Huntsman Announces Strong and Consistent Growth in Second Quarter 2018 Earnings

THE WOODLANDS, Texas, July 31, 2018 /PRNewswire/ --

Second Quarter 2018 Highlights

    --  Net income was $623 million compared to $183 million in the prior year
        period and $350 million in the prior quarter.
    --  Adjusted EBITDA was $415 million compared to $299 million in the prior
        year period and $405 million in the prior quarter.
    --  Diluted income per share was $1.71 compared to $0.69 in the prior year
        period and $1.11 in the prior quarter.
    --  Adjusted diluted income per share was $1.01 compared to $0.59 in the
        prior year period and $0.96 in the prior quarter.
    --  Net cash provided by operating activities was $228 million. Free cash
        flow generation was $174 million.
    --  Balance sheet remains strong with a net leverage of 1.4x.
    --  Completed cumulative share repurchases of approximately $138 million
        through end of second quarter 2018.


                                                              Three months ended                Six months ended

                                                          June 30,                  March 31,                        June 30,
                                                          --------                  ---------                        --------

    In millions, except per share amounts                2018                  2017        2018                 2018            2017
    -------------------------------------                ----                  ----        ----                 ----            ----


    Revenues                                           $2,404                $2,054      $2,295               $4,699          $3,986


    Net income                                           $623                  $183        $350                 $973            $275

    Adjusted net income(1)                               $246                  $144        $237                 $483            $254


    Diluted income per share                            $1.71                 $0.69       $1.11                $2.82           $1.00

    Adjusted diluted income per share(1)                $1.01                 $0.59       $0.96                $1.98           $1.04


    Adjusted EBITDA(1)                                   $415                  $299        $405                 $820            $559


    Net cash provided by operating activities

    from continuing operations                           $228                  $207        $111                 $339            $277

    Free cash flow(2)                                    $174                  $154         $56                 $230            $177


    See end of press release for footnote explanations

Huntsman Corporation (NYSE: HUN) today reported second quarter 2018 results with revenues of $2,404 million, net income of $623 million and adjusted EBITDA of $415 million.

Peter R. Huntsman, Chairman, President and CEO, commented:

"We had a strong second quarter that is wholly in line with the outlook we shared at our recent Investor Day, which focused on the opportunity for significant value creation. Our Polyurethanes business continues its growth in variants and systems and enjoys the back drop of good supply and demand fundamentals, foreseeable for the long term. We completed our multiyear scheduled turnaround in Performance Products and each of our divisions continues to see a positive outlook. We delivered strong free cash flow and our balance sheet remains solidly within investment grade metrics. We are committed to our balanced approach of delivering core growth and executing on sensible opportunities in our downstream businesses, share buybacks, and creating overall strong returns for shareholders."

Segment Analysis for 2Q18 Compared to 2Q17

Polyurethanes

The increase in revenues in our Polyurethanes segment for the three months ended June 30, 2018 compared to the same period of 2017 was due to higher average selling prices and higher sales volumes. MDI average selling prices increased in response to continued strong market conditions. MTBE average selling prices increased primarily as a result of higher pricing for high octane gasoline. MDI sales volumes increased due to increased demand across most major markets. MTBE sales volumes increased due to the impact of maintenance outages during the second quarter of 2017. The increase in segment adjusted EBITDA was primarily due to higher MDI and MTBE margins.

Performance Products

The increase in revenues in our Performance Products segment for the three months ended June 30, 2018 compared to the same period of 2017 was due to higher average selling prices, partially offset by lower sales volumes. Average selling prices increased primarily due to strong market conditions across several of our derivatives businesses and in response to higher raw materials costs. Sales volumes decreased primarily due to the impact of the planned maintenance outage at our Port Neches, Texas facility in the second quarter of 2018, partially offset by higher sales volumes in certain of our specialty amines and maleic anhydride businesses. The decrease in segment adjusted EBITDA was primarily due to lower sales volumes and higher fixed costs attributed to the planned maintenance outage, partially offset by stronger glycol market conditions within intermediates.

