Schedule of revenues and EBITDA for each of entity's reportable operating segments |
Ìý
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ìý
|
Ìý |
Three months ended
SeptemberÌý30, |
Ìý |
Nine months ended
SeptemberÌý30, |
Ìý |
Ìý
|
Ìý |
2011 |
Ìý |
2010 |
Ìý |
2011 |
Ìý |
2010 |
Ìý |
Net Sales:
|
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Polyurethanes
|
Ìý |
$ |
1,209 |
Ìý |
$ |
960 |
Ìý |
$ |
3,391 |
Ìý |
$ |
2,659 |
Ìý |
Ìý |
Performance Products
|
Ìý |
Ìý |
846 |
Ìý |
Ìý |
678 |
Ìý |
Ìý |
2,546 |
Ìý |
Ìý |
1,963 |
Ìý |
Ìý |
Advanced Materials
|
Ìý |
Ìý |
349 |
Ìý |
Ìý |
318 |
Ìý |
Ìý |
1,059 |
Ìý |
Ìý |
929 |
Ìý |
Ìý |
Textile Effects
|
Ìý |
Ìý |
173 |
Ìý |
Ìý |
190 |
Ìý |
Ìý |
563 |
Ìý |
Ìý |
598 |
Ìý |
Ìý |
Pigments
|
Ìý |
Ìý |
455 |
Ìý |
Ìý |
327 |
Ìý |
Ìý |
1,243 |
Ìý |
Ìý |
883 |
Ìý |
Ìý |
Eliminations
|
Ìý |
Ìý |
(56 |
) |
Ìý |
(72 |
) |
Ìý |
(213 |
) |
Ìý |
(194 |
) |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Total
|
Ìý |
$ |
2,976 |
Ìý |
$ |
2,401 |
Ìý |
$ |
8,589 |
Ìý |
$ |
6,838 |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
ÀÖÌìÌÃfun88(ÖйúÇø)¹Ù·½ÍøÕ¾ Corporation:
|
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Segment EBITDA(1):
|
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Polyurethanes
|
Ìý |
$ |
136 |
Ìý |
$ |
99 |
Ìý |
$ |
392 |
Ìý |
$ |
220 |
Ìý |
Ìý |
Performance Products
|
Ìý |
Ìý |
97 |
Ìý |
Ìý |
101 |
Ìý |
Ìý |
325 |
Ìý |
Ìý |
277 |
Ìý |
Ìý |
Advanced Materials
|
Ìý |
Ìý |
2 |
Ìý |
Ìý |
42 |
Ìý |
Ìý |
69 |
Ìý |
Ìý |
126 |
Ìý |
Ìý |
Textile Effects
|
Ìý |
Ìý |
(157 |
) |
Ìý |
7 |
Ìý |
Ìý |
(175 |
) |
Ìý |
— |
Ìý |
Ìý |
Pigments
|
Ìý |
Ìý |
161 |
Ìý |
Ìý |
64 |
Ìý |
Ìý |
357 |
Ìý |
Ìý |
139 |
Ìý |
Ìý |
Corporate and other(2)
|
Ìý |
Ìý |
(52 |
) |
Ìý |
(53 |
) |
Ìý |
(196 |
) |
Ìý |
(305 |
) |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Subtotal
|
Ìý |
Ìý |
187 |
Ìý |
Ìý |
260 |
Ìý |
Ìý |
772 |
Ìý |
Ìý |
457 |
Ìý |
Ìý |
Ìý |
Ìý |
Discontinued Operations(3)
|
Ìý |
Ìý |
17 |
Ìý |
Ìý |
(3 |
) |
Ìý |
(6 |
) |
Ìý |
76 |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Total
|
Ìý |
Ìý |
204 |
Ìý |
Ìý |
257 |
Ìý |
Ìý |
766 |
Ìý |
Ìý |
533 |
Ìý |
Interest expense, net
|
Ìý |
Ìý |
(63 |
) |
Ìý |
(64 |
) |
Ìý |
(187 |
) |
Ìý |
(168 |
) |
Income tax expense—continuing operations
|
Ìý |
Ìý |
(55 |
) |
Ìý |
(41 |
) |
Ìý |
(111 |
) |
Ìý |
(46 |
) |
Income tax benefit (expense)—discontinued operations
|
Ìý |
Ìý |
(7 |
) |
Ìý |
2 |
Ìý |
Ìý |
1 |
Ìý |
Ìý |
(27 |
) |
Depreciation and amortization
|
Ìý |
Ìý |
(113 |
) |
Ìý |
(99 |
) |
Ìý |
(327 |
) |
Ìý |
(295 |
) |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Net (loss) income attributable to ÀÖÌìÌÃfun88(ÖйúÇø)¹Ù·½ÍøÕ¾ Corporation
|
Ìý |
$ |
(34 |
) |
$ |
55 |
Ìý |
$ |
142 |
Ìý |
$ |
(3 |
) |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
