Huntsman Announces Third Quarter Results and Filing of Initial Form 10 Registration Statement for Spin-off
THE WOODLANDS, Texas, Oct. 28, 2016 /PRNewswire/ --
Third Quarter 2016 Highlights
- Net income was $64 million compared to $63 million in the prior year period and $94 million in the prior quarter.
- Adjusted EBITDA was $272 million compared to $311 million in the prior year period and $325 million in the prior quarter.
- Diluted income per share was $0.23 compared to $0.22 in the prior year period and $0.36 in the prior quarter.
- Adjusted diluted income per share was $0.38 compared to $0.47 in the prior year period and $0.53 in the prior quarter.
- Adjusted EBITDA and net income impact from weather related and other production outages of approximately $25 million and $16 million or approximately $0.07 per adjusted diluted share.
- Net cash provided by operating activities was $405 million. Free cash flow generation was $300 million; we made a $100 million early repayment of debt in July 2016 and another $100 million early repayment of debt in September 2016.
- On August 3, 2016, we announced that Innospec Inc. committed to purchase our European surfactants business at an enterprise value of $225 million. The business represents approximately $24 million of annual adjusted EBITDA. Closing is expected to occur by the end of the fourth quarter of 2016.
Form 10 Highlights
- On October 28, 2016, our subsidiary, temporarily named Huntsman Spin Corporation, filed an initial Form 10 registration statement with the U.S. Securities and Exchange Commission for the previously announced spin-off of our Pigments & Additives and Textile Effects businesses.
- Subject to market conditions, we plan to separate these businesses from Huntsman in the first half of 2017.
- The shares of the spin-off corporation that will be distributed to Huntsman shareholders in the spin-off are expected to be listed and traded on the New York Stock Exchange.
- The Form 10 filed today includes a business overview, market information, company strengths and strategy, certain named executive management and historical carve-out financial statements. Additional information regarding the final company name, capitalization, additional pro forma information and other matters will be provided in subsequent amendments to the Form 10.
|
Three months ended |
Nine months ended | |||||||||
|
September 30, |
June 30, |
September 30, | ||||||||
|
In millions, except per share amounts |
2016 |
2015 |
2016 |
2016 |
2015 | |||||
|
Revenues |
$ 2,363 |
$ 2,638 |
$ 2,544 |
$ 7,262 |
$ 7,967 | |||||
|
Net income |
$ 64 |
$ 63 |
$ 94 |
$ 220 |
$ 117 | |||||
|
Adjusted net income(1) |
$ 91 |
$ 115 |
$ 126 |
$ 305 |
$ 368 | |||||
|
Diluted income per share |
$ 0.23 |
$ 0.22 |
$ 0.36 |
$ 0.83 |
$ 0.36 | |||||
|
Adjusted diluted income per share(1) |
$ 0.38 |
$ 0.47 |
$ 0.53 |
$ 1.28 |
$ 1.49 | |||||
|
Adjusted EBITDA(1) |
$ 272 |
$ 311 |
$ 325 |
$ 871 |
$ 981 | |||||
|
See end of press release for footnote explanations |
Huntsman Corporation (NYSE: HUN) today reported third quarter 2016 results with revenues of $2,363 million, net income of $64 million and adjusted EBITDA of $272 million.
Peter R. Huntsman, our President and CEO, commented:
"We have been intensely focused on improving our free cash flow generation, our results this quarter are reflective of this drive for value notwithstanding weather related and other production outages that impacted our earnings. In 2016 we planned to generate more than $350 million of free cash flow, this quarter we generated $300 million of free cash flow and year-to-date we have generated $569 million. Subsequently, we made $200 million of early repayments on our debt within the third quarter. Much of the improvement has come from increased discipline related to capital expenditures and working capital management.
"Earlier today, our temporarily named Huntsman Spin Corporation, filed an initial Form 10 registration statement with the U.S. Securities and Exchange Commission for the spin-off of our Pigments & Additives and Textile Effects businesses. This filing represents an important step in the progression towards a separation. Subject to market conditions we plan to separate in the first half of 2017.
