Quarterly report pursuant to Section 13 or 15(d)

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

v2.4.0.8
CONDENSED CONSOLIDATING FINANCIAL INFORMATION OF HUNTSMAN INTERNATIONAL LLC (UNAUDITED) (Tables) (HUNTSMAN INTERNATIONAL LLC AND SUBSIDIARIES)
6 Months Ended
Jun. 30, 2014
HUNTSMAN INTERNATIONAL LLC AND SUBSIDIARIES
 
Condensed consolidated financial information  
CONDENSED CONSOLIDATING BALANCE SHEETS (UNAUDITED)

AS OF JUNE 30, 2014
(In Millions)

 
  Parent
Company
  Guarantors   Nonguarantors   Eliminations   Consolidated
Huntsman
International LLC
 

ASSETS

                               

Current assets:

                               

Cash and cash equivalents

  $ 64   $   $ 244   $   $ 308  

Restricted cash

            9         9  

Accounts and notes receivable, net

    42     169     1,601     5     1,817  

Accounts receivable from affiliates

    1,828     4,285     157     (5,918 )   352  

Inventories

    123     297     1,434     (7 )   1,847  

Prepaid expenses

    39     17     33     (44 )   45  

Deferred income taxes

    12         59     (18 )   53  

Other current assets

    514     5     208     (514 )   213  
                       

Total current assets

    2,622     4,773     3,745     (6,496 )   4,644  

Property, plant and equipment, net

    393     977     2,351     1     3,722  

Investment in unconsolidated affiliates

    5,751     1,329     197     (6,987 )   290  

Intangible assets, net

    36     1     40         77  

Goodwill

    (17 )   82     65         130  

Deferred income taxes

    320         235     (316 )   239  

Notes receivable from affiliates

    22     650         (672 )    

Other noncurrent assets

    89     180     215     (1 )   483  
                       

Total assets

  $ 9,216   $ 7,992   $ 6,848   $ (14,471 ) $ 9,585  
                       
                       

LIABILITIES AND EQUITY

                               

Current liabilities:

                               

Accounts payable

  $ 49   $ 255   $ 809   $ 4   $ 1,117  

Accounts payable to affiliates

    3,099     666     2,210     (5,918 )   57  

Accrued liabilities

    144     610     499     (559 )   694  

Deferred income taxes

        57     9     (22 )   44  

Note payable to affiliate

    100                 100  

Current portion of debt

    14         243         257  
                       

Total current liabilities

    3,406     1,588     3,770     (6,495 )   2,269  

Long-term debt

    3,474         335         3,809  

Notes payable to affiliates

    707         677     (672 )   712  

Deferred income taxes

    17     201     (1 )   42     259  

Other noncurrent liabilities

    131     138     631         900  
                       

Total liabilities

    7,735     1,927     5,412     (7,125 )   7,949  

Equity

                               

Huntsman International LLC members' equity

                               

Members' equity

    3,152     4,341     2,358     (6,699 )   3,152  

Accumulated deficit

    (1,077 )   285     (449 )   164     (1,077 )

Accumulated other comprehensive (loss) income

    (594 )   1,439     (624 )   (815 )   (594 )
                       

Total Huntsman International LLC members' equity                          

    1,481     6,065     1,285     (7,350 )   1,481  

Noncontrolling interests in subsidiaries

            151     4     155  
                       

Total equity

    1,481     6,065     1,436     (7,346 )   1,636  
                       

Total liabilities and equity

  $ 9,216   $ 7,992   $ 6,848   $ (14,471 ) $ 9,585  
                       
                       

AS OF DECEMBER 31, 2013
(In Millions)

 
  Parent Company   Guarantors   Nonguarantors   Eliminations   Consolidated
Huntsman
International LLC
 

ASSETS

                               

Current assets:

                               

Cash and cash equivalents

  $ 308   $   $ 207   $   $ 515  

Restricted cash

            9         9  

Accounts and notes receivable, net

    28     130     1,384         1,542  

Accounts receivable from affiliates

    2,386     4,823     140     (7,024 )   325  

Inventories

    112     297     1,339     (7 )   1,741  

Prepaid expenses

    70     64     47     (120 )   61  

Deferred income taxes

    12         59     (18 )   53  

Other current assets

    379     4     199     (382 )   200  
                       

Total current assets

    3,295     5,318     3,384     (7,551 )   4,446  

Property, plant and equipment, net

    390     954     2,414     1     3,759  

Investment in unconsolidated affiliates

    5,393     1,178     178     (6,464 )   285  

Intangible assets, net

    48     1     39         88  

Goodwill

    (17 )   82     66         131  

Deferred income taxes

    323         239     (319 )   243  

Notes receivable from affiliates

    22     658     1     (680 )   1  

Other noncurrent assets

    67     172     220     (1 )   458  
                       

Total assets

  $ 9,521   $ 8,363   $ 6,541   $ (15,014 ) $ 9,411  
                       
                       