Advanced Materials

The increase in revenues in our Advanced Materials segment for the three months ended June 30, 2018, compared to the same period in 2017 was due to higher sales volumes and higher average selling prices. Sales volumes increased across most markets in our core specialty business, but were partially offset by lower sales volumes in our wind market due to challenging industry conditions. Average selling prices increased in response to higher raw material costs and the impact of a weaker U.S. dollar against major international currencies. The increase in segment adjusted EBITDA was primarily due to higher specialty sales volumes, partially offset by higher raw material and fixed costs.

Textile Effects

The increase in revenues in our Textile Effects segment for the three months ended June 30, 2018 compared to the same period of 2017 was due to higher sales volumes and higher average selling prices. Sales volumes increased across most regions. Average selling prices increased in response to higher raw material costs and the impact of a weaker U.S. dollar against major international currencies. The increase in segment adjusted EBITDA was primarily due to higher sales volumes and higher average selling prices, partially offset by higher raw material costs.

Corporate, LIFO and other

For the three months ended June 30, 2018, segment adjusted EBITDA from Corporate and other for Huntsman Corporation increased $11 million to a loss of $39 million from a loss of $50 million in the same period in 2017, primarily due to a LIFO inventory valuation benefit.

Venator

Our former Pigments and Additives segment, now known as Venator, remains classified as held for sale on our balance sheet and treated as discontinued operations on our income statement. Huntsman currently owns 53% of Venator's outstanding shares.

Liquidity, Capital Resources and Outstanding Debt

During the quarter we generated free cash flow of $174 million compared to $154 million a year ago. As of June 30, 2018, we had $1,459 million of combined cash and unused borrowing capacity compared to $1,247 million as of December 31, 2017. On May 21, 2018, we entered into a new $1.2 billion unsecured revolving credit facility that replaced our senior secured credit facility.

During the three months ended June 30, 2018, we spent $54 million on capital expenditures compared to $50 million in the same period of 2017. We expect to spend approximately $325 million on capital expenditures in 2018.

Through the end of the second quarter 2018, we have spent approximately $138 million to repurchase approximately 4.6 million shares. As of the end of the second quarter 2018 we have approximately $862 million remaining on our existing multiyear share repurchase authorization.

Income Taxes

During the three months ended June 30, 2018, we recorded income tax expense of $4 million compared to $24 million during the same period in 2017. In the second quarter 2018, our adjusted effective tax rate was 18%. We expect our 2018 adjusted effective tax rate will be approximately 20% - 22%. We expect our long-term adjusted effective tax rate will be approximately 23% - 25%.

Earnings Conference Call Information

We will hold a conference call to discuss our second quarter 2018 financial results on Tuesday, July 31, 2018 at 11:00 a.m. ET.


    Call-in numbers for the conference call:

    U.S. participants                    (888) 680 - 0878

    International participants           (617) 213 - 4855

    Passcode                                  445 723 85#

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=PUEAXYC3M

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 July 31, 2018 and ending August 7, 2018.


    Call-in numbers for the replay:

    U.S. participants                              (888) 286 - 8010

    International participants                     (617) 801 - 6888

    Replay code                                            29385180

Upcoming Conferences

During the third quarter 2018 a member of management is expected to present at:

Jefferies Global Industrials Conference on August 7, 2018
UBS Global Chemicals & Paper and Packaging Conference on September 5, 2018
RBC Capital Markets Industrials Conference on September 6, 2018

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        Six months ended

                                                                          June 30,                June 30,
                                                                          --------                --------

    In millions, except per share amounts                               2018             2017              2018    2017
    -------------------------------------                               ----             ----              ----    ----


    Revenues                                                          $2,404           $2,054            $4,699  $3,986

    Cost of goods sold                                                 1,849            1,618             3,604   3,160
                                                                       -----            -----             -----   -----

    Gross profit                                                         555              436             1,095     826

    Operating expenses                                                   254              220               496     439

    Restructuring, impairment and plant closing costs                      1                3                 3      12

    Expenses associated with the merger                                    1                6                 1       6
                                                                         ---              ---               ---     ---

    Operating income                                                     299              207               595     369

    Interest expense                                                    (29)            (47)             (56)   (95)

    Equity in income of investment in unconsolidated affiliates           18                3                31       3