"As I consider our operational performance in the quarter there are some key trends that standout. Our MDI business is growing sales volume and improving margins. Within Performance Products, margins for our key businesses, amines and maleic anhydride have stabilized. Advanced Materials and Textile Effects continue to operate at a steady and modestly improving pace. TiO2 prices are improving and with additional increases expected in the future, the timing of our spin-off should be well positioned. Poor refining markets continue to compress our MTBE margins."
Segment Analysis for 3Q16 Compared to 3Q15
Polyurethanes
The decrease in revenues in our Polyurethanes division for the three months ended September 30, 2016 compared to the same period in 2015 was primarily due to lower average selling prices and lower MTBE sales volumes, partially offset by higher MDI sales volumes. MDI average selling prices decreased in response to lower raw material costs. MTBE average selling prices decreased primarily as a result of lower pricing for high octane gasoline. MDI sales volumes increased due to higher demand in the Americas and European regions. MTBE sales volumes decreased primarily due to the impact of weather related and other production outages. The decrease in adjusted EBITDA was primarily due to lower MTBE margins and the impact of weather related and other production outages estimated at approximately $15 million, partially offset by higher MDI margins and sales volumes.
Performance Products
The decrease in revenues in our Performance Products division for the three months ended September 30, 2016 compared to the same period in 2015 was due to lower average selling prices and lower sales volumes. Average selling prices decreased primarily in response to lower raw material costs and competitive market conditions. Sales volumes decreased primarily due to the impact of weather related and other production outages, softer demand in China and oilfield applications as well as competitive market conditions. The decrease in adjusted EBITDA was primarily due to the impact of weather related and other production outages estimated at approximately $10 million as well as lower margins in our amines, maleic anhydride and upstream intermediates businesses.
Advanced Materials
The decrease in revenues in our Advanced Materials division for the three months ended September 30, 2016 compared to the same period in 2015 was due to lower sales volumes and lower average selling prices. Sales volumes decreased primarily due to soft demand for low value business in our coatings and construction and wind markets, partially offset by global growth in our aerospace and electronics markets. Average selling prices decreased in our Asia Pacific region primarily as a result of competitive pressure in our electrical, electronics and wind markets, partially offset by higher average selling prices in our European and Americas regions. Adjusted EBITDA was essentially flat as lower sales volumes and lower margins were mostly offset by lower selling, general and administrative costs.
Textile Effects
The decrease in revenues in our Textile Effects division for the three months ended September 30, 2016 compared to the same period in 2015 was due to lower average selling prices partially offset by higher sales volumes. Average selling prices decreased primarily due to lower raw material costs and the foreign currency exchange impact of a stronger U.S. dollar against major international currencies. Sales volumes increased in key target countries, mainly in South Asia. The increase in adjusted EBITDA was primarily due to higher margins from lower raw material costs as well as lower selling, general and administrative costs.
Pigments and Additives
The decrease in revenues in our Pigments and Additives division for the three months ended September 30, 2016 compared to the same period in 2015 was due to lower average selling prices. Average selling prices decreased primarily as a result of competitive pressure, however they increased compared to the prior quarter. Sales volumes were unchanged as increased end use demand for our titanium dioxide products were offset by seasonally lower volumes for our additives products. The increase in adjusted EBITDA was primarily due to higher margins and lower fixed costs resulting from restructuring savings.
Corporate, LIFO and Other
Adjusted EBITDA from Corporate, LIFO and Other increased by $5 million to a loss of $45 million for the three months ended September 30, 2016 compared to a loss of $50 million for the same period in 2015. The increase in adjusted EBITDA was primarily the result of an increase in unallocated foreign currency exchange gains and an increase in income from benzene sales.
Liquidity, Capital Resources and Outstanding Debt
As of September 30, 2016, we had $1,247 million of combined cash and unused borrowing capacity compared to $1,023 million on December 31, 2015.
We made a $100 million early repayment of debt on July 22, 2016, followed by another $100 million early repayment of debt on September 30, 2016. Both of these early repayments were applied to our term loan B due 2019.
Total capital expenditures for the three months and nine months ended September 30, 2016 were $101 million and $290 million, respectively. During the nine months ended September 30, 2016 we have received capital reimbursements from business partners of $28 million. We expect to spend approximately $450 million on capital expenditures in 2016 and $400 million in 2017 before capital reimbursements from business partners which are expected to be approximately $30 million and $20 million, respectively.
