Quarterly report pursuant to Section 13 or 15(d)

CONDENSED CONSOLIDATING FINANCIAL INFORMATION OF HUNTSMAN INTERNATIONAL LLC (UNAUDITED)(Tables)

v2.3.0.15
CONDENSED CONSOLIDATING FINANCIAL INFORMATION OF HUNTSMAN INTERNATIONAL LLC (UNAUDITED)(Tables)
9 Months Ended
Sep. 30, 2011
CONDENSED CONSOLIDATING FINANCIAL INFORMATION OF HUNTSMAN INTERNATIONAL LLC (UNAUDITED)  
CONDENSED CONSOLIDATING BALANCE SHEETS (UNAUDITED)

 

HUNTSMAN INTERNATIONAL LLC AND SUBSIDIARIES
CONDENSED CONSOLIDATING BALANCE SHEET (UNAUDITED)
AS OF SEPTEMBER 30, 2011
(Dollars in Millions)

 
  Parent
Company
  Guarantors   Nonguarantors   Eliminations   Consolidated
Huntsman
International LLC
 

ASSETS

                               

Current assets:

                               
 

Cash and cash equivalents

  $ 6   $ 2   $ 226   $ —   $ 234  
 

Restricted cash

    —     —     6     —     6  
 

Accounts and notes receivable, net

    25     147     1,590     —     1,762  
 

Accounts receivable from affiliates

    1,320     3,001     93     (4,283 )   131  
 

Inventories

    100     307     1,284     (4 )   1,687  
 

Prepaid expenses

    10     10     57     (20 )   57  
 

Deferred income taxes

    5     —     44     (9 )   40  
 

Other current assets

    37     8     279     (37 )   287  
                       
   

Total current assets

    1,503     3,475     3,579     (4,353 )   4,204  

Property, plant and equipment, net

    398     859     2,282     2     3,541  

Investment in unconsolidated affiliates

    5,431     1,519     145     (6,889 )   206  

Intangible assets, net

    47     3     55     (4 )   101  

Goodwill

    (17 )   84     43     —     110  

Deferred income taxes

    42     —     171     (15 )   198  

Notes receivable from affiliates

    52     950     6     (1,002 )   6  

Other noncurrent assets

    73     143     252     —     468  
                       
   

Total assets

  $ 7,529   $ 7,033   $ 6,533   $ (12,261 ) $ 8,834  
                       

LIABILITIES AND EQUITY

                               

Current liabilities:

                               
 

Accounts payable

  $ 66   $ 243   $ 631   $ —   $ 940  
 

Accounts payable to affiliates

    2,201     903     1,226     (4,283 )   47  
 

Accrued liabilities

    91     133     562     (57 )   729  
 

Deferred income taxes

    —     55     19     (11 )   63  
 

Note payable to affiliate

    100     —     —     —     100  
 

Current portion of debt

    43     —     187     —     230  
                       
   

Total current liabilities

    2,501     1,334     2,625     (4,351 )   2,109  

Long-term debt

    3,219     —     628     —     3,847  

Notes payable to affiliates

    540     —     1,006     (1,002 )   544  

Deferred income taxes

    —     91     78     (14 )   155  

Other noncurrent liabilities

    157     137     640     (1 )   933  
                       
   

Total liabilities

    6,417     1,562     4,977     (5,368 )   7,588  

Equity Huntsman International LLC members' equity:

                               
 

Members' equity

    3,076     4,731     2,359     (7,090 )   3,076  
 

Subsidiary preferred stock

    —     —     1     (1 )   —  
 

Accumulated deficit

    (1,574 )   (1,001 )   (495 )   1,496     (1,574 )
 

Accumulated other comprehensive (loss) income

    (390 )   1,741     (395 )   (1,346 )   (390 )
                       
   

Total Huntsman International LLC members' equity

    1,112     5,471     1,470     (6,941 )   1,112  

Noncontrolling interests in subsidiaries

    —     —     86     48     134  
                       
   

Total equity

    1,112     5,471     1,556     (6,893 )   1,246  
                       
 

Total liabilities and equity

  $ 7,529   $ 7,033   $ 6,533   $ (12,261 ) $ 8,834  
                       


HUNTSMAN INTERNATIONAL LLC AND SUBSIDIARIES
CONDENSED CONSOLIDATING BALANCE SHEET (UNAUDITED)
AS OF DECEMBER 31, 2010
(Dollars in Millions)