    Loss on early extinguishment of debt                                 (3)             (1)              (3)    (1)

    Other income, net                                                      8                -               15       4
                                                                                                          ---     ---

    Income before income taxes                                           293              162               582     280

    Income tax expense                                                   (4)            (24)             (57)   (43)
                                                                                                          ---     ---

    Income from continuing operations                                    289              138               525     237

    Income from discontinued operations, net of tax(3)                   334               45               448      38

    Net income                                                           623              183               973     275

    Net income attributable to noncontrolling interests, net of tax    (209)            (16)            (285)   (32)

    Net income attributable to Huntsman Corporation                     $414             $167              $688    $243
                                                                        ====             ====              ====    ====



    Adjusted EBITDA(1)                                                  $415             $299              $820    $559

    Adjusted net income(1)                                              $246             $144              $483    $254



    Basic income per share                                             $1.73            $0.70             $2.87   $1.02

    Diluted income per share                                           $1.71            $0.69             $2.82   $1.00

    Adjusted diluted income per share(1)                               $1.01            $0.59             $1.98   $1.04


    Common share information:

    Basic weighted average shares                                        239              238               240     238

    Diluted weighted average shares                                      243              244               244     243

    Diluted shares for adjusted diluted income per share                 243              244               244     243


    See end of press release for footnote explanations


    Table 2 - Results of Operations by Segment
    ------------------------------------------


                                                       Three months ended                 Six months ended

                                                            June 30,             Better /                      June 30,            Better /
                                                            --------                                           --------

    In millions                                           2018              2017               (Worse)                    2018    2017      (Worse)
    -----------                                           ----              ----                ------                    ----    ----       ------


    Segment Revenues:

    Polyurethanes                                       $1,313            $1,022                           28%          $2,535  $1,975                  28%

    Performance Products                                   593               561                            6%           1,196   1,094                   9%

    Advanced Materials                                     292               260                           12%             571     519                  10%

    Textile Effects                                        227               205                           11%             427     393                   9%

    Corporate and eliminations                            (21)                6                           n/m            (30)      5                  n/m
                                                           ---               ---                                           ---     ---


    Total                                               $2,404            $2,054                           17%          $4,699  $3,986                  18%
                                                        ======            ======                                        ======  ======


    Segment Adjusted EBITDA(1):

    Polyurethanes                                         $269              $167                           61%            $530    $311                  70%

    Performance Products                                    94               102                          (8)%             196     186                   5%

    Advanced Materials                                      62                56                           11%             121     110                  10%

    Textile Effects                                         29                24                           21%              55      45                  22%

    Corporate, LIFO and other                             (39)             (50)                          22%            (82)   (93)                 12%
                                                                                                                         ---     ---


    Total                                                 $415              $299                           39%            $820    $559                  47%
                                                          ====              ====                                          ====    ====

    n/m = not meaningful


    See end of press release for footnote explanations


    Table 3 - Factors Impacting Sales Revenue
    -----------------------------------------


                                                                       Three months ended

                                                                     June 30, 2018 vs. 2017
                                                                     ----------------------

                                              Average Selling Price(a)
                                               -----------------------

                                                        Local                               Exchange    Sales Mix        Sales

                                                      Currency                                Rate       & Other       Volume(b)      Total
                                                      --------                                ----       -------        --------      -----


    Polyurethanes                                                   10%                              4%             0%            14%       28%

    Polyurethanes, adj                                              10%                              4%             5%             6%       25% (c)(d)

    Performance Products                                             4%                              3%             5%           (6)%        6%

    Performance Products, adj                                        4%                              3%             4%           (3)%        8% (c)(e)

    Advanced Materials                                               4%                              4%             2%             2%       12%

    Textile Effects                                                  3%                              3%           (1)%             6%       11%

    Total Company                                                    6%                              4%             1%             6%       17%

    Total Company, adj                                               7%                              4%             2%             3%       16% (c)(d)(e)

                                                                      Six months ended

                                                                   June 30, 2018 vs. 2017
                                                                   ----------------------

                                              Average Selling Price(a)
                                               -----------------------