We expect our depreciation and amortization to be approximately $435 million in 2016 and approximately $450 million in 2017.
Income Taxes
During the three months and nine months ended September 30, 2016, we recorded an income tax benefit of $1 million and income tax expense of $58 million, respectively. During the three months and nine months ended September 30, 2016, we paid cash for income taxes of $8 million and $29 million, respectively.
Our MTBE earnings are taxed at the U.S. statutory rate of 35% and variability in our MTBE earnings has a meaningful impact on our adjusted effective tax rate. The combination of significantly lower MTBE earnings, the impact of weather related and other production outages in the U.S., and higher earnings in countries with valuation allowances, resulted in an unusually low adjusted effective tax rate of 14% in the third quarter of 2016.
We expect our 2016 and 2017 adjusted effective tax rate to be approximately 25 - 30%, with variability primarily conditioned on earnings within the U.S. We expect our long term adjusted effective tax rate to be approximately 30%.
Earnings Conference Call Information
We will hold a conference call to discuss our third quarter 2016 financial results on Friday, October 28, 2016 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 |
928 629 27# |
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=P3L7W44M8
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 28, 2016 and ending November 4, 2016.
Call-in numbers for the replay:
|
U.S. participants |
(888) 286 - 8010 |
|
International participants |
(617) 801 - 6888 |
|
Replay code |
23056817 |
Upcoming Conferences
During the fourth quarter a member of management is expected to present at the Citi Basic Materials Conference on November 29, 2016 and the Bank of America Merrill Lynch Leveraged Finance Conference on November 30, 2016. A webcast of the presentation, if applicable, along with accompanying materials will be available at ir.huntsman.com.
|
Table 1 -- Results of Operations | ||||||||
|
Three months ended |
Nine months ended | |||||||
|
September 30, |
September 30, | |||||||
|
In millions, except per share amounts |
2016 |
2015 |
2016 |
2015 | ||||
|
Revenues |
$ 2,363 |
$ 2,638 |
$ 7,262 |
$ 7,967 | ||||
|
Cost of goods sold |
1,965 |
2,165 |
5,991 |
6,495 | ||||
|
Gross profit |
398 |
473 |
1,271 |
1,472 | ||||
|
Operating expenses |
235 |
290 |
752 |
859 | ||||
|
Restructuring, impairment and plant closing costs |
45 |
14 |
87 |
221 | ||||
|
Operating income |
118 |
169 |
432 |
392 | ||||
|
Interest expense |
(52) |
(49) |
(152) |
(158) | ||||
|
Equity in income of investment in unconsolidated affiliates |
1 |
- |
4 |
5 | ||||
|
Loss on early extinguishment of debt |
(1) |
(8) |
(3) |
(31) | ||||
|
Other loss |
(2) |
- |
- |
(2) | ||||
|
Income before income taxes |
64 |
112 |
281 |
206 | ||||
|
Income tax benefit (expense) |
1 |
(49) |
(58) |
(85) | ||||
|
Income from continuing operations |
65 |
63 |
223 |
121 | ||||
|
Loss from discontinued operations, net of tax(2) |
(1) |
- |
(3) |
(4) | ||||
|
Net income |
64 |
63 |
220 |
117 | ||||
|
Net income attributable to noncontrolling interests, net of tax |
(9) |
(8) |
(22) |
(28) | ||||
|