LIABILITIES AND EQUITY

                               

Current liabilities:

                               

Accounts payable

  $ 50   $ 267   $ 750   $   $ 1,067  

Accounts payable to affiliates

    3,655     1,476     1,946     (7,024 )   53  

Accrued liabilities

    138     517     590     (503 )   742  

Deferred income taxes

        57     8     (21 )   44  

Note payable to affiliate

    100                 100  

Current portion of debt

    28         249         277  
                       

Total current liabilities

    3,971     2,317     3,543     (7,548 )   2,283  

Long-term debt

    3,290         343         3,633  

Notes payable to affiliates

    772         687     (680 )   779  

Deferred income taxes

    25     200     39     39     303  

Other noncurrent liabilities

    137     140     661         938  
                       

Total liabilities

    8,195     2,657     5,273     (8,189 )   7,936  

Equity

                               

Huntsman International LLC members' equity

                               

Members' equity

    3,138     4,354     2,215     (6,569 )   3,138  

Accumulated deficit

    (1,194 )   66     (450 )   384     (1,194 )

Accumulated other comprehensive (loss) income

    (618 )   1,286     (645 )   (641 )   (618 )
                       

Total Huntsman International LLC members' equity

    1,326     5,706     1,120     (6,826 )   1,326  

Noncontrolling interests in subsidiaries

            148     1     149  
                       

Total equity

    1,326     5,706     1,268     (6,825 )   1,475  
                       

Total liabilities and equity

  $ 9,521   $ 8,363   $ 6,541   $ (15,014 ) $ 9,411  
                       
                       
CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS) (UNAUDITED)

THREE MONTHS ENDED JUNE 30, 2014
(In Millions)

 
  Parent
Company
  Guarantors   Nonguarantors   Eliminations   Consolidated
Huntsman
International
LLC
 

Revenues:

                               

Trade sales, services and fees, net

  $ 311   $ 850   $ 1,760   $   $ 2,921  

Related party sales

    79     127     371     (510 )   67  
                       

Total revenues

    390     977     2,131     (510 )   2,988  

Cost of goods sold

    321     765     1,908     (512 )   2,482  
                       

Gross profit

    69     212     223     2     506  

Selling, general and administrative

    52     40     151         243  

Research and development

    13     10     14         37  

Other operating (income) expense

    (7 )   (2 )   4         (5 )

Restructuring, impairment and plant closing costs

    4         9         13  
                       

Operating income

    7     164     45     2     218  

Interest (expense) income

    (46 )   10     (16 )       (52 )

Equity in income of investment in affiliates and subsidiaries

    137     15     2     (152 )   2  

Other income

    1             (1 )    
                       

Income from continuing operations before income taxes

    99     189     31     (151 )   168  

Income tax benefit (expense)

    19     (50 )   (12 )       (43 )
                       

Income from continuing operations

    118     139     19     (151 )   125  

Income (loss) from discontinued operations, net of tax

    2         (2 )        
                       

Net income

    120     139     17     (151 )   125  

Net income attributable to noncontrolling interests

            (4 )   (1 )   (5 )
                       

Net income attributable to Huntsman International LLC

  $ 120   $ 139   $ 13   $ (152 ) $ 120  
                       
                       

Net income

  $ 120   $ 139   $ 17   $ (151 ) $ 125  

Other comprehensive income

    19     56     14     (76 )   13  

Comprehensive income attributable to noncontrolling interests

            3     (1 )   2  
                       

Comprehensive income attributable to Huntsman International LLC

  $ 139   $ 195   $ 34   $ (228 ) $ 140  
                       
                       

THREE MONTHS ENDED JUNE 30, 2013
(In Millions)

 
  Parent
Company
  Guarantors   Nonguarantors   Eliminations   Consolidated
Huntsman
International
LLC
 

Revenues:

                               

Trade sales, services and fees, net

  $ 273   $ 820   $ 1,681   $   $ 2,774  

Related party sales

    187     123     304     (558 )   56  
                       

Total revenues

    460     943     1,985     (558 )   2,830  

Cost of goods sold

    405     735     1,793     (559 )   2,374  
                       

Gross profit

    55     208     192     1     456  

Selling, general and administrative

    39     36     157         232  

Research and development

    15     10     9         34  

Other operating expense (income)

    2     (2 )   14         14  

Restructuring, impairment and plant closing costs

    8     4     17         29  
                       

Operating (loss) income

    (9 )   160     (5 )   1     147  

Interest (expense) income, net

    (46 )   11     (16 )       (51 )

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

    185     (9 )   2     (176 )   2  

Other income

    1         1         2  
                       

Income (loss) from continuing operations before income taxes

    131     162     (18 )   (175 )   100  

Income tax (expense) benefit

    (83 )   27     12         (44 )
                       