                                                        Local                               Exchange    Sales Mix        Sales

                                                      Currency                                Rate       & Other       Volume(b)      Total
                                                      --------                                ----       -------        --------      -----


    Polyurethanes                                                   12%                              5%           (1)%            12%       28%

    Polyurethanes, adj                                              12%                              5%             1%             8%       26% (c)(d)

    Performance Products                                             5%                              3%             0%             1%        9%

    Performance Products, adj                                        6%                              3%           (1)%             2%       10% (c)(e)

    Advanced Materials                                               3%                              6%             2%           (1)%       10%

    Textile Effects                                                  1%                              3%             1%             4%        9%

    Total Company                                                    7%                              5%           (1)%             7%       18%

    Total Company, adj                                               7%                              5%           (1)%             6%       17% (c)(d)(e)



    (a) Excludes sales from tolling
     arrangements, by-products and raw
     materials.

    (b) Excludes sales from by-products
     and raw materials.

    (c) Pro forma adjusted to exclude
     the impact from maintenance outages
     in 2Q17.

    (d) Pro forma adjusted to exclude
     the impact from unplaned outages in
     2Q18 at Rotterdam onset by third
     party constraints.

    (e) Pro forma adjusted to exclude
     the impact from maintenance outages
     in 2Q18.


    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

                                                                                  June 30,                   June 30,                   June 30,                         June 30,
                                                                                  --------                   --------                   --------                         --------

    In millions, except per share amounts                                         2018             2017                       2018             2017               2018                            2017         2018          2017
    -------------------------------------                                         ----             ----                       ----             ----               ----                            ----         ----          ----


    Net income                                                                    $623             $183                                                         $623                            $183        $2.57         $0.75

    Net income attributable to noncontrolling interests                          (209)            (16)                                                       (209)                           (16)      (0.86)       (0.07)


    Net income attributable to Huntsman Corporation                                414              167                                                          414                             167         1.71          0.69
                                                                                                                                                                                                         ----          ----

    Interest expense from continuing operations                                     29               47

    Interest expense from discontinued operations(3)                                11                -

    Income tax expense from continuing operations                                    4               24                       $(4)           $(24)

    Income tax expense from discontinued operations(3)                              84               21

    Depreciation and amortization from continuing operations                        83               79

    Depreciation and amortization from discontinued operations(3)                    -              29

    Acquisition and integration expenses and purchase accounting adjustments         7                4                        (2)               -                 5                               4         0.02          0.02

    EBITDA / Income from discontinued operations, net of tax(3)                  (429)            (95)                       N/A             N/A             (334)                           (45)      (1.38)       (0.18)

    Noncontrolling interest of discontinued operations(1)(3)                       188                3                        N/A             N/A               188                               3         0.77          0.01

    U.S. tax reform impact on tax expense                                          N/A             N/A                        49                -                49                               -        0.20             -

    Release of significant income tax valuation allowances (a)                     N/A             N/A                      (95)               -              (95)                              -      (0.39)            -

    Gain on disposition of businesses/assets                                         -             (8)                         -               -                 -                            (8)           -       (0.03)

    Loss on early extinguishment of debt                                             3                1                        (1)               -                 2                               1         0.01             -

    Expenses associated with merger, net of tax                                      1                6                          -               -                 1                               6            -         0.02

    Certain legal and other settlements and related expenses                         1                1                          -               -                 1                               1            -            -

    Amortization of pension and postretirement actuarial losses                     18               17                        (4)             (4)                14                              13         0.06          0.05

    Restructuring, impairment and plant closing and transition costs                 1                3                          -             (1)                 1                               2            -         0.01


    Adjusted(1)                                                                   $415             $299                      $(57)           $(29)              $246                            $144        $1.01         $0.59
                                                                                  ====             ====                       ====             ====               ====                            ====        -----         -----


    Adjusted income tax expense(1)                                                                                                                             $57                             $29

    Net income attributable to noncontrolling interests, net of tax                                                                                            209                              16

    Noncontrolling interest of discontinued operations(1)(3)                                                                                                 (188)                            (3)


    Adjusted pre-tax income(1)                                                                                                                                $324                            $186
                                                                                                                                                              ====                            ====