Net income attributable to Huntsman Corporation |
$ 55 |
$ 55 |
$ 198 |
$ 89 | ||||
|
Adjusted EBITDA(1) |
$ 272 |
$ 311 |
$ 871 |
$ 981 | ||||
|
Adjusted net income(1) |
$ 91 |
$ 115 |
$ 305 |
$ 368 | ||||
|
Basic income per share |
$ 0.23 |
$ 0.23 |
$ 0.84 |
$ 0.36 | ||||
|
Diluted income per share |
$ 0.23 |
$ 0.22 |
$ 0.83 |
$ 0.36 | ||||
|
Adjusted diluted income per share(1) |
$ 0.38 |
$ 0.47 |
$ 1.28 |
$ 1.49 | ||||
|
Common share information: |
||||||||
|
Basic shares outstanding |
236 |
244 |
236 |
244 | ||||
|
Diluted shares |
240 |
247 |
239 |
247 | ||||
|
Diluted shares for adjusted diluted income per share |
240 |
247 |
239 |
247 | ||||
|
See end of press release for footnote explanations |
|
Table 2 -- Results of Operations by Segment | ||||||||||||
|
Three months ended |
Nine months ended |
|||||||||||
|
September 30, |
Better / |
September 30, |
Better / | |||||||||
|
In millions |
2016 |
2015 |
(Worse) |
2016 |
2015 |
(Worse) | ||||||
|
Segment Revenues: |
||||||||||||
|
Polyurethanes |
$ 891 |
$ 1,017 |
(12)% |
$ 2,703 |
$ 2,902 |
(7)% | ||||||
|
Performance Products |
509 |
618 |
(18)% |
1,611 |
1,949 |
(17)% | ||||||
|
Advanced Materials |
247 |
275 |
(10)% |
774 |
847 |
(9)% | ||||||
|
Textile Effects |
184 |
196 |
(6)% |
567 |
618 |
(8)% | ||||||
|
Pigments & Additives |
532 |
543 |
(2)% |
1,648 |
1,707 |
(3)% | ||||||
|
Corporate and eliminations |
- |
(11) |
n/m |
(41) |
(56) |
n/m | ||||||
|
Total |
$ 2,363 |
$ 2,638 |
(10)% |
$ 7,262 |
$ 7,967 |
(9)% | ||||||
|
Segment Adjusted EBITDA(1): |
||||||||||||
|
Polyurethanes |
$ 137 |
$ 168 |
(18)% |
$ 439 |
$ 432 |
2% | ||||||
|
Performance Products |
70 |
122 |
(43)% |
248 |
384 |
(35)% | ||||||
|
Advanced Materials |
55 |
56 |
(2)% |
173 |
172 |
1% | ||||||
|
Textile Effects |
17 |
10 |
70% |
59 |
50 |
18% | ||||||
|
Pigments & Additives |
38 |
5 |
660% |
84 |
61 |
38% | ||||||
|
Corporate, LIFO and other |
(45) |
(50) |
10% |
(132) |
(118) |
(12)% | ||||||
|
Total |
$ 272 |
$ 311 |
(13)% |
$ 871 |
$ 981 |
(11)% | ||||||
|
n/m = not meaningful | ||
|
See end of press release for footnote explanations |
|
Table 3 -- Factors Impacting Sales Revenue | ||||||||||||
|
Three months ended |
||||||||||||
|
September 30, 2016 vs. 2015 |
||||||||||||
|
Average Selling Price(a) |
||||||||||||
|
Local |
Exchange |
Sales Mix |
Sales |
|||||||||
|
Currency |
Rate |
& Other |
Volume(b) |
Total |
||||||||
|
Polyurethanes |
(10)% |
(1)% |
7% |
(8)% |
(12)% |
|||||||
|
Polyurethanes, adj |
(10)% |
(1)% |
7% |
2% |
(2)% |
(e) | ||||||
|
Performance Products |
(7)% |
(1)% |
(1)% |
(9)% |
(18)% |
|||||||
|
Performance Products, adj |
(7)% |
(1)% |
(1)% |
(5)% |
(14)% |
(e) | ||||||
|
Advanced Materials |
(2)% |
(1)% |
5% |
(12)% |
(10)% |
|||||||
|
Textile Effects |
(8)% |
(2)% |
(1)% |
5% |
(6)% |
|||||||
|
Pigments & Additives |
(3)% |
(1)% |
2% |
0% |
(2)% |
|||||||
|
Pigments & Additives, adj |
(3)% |
(1)% |
2% |
(1)% |
(3)% |
(d) | ||||||
|
Total Company |
(7)% |
(1)% |
4% |
(6)% |
(10)% |
|||||||
|
Total Company, adj |
(7)% |
(1)% |
4% |
0% |
(4)% |
(d)(e) | ||||||
|
Nine months ended |
||||||||||||
|
September 30, 2016 vs. 2015 |
||||||||||||
|
Average Selling Price(a) |
||||||||||||
|
Local |
Exchange |
Sales Mix |
Sales |
|||||||||
|
Currency |