 
  Parent
Company
  Guarantors   Nonguarantors   Eliminations   Consolidated
Huntsman
International LLC
 

ASSETS

                               

Current assets:

                               
 

Cash and cash equivalents

  $ 220   $ 9   $ 332   $ —   $ 561  
 

Restricted cash

    —     —     7     —     7  
 

Accounts and notes receivable, net

    17     112     1,284     —     1,413  
 

Accounts receivable from affiliates

    1,275     2,530     79     (3,784 )   100  
 

Inventories

    78     240     1,089     (11 )   1,396  
 

Prepaid expenses

    11     6     42     (14 )   45  
 

Deferred income taxes

    5     —     44     (9 )   40  
 

Other current assets

    —     3     160     (3 )   160  
                       
   

Total current assets

    1,606     2,900     3,037     (3,821 )   3,722  

Property, plant and equipment, net

    417     881     2,169     2     3,469  

Investment in unconsolidated affiliates

    5,018     1,403     172     (6,359 )   234  

Intangible assets, net

    62     3     42     —     107  

Goodwill

    (17 )   84     27     —     94  

Deferred income taxes

    (9 )   —     161     27     179  

Notes receivable from affiliates

    51     930     7     (981 )   7  

Other noncurrent assets

    73     169     253     —     495  
                       
   

Total assets

  $ 7,201   $ 6,370   $ 5,868   $ (11,132 ) $ 8,307  
                       

LIABILITIES AND EQUITY

                               

Current liabilities:

                               
 

Accounts payable

  $ 42   $ 212   $ 586   $ —   $ 840  
 

Accounts payable to affiliates

    1,892     860     1,091     (3,784 )   59  
 

Accrued liabilities

    102     77     464     (17 )   626  
 

Deferred income taxes

    —     55     19     (11 )   63  
 

Note payable to affiliate

    100     —     —     —     100  
 

Current portion of debt

    114     —     405     —     519  
                       
   

Total current liabilities

    2,250     1,204     2,565     (3,812 )   2,207  

Long-term debt

    3,320     —     307     —     3,627  

Notes payable to affiliates

    435     —     985     (981 )   439  

Deferred income taxes

    8     (28 )   86     28     94  

Other noncurrent liabilities

    160     138     555     (1 )   852  
                       
   

Total liabilities

    6,173     1,314     4,498     (4,766 )   7,219  

Equity Huntsman International LLC members' equity:

                               
 

Members' equity

    3,049     4,764     2,217     (6,981 )   3,049  
 

Subsidiary preferred stock

    —     —     1     (1 )   —  
 

Accumulated deficit

    (1,667 )   (1,308 )   (549 )   1,857     (1,667 )
 

Accumulated other comprehensive (loss) income

    (354 )   1,600     (318 )   (1,282 )   (354 )
                       
   

Total Huntsman International LLC members' equity

    1,028     5,056     1,351     (6,407 )   1,028  

Noncontrolling interests in subsidiaries

    —     —     19     41     60  
                       
   

Total equity

    1,028     5,056     1,370     (6,366 )   1,088  
                       
 

Total liabilities and equity

  $ 7,201   $ 6,370   $ 5,868   $ (11,132 ) $ 8,307  
                       
CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS (UNAUDITED)

HUNTSMAN INTERNATIONAL LLC AND SUBSIDIARIES
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS (UNAUDITED)
THREE MONTHS ENDED SEPTEMBER 30, 2011
(Dollars in Millions)

 
  Parent
Company
  Guarantors   Nonguarantors   Eliminations   Consolidated
Huntsman
International
LLC
 

Revenues:

                               
 

Trade sales, services and fees, net

  $ 247   $ 870   $ 1,803   $ 3   $ 2,923  
 

Related party sales

    161     117     299     (524 )   53  
                       

Total revenues

    408     987     2,102     (521 )   2,976  

Cost of goods sold

    360     821     1,827     (527 )   2,481  
                       

Gross profit

    48     166     275     6     495  

Selling, general and administrative

    35     20     161     —     216  

Research and development

    13     9     20     —     42  

Other operating (income) expense

    (2 )   15     (14 )   —     (1 )