    Adjusted effective tax rate(4)                                                                                                                             18%                            16%


    Effective tax rate                                                                                                                                          1%                            15%


                                                                                                                      Income Tax                                                   Diluted Income

                                                                                   EBITDA                    Expense                   Net Income                        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                                                    2018                        2018                        2018                               2018
    -------------------------------------                                                    ----                        ----                        ----                               ----


    Net income                                                                    $350                                                                         $350                                       $1.42

    Net income attributable to noncontrolling interests                           (76)                                                                        (76)                                     (0.31)


    Net income attributable to Huntsman Corporation                                274                                                                          274                                        1.11
                                                                                                                                                                                                         ----

    Interest expense from continuing operations                                     27

    Interest expense from discontinued operations(3)                                 9

    Income tax expense from continuing operations                                   53                                      $(53)

    Income tax expense from discontinued operations(3)                              20

    Depreciation and amortization from continuing operations                        82

    Acquisition and integration expenses and purchase accounting adjustments         1                                          -                                 1                                           -

    EBITDA / Income from discontinued operations, net of tax(3)                  (143)                                       N/A                             (114)                                     (0.46)

    Noncontrolling interest of discontinued operations(1)(3)                        55                                        N/A                                55                                        0.22

    Certain legal and other settlements and related costs                            7                                        (1)                                 6                                        0.02

    Amortization of pension and postretirement actuarial losses                     17                                        (4)                                13                                        0.05

    Restructuring, impairment and plant closing and transition costs                 3                                        (1)                                 2                                        0.01


    Adjusted(1)                                                                   $405                                      $(59)                              $237                                       $0.96
                                                                                  ====                                       ====                               ====                                       -----


    Adjusted income tax expense(1)                                                                                                                             $59

    Net income attributable to noncontrolling interests, net of tax                                                                                             76

    Noncontrolling interest of discontinued operations(1)(3)                                                                                                  (55)


    Adjusted pre-tax income(1)                                                                                                                                $317
                                                                                                                                                              ====


    Adjusted effective tax rate(4)                                                                                                                             19%


    Effective tax rate                                                                                                                                         18%


    Table 4 - Reconciliation of U.S. GAAP to Non-GAAP Measures (cont.)
    -----------------------------------------------------------------

                                                                                                               Income Tax                                            Diluted Income

                                                                                  EBITDA              (Expense) Benefit             Net Income                     Per Share
                                                                                  ------              -----------------            ----------                     ---------

                                                                             Six months ended         Six months ended          Six months ended               Six months ended

                                                                               June 30,              June 30,               June 30,                       June 30,
                                                                               --------              --------               --------                       --------

    In millions, except per share amounts                                      2018             2017                   2018        2017               2018                          2017         2018          2017
    -------------------------------------                                      ----             ----                   ----        ----               ----                          ----         ----          ----


    Net income                                                                 $973             $275                                                $973                          $275        $3.98         $1.13

    Net income attributable to noncontrolling interests                       (285)            (32)                                              (285)                         (32)      (1.17)       (0.13)


    Net income attributable to Huntsman Corporation                             688              243                                                 688                           243         2.82          1.00
                                                                                                                                                                                           ----          ----

    Interest expense from continuing operations                                  56               95

    Interest expense from discontinued operations(3)                             20                -

    Income tax expense from continuing operations                                57               43                   (57)       (43)

    Income tax expense from discontinued operations(3)                          104               24

    Depreciation and amortization from continuing operations                    165              155

    Depreciation and amortization from discontinued operations(3)                 -              59

    Acquisition and integration expenses and purchase accounting adjustments      8                7                    (2)        (1)                 6                             6         0.02          0.02

    EBITDA / Income from discontinued operations, net of tax(3)               (572)           (121)                   N/A        N/A             (448)                         (38)      (1.83)       (0.16)

    Noncontrolling interest of discontinued operations(1)(3)                    243                6                    N/A        N/A               243                             6         1.00          0.02

    U.S. tax reform impact on tax expense                                       N/A             N/A                    49           -                49                             -        0.20             -

    Release of significant income tax valuation allowances (a)                  N/A             N/A                  (95)          -              (95)                            -      (0.39)            -

