) |
|
|
(167) |
|
|
(189) |
Total |
|
851 |
|
|
1,165 |
|
|
1,044 |
Reconciliation of adjusted EBITDA to net income: |
|
|
|
|
|
|
|
|
Interest expense—continuing operations |
|
(126) |
|
|
(136) |
|
|
(181) |
Interest expense—discontinued operations |
|
— |
|
|
(36) |
|
|
(19) |
Income tax benefit (expense)—continuing operations |
|
41 |
|
|
(41) |
|
|
(17) |
Income tax expense—discontinued operations |
|
(35) |
|
|
(86) |
|
|
(111) |
Depreciation and amortization—continuing operations |
|
(270) |
|
|
(252) |
|
|
(228) |
Depreciation and amortization—discontinued operations |
|
(61) |
|
|
(88) |
|
|
(151) |
Net income attributable to noncontrolling interests |
|
36 |
|
|
313 |
|
|
105 |
Other adjustments: |
|
|
|
|
|
|
|
|
Business acquisition and integration expenses and purchase accounting inventory adjustments |
|
(5) |
|
|
(9) |
|
|
(23) |
Merger costs |
|
— |
|
|
(2) |
|
|
(28) |
EBITDA from discontinued operations |
|
265 |
|
|
171 |
|
|
511 |
Noncontrolling interest of discontinued operations |
|
— |
|
|
(232) |
|
|
(49) |
Fair value adjustments to Venator investment |
|
(18) |
|
|
(62) |
|
|
— |
Loss on early extinguishment of debt |
|
(23) |
|
|
(3) |
|
|
(54) |
Certain legal settlements and related (expenses) income |
|
(6) |
|
|
(1) |
|
|
11 |
(Loss) gain on sale of businesses/assets |
|
(21) |
|
|
— |
|
|
10 |
Certain nonrecurring information technology project implementation costs |
|
(4) |
|
|
— |
|
|
— |
Amortization of pension and postretirement actuarial losses |
|
(70) |
|
|
(71) |
|
|
(72) |
Plant incident remediation costs |
|
(8) |
|
|
— |
|
|
(1) |
U.S. Tax Reform Act impact on noncontrolling interest |
|
— |
|
|
— |
|
|
6 |
Restructuring, impairment and plant closing and transition credits (costs) |
|
41 |
|
|
6 |
|
|
(19) |
Net income |
$ |
587 |
|
$ |
636 |
|
$ |
734 |
|
|
|
|
|
|
|
|
|
|
|
|
Year ended December 31, |
|
|
2019 |
|
2018 |
|
2017 |
Depreciation and Amortization: |
|
|
|
|
|
|
|
|
|
Polyurethanes |
|
$ |
120 |
|
$ |
108 |
|
$ |
92 |
Performance Products |
|
|
81 |
|
|
78 |
|
|
78 |
Advanced Materials |
|
|
36 |
|
|
37 |
|
|
33 |
Textile Effects |
|
|
16 |
|
|
16 |
|
|
14 |
Corporate and other |
|
|
17 |
|
|
13 |
|
|
11 |
Total |
|
$ |
270 |
|
$ |
252 |
|
$ |
228 |
|
|
|
|
|
|
|
|
|
|
|
|
Year ended December 31, |
|
|
2019 |
|
2018 |
|
2017 |
Capital Expenditures: |
|
|
|
|
|
|
|
|
|
Polyurethanes |
|
$ |
185 |
|
$ |
153 |
|
$ |
158 |
Performance Products |
|
|
32 |
|
|
48 |
|
|
35 |
Advanced Materials |
|
|
24 |
|
|
20 |
|
|
21 |
Textile Effects |
|
|
22 |
|
|
20 |
|
|
16 |
Corporate and other |
|
|
11 |
|
|
10 |
|
|
4 |
Total |
|
$ |
274 |
|
$ |
251 |
|
$ |
234 |
|
|
|
|
|
|
|
|
|
December 31, |
|
|
2019 |
|
2018 |
Total Assets: |
|
|
|
|
|
|
Polyurethanes |
|
$ |
3,437 |
|
$ |
3,129 |
Performance Products |
|
|
1,125 |
|
|
1,161 |
Advanced Materials |
|
|
774 |
|
|
796 |
Textile Effects |
|
|
511 |
|
|
571 |
Corporate and other |
|
|
1,668 |
|
|
1,569 |
Total |
|
$ |
7,515 |
|
$ |
7,226 |
|
|
|
|
|
|
|
|
|
December 31, |
|
|
2019 |
|
2018 |
Goodwill: |
|
|
|
|
|
|
Polyurethanes |
|
$ |
177 |
|
$ |
173 |
Performance Products |
|
|
16 |
|
|
16 |
Advanced Materials |
|
|
83 |
|
|
86 |
Total |
|
$ |
276 |
|
$ |
275 |
|
(1) We use segment adjusted EBITDA as the measure of each segment’s profit or loss. We believe that segment adjusted EBITDA more accurately reflects what management uses to make decisions about resources to be allocated to the segments and assess their financial performance. Segment adjusted EBITDA is defined as net income of Huntsman Corporation or Huntsman International, as appropriate, before interest, income tax, depreciation and amortization, net income attributable to noncontrolling interests and certain Corporate and other items, as well as eliminating the following adjustments: (a) business acquisition and integration expenses and purchase accounting inventory adjustments; (b) merger costs; (c) EBITDA from discontinued operations; (d) noncontrolling interest of discontinued operations; (e) fair value adjustments to Venator investment; (f) loss on early extinguishment of debt; (g) certain legal settlements and related income (expenses); (h) gain on sale of businesses/assets; (i) certain nonrecurring information technology project implementation costs; (j) amortization of pension and postretirement actuarial losses; (k) plant incident remediation costs; (l) U.S. Tax Reform Act impact on noncontrolling interest; and (m) restructuring, impairment, plant closing and transition credits (costs).
(2) Corporate and other includes unallocated corporate overhead, unallocated foreign exchange gains and losses, LIFO inventory valuation reserve adjustments, nonoperating income and expense, benzene sales and gains and losses on the disposition of corporate assets.
|
|