Restructuring, impairment and plant closing costs

    —     —     155     —     155  
                       

Operating (loss) income

    2     122     (47 )   6     83  

Interest (expense) income, net

    (54 )   11     (23 )   —     (66 )

Equity in income (loss) of investment in affiliates and subsidiaries

    19     (73 )   2     54     2  

Loss on early extinguishment of debt

    (2 )   —     —     —     (2 )

Other income

    —     —     —     (1 )   (1 )
                       

(Loss) income from continuing operations before income taxes

    (35 )   60     (68 )   59     16  

Income tax benefit (expense)

    11     (46 )   (20 )   —     (55 )
                       

(Loss) income from continuing operations

    (24 )   14     (88 )   59     (39 )

(Loss) income from discontinued operations, net of tax

    (7 )   (1 )   18     —     10  
                       

Net (loss) income

    (31 )   13     (70 )   59     (29 )

Net income attributable to noncontrolling interests

    —     (1 )   (1 )   —     (2 )
                       

Net (loss) income attributable to Huntsman International LLC

  $ (31 ) $ 12   $ (71 ) $ 59   $ (31 )
                       


HUNTSMAN INTERNATIONAL LLC AND SUBSIDIARIES
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS (UNAUDITED)
THREE MONTHS ENDED SEPTEMBER 30, 2010
(Dollars in Millions)

 
  Parent
Company
  Guarantors   Nonguarantors   Eliminations   Consolidated
Huntsman
International
LLC
 

Revenues:

                               
 

Trade sales, services and fees, net

  $ 209   $ 701   $ 1,450   $ —   $ 2,360  
 

Related party sales

    69     122     237     (387 )   41  
                       

Total revenues

    278     823     1,687     (387 )   2,401  

Cost of goods sold

    228     687     1,452     (386 )   1,981  
                       

Gross profit

    50     136     235     (1 )   420  

Selling, general and administrative

    56     22     124     —     202  

Research and development

    12     8     19     —     39  

Other operating (income) expense

    (10 )   (32 )   45     —     3  

Restructuring, impairment and plant closing costs

    1     —     3     —     4  
                       

Operating (loss) income

    (9 )   138     44     (1 )   172  

Interest (expense) income, net

    (59 )   10     (20 )   —     (69 )

Equity income of investment in affiliates and subsidiaries

    108     16     6     (127 )   3  

Loss on early extinguishment of debt

    (7 )   —     —     —     (7 )

Other income

    1     —     1     (1 )   1  
                       

Income from continuing operations before income taxes

    34     164     31     (129 )   100  

Income tax benefit (expense)

    22     (53 )   (9 )   —     (40 )
                       

Income from continuing operations

    56     111     22     (129 )   60  

Income (loss) from discontinued operations, net of tax

    2     —     (3 )   —     (1 )
                       

Net income

    58     111     19     (129 )   59  

Net income attributable to noncontrolling interests

    —     (1 )   (2 )   2     (1 )
                       

Net income attributable to Huntsman International LLC

  $ 58   $ 110   $ 17   $ (127 ) $ 58  
                       

HUNTSMAN INTERNATIONAL LLC AND SUBSIDIARIES
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS (UNAUDITED)
NINE MONTHS ENDED SEPTEMBER 30, 2011
(Dollars in Millions)

 
  Parent
Company
  Guarantors   Nonguarantors   Eliminations   Consolidated
Huntsman
International
LLC
 

Revenues:

                               
 

Trade sales, services and fees, net

  $ 682   $ 2,534   $ 5,229   $ —   $ 8,445  
 

Related party sales

    353     400     868     (1,477 )   144  
                       

Total revenues

    1,035     2,934     6,097     (1,477 )   8,589  

Cost of goods sold

    901     2,403     5,283     (1,463 )   7,124  
                       

Gross profit

    134     531     814     (14 )   1,465  

Selling, general and administrative

    119     77     492     —     688  

Research and development

    37     25     61     —     123  

Other operating expense (income)

    31     (23 )   (1 )   —     7  

Restructuring, impairment and plant closing costs

    —     —     171     —     171  
                       

Operating (loss) income

    (53 )   452     91     (14 )   476  

Interest (expense) income, net

    (164 )   32     (65 )   —     (197 )

Equity in income (loss) of investment in affiliates and subsidiaries

    300     (12 )   7     (289 )   6  

Loss on early extinguishment of debt

    (5 )   —     —     —     (5 )