    Gain on disposition of businesses/assets                                      -             (8)                     -          -                 -                          (8)           -       (0.03)

    Loss on early extinguishment of debt                                          3                1                    (1)          -                 2                             1         0.01             -

    Expenses associated with merger                                               1                6                      -          -                 1                             6            -         0.02

    Certain legal and other settlements and related expenses                      8                1                    (1)          -                 7                             1         0.03             -

    Amortization of pension and postretirement actuarial losses                  35               36                    (8)        (8)                27                            28         0.11          0.12

    Restructuring, impairment and plant closing and transition costs              4               12                    (1)        (3)                 3                             9         0.01          0.04


    Adjusted(1)                                                                $820             $559                 $(116)      $(55)              $483                          $254        $1.98         $1.04
                                                                               ====             ====                  =====        ====               ====                          ====        -----         -----


    Adjusted income tax expense(1)                                                                                                                $116                           $55

    Net income attributable to noncontrolling interests, net of tax                                                                                285                            32

    Noncontrolling interest of discontinued operations(1)(3)                                                                                     (243)                          (6)


    Adjusted pre-tax income(1)                                                                                                                    $641                          $335
                                                                                                                                                  ====                          ====


    Adjusted effective tax rate(4)                                                                                                                 18%                          16%


    Effective tax rate                                                                                                                             10%                          15%


    (a)               During the six months ended June
                      30, 2018, we released $95
                      million of valuation allowances
                      in Switzerland and the U.K. We
                      eliminated the effect of this
                      significant change in tax
                      valuation allowances from our
                      presentation of adjusted net
                      income to allow investors to
                      better compare our ongoing
                      financial performance from
                      period to period. We do not
                      adjust for insignificant
                      changes in tax valuation
                      allowances because we do not
                      believe this provides more
                      meaningful information than is
                      provided under GAAP.


    See end of press release for footnote
     explanations


    Table 5 - Selected Balance Sheet Items
    --------------------------------------


                                           June 30,       March 31,       December 31,

    In millions                                      2018            2018                 2017
    -----------                                      ----            ----                 ----



    Cash                                             $409            $453                 $481

    Accounts
     and notes
     receivable,
     net                                            1,377           1,407                1,283

    Inventories                                     1,178           1,203                1,073

    Other
     current
     assets                                           251             262                  262

    Current
     assets
     held for
     sale                                           3,158           3,060                2,880

    Property,
     plant and
     equipment,
     net                                            3,014           3,117                3,098

    Other
     noncurrent
     assets                                         1,667           1,201                1,167


    Total
     assets                                       $11,054         $10,703              $10,244
                                                  =======         =======              =======


    Accounts
     payable                                         $993            $993                 $964

    Other
     current
     liabilities                                      469             533                  569

    Current
     portion of
     debt                                             255              36                   40

    Current
     liabilities
     held for
     sale                                           1,578           1,721                1,692

    Long-term
     debt                                           2,311           2,298                2,258

    Other
     noncurrent
     liabilities                                    1,378           1,353                1,350

    Total
     equity                                         4,070           3,769                3,371


    Total
     liabilities
     and equity                                   $11,054         $10,703              $10,244
                                                  =======         =======              =======


    Table 6 - Outstanding Debt
    --------------------------


                                                                June 30,        March 31,        December 31,

    In millions                                                            2018             2018                2017
    -----------                                                            ----             ----                ----



    Debt:

    Credit facility                                                        $225      $         -          $       -

    Accounts receivable programs                                            268              184                 180

    Senior notes                                                          1,906            1,964               1,927

    Variable interest entities                                               97              105                 107

    Other debt                                                               70               81                  84


    Total debt - excluding affiliates                                     2,566            2,334               2,298
                                                                          -----            -----               -----


    Total cash                                                              409              453                 481
                                                                            ---              ---                 ---


    Net debt - excluding affiliates(5)                                   $2,157           $1,881              $1,817
                                                                         ======           ======              ======



    LTM Adjusted EBITDA(1)                                               $1,520           $1,404              $1,259

    LTM Net income                                                          950              834                 636


