| Schedule of major products by reportable operating segment |
|
|
|
|
|
Segment
|
|
Products |
| Polyurethanes |
|
MDI, PO, polyols, PG, TPU, aniline and MTBE |
| Performance Products |
|
amines, surfactants, LAB, maleic anhydride, other performance chemicals, EG, olefins and technology licenses |
| Advanced Materials |
|
epoxy resin compounds and formulations; cross-linking, matting and curing agents; epoxy, acrylic and polyurethane-based adhesives and tooling resin formulations |
| Textile Effects |
|
textile chemicals and dyes |
| Pigments |
|
titanium dioxide |
|
|
| Schedule of revenues and EBITDA for each of entity's reportable operating segments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months
ended
September 30, |
|
Nine months
ended
September 30, |
|
|
|
2012 |
|
2011 |
|
2012 |
|
2011 |
|
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Polyurethanes
|
|
$ |
1,244 |
|
$ |
1,209 |
|
$ |
3,735 |
|
$ |
3,391 |
|
|
Performance Products
|
|
|
742 |
|
|
846 |
|
|
2,319 |
|
|
2,546 |
|
|
Advanced Materials
|
|
|
328 |
|
|
349 |
|
|
1,014 |
|
|
1,059 |
|
|
Textile Effects
|
|
|
182 |
|
|
173 |
|
|
562 |
|
|
563 |
|
|
Pigments
|
|
|
319 |
|
|
455 |
|
|
1,150 |
|
|
1,243 |
|
|
Eliminations
|
|
|
(74 |
) |
|
(56 |
) |
|
(212 |
) |
|
(213 |
) |
| |
|
|
|
|
|
|
|
|
|
|
Total
|
|
$ |
2,741 |
|
$ |
2,976 |
|
$ |
8,568 |
|
$ |
8,589 |
|
| |
|
|
|
|
|
|
|
|
|
|
Huntsman Corporation
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment EBITDA(1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Polyurethanes
|
|
$ |
203 |
|
$ |
136 |
|
$ |
544 |
|
$ |
392 |
|
|
Performance Products
|
|
|
107 |
|
|
97 |
|
|
282 |
|
|
325 |
|
|
Advanced Materials
|
|
|
24 |
|
|
2 |
|
|
77 |
|
|
69 |
|
|
Textile Effects
|
|
|
(22 |
) |
|
(157 |
) |
|
(37 |
) |
|
(175 |
) |
|
Pigments
|
|
|
69 |
|
|
161 |
|
|
346 |
|
|
357 |
|
|
Corporate and other(2)
|
|
|
(40 |
) |
|
(52 |
) |
|
(125 |
) |
|
(196 |
) |
| |
|
|
|
|
|
|
|
|
|
|
Subtotal
|
|
|
341 |
|
|
187 |
|
|
1,087 |
|
|
772 |
|
|
Discontinued Operations(3)
|
|
|
— |
|
|
17 |
|
|
(4 |
) |
|
(6 |
) |
| |
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
341 |
|
|
204 |
|
|
1,083 |
|
|
766 |
|
|
Interest expense, net
|
|
|
(56 |
) |
|
(63 |
) |
|
(172 |
) |
|
(187 |
) |
|
Income tax expense—continuing operations
|
|
|
(61 |
) |
|
(55 |
) |
|
(186 |
) |
|
(111 |
) |
|
Income tax (expense) benefit—discontinued operations
|
|
|
— |
|
|
(7 |
) |
|
2 |
|
|
1 |
|
|
Depreciation and amortization
|
|
|
(108 |
) |
|
(113 |
) |
|
(324 |
) |
|
(327 |
) |
| |
|
|
|
|
|
|
|
|
|
|
Net income (loss) attributable to Huntsman Corporation
|
|
$ |
116 |
|
$ |
(34 |
) |
$ |
403 |
|
$ |
142 |
|
| |
|
|
|
|
|
|
|
|
|
|
Huntsman International
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment EBITDA(1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Polyurethanes
|
|
$ |
203 |
|
$ |
136 |
|
$ |
544 |
|
$ |
392 |
|
|
Performance Products
|
|
|
107 |
|
|
97 |
|
|
282 |
|
|
325 |
|
|
Advanced Materials
|
|
|
24 |
|
|
2 |
|
|
77 |
|
|
69 |
|
|
Textile Effects
|
|
|
(22 |
) |
|
(157 |
) |
|
(37 |
) |
|
(175 |
) |
|
Pigments
|
|
|
69 |
|
|
161 |
|
|
346 |
|
|
357 |
|
|
Corporate and other(2)
|
|
|
(41 |
) |
|
(52 |
) |
|
(125 |
) |
|
(196 |
) |
| |
|
|
|
|
|
|
|
|
|
|
Subtotal
|
|
|
340 |
|
|
187 |
|
|
1,087 |
|
|
772 |
|
|
Discontinued Operations(3)
|
|
|
— |
|
|
17 |
|
|
(4 |
) |
|
(6 |
) |
| |
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
340 |
|
|
204 |
|
|
1,083 |
|
|
766 |
|
|
Interest expense, net
|
|
|
(59 |
) |
|
(66 |
) |
|
(181 |
) |
|
(197 |
) |
|
Income tax expense—continuing operations
|
|
|
(62 |
) |
|
(55 |
) |
|
(188 |
) |
|
(111 |
) |
|
Income tax (expense) benefit—discontinued operations
|
|
|
— |
|
|
(7 |
) |
|
2 |
|
|
1 |
|
|
Depreciation and amortization
|
|
|
(102 |
) |
|
(107 |
) |
|
(306 |
) |
|
(310 |
) |
| |
|
|
|
|
|
|
|
|
|
|
Net income (loss) attributable to Huntsman International
|
|
$ |
117 |
|
$ |
(31 |
) |
$ |
410 |
|
$ |
149 |
|
| |
|
|
|
|
|
|
|
|
|
-
(1)
- Segment EBITDA is defined as net income (loss) attributable to Huntsman Corporation or Huntsman International, as appropriate, before interest, income tax, depreciation and amortization, and certain Corporate and other items.
-
(2)
- Corporate and other includes unallocated corporate overhead, unallocated foreign exchange gains and losses, LIFO inventory valuation reserve adjustments, loss on early extinguishment of debt, unallocated restructuring, impairment and plant closing costs, non-operating income and expense, benzene sales and gains and losses on the disposition of corporate assets.
-
(3)
- The operating results of our former polymers, base chemicals and Australian styrenics businesses are classified as discontinued operations, and, accordingly, the revenues of these businesses are excluded for all periods presented. The EBITDA of our former polymers, base chemicals and Australian styrenics businesses are included in discontinued operations for all periods presented. For more information, see "Note 17. Discontinued Operations."
|
|