ÀÖÌìÌÃfun88(ÖйúÇø)¹Ù·½ÍøÕ¾ International:
|
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Segment EBITDA(1):
|
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Polyurethanes
|
Ìý |
$ |
136 |
Ìý |
$ |
99 |
Ìý |
$ |
392 |
Ìý |
$ |
220 |
Ìý |
Ìý |
Performance Products
|
Ìý |
Ìý |
97 |
Ìý |
Ìý |
101 |
Ìý |
Ìý |
325 |
Ìý |
Ìý |
277 |
Ìý |
Ìý |
Advanced Materials
|
Ìý |
Ìý |
2 |
Ìý |
Ìý |
42 |
Ìý |
Ìý |
69 |
Ìý |
Ìý |
126 |
Ìý |
Ìý |
Textile Effects
|
Ìý |
Ìý |
(157 |
) |
Ìý |
7 |
Ìý |
Ìý |
(175 |
) |
Ìý |
— |
Ìý |
Ìý |
Pigments
|
Ìý |
Ìý |
161 |
Ìý |
Ìý |
64 |
Ìý |
Ìý |
357 |
Ìý |
Ìý |
139 |
Ìý |
Ìý |
Corporate and other(2)
|
Ìý |
Ìý |
(52 |
) |
Ìý |
(50 |
) |
Ìý |
(196 |
) |
Ìý |
(145 |
) |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Subtotal
|
Ìý |
Ìý |
187 |
Ìý |
Ìý |
263 |
Ìý |
Ìý |
772 |
Ìý |
Ìý |
617 |
Ìý |
Ìý |
Ìý |
Ìý |
Discontinued Operations(3)
|
Ìý |
Ìý |
17 |
Ìý |
Ìý |
(3 |
) |
Ìý |
(6 |
) |
Ìý |
76 |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Total
|
Ìý |
Ìý |
204 |
Ìý |
Ìý |
260 |
Ìý |
Ìý |
766 |
Ìý |
Ìý |
693 |
Ìý |
Interest expense, net
|
Ìý |
Ìý |
(66 |
) |
Ìý |
(69 |
) |
Ìý |
(197 |
) |
Ìý |
(182 |
) |
Income tax expense—continuing operations
|
Ìý |
Ìý |
(55 |
) |
Ìý |
(40 |
) |
Ìý |
(111 |
) |
Ìý |
(56 |
) |
Income tax benefit (expense)—discontinued operations
|
Ìý |
Ìý |
(7 |
) |
Ìý |
2 |
Ìý |
Ìý |
1 |
Ìý |
Ìý |
(27 |
) |
Depreciation and amortization
|
Ìý |
Ìý |
(107 |
) |
Ìý |
(95 |
) |
Ìý |
(310 |
) |
Ìý |
(279 |
) |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Net (loss) income attributable to ÀÖÌìÌÃfun88(ÖйúÇø)¹Ù·½ÍøÕ¾ InternationalÌýLLC
|
Ìý |
$ |
(31 |
) |
$ |
58 |
Ìý |
$ |
149 |
Ìý |
$ |
149 |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
Ìý |
- (1)
- Segment EBITDA is defined as net income (loss) attributable to ÀÖÌìÌÃfun88(ÖйúÇø)¹Ù·½ÍøÕ¾ Corporation or ÀÖÌìÌÃfun88(ÖйúÇø)¹Ù·½ÍøÕ¾ InternationalÌýLLC, as appropriate, before interest, income tax, depreciation and amortization, and certain Corporate and other items.
- (2)
- Corporate and other includes unallocated corporate overhead, unallocated foreign exchange gains and losses, LIFO inventory valuation reserve adjustments, loss on early extinguishment of debt, unallocated restructuring, impairment and plant closing costs and nonoperating income and expense.
- (3)
- The operating results of our former polymers, base chemicals and Australian styrenics businesses are classified as discontinued operations, and, accordingly, the revenues of these businesses are excluded for all periods presented. The EBITDA of our former polymers, base chemicals and Australian styrenics businesses are included in discontinued operations for all periods presented. For more information, see "NoteÌý17. Discontinued Operations."
|
|