    Net debt - excluding affiliates / LTM Adjusted EBITDA(1)(5)            1.4x            1.3x               1.4x

    Total debt - excluding affiliates / LTM Net income                     2.7x            2.8x               3.6x


    Table 7 - Summarized Statement of Cash Flows
    --------------------------------------------


                                                                                     Three months ended       Six months ended

                                                                                          June 30,                                 June 30,
                                                                                          --------                                 --------

    In millions                                                                                          2018                                     2017    2018     2017
    -----------                                                                                          ----                                     ----    ----     ----


    Total cash at beginning of period(a)                                                                 $676                                     $469    $719     $425


    Net cash provided by operating activities - continuing operations                                     228                                      207     339      277

    Net cash provided by operating activities - discontinued operations(3)                                249                                       94     301      117

    Net cash used in investing activities - continuing operations                                       (411)                                    (48)  (480)    (95)

    Net cash (used in) provided by investing activities - discontinued operations(3)                     (94)                                    (12)  (161)      12

    Net cash provided by (used in) financing activities                                                   150                                    (193)     64    (224)

    Effect of exchange rate changes on cash                                                              (35)                                       3    (19)       8

                                                                                                                                                                   -

    Total cash at end of period(a)                                                                       $763                                     $520    $763     $520
                                                                                                         ====                                     ====    ====     ====


    Supplemental cash flow information - continuing operations:

    Cash paid for interest                                                                              $(47)                                   $(56)  $(59)   $(92)

    Cash (paid) received for income taxes                                                                (51)                                      65    (77)      57

    Cash paid for capital expenditures                                                                   (54)                                    (50)  (109)   (101)

    Depreciation and amortization                                                                          83                                       79     165      155

                                                                                                            -

    Changes in primary working capital:

    Accounts and notes receivable                                                                          10                                     (65)   (94)   (120)

    Inventories                                                                                           (2)                                    (28)  (107)   (137)

    Accounts payable                                                                                       14                                      (4)     50       79


    Total cash received from (used in) primary working capital                                            $22                                    $(97) $(151)  $(178)
                                                                                                          ===                                     ====   =====    =====




                                                                                     Three months ended                        Six months ended

                                                                                          June 30,                                 June 30,
                                                                                          --------                                 --------

                                                                                                         2018                                     2017    2018     2017
                                                                                                         ----                                     ----    ----     ----

    Free cash flow(2):

    Net cash provided by operating activities                                                            $228                                     $207    $339     $277

    Capital expenditures                                                                                 (54)                                    (50)  (109)   (101)

    All other investing activities, excluding acquisition

       and disposition activities(b)                                                                      (1)                                     (3)    (1)       1

    Non-recurring merger costs(c)                                                                           1                                        -      1        -


    Total free cash flow                                                                                 $174                                     $154    $230     $177
                                                                                                         ====                                     ====    ====     ====



    Adjusted EBITDA                                                                                      $415                                     $299    $820     $559

    Capital expenditures                                                                                 (54)                                    (50)  (109)   (101)

    Capital reimbursements                                                                                  1                                        -      2        1

    Interest                                                                                             (47)                                    (56)   (59)    (92)

    Income taxes                                                                                         (51)                                      65    (77)      57

    Primary working capital change                                                                         22                                     (97)  (151)   (178)

    Restructuring                                                                                         (6)                                    (10)    (6)    (19)

    Pensions                                                                                             (28)                                    (22)   (59)    (37)

    Maintenance & other                                                                                  (78)                                      25   (131)    (13)


    Total free cash flow(2)                                                                              $174                                     $154    $230     $177
                                                                                                         ====                                     ====    ====     ====




    (a)               Includes restricted cash and cash held in
                      discontinued operations.