Rate |
& Other |
Volume(b) |
Total |
||||||||
|
Polyurethanes |
(15)% |
(1)% |
0% |
9% |
(7)% |
|||||||
|
Polyurethanes, adj |
(15)% |
(1)% |
0% |
6% |
(10)% |
(c)(e) | ||||||
|
Performance Products |
(10)% |
(1)% |
(4)% |
(2)% |
(17)% |
|||||||
|
Performance Products, adj |
(10)% |
(1)% |
(4)% |
(1)% |
(16)% |
(e) | ||||||
|
Advanced Materials |
(2)% |
(2)% |
3% |
(8)% |
(9)% |
|||||||
|
Textile Effects |
(6)% |
(3)% |
0% |
1% |
(8)% |
|||||||
|
Pigments & Additives |
(7)% |
(1)% |
2% |
3% |
(3)% |
|||||||
|
Pigments & Additives, adj |
(7)% |
(1)% |
2% |
3% |
(3)% |
(d) | ||||||
|
Total Company |
(11)% |
(1)% |
(1)% |
4% |
(9)% |
|||||||
|
Total Company, adj |
(11)% |
(1)% |
(1)% |
2% |
(11)% |
(c)(d)(e) | ||||||
|
(a) Excludes sales from tolling arrangements, by-products and raw materials. | |||||||||
|
(b) Excludes sales from by-products and raw materials. | |||||||||
|
(c) Excludes volume impact from the planned maintenance at our PO/MTBE facility that occurred in 1H15. | |||||||||
|
(d) Excludes volume impact from nitrogen tank incident at our Uerdingen, Germany facility in 3Q15. | |||||||||
|
(e) Excludes volume impact from weather related and other production outages in 3Q16. | |||||||||
|
Table 4 -- Reconciliation of U.S. GAAP to Non-GAAP Measures | |||||||||||||||||
|
Income Tax |
Diluted Income |
||||||||||||||||
|
EBITDA |
(Expense) Benefit |
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 |
2016 |
2015 |
2016 |
2015 |
2016 |
2015 |
2016 |
2015 |
|||||||||
|
Net income |
$ 64 |
$ 63 |
$ 64 |
$ 63 |
$ 0.27 |
$ 0.26 |
|||||||||||
|
Net income attributable to noncontrolling interests |
(9) |
(8) |
(9) |
(8) |
(0.04) |
(0.03) |
|||||||||||
|
Net income attributable to Huntsman Corporation |
55 |
55 |
55 |
55 |
0.23 |
0.22 |
|||||||||||
|
Interest expense |
52 |
49 |
|||||||||||||||
|
Income tax (benefit) expense from continuing operations |
(1) |
49 |
1 |
(49) |
|||||||||||||
|
Income tax benefit from discontinued operations(2) |
- |
(1) |
|||||||||||||||
|
Depreciation and amortization |
113 |
103 |
|||||||||||||||
|
Acquisition and integration expenses, purchase accounting adjustments |
8 |
10 |
(4) |
(2) |
4 |
8 |
0.02 |
0.03 |
|||||||||
|
Loss from discontinued operations, net of tax(2) |
1 |
1 |
N/A |
N/A |
1 |
- |
- |
- |
|||||||||
|
Gain on disposition of businesses/assets |
(22) |
- |
2 |
- |
(20) |
- |
(0.08) |
- |
|||||||||
|
Loss on early extinguishment of debt |
1 |
8 |
- |
(3) |
1 |
5 |
- |
0.02 |
|||||||||
|
Certain legal settlements and related expenses |
- |
1 |
- |
- |
- |
1 |
- |
- |
|||||||||
|
Plant incident remediation costs, net |
4 |
3 |
- |
(1) |
4 |
2 |
0.02 |
0.01 |
|||||||||
|
Amortization of pension and postretirement actuarial losses |
16 |
19 |
(4) |
(4) |
12 |
15 |
0.05 |
0.06 |
|||||||||
|
Restructuring, impairment, plant closing and transition costs |
45 |
14 |
(11) |
15 |
34 |
29 |
0.14 |
0.12 |
|||||||||
|
Adjusted(1) |
$ 272 |
$ 311 |
$ (16) |
$ (44) |
$ 91 |
$ 115 |
$ 0.38 |
$ 0.47 |
|||||||||
|
Adjusted income tax expense(4) |
$ 16 |
$ 44 |
|||||||||||||||
|
Net income attributable to noncontrolling interests, net of tax |
9 |
8 |
|||||||||||||||
|
Adjusted pre-tax income(1) |
$ 116 |
$ 167 |
|||||||||||||||
|
Adjusted effective tax rate |