Other (expense) income

    (16 )   —     —     16     —  
                       

Income from continuing operations before income taxes

    62     472     33     (287 )   280  

Income tax benefit (expense)

    87     (166 )   (32 )   —     (111 )
                       

Income from continuing operations

    149     306     1     (287 )   169  

Loss from discontinued operations, net of tax

    —     (1 )   (4 )   —     (5 )
                       

Income before extraordinary gain

    149     305     (3 )   (287 )   164  

Extraordinary gain on the acquisition of a business, net of tax of nil

    —     —     2     —     2  
                       

Net income

    149     305     (1 )   (287 )   166  

Net income attributable to noncontrolling interests

    —     (2 )   (9 )   (6 )   (17 )
                       

Net income attributable to Huntsman International LLC

  $ 149   $ 303   $ (10 ) $ (293 ) $ 149  
                       


HUNTSMAN INTERNATIONAL LLC AND SUBSIDIARIES
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS (UNAUDITED)
NINE MONTHS ENDED SEPTEMBER 30, 2010
(Dollars in Millions)

 
  Parent
Company
  Guarantors   Nonguarantors   Eliminations   Consolidated
Huntsman
International
LLC
 

Revenues:

                               
 

Trade sales, services and fees, net

  $ 599   $ 1,858   $ 4,232   $ —   $ 6,689  
 

Related party sales

    194     370     734     (1,149 )   149  
                       

Total revenues

    793     2,228     4,966     (1,149 )   6,838  

Cost of goods sold

    659     1,924     4,298     (1,137 )   5,744  
                       

Gross profit

    134     304     668     (12 )   1,094  

Selling, general and administrative

    126     66     433     —     625  

Research and development

    36     22     53     —     111  

Other operating (income) expense

    (37 )   1     28     —     (8 )

Restructuring, impairment and plant closing costs

    3     —     21     —     24  
                       

Operating income

    6     215     133     (12 )   342  

Interest (expense) income, net

    (156 )   28     (54 )   —     (182 )

Equity income of investment in affiliates and subsidiaries

    283     65     25     (353 )   20  

Loss on early extinguishment of debt

    (23 )   —     —     —     (23 )

Other (expense) income

    (9 )   —     3     9     3  
                       

Income from continuing operations before income taxes

    101     308     107     (356 )   160  

Income tax benefit (expense)

    57     (88 )   (25 )   —     (56 )
                       

Income from continuing operations

    158     220     82     (356 )   104  

(Loss) income from discontinued operations, net of tax

    (9 )   68     (11 )   —     48  
                       

Net income

    149     288     71     (356 )   152  

Net income attributable to noncontrolling interests

    —     (2 )   (4 )   3     (3 )
                       

Net income attributable to Huntsman International LLC

  $ 149   $ 286   $ 67   $ (353 ) $ 149  
                       
CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS (UNAUDITED)

CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS (UNAUDITED)
NINE MONTHS ENDED SEPTEMBER 30, 2011
(Dollars in Millions)

 
  Parent
Company
  Guarantors   Nonguarantors   Eliminations   Consolidated
Huntsman
International
LLC
 

Net cash provided by (used in) operating activities

  $ 128   $ 69   $ (125 ) $ (4 ) $ 68  
                       

Investing activities:

                               

Capital expenditures

    (15 )   (41 )   (161 )   —     (217 )

Proceeds from settlements treated as reimbursement of capital expenditures

    —     —     3     —     3  

Cash assumed in connection with the initial consolidation of a variable interest entity

    —     —     28     —     28  

Cash paid for acquisition of a business

    —     —     (23 )   —     (23 )

Proceeds from sale of business/assets

    —     —     7     —     7  

Decrease in receivable from affiliate

    (35 )   —     —     —     (35 )

Investment in affiliate

    (138 )   (4 )   —     142     —  

Investment in unconsolidated affiliate

    —     (17 )   —     —     (17 )

Cash received from unconsolidated affiliates

    —     19     —     —     19  

Other, net

    1     —     (4 )   3     —  
                       

Net cash used in investing activities

    (187 )   (43 )   (150 )   145     (235 )

Financing activities:

                               

Net borrowings on overdraft facilities

    —     —     10     —     10  

Repayments of short-term debt

    —     —     (151 )   —     (151 )