Income (loss) from continuing operations

    48     189     (6 )   (175 )   56  

Income (loss) from discontinued operations, net of tax

    1     (1 )            
                       

Net income (loss)

    49     188     (6 )   (175 )   56  

Net income attributable to noncontrolling interests

            (7 )       (7 )
                       

Net income (loss) attributable to Huntsman International LLC

  $ 49   $ 188   $ (13 ) $ (175 ) $ 49  
                       
                       

Net income (loss)

  $ 49   $ 188   $ (6 ) $ (175 ) $ 56  

Other comprehensive loss

    (7 )   (78 )   (27 )   102     (10 )

Comprehensive income attributable to noncontrolling interests

            (4 )       (4 )
                       

Comprehensive income (loss) attributable to Huntsman International LLC

  $ 42   $ 110   $ (37 ) $ (73 ) $ 42  
                       
                       

SIX MONTHS ENDED JUNE 30, 2014
(In Millions)

 
  Parent
Company
  Guarantors   Nonguarantors   Eliminations   Consolidated
Huntsman
International
LLC
 

Revenues:

                               

Trade sales, services and fees, net

  $ 571   $ 1,616   $ 3,427   $   $ 5,614  

Related party sales

    176     257     712     (1,016 )   129  
                       

Total revenues

    747     1,873     4,139     (1,016 )   5,743  

Cost of goods sold

    621     1,474     3,704     (1,017 )   4,782  
                       

Gross profit

    126     399     435     1     961  

Selling, general and administrative

    83     78     309         470  

Research and development

    24     19     30         73  

Other operating (income) expense

    (10 )   (7 )   8         (9 )

Restructuring, impairment and plant closing costs

    2     2     48         52  
                       

Operating income

    27     307     40     1     375  

Interest (expense) income

    (93 )   18     (28 )       (103 )

Equity in income of investment in affiliates and subsidiaries

    216     2     4     (218 )   4  

Other income

    2             (1 )   1  
                       

Income from continuing operations before income taxes

    152     327     16     (218 )   277  

Income tax benefit (expense)

    23     (106 )   3         (80 )
                       

Income from continuing operations

    175     221     19     (218 )   197  

Income (loss) from discontinued operations, net of tax

    2         (9 )       (7 )
                       

Net income

    177     221     10     (218 )   190  

Net income attributable to noncontrolling interests

            (10 )   (3 )   (13 )
                       

Net income attributable to Huntsman International LLC

  $ 177   $ 221   $   $ (221 ) $ 177  
                       
                       

Net income

  $ 177   $ 221   $ 10   $ (218 ) $ 190  

Other comprehensive income

    23     153     19     (174 )   21  

Comprehensive income attributable to noncontrolling interests

            (7 )   (3 )   (10 )
                       

Comprehensive income attributable to Huntsman International LLC

  $ 200   $ 374   $ 22   $ (395 ) $ 201  
                       
                       

SIX MONTHS ENDED JUNE 30, 2013
(In Millions)

 
  Parent
Company
  Guarantors   Nonguarantors   Eliminations   Consolidated
Huntsman
International
LLC
 

Revenues:

                               

Trade sales, services and fees, net

  $ 515   $ 1,604   $ 3,290   $   $ 5,409  

Related party sales

    385     239     635     (1,136 )   123  
                       

Total revenues

    900     1,843     3,925     (1,136 )   5,532  

Cost of goods sold

    793     1,483     3,582     (1,135 )   4,723  
                       

Gross profit

    107     360     343     (1 )   809  

Selling, general and administrative

    75     73     308         456  

Research and development

    26     19     25         70  

Other operating expense (income)

    8     4     (5 )       7  

Restructuring, impairment and plant closing costs

    7     11     55         73  
                       

Operating (loss) income

    (9 )   253     (40 )   (1 )   203  

Interest (expense) income, net

    (94 )   21     (32 )       (105 )

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

    207     (87 )   3     (120 )   3  

Loss on early extinguishment of debt

    (35 )               (35 )

Other income

    1         1         2  
                       

Income (loss) from continuing operations before income taxes

    70     187     (68 )   (121 )   68  

Income tax (expense) benefit

    (44 )   19     (1 )       (26 )
                       

Income (loss) from continuing operations

    26     206     (69 )   (121 )   42  

Loss from discontinued operations, net of tax

            (2 )       (2 )
                       

Net income (loss)

    26     206     (71 )   (121 )   40  

Net income attributable to noncontrolling interests

            (14 )       (14 )
                       

Net income (loss) attributable to Huntsman International LLC

  $ 26   $ 206   $ (85 ) $ (121 ) $ 26  
                       
                       

Net income (loss)

  $ 26   $ 206   $ (71 ) $ (121 ) $ 40  

Other comprehensive loss

    (39 )   (179 )   (43 )   219     (42 )