14% |
26% |
|||||||||||||||
|
Income Tax |
Diluted Income |
||||||||||||||||
|
EBITDA |
(Expense) Benefit |
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 |
2016 |
2016 |
2016 |
2016 |
|||||||||||||
|
Net income |
$ 94 |
$ 94 |
$ 0.39 |
||||||||||||||
|
Net income attributable to noncontrolling interests |
(7) |
(7) |
(0.03) |
||||||||||||||
|
Net income attributable to Huntsman Corporation |
87 |
87 |
0.36 |
||||||||||||||
|
Interest expense |
50 |
||||||||||||||||
|
Income tax expense from continuing operations |
32 |
(32) |
|||||||||||||||
|
Income tax benefit from discontinued operations(2) |
- |
||||||||||||||||
|
Depreciation and amortization |
109 |
||||||||||||||||
|
Acquisition and integration expenses, purchase accounting adjustments |
4 |
- |
4 |
0.02 |
|||||||||||||
|
Loss from discontinued operations, net of tax(2) |
1 |
N/A |
1 |
- |
|||||||||||||
|
Loss on early extinguishment of debt |
2 |
(1) |
1 |
- |
|||||||||||||
|
Certain legal settlements and related expenses |
- |
- |
- |
- |
|||||||||||||
|
Plant incident remediation credits, net |
(7) |
1 |
(6) |
(0.03) |
|||||||||||||
|
Amortization of pension and postretirement actuarial losses |
17 |
(3) |
14 |
0.06 |
|||||||||||||
|
Restructuring, impairment, plant closing and transition costs |
30 |
(5) |
25 |
0.10 |
|||||||||||||
|
Adjusted(1) |
$ 325 |
$ (40) |
$ 126 |
$ 0.53 |
|||||||||||||
|
Adjusted income tax expense(4) |
$ 40 |
||||||||||||||||
|
Net income attributable to noncontrolling interests, net of tax |
7 |
||||||||||||||||
|
Adjusted pre-tax income(1) |
$ 173 |
||||||||||||||||
|
Adjusted effective tax rate |
23% |
||||||||||||||||
|
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 |
2016 |
2015 |
2016 |
2015 |
2016 |
2015 |
2016 |
2015 |
|||||||||
|
Net income |
$ 220 |
$ 117 |
$ 220 |
$ 117 |
$ 0.92 |
$ 0.47 |
|||||||||||
|
Net income attributable to noncontrolling interests |
(22) |
(28) |
(22) |
(28) |
(0.09) |
(0.11) |
|||||||||||
|
Net income attributable to Huntsman Corporation |
198 |
89 |
198 |
89 |
0.83 |
0.36 |
|||||||||||
|
Interest expense |
152 |
158 |
|||||||||||||||
|
Income tax expense from continuing operations |
58 |
85 |
(58) |
(85) |
|||||||||||||
|
Income tax (benefit) expense from discontinued operations(2) |
(1) |
1 |
|||||||||||||||
|
Depreciation and amortization |
322 |
297 |
|||||||||||||||
|
Acquisition and integration expenses, purchase accounting adjustments |
21 |
31 |
(7) |
(7) |
14 |
24 |
0.06 |
0.10 |
|||||||||
|
Loss from discontinued operations, net of tax(2) |
4 |
3 |
N/A |
N/A |
3 |
4 |
0.01 |
0.02 |
|||||||||
|
(Gain) loss on disposition of businesses/assets |
(22) |
1 |
2 |
- |
(20) |
1 |
(0.08) |
- |
|||||||||
|
Loss on early extinguishment of debt |
3 |
31 |
(1) |
(11) |
2 |
20 |
0.01 |
0.08 |
|||||||||
|
Certain legal settlements and related expenses |
1 |
3 |
- |
(1) |
1 |
2 |
- |
0.01 |
|||||||||
|
Plant incident remediation (credits) costs, net |
(2) |
3 |
1 |
(1) |
(1) |
2 |
- |
0.01 |
|||||||||
|
Amortization of pension and postretirement actuarial losses |
49 |
56 |
(10) |
(14) |
39 |
42 |
0.16 |
0.17 |
|||||||||
|
Restructuring, impairment, plant closing and transition costs |
88 |
223 |
(19) |
(39) |
69 |
184 |
0.29 |
0.74 |
|||||||||
|
Adjusted(1) |
