Huntsman Corp
NYSE:HUN
Income Statement
Earnings Waterfall
Huntsman Corp
Revenue
|
6.1B
USD
|
Cost of Revenue
|
-5.2B
USD
|
Gross Profit
|
906m
USD
|
Operating Expenses
|
-804m
USD
|
Operating Income
|
102m
USD
|
Other Expenses
|
-1m
USD
|
Net Income
|
101m
USD
|
Income Statement
Huntsman Corp
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
11 079
N/A
|
11 132
+0%
|
11 290
+1%
|
11 332
+0%
|
11 578
+2%
|
11 412
-1%
|
11 164
-2%
|
10 918
-2%
|
8 139
-25%
|
10 065
+24%
|
8 753
-13%
|
7 946
-9%
|
7 518
-5%
|
7 095
-6%
|
7 721
+9%
|
8 059
+4%
|
6 845
-15%
|
7 208
+5%
|
6 674
-7%
|
6 473
-3%
|
7 604
+17%
|
6 978
-8%
|
7 242
+4%
|
6 961
-4%
|
6 797
-2%
|
6 721
-1%
|
6 184
-8%
|
6 007
-3%
|
6 018
+0%
|
6 262
+4%
|
6 639
+6%
|
7 226
+9%
|
7 670
+6%
|
8 025
+5%
|
8 571
+7%
|
8 485
-1%
|
8 023
-5%
|
7 437
-7%
|
6 863
-8%
|
6 358
-7%
|
6 111
-4%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(9 326)
|
(9 278)
|
(9 382)
|
(9 416)
|
(9 659)
|
(9 493)
|
(9 201)
|
(8 997)
|
(6 405)
|
(8 251)
|
(7 090)
|
(6 400)
|
(6 000)
|
(5 603)
|
(6 191)
|
(6 413)
|
(5 194)
|
(5 407)
|
(4 904)
|
(4 708)
|
(5 840)
|
(5 395)
|
(5 691)
|
(5 537)
|
(5 415)
|
(5 401)
|
(5 075)
|
(4 959)
|
(4 918)
|
(5 067)
|
(5 274)
|
(5 703)
|
(6 086)
|
(6 318)
|
(6 704)
|
(6 706)
|
(6 477)
|
(6 137)
|
(5 801)
|
(5 414)
|
(5 205)
|
|
Gross Profit |
1 753
N/A
|
1 854
+6%
|
1 908
+3%
|
1 916
+0%
|
1 919
+0%
|
1 919
N/A
|
1 963
+2%
|
1 921
-2%
|
1 734
-10%
|
1 814
+5%
|
1 663
-8%
|
1 546
-7%
|
1 518
-2%
|
1 492
-2%
|
1 530
+3%
|
1 646
+8%
|
1 651
+0%
|
1 801
+9%
|
1 770
-2%
|
1 765
0%
|
1 764
0%
|
1 583
-10%
|
1 551
-2%
|
1 424
-8%
|
1 382
-3%
|
1 320
-4%
|
1 109
-16%
|
1 048
-6%
|
1 100
+5%
|
1 195
+9%
|
1 365
+14%
|
1 523
+12%
|
1 584
+4%
|
1 707
+8%
|
1 867
+9%
|
1 779
-5%
|
1 546
-13%
|
1 300
-16%
|
1 062
-18%
|
944
-11%
|
906
-4%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 092)
|
(1 098)
|
(1 093)
|
(1 095)
|
(1 128)
|
(1 147)
|
(1 160)
|
(1 176)
|
(934)
|
(1 126)
|
(1 019)
|
(946)
|
(808)
|
(762)
|
(800)
|
(821)
|
(875)
|
(898)
|
(909)
|
(909)
|
(942)
|
(943)
|
(933)
|
(926)
|
(954)
|
(951)
|
(942)
|
(919)
|
(865)
|
(867)
|
(830)
|
(830)
|
(841)
|
(831)
|
(846)
|
(837)
|
(788)
|
(771)
|
(777)
|
(776)
|
(804)
|
|
Selling, General & Administrative |
(942)
|
(945)
|
(956)
|
(945)
|
(974)
|
(991)