    (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 and for planning and
                     evaluating the performance of our business
                     segments.  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 (loss).  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 interests, net of
                     tax; (b) interest; (c) income taxes; (d)
                     depreciation and amortization (e) amortization of
                     pension and postretirement actuarial losses
                     (gains); (f) restructuring, impairment and plant
                     closing costs (credits); and further adjusted for
                     certain other items set forth in reconciliation of
                     adjusted EBITDA to net income (loss) 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)
                     amortization of pension and postretirement
                     actuarial losses (gains); (c) restructuring,
                     impairment and plant closing costs (credits); and
                     further adjusted for certain other items set forth
                     in reconciliation of adjusted EBITDA to net income
                     (loss) in Table 4 above.  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 provide reconciliations for adjusted
                     EBITDA, adjusted net income (loss) or adjusted
                     diluted income (loss) per share on a forward-
                     looking basis because we are unable to provide a
                     meaningful or accurate calculation or estimation
                     of reconciling items and the information is not
                     available without unreasonable effort. This is due
                     to the inherent difficulty of forecasting the
                     timing and amount of certain items, such as, but
                     not limited to, (a) business acquisition and
                     integration expenses and purchase accounting
                     adjustments, (b) merger costs, and (c) certain
                     legal and other settlements and related costs.
                     Each of such adjustments has not yet occurred, are
                     out of our control and/or cannot be reasonably
                     predicted. For the same reasons, we are unable to
                     address the probable significance of the
                     unavailable information.


    (2)              Management internally uses a free cash flow
                     measure: (a) to evaluate the Company's liquidity,
                     (b) to evaluate strategic investments, (c) to plan
                     stock buy back 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 acquisition/
                     disposition activities and non-recurring
                     separation costs. 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.


    (3)              During the third quarter of 2017 we separated our
                     Pigments and Additives division through an Initial
                     Public Offering of Venator Materials PLC;
                     Additionally, during the first quarter 2010 we
                     closed our Australian styrenics operations.
                     Results from these associated businesses are
                     treated as discontinued operations.


    (4)              We believe adjusted effective tax rate provides
                     improved comparability between periods through the
                     exclusion of certain items that management
                     believes are not indicative of the businesses'
                     operational profitability and that may obscure
                     underlying business results and trends. In our
                     view, effective tax rate is the performance
                     measure calculated and presented in accordance
                     with U.S. GAAP that is most directly comparable to
                     adjusted effective tax rate.


                    The reconciliation of historical adjusted effective
                     tax rate and effective tax rate is set forth in
                     Table 4 above. We do not provide reconciliations
                     for adjusted effective tax rate on a forward-
                     looking basis because we are unable to provide a
                     meaningful or accurate calculation or estimation
                     of reconciling items and the information is not
                     available without unreasonable effort. This is due
                     to the inherent difficulty of forecasting the
                     timing and amount of certain items, such as, but
                     not limited to, (a) business acquisition and
                     integration expenses, (b) merger costs, and (c)
                     certain legal and other settlements and related
                     costs. Each of such adjustments has not yet
                     occurred, are out of our control and/or cannot be
                     reasonably predicted. For the same reasons, we are
                     unable to address the probable significance of the
                     unavailable information.


    (5)              Net debt is a measure we use to monitor how much
                     debt we have after taking into account our total
                     cash. We use it as an indicator of our overall
                     financial position, and calculate it by taking our
                     total debt, including the current portion, and
                     subtracting total cash.

About Huntsman:
Huntsman Corporation is a publicly traded global manufacturer and marketer of differentiated and specialty chemicals with 2017 revenues more than $8 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 75 manufacturing, R&D and operations facilities in approximately 30 countries and employ approximately 10,000 associates within our four distinct business divisions. For more information about Huntsman, please visit the company's website at
www.huntsman.com.

Social Media:
Twitter:
www.twitter.com/Huntsman_Corp
Facebook: www.facebook.com/huntsmancorp
LinkedIn: www.linkedin.com/company/huntsman

Forward-Looking Statements:
Certain information in this release constitutes forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. 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 under the caption "Risk Factors" 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, volatile global economic conditions, cyclical and volatile product markets, disruptions in production at manufacturing facilities, reorganization or restructuring of Huntsman's operations, including any delay of, or other negative developments affecting the ability to implement cost reductions and manufacturing optimization improvements in Huntsman businesses and realize anticipated cost savings, and other 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.

View original content with multimedia:http://www.prnewswire.com/news-releases/huntsman-announces-strong-and-consistent-growth-in-second-quarter-2018-earnings-300688798.html

SOURCE Huntsman Corporation