$ 871 |
$ 981 |
$ (92) |
$ (158) |
$ 305 |
$ 368 |
$ 1.28 |
$ 1.49 |
|||||||||
|
Adjusted income tax expense(4) |
$ 92 |
$ 158 |
|||||||||||||||
|
Net income attributable to noncontrolling interests, net of tax |
22 |
28 |
|||||||||||||||
|
Adjusted pre-tax income(1) |
$ 419 |
$ 554 |
|||||||||||||||
|
Adjusted effective tax rate |
22% |
29% |
|||||||||||||||
|
See end of press release for footnote explanations |
|
Table 5 -- Selected Balance Sheet Items | ||||||||
|
September 30, |
June 30, |
December 31, | ||||||
|
In millions |
2016 |
2016 |
2015 | |||||
|
Cash |
$ 450 |
$ 383 |
$ 269 | |||||
|
Accounts and notes receivable, net |
1,466 |
1,546 |
1,449 | |||||
|
Inventories |
1,444 |
1,522 |
1,692 | |||||
|
Other current assets |
392 |
340 |
424 | |||||
|
Property, plant and equipment, net |
4,298 |
4,377 |
4,446 | |||||
|
Assets held for sale |
121 |
- |
- | |||||
|
Other assets |
1,536 |
1,559 |
1,540 | |||||
|
Total assets |
$ 9,707 |
$ 9,727 |
$ 9,820 | |||||
|
Accounts payable |
$ 1,026 |
$ 991 |
$ 1,061 | |||||
|
Other current liabilities |
655 |
602 |
686 | |||||
|
Current portion of debt |
88 |
96 |
170 | |||||
|
Long-term debt |
4,468 |
4,653 |
4,625 | |||||
|
Liabilities held for sale |
30 |
- |
- | |||||
|
Other liabilities |
1,669 |
1,677 |
1,649 | |||||
|
Total equity |
1,771 |
1,708 |
1,629 | |||||
|
Total liabilities and equity |
$ 9,707 |
$ 9,727 |
$ 9,820 | |||||
|
Table 6 -- Outstanding Debt | |||||||
|
September 30, |
June 30, |
December 31, | |||||
|
In millions |
2016 |
2016 |
2015 | ||||
|
Debt: |
|||||||
|
Senior credit facilities |
$ 2,234 |
$ 2,435 |
$ 2,454 | ||||
|
Accounts receivable programs |
218 |
216 |
215 | ||||
|
Senior notes |
1,873 |
1,862 |
1,850 | ||||
|
Variable interest entities |
134 |
142 |
151 | ||||
|
Other debt |
97 |
94 |
125 | ||||
|
Total debt - excluding affiliates |
4,556 |
4,749 |
4,795 | ||||
|
Total cash |
450 |
383 |
269 | ||||
|
Net debt- excluding affiliates |
$ 4,106 |
$ 4,366 |
$ 4,526 | ||||
|
Table 7 -- Summarized Statement of Cash Flows | |||||
|
Three months ended |
Nine months ended | ||||
|
September 30, |
September 30, | ||||
|
In millions |
2016 |
2016 |
2015 | ||
|
Total cash at beginning of period(a) |
$ 383 |
$ 269 |
$ 870 | ||
|
Net cash provided by operating activities |
405 |
848 |
387 | ||
|
Net cash used in investing activities |
(96) |
(270) |
(383) | ||
|
Net cash used in financing activities |
(244) |
(397) |
(418) | ||
|
Effect of exchange rate changes on cash |
1 |
1 |
(13) | ||
|
Change in restricted cash |
1 |
(1) |
(6) | ||
|
- |
|||||
|
Total cash at end of period(a) |
$ 450 |
$ 450 |
$ 437 | ||
|
Supplemental cash flow information: |
|||||
|
Cash paid for interest |
$ (36) |
$ (139) |
$ (158) | ||
|
Cash paid for income taxes |
(8) |
(29) |
(81) | ||
|
Cash paid for capital expenditures |
(101) |
(290) |
(454) | ||
|
Depreciation and amortization |
113 |
322 |
297 | ||
|
Changes in primary working capital: |
|||||
|
Accounts and notes receivable |
$ 84 |
$ (6) |
$ (53) | ||
|
Inventories |
69 |
246 |
46 | ||
|
Accounts payable |
40 |
(16) |
(111) | ||
|
Total cash provided by (used in) primary working capital |
$ 193 |
$ 224 |
$ (118) | ||
|
Three months ended |
Nine months ended | ||||
|
September 30, |