Borrowings on short-term debt

    —     —     126     —     126  

Repayments of long-term debt

    (212 )   —     (75 )   —     (287 )

Proceeds from issuance of long-term debt

    —     —     89     —     89  

Proceeds from notes payable to affiliate

    105     —     —     —     105  

Repayments of notes payable

    (23 )   —     (1 )   —     (24 )

Borrowings on notes payable

    33     —     2     —     35  

Debt issuance costs paid

    (7 )   —     —     —     (7 )

Call premiums related to early extinguishment of debt

    (5 )   —     —     —     (5 )

Contribution from parent, net

    —     (32 )   174     (142 )   —  

Dividends paid to parent

    (56 )   (1 )   —     1     (56 )

Dividends paid to noncontrolling interest

    —     —     (5 )   —     (5 )

Excess tax benefit related to stock-based compensation

    10     —     —     —     10  

Other, net

    —     —     3     —     3  
                       

Net cash (used in) provided by financing activities

    (155 )   (33 )   172     (141 )   (157 )

Effect of exchange rate changes on cash

    —     —     (3 )   —     (3 )
                       

Decrease in cash and cash equivalents

    (214 )   (7 )   (106 )   —     (327 )

Cash and cash equivalents at beginning of period

    220     9     332     —     561  
                       

Cash and cash equivalents at end of period

  $ 6   $ 2   $ 226   $ —   $ 234  
                       


HUNTSMAN INTERNATIONAL LLC AND SUBSIDIARIES
CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS (UNAUDITED)
NINE MONTHS ENDED SEPTEMBER 30, 2010
(Dollars in Millions)

 
  Parent
Company
  Guarantors   Nonguarantors   Eliminations   Consolidated
Huntsman
International
LLC
 

Net cash used in operating activities

  $ (311 ) $ (7 ) $ (5 ) $ (2 ) $ (325 )
                       

Investing activities:

                               

Capital expenditures

    (13 )   (34 )   (85 )   —     (132 )

Proceeds from settlements treated as reimbursement of capital expenditures

    —     34     —     —     34  

Cash assumed in connection with the initial consolidation of a variable interest entity

    —     —     11     —     11  

Increase in receivable from affiliate

    (42 )   —     —     —     (42 )

Investment in affiliate

    (106 )   (6 )   —     112     —  

Investment in unconsolidated affiliates

    —     —     (4 )   —     (4 )

Cash received from unconsolidated affiliates

    —     3     2     —     5  

Other, net

    —     —     1     —     1  
                       

Net cash used in investing activities

    (161 )   (3 )   (75 )   112     (127 )

Financing activities:

                               

Net borrowings under revolving loan facilities

    —     —     (7 )   —     (7 )

Revolving loan facility from A/R Programs

    254     —     —     —     254  

Net borrowings on overdraft facilities

    —     —     6     —     6  

Repayments of short-term debt

    —     —     (153 )   —     (153 )

Borrowings on short-term debt

    —     —     188     —     188  

Repayments of long-term debt

    (806 )   —     (31 )   —     (837 )

Proceeds from issuance of long-term debt

    700     —     25     —     725  

Repayments of note payable to affiliate

    (125 )   —     —     —     (125 )

Proceeds from note payable to affiliate

    110     —     —     —     110  

Intercompany repayments

    —     —     (5 )   5     —  

Repayments of notes payable

    (29 )   —     (7 )   —     (36 )

Borrowings on notes payable

    33     —     5     —     38  

Debt issuance costs paid

    (25 )   —     —     —     (25 )

Call premiums related to early extinguishment of debt

    (13 )   —     —     —     (13 )

Contribution from parent, net

    —     (4 )   120     (116 )   —  

Excess tax benefit related to stock-based compensation

    4     —     —     —     4  

Other, net

    —     (1 )   —     1     —  
                       

Net cash provided by (used in) financing activities

    103     (5 )   141     (110 )   129  

Effect of exchange rate changes on cash

    —     —     7     —     7  
                       

(Decrease) increase in cash and cash equivalents

    (369 )   (15 )   68     —     (316 )

Cash and cash equivalents at beginning of period

    688     24     207     —     919  
                       

Cash and cash equivalents at end of period

  $ 319   $ 9   $ 275   $ —   $ 603