米国企業
Huntsman CORP

Huntsman CORPHUN

時価総額

$43.4億

PER

28.4倍

	2010年 12月31日	2011年 12月31日	2012年 12月31日	2013年 12月31日	2014年 12月31日	2015年 12月31日	2016年 12月31日	2017年 12月31日	2018年 12月31日	2019年 12月31日	2020年 12月31日	2021年 12月31日	2022年 12月31日	2023年 12月31日
Third Party Customers	-	-	-	-	-	-	-	-	9,220	6,664	5,903	8,256	7,797	5,985
Related Party Customers	-	-	-	-	-	-	-	-	159	133	115	197	226	126
Revenues	9,250	11,221	11,187	11,079	11,578	10,299	9,657	8,358	9,379	6,797	6,018	8,453	8,023	6,111
Cost of goods sold	7,789	9,381	9,153	9,326	9,659	8,451	7,979	6,546	7,354	5,415	4,918	6,678	6,477	5,205
Gross profit	1,461	1,840	2,034	1,753	1,919	1,848	1,678	1,812	2,025	1,382	1,100	1,775	1,546	906
Selling, general and administrative	861	921	951	942	974	982	920	798	830	786	775	851	711	689
Research and development	151	166	152	140	158	160	152	138	152	137	135	150	125	115
Restructuring, impairment and plant closing costs	-	-	-	-	-	-	-	-	-	-	49	40	86	18
Gain on sale of India-based DIY business	-	-	-	-	-	-	-	-	-	-	247	28	-	-
Other operating income, net	-	-	-	-10	4	1	140	23	-8	-31	45	33	48	-
Total operating expenses	1,051	1,234	1,189	1,243	1,286	1,443	1,031	961	987	913	667	980	874	822
Operating income	410	606	845	510	633	405	647	851	1,038	469	433	795	672	84
Interest expense, net	-	-	-	-	-	-	-	-165	-115	-111	-86	-67	-62	-65
Equity in income of investment in unconsolidated affiliates	24	8	7	8	6	6	5	13	55	54	42	143	67	83
Fair value adjustments to Venator investment, net	-	-	-	-	-	-	-	-	-	-18	-88	-28	-12	-5
Loss on early extinguishment of debt	-183	-7	-80	-51	-28	-31	-3	-54	-3	-23	-	-27	-	-
(Costs) income associated with the Albemarle Settlement, net	-	-	-	-	-	-	-	-	-	-	-	465	-3	-
Other income, net	-	-	1	2	-2	1	1	2	29	20	36	32	35	2
Income from continuing operations before income taxes	-	-	-	-	-	-	-	647	942	391	337	1,313	697	99
Income tax expense	29	109	169	125	51	46	87	64	97	-38	46	209	186	64
Income from continuing operations	-9	251	378	154	353	130	361	583	845	429	291	1,104	511	35
Income from discontinued operations, net of tax	42	-1	-7	-5	-8	-4	-4	158	-195	169	775	-	12	118
Net income	32	254	373	149	345	126	357	741	650	598	1,066	1,104	523	153
Net income attributable to noncontrolling interests	5	7	10	21	22	33	31	105	313	36	32	59	63	52
Net income attributable to Huntsman Corporation	32	254	373	149	345	126	357	741	650	598	1,066	1,104	523	153
(Loss) income from continuing operations attributable to Huntsman Corporation common stockholders (in dollars per share)	-0.06	1.03	1.55	0.55	1.36	0.4	1.4	2.01	3.21	1.72	1.18	4.77	2.23	-0.1
Income from discontinued operations attributable to Huntsman Corporation common stockholders, net of tax (in dollars per share)	0.17	-	-0.03	-0.02	-0.03	-0.02	-0.02	0.66	-1.79	0.74	3.51	-	0.06	0.67
Net income attributable to Huntsman Corporation common stockholders (in dollars per share)	0.11	1.04	1.53	0.53	1.33	0.38	1.38	2.67	1.42	2.46	4.69	4.77	2.29	0.57
us-gaap_IncomeLossFromContinuingOperationsPerDilutedShare	-0.06	1.01	1.53	0.55	1.34	0.4	1.38	1.96	3.16	1.7	1.17	4.72	2.21	-0.1
us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTaxPerDilutedShare	0.17	-	-0.03	-0.02	-0.03	-0.02	-0.02	0.65	-1.77	0.74	3.49	-	0.06	0.67
Net income attributable to Huntsman Corporation common stockholders (in dollars per share)	0.11	1.02	1.51	0.53	1.31	0.38	1.36	2.61	1.39	2.44	4.66	4.72	2.27	0.57
(Loss) income from continuing operations	-14	244	368	133	331	97	330	478	764	393	259	1,045	448	-17
Income from discontinued operations, net of tax	42	-1	-7	-5	-8	-4	-4	158	-427	169	775	-	12	118
Net income attributable to Huntsman Corporation	32	254	373	149	345	126	357	741	650	598	1,066	1,104	523	153
Third Party Customers	-	-	-	-	-	-	-	-	9,220	6,664	5,903	8,256	7,797	5,985
Related Party Customers	-	-	-	-	-	-	-	-	159	133	115	197	226	126
Revenues	9,250	11,221	11,187	11,079	11,578	10,299	9,657	8,358	9,379	6,797	6,018	8,453	8,023	6,111
Cost of goods sold	7,789	9,381	9,153	9,326	9,659	8,451	7,979	6,546	7,354	5,415	4,918	6,678	6,477	5,205
Gross profit	1,461	1,840	2,034	1,753	1,919	1,848	1,678	1,812	2,025	1,382	1,100	1,775	1,546	906