September 30, | ||||
|
2016 |
2016 |
2015 | |||
|
Free cash flow(3): |
|||||
|
Net cash provided by operating activities |
$ 405 |
$ 848 |
$ 387 | ||
|
Capital expenditures |
(101) |
(290) |
(454) | ||
|
All other investing activities |
5 |
20 |
71 | ||
|
Excluding acquisition and disposition activities(b) |
(9) |
(9) |
(5) | ||
|
Total free cash flow |
$ 300 |
$ 569 |
$ (1) | ||
|
Adjusted EBITDA |
$ 272 |
$ 871 |
$ 981 | ||
|
Capital expenditures |
(101) |
(290) |
(454) | ||
|
Capital reimbursements |
1 |
28 |
11 | ||
|
Interest |
(36) |
(139) |
(158) | ||
|
Income taxes |
(8) |
(29) |
(81) | ||
|
Primary working capital change |
193 |
224 |
(118) | ||
|
Restructuring |
(29) |
(85) |
(82) | ||
|
Pensions |
(18) |
(63) |
(87) | ||
|
Maintenance & other |
26 |
52 |
(13) | ||
|
Total free cash flow(3) |
$ 300 |
$ 569 |
$ (1) | ||
|
(a) Includes restricted cash. | |
|
(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". | |
|
Footnotes | |
|
(1) |
We use 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) 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 interest, net of tax; (b) interest; (c) income taxes; (d) depreciation and amortization; (e) acquisition and integration expenses, purchase accounting adjustments; (f) EBITDA from discontinued operations; (g) loss (gain) on disposition of businesses/assets; (h) loss on early extinguishment of debt; (i) certain legal settlements and related expenses; (j) plant incident remediation costs (credits), net; (k) amortization of pension and postretirement actuarial losses (gains); and (l) restructuring, impairment, plant closing and transition 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) loss (income) from discontinued operations; (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) certain legal settlements and related expenses; (i) plant incident remediation costs (credits), net; (j) amortization of pension and postretirement actuarial losses (gains); and (k) restructuring, impairment, plant closing and transition 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) |
During the first quarter 2010 we closed our Australian styrenics operations; results from associated business are treated as discontinued operations. |
|
(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 merger and acquisition activities. 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. |
About Huntsman:Huntsman Corporation is a publicly traded global manufacturer and marketer of differentiated chemicals with 2015 revenues of approximately $10 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 100 manufacturing and R&D facilities in approximately 30 countries and employ approximately 15,000 associates within our 5 distinct business divisions. For more information about Huntsman, please visit the company's website at www.huntsman.com.
Social Media:Twitter: twitter.com/Huntsman_CorpFacebook: www.facebook.com/huntsmancorpLinkedIn: 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, 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.
To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/huntsman-announces-third-quarter-results-and-filing-of-initial-form-10-registration-statement-for-spin-off-300353090.html
SOURCE Huntsman Corporation