|
(996)
|
(1 001)
|
(791)
|
(959)
|
(866)
|
(819)
|
(772)
|
(741)
|
(778)
|
(791)
|
(759)
|
(759)
|
(749)
|
(754)
|
(789)
|
(804)
|
(806)
|
(796)
|
(786)
|
(778)
|
(779)
|
(764)
|
(775)
|
(783)
|
(750)
|
(748)
|
(739)
|
(722)
|
(746)
|
(735)
|
(711)
|
(709)
|
(699)
|
(699)
|
(689)
|
|
Research & Development |
(140)
|
(140)
|
(143)
|
(148)
|
(158)
|
(164)
|
(168)
|
(169)
|
(143)
|
(155)
|
(146)
|
(139)
|
(137)
|
(134)
|
(136)
|
(137)
|
(132)
|
(136)
|
(137)
|
(137)
|
(145)
|
(143)
|
(146)
|
(146)
|
(137)
|
(137)
|
(131)
|
(129)
|
(135)
|
(137)
|
(134)
|
(136)
|
(135)
|
(131)
|
(134)
|
(130)
|
(125)
|
(121)
|
(118)
|
(115)
|
(115)
|
|
Other Operating Expenses |
(10)
|
(13)
|
6
|
(2)
|
4
|
8
|
4
|
(6)
|
0
|
(12)
|
(7)
|
12
|
101
|
113
|
114
|
107
|
16
|
(3)
|
(23)
|
(18)
|
(8)
|
4
|
19
|
16
|
(31)
|
(36)
|
(32)
|
(26)
|
45
|
53
|
54
|
54
|
33
|
22
|
34
|
28
|
48
|
59
|
40
|
38
|
0
|
|
Operating Income |
661
N/A
|
756
+14%
|
815
+8%
|
821
+1%
|
791
-4%
|
772
-2%
|
803
+4%
|
745
-7%
|
800
+7%
|
688
-14%
|
644
-6%
|
600
-7%
|
710
+18%
|
730
+3%
|
730
N/A
|
825
+13%
|
776
-6%
|
903
+16%
|
861
-5%
|
856
-1%
|
822
-4%
|
640
-22%
|
618
-3%
|
498
-19%
|
428
-14%
|
369
-14%
|
167
-55%
|
129
-23%
|
235
+82%
|
328
+40%
|
535
+63%
|
693
+30%
|
743
+7%
|
876
+18%
|
1 021
+17%
|
942
-8%
|
758
-20%
|
529
-30%
|
285
-46%
|
168
-41%
|
102
-39%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(182)
|
(178)
|
(182)
|
(184)
|
(199)
|
(207)
|
(208)
|
(210)
|
(199)
|
(194)
|
(193)
|
(195)
|
(198)
|
(197)
|
(192)
|
(179)
|
(152)
|
(118)
|
(85)
|
(63)
|
(122)
|
(52)
|
(76)
|
(216)
|
(75)
|
(257)
|
(237)
|
(78)
|
(132)
|
(6)
|
31
|
44
|
48
|
47
|
28
|
10
|
(7)
|
(13)
|
(3)
|
14
|
13
|
|
Non-Reccuring Items |
(202)
|
(162)
|
(146)
|
(148)
|
(186)
|
(243)
|
(364)
|
(347)
|
(114)
|
(250)
|
(123)
|
(140)
|
(50)
|
(46)
|
(49)
|
(58)
|
(101)
|
(94)
|
(89)
|
(47)
|
2
|
(20)
|
(15)
|
34
|
18
|
39
|
20
|
(35)
|
198
|
177
|
186
|
199
|
426
|
450
|
436
|
423
|
(89)
|
(82)
|
(66)
|
(60)
|
(18)
|
|
Total Other Income |
2
|
3
|
1
|
0
|
(2)
|
(4)
|
(5)
|
(4)
|
1
|
3
|
5
|
2
|
12
|
15
|
14
|
20
|
8
|
11
|
20
|
23
|
32
|
30
|
25
|
26
|
20
|
25
|
28
|
31
|
36
|
33
|
33
|
30
|
29
|
22
|
28
|
31
|
35
|
36
|
21
|
11
|
2
|
|
Pre-Tax Income |
279
N/A
|
419
+50%
|
488
+16%
|
489
+0%
|
404
-17%
|
318
-21%
|
226
-29%