Comprehensive income attributable to noncontrolling interests

            (11 )       (11 )
                       

Comprehensive (loss) income attributable to Huntsman International LLC

  $ (13 ) $ 27   $ (125 ) $ 98   $ (13 )
                       
                       
CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS (UNAUDITED)

SIX MONTHS ENDED JUNE 30, 2014
(In Millions)

 
  Parent
Company
  Guarantors   Nonguarantors   Eliminations   Consolidated
Huntsman
International LLC
 

Net cash (used in) provided by operating activities

  $ (128 ) $ 74   $ 38   $ (1 ) $ (17 )
                       

Investing activities:

                               

Capital expenditures

    (30 )   (68 )   (116 )       (214 )

Cash received from unconsolidated affiliates

        30             30  

Investment in affiliate

    (122 )   (6 )       128      

Investment in unconsolidated affiliates

        (17 )   (12 )       (29 )

Proceeds from sale of businesses/assets

    3         11         14  

Increase in receivable from affiliate

    (5 )               (5 )

Other, net

    (1 )       (2 )       (3 )
                       

Net cash used in investing activities

    (155 )   (61 )   (119 )   128     (207 )
                       

Financing activities:

                               

Net repayments under revolving loan facilities

            (1 )       (1 )

Net borrowings on overdraft facilities

            8         8  

Repayments of short-term debt

            (8 )       (8 )

Borrowings on short-term debt

            5         5  

Repayments of long-term debt

    (13 )       (22 )       (35 )

Proceeds from issuance of long-term debt

    204                 204  

Repayments of notes payable to affiliate

    (65 )               (65 )

Repayments of notes payable

    (15 )       (1 )       (16 )

Borrowings on notes payable

            1         1  

Debt issuance costs paid

    (4 )               (4 )

Contingent consideration paid for acquisition

    (6 )               (6 )

Contribution from parent

        6     139     (145 )    

Distribution to parent

        (17 )       17      

Dividends paid to parent

    (60 )   (1 )       1     (60 )

Excess tax expense related to stock-based compensation

    (1 )               (1 )

Other, net

    (1 )   (1 )   (2 )       (4 )
                       

Net cash provided by (used in) financing activities

    39     (13 )   119     (127 )   18  

Effect of exchange rate changes on cash

            (1 )       (1 )
                       

(Decrease) increase in cash and cash equivalents

    (244 )       37         (207 )

Cash and cash equivalents at beginning of period

    308         207         515  
                       

Cash and cash equivalents at end of period

  $ 64   $   $ 244   $   $ 308  
                       
                       

SIX MONTHS ENDED JUNE 30, 2013
(In Millions)

 
  Parent
Company
  Guarantors   Nonguarantors   Eliminations   Consolidated
Huntsman
International LLC
 

Net cash (used in) provided by operating activities

  $ (72 ) $ 60   $ 7   $ (1 ) $ (6 )
                       

Investing activities:

                               

Capital expenditures

    (23 )   (48 )   (110 )       (181 )

Cash received from unconsolidated affiliates

        34             34  

Investment in affiliate

    (84 )   (6 )       90      

Investment in unconsolidated affiliates

        (20 )   (12 )       (32 )

Acquisition of a business

            (7 )       (7 )

Proceeds from sale of businesses/assets

            2         2  

Other, net

            2         2  
                       

Net cash used in investing activities

    (107 )   (40 )   (125 )   90     (182 )
                       

Financing activities:

                               

Net repayments under revolving loan facilities

            (2 )       (2 )

Net borrowings on overdraft facilities

            10         10  

Repayments of short-term debt

            (18 )       (18 )

Borrowings on short-term debt

            13         13  

Repayments of long-term debt

    (393 )       (25 )       (418 )

Proceeds from issuance of long-term debt

    470         3         473  

Proceeds from notes payable to affiliate

    177                 177  

Repayments of notes payable

    (15 )       (6 )       (21 )

Borrowings on notes payable

            1         1  

Debt issuance costs paid

    (3 )               (3 )

Call premiums and other costs related to early extinguishment of debt

    (4 )               (4 )

Contribution from parent

        6     107     (113 )    

Distribution to parent

        (23 )       23      

Dividends paid to parent

    (60 )   (1 )       1     (60 )

Excess tax benefit related to stock-based compensation

    4                 4  

Other, net

    1                 1  
                       

Net cash provided by (used in) financing activities

    177     (18 )   83     (89 )   153  

Effect of exchange rate changes on cash

            (4 )       (4 )
                       

(Decrease) increase in cash and cash equivalents

    (2 )   2     (39 )       (39 )

Cash and cash equivalents at beginning of period

    7     2     201         210  
                       

Cash and cash equivalents at end of period

  $ 5   $ 4   $ 162   $   $ 171