|
184
-19%
|
488
+165%
|
247
-49%
|
333
+35%
|
267
-20%
|
474
+78%
|
502
+6%
|
503
+0%
|
608
+21%
|
531
-13%
|
702
+32%
|
707
+1%
|
769
+9%
|
734
-5%
|
598
-19%
|
552
-8%
|
342
-38%
|
391
+14%
|
176
-55%
|
(22)
N/A
|
47
N/A
|
337
+617%
|
532
+58%
|
785
+48%
|
966
+23%
|
1 246
+29%
|
1 395
+12%
|
1 513
+8%
|
1 406
-7%
|
697
-50%
|
470
-33%
|
237
-50%
|
133
-44%
|
99
-26%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(125)
|
(181)
|
(180)
|
(59)
|
(51)
|
(17)
|
(8)
|
(97)
|
(60)
|
(71)
|
(69)
|
(26)
|
(109)
|
(101)
|
(93)
|
(122)
|
(72)
|
(106)
|
(5)
|
14
|
(13)
|
(5)
|
(117)
|
(131)
|
37
|
75
|
123
|
138
|
(46)
|
(73)
|
(119)
|
(138)
|
(191)
|
(217)
|
(249)
|
(245)
|
(186)
|
(137)
|
(100)
|
(97)
|
(64)
|
|
Income from Continuing Operations |
154
|
238
|
308
|
430
|
353
|
301
|
218
|
87
|
428
|
176
|
264
|
241
|
365
|
401
|
410
|
486
|
459
|
596
|
702
|
783
|
721
|
593
|
435
|
211
|
428
|
251
|
101
|
185
|
291
|
459
|
666
|
828
|
1 055
|
1 178
|
1 264
|
1 161
|
511
|
333
|
137
|
36
|
35
|
|
Income to Minority Interest |
(21)
|
(22)
|
(20)
|
(20)
|
(22)
|
(24)
|
(29)
|
(31)
|
(33)
|
(29)
|
(26)
|
(27)
|
(21)
|
(30)
|
(39)
|
(62)
|
(95)
|
(153)
|
(344)
|
(313)
|
(307)
|
(245)
|
(46)
|
(56)
|
(36)
|
(27)
|
(22)
|
(20)
|
(32)
|
(46)
|
(59)
|
(66)
|
(59)
|
(59)
|
(57)
|
(56)
|
(63)
|
(59)
|
(57)
|
(57)
|
(52)
|
|
Net Income (Common) |
128
N/A
|
206
+61%
|
278
+35%
|
402
+45%
|
323
-20%
|
274
-15%
|
184
-33%
|
51
-72%
|
93
+82%
|
144
+55%
|
202
+40%
|
202
N/A
|
326
+61%
|
349
+7%
|
429
+23%
|
521
+21%
|
636
+22%
|
834
+31%
|
1 081
+30%
|
923
-15%
|
337
-63%
|
182
-46%
|
(122)
N/A
|
(81)
+34%
|
562
N/A
|
1 148
+104%
|
976
-15%
|
994
+2%
|
1 034
+4%
|
412
-60%
|
630
+53%
|
791
+26%
|
1 045
+32%
|
1 185
+13%
|
1 257
+6%
|
1 148
-9%
|
460
-60%
|
390
-15%
|
181
-54%
|
81
-55%
|
101
+25%
|
|
EPS (Diluted) |
0.54
N/A
|
0.84
+56%
|
1.13
+35%
|
1.62
+43%
|
1.31
-19%
|
1.12
-15%
|
0.74
-34%
|
0.2
-73%
|
0.37
+85%
|
0.61
+65%
|
0.82
+34%
|
0.84
+2%
|
1.35
+61%
|
1.43
+6%
|
1.76
+23%
|
2.13
+21%
|
2.6
+22%
|
3.42
+32%
|
4.5
+32%
|
3.87
-14%
|
1.39
-64%
|
0.77
-45%
|
-0.53
N/A
|
-0.35
+34%
|
2.43
N/A
|
5.14
+112%
|
4.44
-14%
|
4.52
+2%
|
4.65
+3%
|
1.84
-60%
|
2.82
+53%
|
3.57
+27%
|
4.72
+32%
|
5.5
+17%
|
6.07
+10%
|
5.76
-5%
|
2.26
-61%
|
2.11
-7%
|
1
-53%
|
0.45
-55%
|
0.56
+24%
|